As filed with the Securities and Exchange Commission on March 1, 2001
                                                     Registration No. 333-52726


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                 AMENDMENT NO. 2
                                       TO
                                    FORM S-4
                        REGISTRATION STATEMENT UNDER THE
                             SECURITIES ACT OF 1933
                               CII FINANCIAL, INC.
             (Exact name of Registrant as specified in its charter)



               California                                  6331
    (State or other jurisdiction of            (Primary Standard Industrial
     incorporation or organization)            Classification Code Number)
                                                 2716 North Tenaya Way
                                                Las Vegas, Nevada 89128
                                                     (702) 242-7040


                                   95-4188244
                                (I.R.S. Employer
                             Identification Number)

          (Name and address, including zip code, and telephone number, including
        area code, of Registrant's principal executive offices)

                             David Sonenstein, Esq.
                                 General Counsel

                              2716 North Tenaya Way
                             Las Vegas, Nevada 89128

                                 (702) 242-7046
          (Name and address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   Copies to:

                            Stephen P. Farrell, Esq.
                              Howard A. Kenny, Esq.
                           Morgan, Lewis & Bockius LLP
                                 101 Park Avenue

                            New York, New York 10178
                                 (212) 309-6000

     Approximate date of commencement of proposed sale to the public: As soon as
practicable  after  this  Registration   Statement  is  declared   effective  in
connection with the exchange offer described in the prospectus contained in this
Registration Statement.

     If the  securities  being  registered  on this  Form are being  offered  in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. |_|

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. |_|__________

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. |_| ____________

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


     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933 or until this  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.








                   Subject to Completion. Dated March 1, 2001
- -------


- -------
        PROSPECTUS AND EXCHANGE OFFER
- -------

- -------
                               CII FINANCIAL, INC.
- -------

- -------
          EXCHANGE  OFFER FOR ALL  OUTSTANDING 7 1/2%  CONVERTIBLE  SUBORDINATED
          DEBENTURES DUE SEPTEMBER 15, 2001 OF CII FINANCIAL, INC.

          (CUSIP NO. 12551LAB7)
- -------


- -------
        EXCHANGE OFFER EXPIRATION: March 22, 2001 at 5:00 p.m., New York time.
- -------


- -------
        EXCHANGE OFFER
- -------

- -------
        We  are  offering  to  exchange  your 7  1/2%  convertible  subordinated
        debentures due September 15, 2001 of CII Financial,

                 Inc., under either of the following two options:
- -------
           o    $1,000  in  principal  amount  of  new  9%  senior  subordinated
                debentures  due  September  15, 2006 of CII  Financial  for each
                $1,000  in  principal  amount  of the  old  junior  subordinated
                debentures that you tender; or

- -------
           o    $525 in cash for each $1,000 in principal amount of the old
                junior subordinated debentures that you tender,
                up to a maximum of $19,500,000 in aggregate principal amount
                of old junior subordinated debentures.  If the
                cash option is oversubscribed, holders who elect the cash option
                will be permitted to sell a prorated amount
                of their old junior subordinated debentures for cash and we will
                exchange the balance of old junior
                subordinated debentures we receive for new senior subordinated
                debentures.
- -------
        We will  pay the  interest  on all old  junior  subordinated  debentures
        accepted  in the  exchange  offer  to,  but not  including,  the date of
        acceptance.

- -------
        We have applied to list the new senior  subordinated  debentures  on the
        New York Stock Exchange.

- -------
        The exchange offer is subject to the following material conditions:




- -------
             o    valid tenders of at least 90% of the aggregate principal
                  amount of the old junior subordinated debentures;
- -------
             o    the  receipt  of the  consent  of the  lenders  under the $135
                  million senior secured credit  facility of our parent,  Sierra
                  Health   Services,   Inc.,  which  has  been  irrevocably  and
                  unconditionally guaranteed by us, to the issuance by us of the
                  new senior subordinated debentures in the exchange offer; and



- -------

- -------
            o    our obtaining sufficient cash to pay any cash required to be
                  paid as exchange consideration.
- -------
        If the  conditions of the exchange  offer are satisfied or waived by us,
        we  will  accept  for  exchange  any and  all  old  junior  subordinated
        debentures that are validly tendered and not withdrawn before 5:00 p.m.,
        New York City time, on the expiration date of the exchange offer. If the
        conditions are not satisfied or waived or if we otherwise  terminate the
        exchange  offer,  tendered old junior  subordinated  debentures  will be
        returned, without expense to you.



- -------
        Both  acceptance  and  rejection of this  exchange  offer involve a high
        degree  of  risk.  See  "Risk  Factors"  beginning  on  page  13 of this
        prospectus for a discussion of some of the risks you should  consider in
        evaluating  the  exchange  offer  and an  investment  in the  securities
        offered through this prospectus.


- -------
        Neither the Securities and Exchange  Commission nor any state securities
        regulator has approved or disapproved these securities, or determined if
        this  prospectus  is adequate or  accurate.  Any  representation  to the
        contrary is a criminal offense.

- -------
            o The exclusive dealer manager for the exchange offer is:

                         Banc of America Securities LLC

                        The date of this prospectus is .
- -------

- -------

- -------







                                TABLE OF CONTENTS




                                                                                                               Page

                                                                                                            
PROSPECTUS SUMMARY..............................................................................................1


RISK FACTORS....................................................................................................13

SPECIAL NOTE REGARDING FORWARD LOOKING STATEMENTS...............................................................19

WHERE YOU CAN FIND ADDITIONAL INFORMATION.......................................................................19

USE OF PROCEEDS.................................................................................................20

CAPITALIZATION..................................................................................................21

THE EXCHANGE OFFER..............................................................................................23

BUSINESS 35

SELECTED FINANCIAL AND OTHER DATA...............................................................................51

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS...........................53

MANAGEMENT......................................................................................................63

CERTAIN TRANSACTIONS............................................................................................69

PRINCIPAL STOCKHOLDERS..........................................................................................70

DESCRIPTION OF OTHER INDEBTEDNESS...............................................................................70

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS...........................................................73

DESCRIPTION OF DEBENTURES.......................................................................................86

BOOK-ENTRY SYSTEM-- THE DEPOSITORY TRUST COMPANY................................................................94

MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES..........................................................96

LEGAL MATTERS..................................................................................................102

EXPERTS....................................................................................................... 102

ANNEX I....................................................................................................... a-1


INDEX TO CONSOLIDATED FINANCIAL STATEMENTS.....................................................................f-1







                               PROSPECTUS SUMMARY

     This summary highlights  selected  information from this prospectus and may
not contain all of the  information  that is important to you. To understand the
exchange  offer fully and for a more complete  description of the legal terms of
the exchange  offer,  you should read carefully  this entire  prospectus and the
other  documents  to  which  we have  referred  you,  including  the  letter  of
transmittal  accompanying  this  prospectus.  Unless otherwise  indicated,  "CII
Financial,"  "we,"  "us,"  and  "our"  refer  to CII  Financial,  Inc.  and  its
subsidiaries.  Although we refer to CII Financial in this manner,  CII Financial
is  a  holding   company  and  conducts  all  of  its  operations   through  its
subsidiaries.  CII  Financial  is the  sole  obligor  on  all of the  debentures
discussed in this prospectus.

     Throughout  this  prospectus,  we  sometimes  refer to our  existing 7 1/2%
convertible  subordinated  debentures  due September 15, 2001 as our "old junior
subordinated  debentures,"  to our new 9%  senior  subordinated  debentures  due
September 15, 2006 as our "new senior subordinated  debentures" and to those new
senior subordinated debentures and the cash payment offered in exchange for your
old junior subordinated debentures collectively as the "exchange consideration."

                               CII Financial, Inc.

     We are a holding company primarily engaged in writing workers' compensation
insurance  in nine  western  and  midwestern  states  through  our wholly  owned
subsidiaries,   California  Indemnity  Insurance  Company,  Commercial  Casualty
Insurance Company,  Sierra Insurance Company of Texas and CII Insurance Company.
In addition,  we have other smaller  subsidiaries that we consider immaterial to
our overall results.


     Our insurance  subsidiaries  write workers'  compensation  insurance in the
states of California,  Colorado,  Nevada, Texas, Nebraska, Kansas, Missouri, New
Mexico and Utah primarily through  independent  insurance agents and brokers. We
have  licenses in 33 states and the District of Columbia  and have  applications
pending  for  licenses  in  other  states.   California,   Colorado  and  Nevada
represented  approximately 77%, 8%, and 8%, respectively,  of our direct written
premiums for the year ended December 31, 2000.

     We were acquired by Sierra Health  Services,  Inc. on October 31, 1995 in a
transaction  treated  as  a  pooling  of  interests.  However,  our  old  junior
subordinated  debentures  remain  solely  our  obligation  and  Sierra  has  not
guaranteed the debentures.  Sierra is a diversified health care services company
that  operates  health   maintenance   organizations,   indemnity  and  workers'
compensation   insurers,   military   health   programs,    preferred   provider
organizations and multi-specialty  medical groups. When Sierra acquired us, each
share of our  common  stock was  exchanged  for .37 of a share of Sierra  common
stock and our old junior subordinated  debentures became convertible into Sierra
common stock.  The old junior  subordinated  debentures are now convertible into
Sierra  common  stock at a conversion  price of $39.398 per share.  As a result,
$1,000 in principal is  convertible  into 25.382  shares of Sierra common stock.
Based on the closing  price of Sierra  common stock on February  26,  2001,  the
market value of 25.382  shares of Sierra's  common stock was $128.94.  In August
2000, we became a guarantor of Sierra's $185 million  revolving credit facility,
which was  subsequently  reduced in size to $135 million.  At February 26, 2001,
the credit  facility had an outstanding  balance of $102 million.  Unused credit
facility balances are primarily  reserved for Sierra's working capital purposes.
Any availability  under the credit facility  generated from Sierra's excess cash
flow must be converted  annually to permanent  reductions in accordance with the
terms  of the credit  facility.  Sierra  is  required  to  make  semi-annual
permanent reductions, ranging from $2 million to $10 million, on the
credit facility limit
starting June 2001.  The old junior  subordinated  debentures and the new senior
subordinated debentures are subordinated to this guaranty of the credit facility
debt.


     We were  incorporated in the State of California on September 15, 1988. The
principal  executive  offices of CII  Financial are located at 2716 North Tenaya
Way, Las Vegas,  Nevada  89128,  and CII  Financial's  telephone  number at that
address is (702) 242-7040.

         Summary Background, Purposes and Effects of the Exchange Offer


     CII Financial,  as a holding  company,  has limited sources for cash and is
dependent upon dividends from its  subsidiary,  California  Indemnity  Insurance
Company, to meet its debt payment obligations. In calendar year 2001, California
Indemnity  can only pay  dividends  of $174,000  without  prior  approval by the
California  Department of Insurance.  In addition,  CII Financial,  as a holding
company and sole obligor under the old junior  subordinated  debentures,  has no
available  source  of  cash  with  which  to pay  the  old  junior  subordinated
debentures when they mature on September 15, 2001. Due to the foregoing,  we are
making this  exchange  offer in an effort to extend the maturity date and reduce
our indebtedness.


                          Summary of the Exchange Offer

 The Old Junior  Subordinated  Debentures:
We are making the  exchange  offer with  respect to the entire  $47,059,000
aggregate principal amount of our old junior subordinated debentures,  CUSIP No.
12551LAB7.

 The Exchange Offer:
We are offering to acquire your old junior subordinated
debentures in exchange for:

                                                    o $1,000 in principal amount
                                                      of new senior subordinated
                                                      debentures for each $1,000
                                                      in principal amount of old
                                                      junior        subordinated
                                                      debentures     that    you
                                                      tender; or

                                                    o $525  in  cash   for  each
                                                      $1,000 in principal amount
                                                      of old junior subordinated
                                                      debentures     that    you
                                                      tender, up to a maximum of
                                                      $19,500,000      aggregate
                                                      principal  amount  of  old
                                                      junior        subordinated
                                                      debentures   as  described
                                                      below.

                                              We are only offering to purchase a
                                              maximum of  $19,500,000  aggregate
                                              principal  amount  of  old  junior
                                              subordinated  debentures for cash.
                                              If    holders    of   more    than
                                              $19,500,000   aggregate  principal
                                              amount of old junior  subordinated
                                              debentures  elect the cash option,
                                              we will  not have  enough  cash to
                                              pay for all  the  debentures  that
                                              holders  elect  to  sell.  In that
                                              case,  we will purchase a total of
                                              $19,500,000  principal  amount  of
                                              old junior subordinated debentures
                                              for cash and we will  exchange the
                                              balance    of   the   old   junior
                                              subordinated debentures we receive
                                              for   new   senior    subordinated
                                              debentures.  All holders who elect
                                              the cash option will be  permitted
                                              to sell the same fraction of their
                                              old junior subordinated debentures
                                              for cash. This fraction will equal
                                              $19,500,000,    divided   by   the
                                              aggregate  principal amount of all
                                              debentures  tendered  for  cash by
                                              all  holders.  We refer to this as
                                              "oversubscription"   of  the  cash
                                              option.

                                              We will publicly  announce whether
                                              the cash option is  oversubscribed
                                              and  the  effect  of any  required
                                              proration  as soon as  practicable
                                              after   the   expiration   of  the
                                              exchange offer.

                                              You do not have to choose the same
                                              option  for all of the old  junior
                                              subordinated  debentures  that you
                                              tender.  You do not have to tender
                                              all    of    your    old    junior
                                              subordinated     debentures     to
                                              participate in the exchange offer.







Interest:
We will pay in cash accrued and unpaid interest on all old junior
subordinated  debentures  accepted in the exchange  offer to, but not including,
the date of acceptance.

Source of Funds:
We intend to fund the cash portion of the exchange
consideration from:

                                             o dividends or other transfers of
                                               funds from our operating
                                               subsidiaries, subject to
                                               approval by the California
                                               Department of Insurance; and

                                                    o a loan from an  affiliate,
                                                      which will be  represented
                                                      by our  demand  promissory
                                                      note bearing interest at a
                                                      rate  equal  to  the  then
                                                      current  interest  rate on
                                                      Sierra's credit  facility.
                                                      This  promissory note will
                                                      rank  senior  to  the  new
                                                      senior        subordinated
                                                      debentures   and  the  old
                                                      junior        subordinated
                                                      debentures.

                                                   On February 22, 2001, the
                                                   California Department of
                                                   Insurance approved an
                                                   extraordinary dividend
                                                   payment by one of our
                                                   insurance subsidiaries to us
                                                   of up to $5 million.


Purpose:
We are making  the  exchange  offer for old  junior  subordinated
debentures  to  extend  the  maturity  date  of the  debentures  and  to  reduce
indebtedness.


Expiration  of the  Exchange Offer:
5:00 p.m.  New York time,  on March 22, 2001,
unless extended.


     Exchange Date:
The exchange of old junior  subordinated  debentures for the
exchange  consideration  will be made promptly  following the  expiration of the
exchange offer and the satisfaction or waiver of all conditions.

Conditions to the Exchange Offer:
The exchange offer is subject to the following material conditions:

                                                    o we must receive valid
                                                      tenders for at least 90%
                                                      of the
                                                      aggregate principal amount
                                                      of the old junior
                                                      subordinated
                                                      debentures;


                                                    o we   must    receive   the
                                                      consent  of  the   lenders
                                                      under   Sierra's    senior
                                                      secured  credit  facility,
                                                      which has been irrevocably
                                                      and        unconditionally
                                                      guaranteed  by us,  to our
                                                      issuing   the  new  senior
                                                      subordinated debentures in
                                                      the exchange offer; and


                                                    o we must obtain  sufficient
                                                      cash  to  pay   any   cash
                                                      consideration  required to
                                                      be paid as exchange  offer
                                                      consideration.

                                              Subject to  satisfaction or waiver
                                              of the conditions,  we will accept
                                              for   exchange  any  and  all  old
                                              junior   subordinated   debentures
                                              that are validly  tendered and not
                                              withdrawn  before  5:00 p.m.,  New
                                              York City time, on the  expiration
                                              date   of  the   exchange   offer.
                                              However, we reserve the right to:

     o delay  the  acceptance  of the old  junior  subordinated  debentures  for
exchange;

     o terminate the exchange offer;

     o  extend  the  expiration  date and  retain  all old  junior  subordinated
debentures that have been tendered, subject to the right of owners of old junior
subordinated  debentures  to withdraw  their  tendered  old junior  subordinated
debentures;

     o refuse to accept the old junior  subordinated  debentures  and return all
old junior subordinated debentures that have been tendered to us; or

     o waive any condition or otherwise amend the terms of the exchange offer in
any respect.

     Procedures  for  Tendering   Debentures:

     If you hold your old junior subordinated debentures in book-entry form, you
must  request your  broker,  dealer,  commercial  bank,  trust  company or other
nominee to effect the transaction for you.





                                              If you own old junior subordinated
                                              debentures  that are registered in
                                              the  name  of  a  broker,  dealer,
                                              commercial  bank, trust company or
                                              other  nominee,  you must  contact
                                              that  broker,  dealer,  commercial
                                              bank,   trust   company  or  other
                                              nominee.







                                              We  have  arranged  to  have  this
                                              exchange  offer  eligible  for the
                                              Depository  Trust  Company's,   or
                                              DTC's,   Automated   Tender  Offer
                                              Program, or ATOP. DTC participants
                                              that are  accepting  the  exchange
                                              offer    must    transmit    their
                                              acceptance  to  DTC,   which  will
                                              verify the  acceptance and execute
                                              a   book-entry   delivery  to  the
                                              exchange  agent's  account at DTC.
                                              DTC  will  then  send  an  agent's
                                              message to the exchange  agent for
                                              its  acceptance.  Delivery  of the
                                              agent's   message   by  DTC   will
                                              satisfy the terms of the  exchange
                                              offer  as to  the  tender  of  old
                                              junior subordinated debentures.








                                              If you hold physical  certificates
                                              evidencing    your   old    junior
                                              subordinated debentures,  complete
                                              and sign the  enclosed  letter  of
                                              transmittal,  or a manually signed
                                              facsimile  thereof,  in accordance
                                              with  the   instructions  in  that
                                              document,   have  your   signature
                                              guaranteed    if    required    by
                                              Instruction  1 of  the  letter  of
                                              transmittal,  and send or  deliver
                                              your  manually  signed  letter  of
                                              transmittal,  or  manually  signed
                                              facsimile,   together   with   the
                                              certificates  evidencing  the  old
                                              junior   subordinated   debentures
                                              being   tendered   and  any  other
                                              required documents to the exchange
                                              agent.








                                              If you desire to tender old junior
                                              subordinated   debentures  in  the
                                              exchange  offer and cannot  comply
                                              with the  procedures  described in
                                              this   prospectus  for  tender  or
                                              delivery  on a timely  basis or if
                                              your   old   junior   subordinated
                                              debentures  are  not   immediately
                                              available, you may tender your old
                                              junior   subordinated   debentures
                                              using    the     procedures    for
                                              guaranteed  delivery  described in
                                              this prospectus.

Withdrawal of Tenders of         You may withdraw your tender of old junior
Debentures:                     subordinated debentures at any time prior to the
                                expiration of the exchange offer, but the
                                              exchange consideration will not be
                                              payable  in  respect  of  any  old
                                              junior subordinated  debentures so
                                              withdrawn.  We will not  determine
                                              and  announce   whether  the  cash
                                              option     for    the     exchange
                                              consideration       has       been
                                              oversubscribed   until  after  the
                                              expiration of the exchange  offer.
                                              You will  not be able to  withdraw
                                              your    tender   of   old   junior
                                              subordinated  debentures  once  we
                                              make   this   determination   even
                                              though it may  affect  the type of
                                              exchange  consideration  you  will
                                              receive in the exchange offer.

Untendered  Debentures:

     If you do not tender  your old junior  subordinated  debentures,  they will
remain outstanding.  The old junior subordinated debentures will be subordinated
to the new senior  subordinated  debentures.  We will have up to $182,059,000 of
indebtedness that will rank senior to any untendered  debentures,  consisting of
the new senior  subordinated  debentures,  the credit facility  guaranty and the
demand  promissory  note held by an affiliate.  In addition,  as a result of the
consummation of the exchange offer,  the aggregate  principal  amount of the old
junior  subordinated  debentures  that  are  outstanding  will be  significantly
reduced, which may adversely affect their market price, if any.


                                              Old junior subordinated debentures
                                              that   remain   outstanding   will
                                              remain  convertible into shares of
                                              Sierra common stock at $39.398 per
                                              share.  As of close of business on
                                              February  26,  2001,  the  closing
                                              price of  Sierra  common  stock on
                                              the New York  Stock  Exchange  was
                                              $5.08.


Acceptance of Tendered Debentures and Exchange:


     Under the terms of the exchange offer and upon  satisfaction  or our waiver
of the conditions to the exchange  offer, we will accept for exchange old junior
subordinated  debentures  validly  tendered on or prior to the expiration of the
exchange offer. You will receive the exchange  consideration only if you validly
tender  your old junior  subordinated  debentures.  We will make  payment of the
exchange  consideration for old junior subordinated  debentures validly tendered
and  accepted for payment by deposit of the  appropriate  amount of cash and the
appropriate  amount of new  senior  subordinated  debentures  with the  exchange
agent,  who  will  act  as  agent  for  the  tendering  holders  of  old  junior
subordinated  debentures.  We expect the  exchange  will be made on the exchange
date described in this prospectus.


Accounting Treatment for the Exchange Offer:


                                              The   proposed    exchange   offer
                                              contains    concessions   by   the
                                              holders    of   the   old   junior
                                              subordinated debentures, including
                                              extending    the    maturity   and
                                              accepting  an  interest  rate that
                                              may be  lower  than  what we could
                                              obtain  from  other  lenders.   In
                                              accordance   with   Statement   of
                                              Financial Accounting Standards No.
                                              15,  "Accounting  by  Debtors  and
                                              Creditors    for   Troubled   Debt
                                              Restructurings,"  the  exchange of
                                              the   new   senior    subordinated
                                              debentures   for  the  old  junior
                                              subordinated  debentures  will  be
                                              treated   as   a   troubled   debt
                                              restructuring, with the new senior
                                              subordinated  debentures  recorded
                                              at the carrying  amount of the old
                                              junior   subordinated   debentures
                                              less cash consideration  given, if
                                              any,  and that amount will be used
                                              to   determine    the    effective
                                              interest  rate of the  new  senior
                                              subordinated debentures.


United States Federal Income Tax Considerations:

     You  are  referred  to  the   discussion   about  the  federal  income  tax
consequences  of the  exchange  offer  in  "United  States  Federal  Income  Tax
Consequences."  Tax matters are very complicated and the tax consequences of the
exchange offer to you will depend on the facts of your own situation. You should
consult your own tax advisor for a full understanding of the tax consequences to
you of the exchange offer.

 No Appraisal  Rights:

     In  connection  with the  exchange  offer,  you will not have any  right to
dissent or to receive an appraisal of your old junior subordinated debentures.

Use of   Proceeds:

     Our new senior  subordinated  debentures  are being issued only in exchange
for  your  old  junior  subordinated  debentures.  All old  junior  subordinated
debentures  accepted by us in the exchange  offer will be canceled.  We will not
receive  any  cash  proceeds  from  the  issuance  of  new  senior  subordinated
debentures in the exchange offer.

"Blue Sky" Compliance:

     We are not  making  this offer to,  and we will not  accept  tenders  from,
holders of old junior subordinated  debentures in any jurisdiction in which this
exchange offer or the acceptance of old junior subordinated debentures would not
comply with the applicable securities or "blue sky" laws of that jurisdiction.

Dealer Manager:

     Banc of America  Securities  LLC is serving as exclusive  dealer manager in
connection  with the exchange offer.  Its address and telephone  numbers are set
forth on the back cover of this prospectus.

Exchange Agent:

 Wells Fargo Corporate Trust is serving as exchange agent in
connection  with the  exchange  offer.  Its  address and  telephone  numbers are
located on the back cover of this prospectus.

Information Agent:

     D.F.  King & Co.,  Inc. is serving as the  information  agent in connection
with the exchange  offer.  Its address and telephone  numbers are located on the
back cover of this prospectus.







           Summary Description of New Senior Subordinated Debentures:

The New Senior Subordinated Debentures:

     Up to  $47,059,000  aggregate  principal  amount of 9% senior  subordinated
debentures due September 15, 2006.

Issuer:                                       CII Financial, Inc.

Trustee:                                      Wells Fargo Bank Minnesota, N.A.

Maturity:                                     September 15, 2006


Interest:                                     Interest   on   the   new   senior
                                              subordinated  debentures  will  be
                                              payable  in  cash  at a rate of 9%
                                              per year,  payable on March 15 and
                                              September   15   of   each   year,
                                              commencing September 15, 2001.


Ranking:                                      The   new   senior    subordinated
                                              debentures,  like  the old  junior
                                              subordinated  debentures,  will be
                                              subordinated  to  all  our  senior
                                              indebtedness,     including    our
                                              guaranty   of   Sierra's    credit
                                              facility.  However, the new senior
                                              subordinated  debentures will rank
                                              senior to any remaining old junior
                                              subordinated debentures.

Optional Redemption:

     Until  September 15, 2001,  the new senior  subordinated  debentures may be
redeemed  at our  option at any time,  from  time to time,  at a price  equal to
$1,007.50 per $1,000 principal amount of the new senior subordinated debentures,
plus accrued and unpaid  interest,  if any.  After  September 15, 2001,  the new
senior  subordinated  debentures may be redeemed at our option at any time, from
time to time, at a price equal to $1,000 per $1,000  principal amount of the new
senior subordinated debentures, plus accrued and unpaid interest, if any.

Repurchase at Option of Holders:              In the event
                                              of a  change  in  control  of  CII
                                              Financial,  the  holders  of these
                                              new senior subordinated debentures
                                              may require that we repurchase the
                                              new senior subordinated debentures
                                              at  $1,000  per  $1,000  principal
                                              amount    of   the   new    senior
                                              subordinated   debentures,    plus
                                              accrued  and unpaid  interest,  if
                                              any.

Listing:                                      We have  applied  to list  the new
                                              senior subordinated  debentures on
                                              the  New  York   Stock   Exchange.
                                              However,  we do not expect the new
                                              senior subordinated  debentures to
                                              be  listed  until  after  30  days
                                              following the  consummation of the
                                              exchange offer.

Principal Differences Between Old and New Debentures:

     o The new  senior  subordinated  debentures  will  rank  senior in right of
payment to any old junior subordinated debentures which are not tendered.

                                                    o You will  receive a higher
                                                      rate  of  interest  on the
                                                      new  senior   subordinated
                                                      debentures, which will pay
                                                      9% per annum,  than on the
                                                      old  junior   subordinated
                                                      debentures,  which  pay  7
                                                      1/2% per annum.

                                                    o The   scheduled   maturity
                                                      date  of  the  new  senior
                                                      subordinated debentures is
                                                      September 15, 2006,  which
                                                      is five  years  later than
                                                      September  15,  2001,  the
                                                      scheduled maturity date of
                                                      the       old       junior
                                                      subordinated debentures.

                                                    o The       new       senior
                                                      subordinated    debentures
                                                      will  not  be  convertible
                                                      into Sierra  common stock.
                                                      The       old       junior
                                                      subordinated    debentures
                                                      are    convertible    into
                                                      Sierra   common  stock  at
                                                      $39.398 per share.

Outstanding Indebtedness:


     As of February 26, 2001, we had $149,059,000 of indebtedness, consisting of
the old junior subordinated  debentures and the credit facility guaranty.  After
the  consummation  of the  exchange  offer,  we will have up to $140  million of
indebtedness  that will rank senior to the new senior  subordinated  debentures,
consisting of the credit facility  guaranty and the demand  promissory note held
by an affiliate.  The amount of indebtedness that ranks senior to the new senior
subordinated  debentures  will  depend on the amount of old junior  subordinated
debentures  tendered for cash and the amount of cash we borrow from an affiliate
to fund the cash portion of the exchange  consideration.  The only  indebtedness
that will rank junior to the new senior subordinated  debentures will be any old
junior subordinated debentures that remain outstanding after the exchange offer.






          Summary Historical Financial and Other Data of CII Financial


     The table below presents our selected  consolidated  financial  information
for the periods  indicated  and at the end of these  periods.  The  consolidated
financial  statement  information  as of December  31, 2000 and 1999 and for the
years ended December 31, 2000,  1999 and 1998 was derived from our  consolidated
financial  statements  included  elsewhere in this  prospectus.  These financial
statements  were prepared in accordance  with  accounting  principles  generally
accepted in the United States of America,  and were audited by Deloitte & Touche
LLP.


     See the Glossary of Selected Insurance Terms annexed to this prospectus for
an explanation of certain of the financial and other items included below.






                                                         Year Ended December 31,
                                                         (dollars in thousands)
                                            2000                           1999            1998
Income Statement Data:
                                                                                 
Direct written premiums                   $203,268                        $148,824        $153,914

Net written premiums                      $125,748                         $85,097        $134,147

Net earned premiums                       $125,555                         $82,955        $134,274
Net investment income and net               14,454                          15,395          20,229
  realized gains and losses

  Total revenues                           140,009                          98,350         154,503
Total costs and expenses                   152,061                          91,255         136,625

(Loss) income before

  federal income taxes and                (12,052)                           7,095          17,878
  extraordinary gain
Federal income tax (benefit)               (3,669)                           3,602           4,166
  expense

(Loss) income before extraordinary         (8,383)                           3,493          13,712
  gain

Extraordinary gain from debt                   654                             111              48
  extinguishment, net of tax

Net (Loss) Income                         $(7,729)                          $3,604         $13,760

Combined Ratios:
  Loss ratio                                87.52%                          74.08%          70.26%
  Underwriting expense ratio (1)            28.34%                          31.45%          28.45%
  Combined ratio                           115.86%                         105.53%          98.71%

Balance Sheet Data:
Total cash, cash equivalents and          $247,151                        $226,572
  invested assets
Total assets                               533,602                         404,338
Total debt                                  47,059                          50,498
Total liabilities                          470,250                         338,285
Total stockholder's equity                  63,352                          66,053


(1) Includes policyholders' dividend ratio of 1.73% and .13% for the years ended
December 31, 2000 and 1999, respectively.






                       RATIO OF EARNINGS TO FIXED CHARGES






                                                       For the year Ended December 31,
                                        2000                   1999        1998       1997        1996
                                                                              (dollars in thousands)

                                                                                    
Pre-tax (loss) income before           $(12,052)                $7,095     $17,878    $10,813      $10,630
  discontinued operations and
  extraordinary gains

Fixed Charges:
Interest expense                           3,599                 3,706       4,301      4,091        4,123
Capitalized interest                           0                   130           0          0            0
Interest relating to rental
  expense (1)                                956                   867         438        438          542
    Total fixed charges                    4,555                 4,703       4,739      4,529        4,665

Earnings available for fixed            $(7,497)               $11,798     $22,617    $15,342      $15,295
charges

Ratio of earnings to fixed charges       (1.65x)                 2.51x       4.77x      3.39x        3.28x



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

(1) The  representative  interest  portion  of rental  expense  was deemed to be
one-third of all rental expense.


     Earnings were not  sufficient to cover fixed charges  during the year ended
December 31, 2000 by  $12,052,000;  all other periods had  sufficient  income to
cover charges.








                  PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES









                                               Year Ended                 Year Ended                 Year Ended
                                                December                   December                    December
                                               31, 2000                    31, 2000                    31, 2000


                                      Presentation One (1)       Presentation Two (2)      Presentation Three (3)
                                     (dollars in thousands)     (dollars in thousands)     (dollars in thousands)
                                                                                                 

Pre-tax (loss) income before                        $(10,585)                 $(11,680)                   $(12,854)
  discontinued operations and
  extraordinary gains

Fixed Charges:
Interest expense                                        1,636                     2,731                       4,235
Capitalized interest                                        0                         0                           0
Interest relating to rental
  expense (4)                                             956                       956                         956
    Total fixed charges                                   2,592                      3,687                      5,191

Earnings available for fixed                         $(7,993)                  $(7,993)                    $(7,663)
charges

Ratio of earnings to fixed                            (3.08x)                   (2.17x)                     (1.48x)
  charges




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


(1)  Presentation  One assumes the exchange as of January 1, 2000 of $19,500,000
     in principal amount of old junior  subordinated  debentures for $10,237,500
     in cash and  $27,559,000  in  principal  amount of old junior  subordinated
     debentures for $27,559,000 in principal  amount of new senior  subordinated
     debentures.

(2)  Presentation  Two assumes the exchange as of January 1, 2000 of $10,000,000
     in principal amount of old junior subordinated debentures for $5,250,000 in
     cash  and  $37,059,000  in  principal  amount  of old  junior  subordinated
     debentures for $37,059,000 in principal  amount of new senior  subordinated
     debentures.

(3)  Presentation   Three  assumes  the  exchange  as  of  January  1,  2000  of
     $47,059,000 in principal amount of old junior  subordinated  debentures for
     $47,059,000 in principal amount of new senior subordinated debentures.


(4) The  representative  interest  portion  of rental  expense  was deemed to be
one-third of all rental expense.


     Pro forma  earnings were not  sufficient to cover fixed charges  during the
year ended December 31, 2000 by $10,585,000 for  Presentation  One,  $11,680,000
for Presentation Two and $12,854,000 for Presentation Three.






                                  RISK FACTORS

     By  exchanging  your old junior  subordinated  debentures  for the exchange
consideration,  you may be  choosing  to invest in the new  senior  subordinated
debentures.  If you do not participate in the exchange offer,  you will continue
to hold old junior  subordinated  debentures.  An investment  in our  debentures
involves a high degree of risk. In addition to the other  information  contained
in or  incorporated  by reference  into this  prospectus,  you should  carefully
consider  the  following  risk  factors in  deciding  whether to tender your old
junior  subordinated   debentures  in  the  exchange  offer  and  what  form  of
consideration to request.

Risks relating to CII Financial

We may not be able to repay  the  principal  amount of our  debentures  at their
maturity date.

     CII  Financial,  as a holding  company  and sole  obligor of the old junior
subordinated  debentures,  has no available source of cash with which to pay the
old junior  subordinated  debentures when they mature on September 15, 2001. Our
ability to service our indebtedness  following the exchange offer, including our
payment  obligations  under the new senior  subordinated  debentures and any old
junior subordinated  debentures that remain  outstanding,  and to meet our other
financial obligations, will depend upon our future operating performance,  which
in turn is subject to market  conditions  and other factors,  including  factors
beyond our control.  CII  Financial,  as a holding  company,  does not currently
generate cash flows that will be  sufficient to pay the principal  amount of the
debentures on their stated maturity  dates.  Our ability to repay the debentures
or to refinance our debentures will depend on the availability of new sources of
funding,  which will in turn depend on our operating  performance,  the state of
the  financial  markets  and other  factors at the time that we want to repay or
refinance  the  debentures.  Accordingly,  we may not have  the  cash  resources
required to meet our  obligations  to repay the old junior  subordinated  or new
senior subordinated debentures when they become due.

We may not be able to service our debt because of our operational structure.


       Substantially  all our assets consist of investments in our subsidiaries,
and our  operations  are  currently  conducted  through  our  subsidiaries.  Our
subsidiaries  are separate and distinct  legal  entities and have no obligation,
contingent  or  otherwise,  to pay any amounts due  pursuant to the  debentures,
whether by  dividends,  loans or other  payments.  In  addition,  the payment of
dividends and the making of loan advances to us by our subsidiaries are and will
continue to be subject to statutory  and  regulatory  restrictions.  In calendar
year 2001,  California  Indemnity  Insurance  Company,  which is our only direct
subsidiary,  can only pay dividends of $174,000 to us without the prior approval
of the California Department of Insurance.  If our subsidiaries cannot or do not
distribute  a  portion  of  their  earnings  to  us  or if  their  earnings  are
insufficient, we may be unable to service our debt.


If we are required to perform on our guaranty of Sierra's  credit  facility,  we
may not have enough  assets to pay interest on or the  principal  amount of your
debentures.


     In August 2000, CII Financial,  but not any of our  subsidiaries,  became a
guarantor of Sierra's revolving credit  facility.  On December 15, 2000,
Sierra amended and restated its credit facility.  Prior to this amendment,
Sierra was in breach of the credit facility's financial covenants. At
February 26, 2001,  the credit  facility had an outstanding  balance of
$102 million.  Unused
credit  facility  balances are primarily  reserved for Sierra's  working capital
purposes.  Any  availability  under the credit facility  generated from Sierra's
excess  cash  flow  must  be  converted  annually  to  permanent  reductions  in
accordance  with  the  terms  of  the  facility.  Sierra  is  required  to  make
semi-annual permanent reductions, ranging from $2 million to $10 million, on the
credit  facility limit starting June 2001.  The old  junior  subordinated
debentures and the new senior  subordinated  debentures are  subordinated to our
guaranty of the credit  facility  debt.  In the event of a default in payment on
our old junior subordinated  debentures,  Sierra's senior lenders would have the
right to  receive  payment  in full by us on our  guaranty  of  Sierra's  credit
facility  prior  to any  payment  being  made  on the  old  junior  subordinated
debentures or the new senior subordinated debentures.  In addition, in the event
of Sierra's  liquidation  or insolvency  or payment  default with respect to its
credit  facility,  our  assets  will  be  available  to pay  obligations  on the
debentures only after the credit facility has been paid in full. As a result, if
we are  required  to  perform  on the  guaranty  we may  not be  able to pay the
interest and principal of the debentures.


After the exchange offer, we will have up to $182 million of senior indebtedness
that has and could  continue to restrict  our  ability to obtain  financing  and
pursue various business opportunities.

     CII  Financial,   as  a  holding  company,  has  a  significant  amount  of
outstanding indebtedness.  Upon consummation of the exchange offer, we will have
up to  $182,059,000  of  senior  indebtedness,  consisting  of  the  new  senior
subordinated debentures,  the credit facility guaranty and the demand promissory
note  held by an  affiliate.  As a  result,  we  will  remain  highly  leveraged
following the exchange  offer.  This high leverage will restrict our flexibility
to obtain financing and pursue various business opportunities which could impact
our ability to pay the interest and principal of the debentures.

Since our  business is  concentrated  geographically  and by  industry,  adverse
changes in these  areas could  significantly  impact our  written  premiums  and
profitability.



     Our current business is concentrated  geographically  and by industry.  For
the year ended  December  31,  2000,  approximately  77% of our  direct  written
premiums  were  in  California,  8%  were in  Colorado  and 8%  were in  Nevada.
Policyholders  whose primary business is construction  account for approximately
30% of our premiums. Any adverse change in the economic condition of these areas
or in the construction  industry that significantly affects our written premiums
could impair our ability to pay the interest and principal of the debentures.


If we are required to increase  reserves for losses for adverse loss development
on prior accident years our  subsidiaries  will have less earnings  available to
pay  dividends  to us,  which will  affect our ability to pay the  interest  and
principal of the debentures.


     In both 1999 and 2000 we were  required  to  increase  reserves  for losses
incurred in prior  accident  years.  For the year ended  December 31,  1999,  we
increased  reserves related to losses on prior accident years by a net amount of
$9.9  million.  For the year ended  December  31, 2000,  we  increased  reserves
related to losses on prior accident  years by a net amount of $23.3  million.  A
significant  portion of these adverse loss  development were related to the 1996
through  1998  accident  years  and were  primarily  attributable  to  increased
severity of claims in California.


     The average  cost per claim under our  workers'  compensation  policies has
increased  each year since  1995.  Two of the  factors  increasing  the costs of
claims are medical inflation and, in California, adverse court decisions related
to medical control of claims.

     If we are required to make  additional  increases in our loss  reserves for
prior year incurred  losses or if any such losses have a material  impact on our
results of operations, our subsidiaries will have less earnings available to pay
dividends to us which will make it more difficult for us to pay the interest and
principal of the debentures.

If  our  reinsurers  do not  perform  their  obligations,  we  would  experience
significant  losses which could adversely affect our ability to pay the interest
and principal of the debentures.


     In the ordinary  course of our business we reinsure our losses with several
reinsurers.  Reinsurance  does not,  however,  relieve us of our  obligation  to
policyholders.  As of December 31, 2000, we had over $247 million of reinsurance
receivables from our reinsurers.  A single reinsurer  accounts for approximately
88% of this  amount.  If these  reinsurance  companies  fail to reimburse us for
losses paid by us under the direct  policies,  we would  experience  significant
losses  which  could  adversely  affect  our  ability  to pay the  interest  and
principal of the debentures.


We have reduced our reinsurance  coverage,  which will expose us to greater risk
of ultimate loss.

     For policies  issued after June 30, 2000,  our  reinsurance  coverage has a
much higher retention of liability,  and covers claims in excess of $250,000 per
occurrence,  compared to our former  retention that had a maximum of $17,000 per
occurrence.  As a result,  we must pay a  substantially  higher  portion of each
claim  before we have  recourse to our  reinsurers.  In making this  change,  we
expect an  increase  in  premiums  retained  after  reinsurance,  an increase in
investment  income over time and an  increase in our net loss ratio.  If our net
loss ratio increases  greater than the offsetting  investment  income,  then our
subsidiaries  will have less  earnings  available to pay  dividends to us, which
will affect our ability to pay the interest and principal of the debentures.

If the competitive  environment in California  continues to adversely affect our
premiums on workers'  compensation  insurance  policies,  our  profitability and
ability to repay the debentures will be adversely affected.


     For the year  ended  December  31,  2000,  approximately  77% of our direct
written premiums were in California. There has been intense price competition in
California  since that state  replaced  its minimum rate law with an open rating
premium law in 1995. While workers'  compensation rates have risen in California
during 2000,  the premiums  charged remain lower than those charged prior to the
1995 change in law. This price  competition  has affected and could  continue to
affect  our  profitability.   Many  of  our  competitors  are  larger  and  have
significantly  greater  resources than us.  Continued  price  competition  could
reduce  our  profitability  and may  reduce  the  earnings  of our  subsidiaries
available to pay the interest and principal of the debentures.


If the open rating  environment in Nevada  scheduled for July 1, 2001 results in
price competition that requires us to lower our premiums,  our profitability may
be harmed.


     For the year  ended  December  31,  2000,  approximately  8% of our  direct
written premiums were in Nevada. Nevada is scheduled to change to an open rating
environment from a minimum rating environment  beginning July 1, 2001. After the
introduction  of open rating in  California,  premium rates were  reduced.  As a
result,  premium revenues and operating  profits were adversely  affected due to
increased price competition and the risk of incurring losses. Although we intend
to underwrite each account taking into consideration the insured's risk profile,
prior  loss   experience,   loss   prevention   plans  and  other   underwriting
considerations,  if the open  rating  environment  in Nevada  results in reduced
premiums,  our  profitability  could be  harmed  and we may not have  sufficient
subsidiary earnings to pay the interest and principal of the debentures.


A rating  downgrade from insurance  rating agencies could reflect  negatively on
our  reliability  and  make  it  more  difficult  for us to  sell  our  workers'
compensation insurance policies.

     In the event we  default on our  debentures,  our  subsidiaries'  insurance
ratings may be downgraded.  A downgrade of our insurance subsidiaries' rating by
A.M.  Best or Fitch could  adversely  affect our sales of workers'  compensation
insurance to  customers  since these  customers  frequently  consider  insurance
agency ratings as a factor in selecting their insurers.

If our costs are increased because of regulations and regulatory  development we
may not be able to operate profitably.

     Our  insurance  subsidiaries  are subject to  extensive  regulation  by the
California  and  Texas  Departments  of  Insurance,  and  are  also  subject  to
regulation  in each  additional  jurisdiction  in which they become  licensed to
transact business.  Because insurance regulations are designed primarily for the
protection  of  policyholders  rather  than  stockholders  or  creditors,  these
regulations  could impede our creditors'  ability to fully enforce their rights.
Our failure to comply with these regulations could result in various  regulatory
actions including oversight of our insurance subsidiaries or other actions which
could  adversely  affect our operations and our ability to service our debt. The
nature and extent of such regulations  varies from jurisdiction to jurisdiction,
but typically involves:

     o standards  of solvency and minimum  amounts of capital and surplus  which
must be maintained;

     o limits on types and amounts of investments;

     o  restrictions  on the  size of risks  which  may be  insured  by a single
company;

o        licensing of insurers and their agents;

o        required deposits of securities for the benefit of policyholders;

o        approval of policy forms;

     o establishment of statutory  reporting  practices and the form and content
of statutory financial statements;

     o establishment of methods for setting statutory loss and expense reserves;

o        review, and in some instances, prior approval of premium rates;

o        limits on transactions among insurers and their affiliates;

o        approval of all proposed changes of control;

o        approval of dividends;

o        setting and collecting guarantee fund assessments; and

o         required  filing  of annual  and other  reports  with  respect  to the
          financial  condition  and  operation of insurers.  In addition,  state
          regulatory  examiners  perform  periodic  financial  and  underwriting
          examinations of insurers.

     Changes in regulation could further  increase our costs.  For example,  the
National  Association  of  Insurance  Commissioners,  or the  NAIC,  which  is a
voluntary organization of state regulators, is currently engaged in a project to
codify  statutory  accounting  practices.  This  project is likely to change the
definition of what constitutes  prescribed versus permitted statutory accounting
practices and may result in changes to the  accounting  policies that  insurance
enterprises use to prepare their statutory  financial  statements.  If our costs
are increased or if the operations of our insurance  subsidiaries  are otherwise
adversely affected by insurance  regulations,  our profitability could be harmed
and we may not have  sufficient  subsidiary  earnings  to pay the  interest  and
principal of the debentures.

If we are unable to maintain and improve our management  information system, our
operations would be adversely affected.

         Our management information system is critical to our current and future
operations. The information gathered and processed by our management information
system  assists us in, among other  things,  pricing our product,  invoicing and
collecting our premiums,  processing  and paying our claims and vendor  invoices
and providing us with  information  to manage our business.  In the past we have
encountered some difficulty with replacing or enhancing our systems.  In 1998 we
began a two-year project to convert our policy and claims processing system from
our internally developed software to software supported by a third party vendor.
The  conversion  failed due to  non-performance  by the vendor.  Our  internally
developed software, which is critical to our operations,  runs on WANG hardware.
Although  WANG has continued to support the hardware,  there is  uncertainty  of
future  availability and cost of hardware upgrades.  If our systems were to fail
or if we were unable to expand or enhance the  capability  of our  systems,  our
business would be adversely affected.  We are planning to migrate our claims and
policy processing  functions off the WANG platform and on to a Hewlett Packard /
Unix based operating system.

Power  interruptions due to power shortages in California will negatively impact
our operations.

         Our centralized  WANG computer system is housed in Northern  California
and has  recently  been  shut  down  for a short  period  of time due to a power
outage.  Our WANG system is supported by an  uninterrupted  power source,  which
provides up to ninety minutes of power during a power outage.  The uninterrupted
power source  requires twelve hours to recharge after each use. We are currently
in the process of upgrading our uninterrupted power source to allow operation of
the WANG  system  without  interruption  for  approximately  three  hours and to
provide a portion of our desktop  units with power  during this  period.  In the
event a power outage occurs which lasts longer,we may experience data corruption
with  respect to the claims  and policy  information  being used at the time the
system shuts down.  In addition,  our employees in all states would be prevented
from accessing the claims and policy processing systems during a prolonged power
outage.  We are in the planning stages to move the  centralized  computer system
outside the state of California.

         Approximately half of our employees are located in California.  A power
outage not only reduces the productivity of these employees but also impacts our
ability to service our customers.  Should the frequency or duration of the power
outages increase, our business would be adversely impacted.


Changes in economic conditions that result in lower payrolls may lead to reduced
premium  levels and  changes in market  interest  rates can affect the amount of
investment  income we earn; both of which could make it more difficult for us to
repay the debentures.


     In the  workers'  compensation  insurance  business,  changes  in  economic
conditions  can lead to  reduced  premium  levels due to lower  payrolls  and to
increased  claims  due to the  tendency  of  workers  who are laid off to submit
workers'  compensation  claims.  Changes in market interest rates can affect the
amount of interest income that we can earn on our investment portfolio,  as well
as the amount of realized and  unrealized  gains or losses on specific  holdings
within our  investment  portfolio.  Any  reduction  in premium  levels or in the
interest income we earn on our investment  portfolio could adversely  affect our
business and ability to repay the debentures.





We are controlled by Sierra and since Sierra's  interests may not be the same as
the interests of the holders of the debentures, Sierra's actions could adversely
affect our ability to pay the interest and principal of the new debentures.


     All of CII Financial's common stock is owned by Sierra. Sierra thus is able
to elect our board of directors and thereby  indirectly control our policies and
those of our  subsidiaries,  including  mergers,  sales of  assets  and  similar
transactions.  Shares  of our  common  stock and  shares of common  stock of our
subsidiaries  may from time to time be  pledged,  subject to certain  regulatory
requirements,  to secure obligations of Sierra or its affiliates.  CII Financial
has guaranteed Sierra's obligations under its $135 million senior secured credit
facility.  Since the interests of Sierra may not be the same as the interests of
the holders of debentures,  Sierra's  actions could adversely affect our ability
to pay the interest and principal of the debentures.


Risks relating to our debentures

We expect a limited  trading  market  for the  debentures  and this will make it
difficult for you to sell them.


     The old junior  subordinated  debentures  are not listed on any  securities
exchange or quoted on The Nasdaq Stock Market.  Although we have applied to list
the new senior subordinated debentures on the New York Stock Exchange, we do not
expect  any active  trading  market for our  debentures  to exist.  We have been
informed by Banc of America  Securities LLC, our dealer manager for the exchange
offer,  that they do not  presently  intend to make a market in our  debentures.
Accordingly,   you  may  have  difficulty  selling  your  debentures  after  the
expiration of the offer.


     To the extent that the old junior subordinated  debentures are tendered and
accepted in the exchange offer,  the outstanding  principal amount available for
trading will be reduced,  and consequently,  any existing trading market for the
remaining  old junior  subordinated  debentures  will  likely  become  even more
limited than it is now. As a result,  you may have even more difficulty  selling
your old junior  subordinated  debentures after the consummation of the exchange
offer.

Since the old junior subordinated  debentures will rank junior to the new senior
subordinated debentures, in the event of a default, we will only be able to make
payments to holders of old junior subordinated  debentures after the guaranty of
Sierra's  credit  facility,  new senior  subordinated  debentures  and any other
senior debt has been paid in full.

     The old junior  subordinated  debentures will rank junior to the new senior
subordinated  debentures  and to our  guaranty of Sierra's  credit  facility and
other senior debt. The risk of non-payment to holders of old junior subordinated
debentures will be increased because, in the event of a payment default, we will
only be able to make payments to holders of old junior  subordinated  debentures
after the new senior  subordinated  debentures,  the guaranty of Sierra's credit
facility and any other senior debt has been paid in full.


Risks associated with the exchange offer


If the cash  option  is  oversubscribed,  you will  have to  accept  new  senior
subordinated debentures as part of your exchange consideration.

     If you elect to receive cash in the exchange offer,  and the cash option is
oversubscribed, you will receive new senior subordinated debentures as a portion
of your exchange  consideration.  We will not determine  whether the cash option
for  the  exchange   consideration  has  been  oversubscribed  until  after  the
expiration of the exchange  offer.  You will not be able to withdraw your tender
of old junior  subordinated  debentures  at the time we make this  determination
even though it may affect the type of exchange consideration you will receive in
the exchange offer.

The  exchange  offer  may not  represent  a fair  valuation  of the  old  junior
subordinated  debentures  and  holders  who  do  not  tender  their  old  junior
subordinated  debentures  may  receive  less than we are  offering  when the old
junior subordinated debentures mature.

Our  board of  directors  has made no  determination  that  the  exchange  offer
represents a fair valuation of the old junior subordinated  debentures.  We have
not obtained a fairness opinion from any financial advisor about the fairness of
the exchange offer to you or us. We do not now have an available  source of cash
with which to pay the old junior  subordinated  debentures  when they  mature on
September 15, 2001. If we default on the old junior subordinated debentures,  up
to $182 million of indebtedness that ranks senior to those debentures could come
due and would then have to be paid first.  In that  event,  our  remaining  cash
resources may not be sufficient to pay the old junior  subordinated  debentures.
In fact, the amount then available to pay these  debentures may be less than the
cash available under this exchange offer.

If we are unable to fund the cash portion of the exchange consideration, we will
not be able to complete the exchange offer.


     We intend to fund the cash portion of the exchange  consideration through a
combination  of  dividends  or other  transfers  from our  California  insurance
subsidiaries and a loan from an affiliate.  On February 22, 2001, the California
Department of Insurance approved an extraordinary dividend payment by one of our
insurance  subsidiaries  to us of up to $5 million.  We will need prior approval
from the California  Department of Insurance in order to receive a dividend from
the  subsidiary in excess of $5 million.  The balance of the cash portion of the
exchange consideration will depend on loans from our affiliates.  Our affiliates
are under no obligation to loan funds to us. If we are unable to obtain the cash
required  for this  transaction,  we will not be able to complete  the  exchange
offer.


If Sierra  does not  receive  the  consent of  Sierra's  lenders  under its $135
million credit  facility to the exchange  offer, we will not be able to complete
the exchange offer.

     The consent of the lenders under  Sierra's  credit  facility is required in
order for us to  consummate  the  exchange  offer.  Sierra may not  receive  the
lenders'  consent if the lenders  disapprove of the terms of the exchange offer.
If the consent is not  received,  we will not be able to complete  the  exchange
offer.

If the proposed exchange offer is unsuccessful and we are required to perform on
our credit facility guaranty and are forced to sell our insurance  subsidiaries,
the amount of cash available to pay the old junior subordinated debentures would
likely be less than the cash available under this exchange offer.

     If the proposed  exchange offer is  unsuccessful  and we were to default on
the payment of the old junior  subordinated  debentures  when they mature,  then
there will be a cross default on Sierra's credit facility debt and the banks may
demand that CII  Financial  perform on its payment  guaranty.  If we then had to
sell  our  insurance  subsidiaries,  our net cash  proceeds  would  probably  be
substantially  less than if the sale were to occur when we were not in a default
situation.  Under such  circumstances,  the  California  Department of Insurance
could, among other things,  exercise its oversight powers to preserve the assets
of the insurance  companies for the benefit of the  policyholders  and claimants
and could  prevent  or  significantly  delay a  possible  sale of our  insurance
subsidiaries.  If we are required to perform on the credit facility guaranty and
are forced to sell our insurance  subsidiaires,  the amount of cash available to
pay the old junior  subordinated  debentures  would likely be less than the cash
available under this exchange offer.






                SPECIAL NOTE REGARDING FORWARD LOOKING STATEMENTS

     We have made  forward-looking  statements  with  respect  to our  financial
condition,  results of operations and business and on the expected impact of the
exchange  offer  on our  financial  performance.  Words  such as  "anticipates,"
"expects,"  "intends,"  "plans,"  "believes,"  "seeks,"  "estimates" and similar
expressions   identify   forward-looking   statements.   These   forward-looking
statements are not guarantees of future performance and are subject to risks and
uncertainties,   including   those   described  under  "Risk  Factors"  in  this
prospectus,  that  could  cause  actual  results to differ  materially  from the
results contemplated by the forward-looking statements.


     In  evaluating  the  exchange  offer,  you should  carefully  consider  the
discussion of risks and  uncertainties in the section entitled "Risk Factors" on
page 13 of this prospectus.


                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

     We have  filed a  registration  statement  on Form S-4  under  which we are
registering the new senior subordinated debentures to be issued to our debenture
holders in the exchange offer.  This  prospectus is a part of that  registration
statement.

     This prospectus does not contain all of the information in the registration
statement  and the exhibits and  schedules to it. For further  information  with
respect to us and our new senior  subordinated  debentures,  we refer you to the
registration  statement  and to the exhibits and  schedules to the  registration
statement.  Statements  contained in this  prospectus  as to the contents of any
contract or any other document referred to are not necessarily complete,  and in
each instance,  we refer you to the copy of the contract or other document filed
as an  exhibit  to the  registration  statement.  Each of  these  statements  is
qualified in all respects by this reference.

     You may inspect copies of the registration statements without charge at the
SEC's principal office in Washington, D.C., and copies of all or any part of the
registration  statement may be obtained from the Public Reference Section of the
SEC,  450 Fifth  Street,  N.W.,  Washington,  D.C.  20549,  upon payment of fees
prescribed by the SEC.

     We do not  currently  file  reports  and  information  with the  SEC.  Upon
completion of this  offering,  we will be subject to the  information  reporting
requirements  of the  Securities  Exchange Act of 1934 and we will file reports,
and other information with the SEC.

     You may read and copy any reports,  statements or other information that we
file  with  the  SEC  at the  SEC's  public  reference  rooms  at the  following
locations:

Public Reference Room   New York Regional Office     Chicago Regional Office
450 Fifth Street, N.W.  7 World Trade Center         Citicorp Center
Room 1024               Suite 1300                   500 West Madison Street
Washington, D.C. 20549  New York, NY 10048           Suite 1400
                                                     Chicago, IL 60661-2511

     Please call the SEC at 1-800-SEC-0330 for further information on the public
reference  rooms.  These SEC  filings  are also  available  to the  public  from
commercial  document  retrieval  services and at the Internet worldwide web site
maintained by the SEC at  "http://www.sec.gov".  Reports,  proxy  statements and
other information  concerning Sierra may also be inspected at the offices of the
New York Stock Exchange, which is located at 20 Broad Street, New York, New York
10005.

     The old junior  subordinated  debentures  are  convertible  into  shares of
Sierra common stock. Sierra has filed a registration statement on Form S-3 under
which it registered  the shares of Sierra common stock into which the old junior
subordinated  debentures  are  convertible.  In addition,  Sierra files  annual,
quarterly  and special  reports and other  information  with the SEC.  Documents
filed  by  Sierra  with  the  SEC  can  be  obtained  as  described  above.  The
registration  statement and Sierra's periodic filings under the Exchange Act are
not incorporated by reference in this prospectus.

                                 USE OF PROCEEDS

     The new  senior  subordinated  debentures  issued  in  connection  with the
exchange   offer  are  only  being  issued  in  exchange  for  your  old  junior
subordinated debentures. We will not receive any cash proceeds from the issuance
of new senior  subordinated  debentures  pursuant to the exchange offer. All old
junior  subordinated  debentures  accepted by us in the  exchange  offer will be
canceled.





                                 CAPITALIZATION


     The following table sets forth as of December 31, 2000:


o        our actual capitalization; and

o       our  capitalization  adjusted to reflect  the tender of all  $47,059,000
        aggregate principal amount of old junior subordinated  debentures in the
        exchange offer and full  subscription of the cash option, so that owners
        tendering  outstanding old junior subordinated  debentures will receive,
        in the aggregate,  $10,237,500 in cash and $27,559,000  principal amount
        of new senior subordinated debentures under the exchange offer.

     We intend  to fund a  portion  of the cash  consideration  of the  exchange
offer,  as well as  interest  and  expenses,  through a loan  from an  affiliate
evidenced by a demand  promissory note, which we refer to as the affiliate note.
The  amount of this  loan  will be  determined  prior to the  expiration  of the
exchange  offer.  For purposes of this table, we have assumed that the amount of
the affiliate note will be $5.0 million.

     To the  extent  that old junior  subordinated  debentures  are not  validly
tendered or accepted in the exchange offer, the amount set out below in the "pro
forma" column for the new senior subordinated debentures and the affiliate note,
depending on the election of the debenture  holder,  may decrease and the amount
set out  below  in the  "pro  forma"  column  for the  old  junior  subordinated
debentures would increase. In addition, it is possible that the cash option will
not be fully subscribed.  In that event, the amount set below in the "pro forma"
column for the new senior subordinated  debentures would increase and the amount
of the  affiliate  note  may  decrease.  This  information  should  be  read  in
conjunction with our consolidated  financial  statements and notes thereto which
are included elsewhere in this prospectus.






                                                                               December 31, 2000
                                                                             Historical Adjustment
                                                                                     Proforma
                                                                   (dollars in thousands, except share data)
Total debt:
                                                                                             
  New senior subordinated debentures (1).............                       -        $36,821          $36,821
  Old junior subordinated debentures (2).............                $ 47,059        (47,059)               -
  Notes payable-affiliates (3).......................                       -          5,000            5,000
  Other debt.........................................                       -         ______                   -
    Total debt.......................................                  47,059         (5,238)          41,821

Stockholder's equity:
  Common stock, no par value; 1,000 shares authorized;
     100 shares issued and outstanding                                  3,604                          3,604
- ---------------------------------------------------------              64,450                         64,450
  Additional paid-in capital.........................
Accumulated other comprehensive loss:
    Unrealized holding loss on available-for-sale
      investments ...................................                 (4,535)                        (4,535)
Accumulated deficit .................................                   (167)
                                                                                                       (167)

    Total stockholder's equity.......................                  63,352                         63,352

    Total capitalization.............................                $110,411        $(5,238)       $105,173


(1) In the above presentation,  the new senior subordinated debentures will have
    an accounting book value of  $36,821,000,  which includes a deferred gain of
    $9,262,500.  This  premium  will be  amortized  over the life of the  senior
    subordinated  debentures.  In the unaudited pro forma consolidated financial
    statement presentation, we also demonstrate two alternative presentations as
    an  illustration  of the range of  potential  results.  The two  alternative
    presentations   reflect  an  accounting   book  value  for  the  new  senior
    subordinated  debentures of  $41,809,000  with a deferred gain of $4,740,000
    for  Presentation  Two  and  $47,059,000  with  a  deferred  gain  of $0 for
    Presentation Three.

(2)  Retirement of old junior subordinated debentures for new senior
     subordinated debentures and cash.


(3)  New affiliate note payable.





                               THE EXCHANGE OFFER

     This section of the prospectus describes the proposed exchange offer. While
we believe that the description covers the material terms of the exchange offer,
this  summary may not contain all of the  information  that is important to you.
You  should  read  this  entire  document  and the other  documents  we refer to
carefully for a more complete understanding of the exchange offer.

Terms of the Exchange Offer

     Upon the terms and  subject to the  conditions  of the  exchange  offer set
forth in this prospectus and in the accompanying letter of transmittal,  you can
choose to exchange your old junior subordinated debentures for:

o        $1,000 in principal amount of new senior subordinated debentures for
          each $1,000 in principal amount of
          old junior subordinated debentures that you tender; or

o         $525 in cash for each  $1,000 in  principal  amount of the old  junior
          subordinated   debentures  that  you  tender,   up  to  a  maximum  of
          $19,500,000  aggregate  principal  amount of old  junior  subordinated
          debentures as described below.

     We  will  pay in  cash  accrued  and  unpaid  interest  on all  old  junior
subordinated  debentures  accepted in the exchange  offer to, but not including,
the date of acceptance.


     We have  structured  the  exchange  offer  based on what we  believe  is an
attractive  offer to  holders  based on  historical  trading  prices for the old
junior subordinated debentures, the financial condition of our business, and our
ability  to pay  the  interest  and  principal  on the old  junior  subordinated
debentures  when due. We and Sierra have, in the past,  purchased the old junior
subordinated  debentures  in the  open  market.  The cash  consideration  we are
offering in this exchange offer represents a price  approximately 5% higher than
the last price Sierra paid to purchase old junior subordinated debentures in the
open market.


     We are only  offering  to  purchase  a  maximum  of  $19,500,000  aggregate
principal amount of old junior  subordinated  debentures for cash. If holders of
more than  $19,500,000  aggregate  principal  amount of old junior  subordinated
debentures  elect the cash  option,  we will not have enough cash to pay for all
the  debentures  that holders  elect to sell.  In that case,  we will purchase a
total of $19,500,000 principal amount of old junior subordinated  debentures for
cash and we will exchange the balance of the old junior subordinated  debentures
we receive  for new senior  subordinated  debentures.  All holders who elect the
cash  option  will be  permitted  to sell the same  fraction of their old junior
subordinated debentures for cash. This fraction will equal $19,500,000,  divided
by the aggregate  principal  amount of all  debentures  tendered for cash by all
holders.  To receive the maximum amount of cash, you must tender all of your old
junior subordinated debentures for the cash option.

     The following table illustrates how new senior subordinated  debentures and
cash will be distributed in the aggregate  under three  scenarios,  all of which
assume that 100% of the old junior  subordinated  debentures  are tendered,  but
each of which  assumes that a different  percentage  of holders  elects the cash
option.  The  three  scenarios  are:  first,  that  no old  junior  subordinated
debentures  are  tendered  for cash;  second,  that  $19,500,000  of old  junior
subordinated  debentures are tendered for cash; and third,  that  $47,059,000 of
old junior subordinated debentures are tendered for cash.





   Principal amount of         Cash paid for old         Principal amount of new
        old junior            junior subordinated          senior subordinated
       subordinated                debentures             debentures issued for
   debentures tendered                                   old junior subordinated
         for cash                                              debentures

                                                      
       $         0          $               0                  $47,059,000

       $19,500,000                $10,237,500                  $27,559,000

       $47,059,000                $10,237,500                  $27,559,000


     We will not determine whether the cash option has been oversubscribed until
after the  expiration  of the exchange  offer.  You will not be able to withdraw
your  tender  of  old  junior   subordinated   debentures   once  we  make  this
determination  even though it may affect the type of exchange  consideration you
will receive in the exchange offer. We will publicly  announce  whether the cash
option has been  oversubscribed  and the  effect of any  required  proration  of
exchange  consideration  as soon as  practicable  after  the  expiration  of the
exchange offer.

     You do not  have to  choose  the  same  option  for  all of the old  junior
subordinated  debentures that you tender.  You do not have to tender all of your
old junior subordinated debentures to participate in the exchange offer. You may
withdraw  your tender of old junior  subordinated  debentures at any time before
the expiration of the exchange offer.

     Our board of directors makes no  recommendation to owners of the old junior
subordinated  debentures  whether  or  not to  tender  their  debentures  in the
exchange  offer  or as to the  form  of  exchange  consideration  to  elect.  In
addition,  we have not authorized  anyone to make a recommendation on our behalf
regarding the exchange offer. Owners of the old junior  subordinated  debentures
must make their own  decision  whether to tender  their old junior  subordinated
debentures in the exchange offer and as to the form of exchange consideration to
elect.

     Principal  Differences between the Old Junior  Subordinated  Debentures and
the New Senior Subordinated Debentures

     The terms of our old  junior  subordinated  debentures  and our new  senior
subordinated  debentures  are  described in more detail in the  sections  headed
"Description of Debentures." The principal differences are as follows:

o         The new senior  subordinated  debentures  will rank senior in right of
          payment  to any  old  junior  subordinated  debentures  which  are not
          tendered.

o         You  will  receive  a  higher  rate  of  interest  on the  new  senior
          subordinated debentures,  which will pay 9% per annum, than on the old
          junior subordinated debentures, which pay 7 1/2% per annum.

o         The scheduled maturity date of the new senior subordinated  debentures
          is September  15, 2006,  which is five years later than  September 15,
          2001,  the  scheduled  maturity  date of the old  junior  subordinated
          debentures.

o         The new senior  subordinated  debentures will not be convertible  into
          Sierra  common  stock.  The old  junior  subordinated  debentures  are
          convertible into Sierra common stock at $39.398 per share.

Period For Tendering Your Debentures

     Subject to applicable  securities laws and the terms and conditions in this
prospectus,  we will  accept for  exchange  any and all old junior  subordinated
debentures  that are validly  tendered and not withdrawn  before 5:00 p.m.,  New
York City time, on the expiration date of the exchange offer.

     If we make a  material  change  in the terms of the  exchange  offer or the
information  concerning the exchange offer or waive a material  condition to the
exchange  offer,  we will  disseminate  additional  exchange offer materials and
extend the exchange offer to the extent required by law. In addition, we may, if
we deem  appropriate,  extend the exchange  offer for any other  reason.  If the
consideration  to be paid in the exchange offer is increased or decreased or the
principal amount of old junior  subordinated  debentures subject to the exchange
offer is  decreased,  the  exchange  offer will remain open at least 10 business
days from the date we first  give  notice  to you,  by  public  announcement  or
otherwise,  of that  increase or  decrease.  In the case of an  extension of the
exchange  offer,  the  announcement  will be issued no later than 9:00 a.m., New
York time, on the next business day after the previously scheduled expiration of
the exchange offer. Without limiting the manner in which any public announcement
may be made,  we will have no  obligation  to publish,  advertise  or  otherwise
communicate any public  announcement  other than by issuing a release to the Dow
Jones News Service.

Market and Trading Information Regarding the Old Junior Subordinated Debentures

     The   old   junior   subordinated    debentures    currently   are   traded
over-the-counter. There is no established reporting system or trading market for
trading  in the old junior  subordinated  debentures.  Accordingly,  there is no
practical  way to determine the trading  history of the old junior  subordinated
debentures.  We believe that trading in the old junior  subordinated  debentures
has been limited and  sporadic.  We believe that the trading  market for the old
junior subordinated  debentures that remain outstanding after the exchange offer
will be very limited.

Acceptance for Exchange of Debentures

     Upon the terms and  subject to the  conditions  of the  exchange  offer and
applicable law, we will exchange the applicable  exchange  consideration for all
old junior subordinated  debentures validly tendered and not withdrawn under the
exchange offer on or prior to the expiration of the exchange offer.

     This  exchange  will be made by our deposit of the  exchange  consideration
with the  exchange  agent as soon as  practicable  after the  expiration  of the
exchange  offer so that  the  exchange  consideration  may be paid to you on the
exchange date.

     The exchange agent will act as agent for you for the purpose of issuing the
exchange  consideration  for the old junior  subordinated  debentures.  Under no
circumstances  will  interest  on the  exchange  consideration  be paid by us by
reason of any delay on behalf of the exchange agent in making that exchange.

     We expressly  reserve the right, in our sole discretion and subject to Rule
14e-l(c) under the Exchange Act of 1934, to delay acceptance for exchange of, or
the exchange of, old junior subordinated debentures in order to comply, in whole
or in part, with any applicable law or regulation.

     In all cases,  the exchange  agent will deliver the exchange  consideration
for old junior subordinated  debentures accepted for exchange under the exchange
offer only after timely receipt by the exchange agent of:

o         certificates  representing your old junior subordinated  debentures or
          timely  confirmation  of a  book-entry  transfer  of your  old  junior
          subordinated debentures into the exchange agent's account at DTC;

o        a properly completed and duly executed letter of transmittal, or a
          manually signed facsimile thereof or,
          in the case of book-entry transfer, an "agent's message"; and

o        any other documents required by the letter of transmittal.

     For  purposes  of  the  exchange   offer,   validly   tendered  old  junior
subordinated  debentures,   or  defectively  tendered  old  junior  subordinated
debentures  for which we have  waived that  defect,  will be deemed to have been
accepted for exchange by us if, as and when we give  written  notice  thereof to
the exchange agent.

     If the  exchange  offer  is  terminated  or  withdrawn,  or the old  junior
subordinated debentures are not accepted for exchange, no exchange consideration
will be paid or payable. If any tendered old junior subordinated  debentures are
not  exchanged  under the exchange  offer for any reason,  or  certificates  are
submitted evidencing more old junior subordinated  debentures than are tendered,
those old junior subordinated debentures not exchanged will be returned, without
expense, to you, or, in the case of old junior subordinated  debentures tendered
by  book-entry  transfer,  those  old  junior  subordinated  debentures  will be
credited  to  the  account  maintained  at  DTC  from  which  those  old  junior
subordinated debentures were delivered,  unless otherwise requested by you under
the  heading  "Special  Delivery  Instructions"  in the  letter of  transmittal,
promptly  after the  expiration  of the  exchange  offer or  termination  of the
exchange offer.

Procedures for Exchanging Debentures

     In order to receive  the  exchange  consideration  you must tender your old
junior  subordinated  debentures  under  the  exchange  offer on or  before  its
expiration.

     The method of delivery of old junior subordinated debentures and letters of
transmittal, any required signature guarantees and all other required documents,
including  delivery  through  DTC  and  any  acceptance  of an  agent's  message
transmitted  through  ATOP,  is at your  election and risk.  Except as otherwise
provided in the letter of  transmittal,  delivery  will be deemed made only when
actually received by the exchange agent. If delivery is by mail, we suggest that
you use properly  insured,  registered mail with return receipt  requested,  and
that the  mailing  be made  sufficiently  in advance  of the  expiration  of the
exchange offer.

     It is  contemplated  that our new senior  subordinated  debentures  will be
delivered  in  book-entry  form  through  DTC.  Accordingly,  if you  anticipate
tendering  other than  through  DTC,  you are urged to promptly  contact a bank,
broker  or  other  intermediary  that  has the  capability  to  hold  securities
custodially  through  DTC,  to  arrange  for  the  receipt  of  any  new  senior
subordinated  debentures to be delivered as part of the exchange  consideration,
and to obtain  the  information  necessary  in the  letter of  transmittal.  The
payment of any cash to you will be paid to you by the exchange agent.

     If you have any questions or need help in tendering your notes, please call
the  information  agent whose  address and phone number are on the back cover of
this prospectus.

     Tenders of debentures.  Your tender of old junior subordinated  debentures,
and  subsequent  acceptance by us, by one of the  procedures  set out below will
constitute a binding  agreement  between us and you in accordance with the terms
and subject to the  conditions  set forth in this  prospectus,  in the letter of
transmittal and, if applicable, in the notice of guaranteed delivery.

     Tenders of  debentures  held in physical  form. To  effectively  tender old
junior subordinated debentures held in physical form:

o         you must properly  complete and duly execute a letter of  transmittal,
          or a  manually  signed  facsimile  thereof,  and any  other  documents
          required by the letter of  transmittal,  and those  documents  must be
          received  by the  exchange  agent at its  address  set out on the back
          cover of this prospectus; and

o         you must  ensure  that  certificates  representing  those  old  junior
          subordinated  debentures  are received by the  exchange  agent at that
          address on or prior to the expiration of the exchange offer.

     Letters of transmittal  and old junior  subordinated  debentures  should be
sent only to the  exchange  agent and should not be sent to us, the  information
agent or the dealer manager.

     If your old junior subordinated  debentures are registered in the name of a
person other than the signatory to the letter of transmittal,  then, in order to
tender those old junior  subordinated  debentures  under the exchange offer, the
old  junior  subordinated  debentures  must be  endorsed  or  accompanied  by an
appropriate written instrument or instruments of transfer signed exactly as that
name appears on the old junior  subordinated  debentures,  with the signature on
the old junior subordinated  debentures or instruments of transfer guaranteed as
provided below.

     Tender  of  debentures  held  through  a  custodian.  If  your  old  junior
subordinated  debentures  are  registered  in  the  name  of a  broker,  dealer,
commercial  bank,  trust  company or other nominee and if you wish to tender old
junior subordinated  debentures and deliver a letter of transmittal,  you should
contact that broker,  dealer,  commercial  bank,  trust company or other nominee
promptly  and  instruct  him or  her or it to  tender  old  junior  subordinated
debentures  and  deliver a letter of  transmittal  on your  behalf.  A letter of
instructions  is enclosed in the materials  provided along with this  prospectus
which may be used by you in this  process to instruct the  registered  holder to
tender  old  junior  subordinated  debentures.  If you wish to tender  those old
junior  subordinated  debentures  yourself,  you must,  prior to completing  and
executing the letter of transmittal and delivering those old junior subordinated
debentures,  either make appropriate  arrangements to register  ownership of the
old  junior  subordinated  debentures  in your  name or  follow  the  procedures
described  in the  immediately  preceding  paragraph.  The  transfer  of  record
ownership may take considerable time.

     Tender of debentures  held through DTC. We have confirmed with DTC that the
old junior subordinated  debentures may be tendered using ATOP. DTC participants
may  electronically  transmit their  acceptance of the exchange offer by causing
DTC to transfer their old junior  subordinated  debentures to the exchange agent
using the ATOP  procedures.  In connection  with the transfer,  DTC will send an
"agent's message" to the exchange agent. The agent's message states that DTC has
received  instructions  from the  participant to tender old junior  subordinated
debentures  and  that the  participant  agrees  to be bound by the  terms of the
letter of transmittal.

     By using the ATOP procedures to tender old junior subordinated  debentures,
you will not be  required  to deliver a letter of  transmittal  to the  exchange
agent. However, you will be bound by its terms just as if you had signed it.

     Book-entry delivery procedures.  The exchange agent will establish accounts
with respect to the old junior  subordinated  debentures  at DTC for purposes of
the exchange offer within two business days after the date of this prospectus.

     Although  delivery of old junior  subordinated  debentures  may be effected
through book-entry transfer into the exchange agent's account at DTC, the letter
of  transmittal,  or a manually  signed  facsimile  thereof,  with any  required
signature  guarantees,  or an agent's  message,  in connection with a book-entry
transfer,  and any other required documents,  must, in any case, be transmitted,
to and received by the exchange agent at one or more of its addresses set out on
the back cover of this  prospectus on or prior to the expiration of the exchange
offer in connection with the tender of those old junior subordinated debentures.
Delivery of documents to DTC does not constitute delivery to the exchange agent.

     The confirmation of a book-entry transfer into the exchange agent's account
at DTC as described  above is referred to in this  prospectus  as a  "book-entry
confirmation." The term "agent's message" means a message transmitted by DTC to,
and  received  by,  the  exchange  agent and  forming  a part of the  book-entry
confirmation,  which states that DTC has received an express acknowledgment from
a DTC participant  that such  participant has received the letter of transmittal
and agrees to be bound by the terms of the letter of transmittal.

     Signature  guarantees.  Signatures  on all letters of  transmittal  must be
guaranteed  by a  recognized  participant  in  the  Securities  Transfer  Agents
Medallion  Program,  unless  your tender of old junior  subordinated  debentures
tendered are tendered:

o         by a registered holder of old junior subordinated debentures,  or by a
          participant in DTC whose name appears on a security  position  listing
          as the owner of those old junior subordinated debentures,  who has not
          completed any of the boxes entitled "Special Payment  Instructions" or
          "Special Delivery Instructions" on the letter of transmittal; or

o         for the account of a member firm of a registered  national  securities
          exchange,  a member of the National Association of Securities Dealers,
          Inc.  or a  commercial  bank or trust  company  having  an  office  or
          correspondent  in the United  States,  which  entities  we refer to as
          "eligible institutions".

     If your old junior subordinated  debentures are registered in the name of a
person other than the  signatory to the letter of  transmittal  or if old junior
subordinated  debentures  not  accepted  for  exchange or not tendered are to be
returned to a person other than the registered holder, then the signature on the
letter  of  transmittal   accompanying  the  tendered  old  junior  subordinated
debentures  must  be  guaranteed.  See  Instructions  1 and 5 of the  letter  of
transmittal.

     Mutilated, lost, stolen or destroyed certificates.  If you desire to tender
old junior subordinated  debentures,  but the certificates  evidencing those old
junior subordinated  debentures have been mutilated,  lost, stolen or destroyed,
you  should  contact  us for  information  about the  procedures  for  obtaining
replacement certificates for old junior subordinated debentures at the following
address or telephone number:  2716 North Tenaya Way, Las Vegas,  Nevada 89128 or
(702) 242-7040.

     Guaranteed  delivery.  If  you  want  to  tender  old  junior  subordinated
debentures  under the  exchange  offer prior to the  expiration  of the exchange
offer and,

o        your certificates representing those old junior subordinated debentures
         are not immediately available;

o         time will not permit  your  letter of  transmittal,  the  certificates
          representing  your old junior  subordinated  debentures  and all other
          required  documents  to reach  the  exchange  agent on or prior to the
          expiration of the exchange offer; or

o         the  procedures  for  book-entry  transfer,  including  delivery of an
          agent's message,  cannot be completed on or prior to the expiration of
          the  exchange  offer,  you may  nevertheless  tender  your old  junior
          subordinated  debentures with the effect that tender will be deemed to
          have been received on or prior to the expiration of the exchange offer
          if all the following conditions are satisfied:

o        the tender is made by or through an eligible institution;

o         a properly  completed and duly executed notice of guaranteed  delivery
          or an agent's  message with  respect to  guaranteed  delivery  that is
          accepted by us is received  by the  exchange  agent on or prior to the
          expiration of the exchange offer as provided below; and

o         the certificates for the tendered old junior subordinated  debentures,
          in proper  form for  transfer,  or a  book-entry  confirmation  of the
          transfer of those old junior subordinated debentures into the exchange
          agent's account at DTC as described  above,  together with a letter of
          transmittal,  or manually signed facsimile  thereof,  that is properly
          completed and duly  executed,  with any signature  guarantees  and any
          other documents  required by the letter of transmittal,  or a properly
          transmitted agent's message, are received by the exchange agent within
          two  business  days  after  the date of  execution  of the  notice  of
          guaranteed delivery.

     The notice of guaranteed  delivery may be sent by hand delivery,  facsimile
transmission  or mail to the  exchange  agent and must include a guarantee by an
eligible institution in the form set out in the notice of guaranteed delivery.

     Under no  circumstances  will interest be paid by us by reason of any delay
in exchanging old junior subordinated  debentures for the exchange consideration
to any person using the guaranteed  delivery  procedures  that results from this
guaranteed  delivery.  The exchange  consideration  for old junior  subordinated
debentures tendered under the guaranteed delivery procedures will be the same as
for old junior  subordinated  debentures  delivered to the exchange  agent on or
prior  to  the  expiration  of the  exchange  offer,  even  if  the  old  junior
subordinated  debentures  to be  delivered  subject to the  guaranteed  delivery
procedures are not so delivered to the exchange agent, and therefore exchange by
the exchange agent on account of those old junior subordinated debentures is not
made, until after the exchange date.

     Backup United States  federal  income tax  withholding.  To prevent  backup
federal  income tax  withholding  you must provide the exchange  agent with your
current taxpayer  identification  number and certify that you are not subject to
backup  federal income tax  withholding  by completing  the Substitute  Form W-9
included in the letter of transmittal.

     Determination  of  validity.  All  questions  as  to  the  validity,  form,
eligibility,  including  time of receipt,  and  acceptance  of any  tendered old
junior subordinated  debentures subject to any of the procedures described above
will be determined by us, in our sole discretion,  which  determination shall be
final and binding.

     We  reserve  the  right to  reject  any or all  tenders  of any old  junior
subordinated  debentures  that we  determine  not to be in proper form or if the
acceptance for tender of those old junior  subordinated  debentures  may, in the
opinion of our counsel,  be unlawful.  We also reserve the right to waive any of
the conditions of the exchange offer or any defect or irregularity in any tender
of your old junior  subordinated  debentures,  whether or not similar defects or
irregularities   are  waived  in  the  case  of  other  holders  of  old  junior
subordinated debentures.

     Our  interpretation  of the terms and  conditions  of the  exchange  offer,
including the letter of transmittal and the instructions  thereto, will be final
and binding.  Neither we, the exchange  agent nor any other person will be under
any duty to give  notification  of any defects or  irregularities  in tenders or
will incur any liability for failure to give any such notification.  If we waive
our right to reject a defective  tender of old junior  subordinated  debentures,
you will be entitled to the exchange consideration.

Withdrawal of Tendered Old Junior Subordinated Debentures

     You may  withdraw  tenders  of  debentures  at any  time on or prior to the
expiration of the exchange offer,  but the exchange  consideration  shall not be
payable in respect of old junior subordinated  debentures so withdrawn.  We will
not determine  whether the cash option for the exchange  consideration  has been
oversubscribed until after the expiration of the exchange offer. You will not be
able to withdraw your tender of old junior  subordinated  debentures at the time
we make this  determination  even  though  it may  affect  the type of  exchange
consideration you will receive in the exchange offer.

     Tenders of old junior  subordinated  debentures may be validly withdrawn if
the exchange offer is terminated without any old junior subordinated  debentures
being exchanged thereunder. In this case, the old junior subordinated debentures
tendered under the exchange offer will be promptly returned to you.

     If we make a material  change in the terms of the exchange offer or waive a
material  condition  of the  exchange  offer,  we  will  disseminate  additional
exchange offer materials and extend the exchange offer to the extent required by
law. In addition, we may, if we deem appropriate,  extend the exchange offer for
any other  reason.  If the  consideration  to be paid in the  exchange  offer is
increased  or  decreased  or the  principal  amount of old  junior  subordinated
debentures  subject to the exchange offer is decreased,  the exchange offer will
remain open at least 10 business days from the date we first give notice to you,
by public announcement or otherwise, of that increase or decrease.

     For a  withdrawal  of tendered  old junior  subordinated  debentures  to be
effective,  a written or facsimile  transmission  notice of  withdrawal  must be
received by the  exchange  agent on or prior to the  expiration  of the exchange
offer at its  address  set out on the back  cover of this  prospectus.  Any such
notice of withdrawal must:

o        specify the name of the person who tendered the old junior subordinated
         debentures to be withdrawn;

o         contain the description of the old junior  subordinated  debentures to
          be withdrawn and identify the  certificate  number or numbers shown on
          the particular  certificates  evidencing those old junior subordinated
          debentures,  unless  those old  junior  subordinated  debentures  were
          tendered by book-entry  transfer,  and the aggregate  principal amount
          represented by those old junior subordinated debentures; and

o         be signed in the same manner as the  original  signature on the letter
          of transmittal by which those old junior subordinated  debentures were
          tendered,   including  any  required  signature   guarantees,   or  be
          accompanied  by evidence  sufficient  to the  exchange  agent that the
          person   withdrawing  the  tender  has  succeeded  to  the  beneficial
          ownership of the old junior subordinated debentures.

     If the  old  junior  subordinated  debentures  to be  withdrawn  have  been
delivered or otherwise  identified  to the exchange  agent,  a signed  notice of
withdrawal  is effective  immediately  upon written or facsimile  notice of that
withdrawal even if physical release is not yet effected.

     Any permitted  withdrawal of old junior subordinated  debentures may not be
rescinded,  and any old junior  subordinated  debentures properly withdrawn will
thereafter  be deemed not validly  tendered for purposes of the exchange  offer.
Withdrawn old junior  subordinated  debentures may,  however,  be re-tendered by
again following one of the appropriate  procedures  described in this prospectus
at any time on or prior to the expiration of the exchange offer.

     If we extend the  exchange  offer or if for any reason,  whether  before or
after any old junior subordinated  debentures have been accepted for tender, the
acceptance for tender of old junior subordinated  debentures is delayed or if we
are unable to accept the tender of old junior subordinated  debentures under the
exchange offer,  then, without prejudice to our rights under the exchange offer,
tendered  old junior  subordinated  debentures  may be retained by the  exchange
agent on our behalf and may not be withdrawn, subject to Rule 14e-l(c) under the
Exchange Act,  which requires that an offeror pay the  consideration  offered or
return the securities  deposited by or on behalf of the investor  promptly after
the termination or withdrawal of a tender offer, except as otherwise provided in
this section.

     All questions as to the validity,  form and eligibility,  including time of
receipt,  of  notices  of  withdrawal  will be  determined  by us,  in our  sole
discretion,  which  determination  shall be final and  binding.  Neither we, the
exchange agent, the dealer manager,  the information  agent nor any other person
will be under any duty to give  notification of any defects or irregularities in
any notice of  withdrawal,  or incur any  liability for failure to give any such
notification.





Conditions to, and Amendment of, the Exchange Offer

     The exchange offer is subject to the conditions that:

o        we must receive valid tenders for at least 90% of the aggregate
          principal amount of the outstanding old
          junior subordinated debentures;


o         we must  receive  the  consent of the  lenders,  under  Sierra's  $135
          million senior secured credit  facility,  which has been guaranteed by
          us to our  issuing  the  new  senior  subordinated  debentures  in the
          exchange offer;

o        we must obtain sufficient cash to pay any cash consideration required
          to be paid as exchange offer
          consideration; and


o        the exchange offer complies with applicable laws and applicable
         interpretations of the staff of the SEC;

o        the new senior subordinated debentures must be approved for listing on
         the New York Stock Exchange;

o         no  litigation  has been  instituted or threatened or law enacted that
          could prohibit the exchange  offer,  materially  adversely  affect our
          business or materially impair the benefits of the exchange offer;

o         no event has  occurred  affecting  our business  that could  prohibit,
          prevent or significantly  delay consummation of the exchange offer, or
          materially impair our contemplated benefits of the exchange offer; and

o         no tender or exchange offer for our equity  securities or any business
          combination  involving  us  has  been  proposed  or  announced  or has
          occurred.

     Subject to  satisfaction  or waiver of the  conditions,  we will accept for
exchange  any  and all old  junior  subordinated  debentures  that  are  validly
tendered  and not  withdrawn  before  5:00  p.m.,  New York  City  time,  on the
expiration date of the exchange offer. However, we reserve the right to:

o        delay the acceptance of your old junior subordinated debentures for
         exchange;

o        terminate the exchange offer;

o         extend the  expiration  date and  retain  all old junior  subordinated
          debentures that have been tendered,  subject to the right of owners of
          the old junior subordinated  debentures to withdraw their tendered old
          junior subordinated debentures;

o        refuse to accept the old junior subordinated debentures and return all
          old junior subordinated
          debentures that have been tendered to us; or

o        waive any condition or otherwise amend the terms of the exchange offer
         in any respect.

United States Federal Income Tax Consequences of the Exchange Offer

     You  are  referred  to  the   discussion   about  the  federal  income  tax
consequences  of the exchange  offer under  "Material  United States Federal Tax
Consequences".  Tax matters are very complicated and the tax consequences of the
exchange offer to you will depend on the facts of your own situation. You should
consult your own tax advisor for a full understanding of the tax consequences to
you of the exchange offer.





Exchange Agent

     We have appointed  Wells Fargo Bank  Minnesota,  N.A. as the exchange agent
for the exchange offer of the old junior subordinated debentures. We have agreed
to pay  Wells  Fargo  Corporate  Trust  reasonable  and  customary  fees for its
services  and will  reimburse  Wells Fargo  Corporate  Trust for its  reasonable
out-of-pocket  expenses.  All  executed  letters  of  transmittal  and any other
required  documents  should be sent or delivered  to the  exchange  agent at the
address set forth below.  Questions  and requests for  assistance,  requests for
additional  copies  of this  prospectus  or of the  letter  of  transmittal  and
requests for notices of guaranteed  delivery  should be directed to the exchange
agent, addressed as follows:

         Wells Fargo Corporate Trust:

         By Registered & Certified Mail:

         WELLS FARGO BANK MINNESOTA, N.A.
         Corporate Trust Operations

         MAC N9303-121
         PO Box 1517
         Minneapolis, MN  55480

         By Regular Mail or Overnight Courier:

         WELLS FARGO BANK MINNESOTA, N.A.
         Corporate Trust Operations

         MAC N9303-121

         Sixth & Marquette Avenue
         Minneapolis, MN  55479

         In Person by Hand Only:

         WELLS FARGO BANK MINNESOTA, N.A.
         12th Floor - Northstar East Building
         Corporate Trust Services
         608 Second Avenue South

         Minneapolis, MN  55479

         By Facsimile (for Eligible Institutions only):
         (612) 667-4927

         For Information or Confirmation by
         Telephone:

         (800) 344-5128

     Delivery of a letter of  transmittal  to an address other than that for the
exchange agent as set forth above or transmission of instructions  via facsimile
other than as set forth above does not  constitute a valid  delivery of a letter
of transmittal.





Dealer Manager

     We have retained  Banc of America  Securities  LLC as our exclusive  dealer
manager  in  connection  with the  exchange  offer.  We will pay Banc of America
Securities  LLC a  customary  fee  for its  services.  We have  also  agreed  to
reimburse  Banc of America  Securities  LLC for its expenses and to indemnify it
against certain expenses and liabilities,  including  liabilities  under federal
securities laws. These expenses are not included in the fees set forth above.

Information Agent

     We have  appointed D.F. King & Co.,  Inc.,  the  information  agent for the
exchange offer of the old junior subordinated debentures.  We have agreed to pay
D.F. King reasonable and customary fees for its services and will reimburse D.F.
King for its reasonable  out-of-pocket  expenses.  Any questions  concerning the
exchange  offer  procedures or requests for  assistance or additional  copies of
this prospectus or the letters of transmittal may be directed to the information
agent at:

         D.F. King & Co., Inc.
         77 Water Street
         New York, New York 10005

         Banks and Brokers, call collect:

         (212) 269-5500

         Others, call toll free:
         (800) 735-3591

Fees and Expenses

     We will bear the expenses of soliciting  tenders for the exchange offer. We
are making the principal  solicitation by mail.  However, we may make additional
solicitations  by  telephone,  facsimile,  e-mail or in person by  officers  and
regular employees of ours and those of our affiliates.

     In addition, we may make payments to brokers,  dealers or others soliciting
acceptance of the exchange offer. We will also pay the exchange agent reasonable
and  customary  fees for its services and will  reimburse it for its  reasonable
out-of-pocket expenses.

     We will  pay the  cash  expenses  to be  incurred  in  connection  with the
exchange  offer and are  estimated  in the  aggregate to be  approximately  $1.6
million.  Such  expenses  include fees and  expenses of the  exchange  agent and
trustee, accounting and legal fees and printing costs, among others.

Payment of Solicitation Fee

     We will pay to soliciting dealers a solicitation fee of $2.50 per $1,000 of
old junior  subordinated  debentures  tendered,  accepted  for purchase and paid
pursuant to the exchange offer,  provided,  that the aggregate  solicitation fee
paid to any one soliciting  dealer shall not exceed $15,000.  As used herein,  a
"soliciting  dealer"  is an  entity  covered  by a letter of  transmittal  which
designated its name as having solicited and obtained the tender, and is:

o        any broker or dealer in securities, excluding the dealer manager, which
          is a member of any national
          securities exchange or of the NASD;

o         any foreign  broker or dealer not eligible for  membership in the NASD
          which  agrees to  conform  to the  NASD's  Rules of Fair  Practice  in
          soliciting  tenders  outside  the United  States to the same extent as
          though it were an NASD member; or

o        any bank or trust company.

     No such fee shall be payable to a  soliciting  dealer  with  respect to the
tender of old junior  subordinated  debentures  by a holder unless the letter of
transmittal  accompanying such tender designates such soliciting dealer. No such
fee  shall  be  payable  to  a  soliciting  dealer  in  respect  of  old  junior
subordinated  debentures registered in the name of such soliciting dealer unless
such old junior  subordinated  debentures are held by such soliciting  dealer as
nominee and such old junior  subordinated  debentures are being tendered for the
benefit  of  one  or  more  beneficial   owners  identified  on  the  letter  of
transmittal.  No such fee  shall  be  payable  to a  soliciting  dealer  if such
soliciting  dealer is required for any reason to transfer the amount of such fee
to a  depositing  holder  (other  than  itself).  No such fee shall be paid to a
soliciting dealer with respect to old junior  subordinated  debentures  tendered
for such soliciting dealer's own account. No broker, dealer, bank, trust company
or fiduciary  shall be deemed to be the agent of us, DTC, the dealer  manager or
the information agent for purposes of the exchange offer. For all purposes noted
in all materials  related to the exchange  offer,  the term  "solicit"  shall be
deemed to mean no more  than  "processing  old  junior  subordinated  debentures
tendered" or "forwarding to customers materials relating to the exchange offer."

     We will also, upon request, reimburse soliciting dealers for reasonable and
customary handling and mailing expenses incurred by them in forwarding materials
relating to the exchange offer to their customers.

Transfer Taxes

     Owners who tender  their old junior  subordinated  debentures  for exchange
will not be obligated to pay any transfer taxes. If, however,

     o new senior  subordinated  debentures are to be delivered to, or issued in
the name of, any person other
         than the registered owner of the old junior subordinated debentures; or

     o old junior  subordinated  debentures  are  registered  in the name of any
person other than the person signing the letter of transmittal; or

     o a transfer  tax is imposed for any reason  other than the exchange of new
senior  subordinated  debentures  for  old  junior  subordinated  debentures  in
connection with the exchange offer;

then the amount of any transfer taxes,  whether imposed on the registered  owner
or any other persons,  will be payable by the tendering  holder. If satisfactory
evidence of payment of such taxes or exemption  from them is not submitted  with
the  letter of  transmittal,  the amount of such  transfer  taxes will be billed
directly to the tendering holder.

No Appraisal Rights

     You will not have any right to dissent and receive an appraisal of your old
junior subordinated debentures in connection with the exchange offer.

Listing

     We have applied to list the new senior  subordinated  debentures on the New
York Stock  Exchange.  However,  we do not  expect  the new senior  subordinated
debentures to be listed until after 30 days  following the  consummation  of the
exchange offer.

Accounting Treatment of the Exchange Offer


     The proposed exchange offer contains  concessions by the holders of the old
junior subordinated  debentures,  including extending the maturity and accepting
an interest rate that may be lower than what we could obtain from other lenders.
In  accordance  with  Statement  of  Financial   Accounting  Standards  No.  15,
"Accounting  by Debtors and  Creditors for Troubled  Debt  Restructurings,"  the
exchange  of  the  new  senior  subordinated   debentures  for  the  old  junior
subordinated  debentures will be treated as a troubled debt restructuring,  with
the new senior  subordinated  debentures  recorded at the carrying amount of the
old junior  subordinated  debentures less cash consideration  given, if any, and
that amount will be used to determine  the  effective  interest  rate of the new
senior subordinated debentures.


Fractional Debentures

     We will issue new senior subordinated debentures in denominations of $1,000
and integral multiples of $1,000. Any fractional  principal amount of new senior
subordinated  debentures  which a  registered  holder is  entitled to receive as
exchange consideration will be paid in cash.

"Blue Sky" Compliance

     We are making this exchange offer to all holders of old junior subordinated
debentures.  We are not aware of any  jurisdiction  in which  the  making of the
exchange offer is not in compliance  with  applicable law. If we become aware of
any  jurisdiction  in which the  making of the  exchange  offer  would not be in
compliance  with applicable law, we will make a good faith effort to comply with
any such law. If, after such good faith  effort,  we cannot comply with any such
law,  the  exchange  offer will not be made to,  nor will  tenders of old junior
subordinated  debentures  be  accepted  from or on behalf of, the holders of old
junior subordinated debentures residing in such jurisdiction.






                                    BUSINESS

General

     We are a holding company whose subsidiaries, California Indemnity Insurance
Company,  Commercial  Casualty  Insurance  Company,  Sierra Insurance Company of
Texas and CII  Insurance  Company  are  primarily  engaged in  writing  workers'
compensation insurance in nine Western and Midwestern states.  Substantially all
of our assets and our  operations  are conducted  through our  subsidiaries.  In
addition,  we have other smaller subsidiaries that we consider immaterial to our
overall results.

     We were acquired by Sierra on October 31, 1995 in a transaction  treated as
a pooling of interests.  However, our old junior subordinated  debentures remain
solely  our  obligation  and  Sierra  has  not  guaranteed  the  payment  of the
debentures.


     Our  subsidiaries  write workers'  compensation  insurance in the states of
California,  Colorado, Nevada, Texas, Nebraska, Kansas, Missouri, New Mexico and
Utah  primarily  through  independent  insurance  agents and  brokers,  and have
licenses in 33 states and the District of Columbia and applications  pending for
licenses  in  other  states.   California,   Colorado  and  Nevada   represented
approximately 77%, 8% and 8%,  respectively,  of our direct written premiums for
the year ended December 31, 2000.


     We  focus  on  writing  lower-severity  classes  of  workers'  compensation
insurance  for  primarily  small and  mid-sized  employers  although we actively
pursue accounts of all sizes. This strategy allows us to direct our managed care
expertise to employers  that may lack the  in-house  resources  needed to manage
costs  effectively  and to return injured  employees to work safely and quickly.
These techniques  include the use of specialized  preferred  provider  networks,
utilization  review by our board certified  occupational  medicine physician and
the  employment  of  nurse  case  managers,  medical  bill  reviewers,  and  job
developers to  facilitate  early return to work.  In  particular,  our Return to
Work, or RTW,  Program has brought a large number of injured workers back to the
job more quickly and at a lower cost than would have otherwise been possible.


     By focusing primarily on small and mid-sized  employers,  we seek to target
under-served  segments of the workers'  compensation  market and avoid the price
competition  associated  with large  accounts.  As of December 31, 2000,  we had
15,292 policies in force and an average policy size of approximately $11,700.

     The following table sets forth the  percentages of our written  premiums in
force on December 31, 2000, December 31, 1999, and July 31, 1998 attributable to
the listed risk classifications identified as the insureds' governing class:







                                             December 31, 2000       December 31, 1999        July 31, 1998
                                           ----------------------- ---------------------- -----------------------
                                                                                         
Construction                                       30.47%                  28.41%                 26.63%
Manufacturing                                      15.24                   15.97                  14.69
Service Industry                                   12.54                   12.82                  12.27
Agriculture                                        12.53                   11.80                  11.39
Other (1)                                          29.22                   31.00                  35.02
Total                                             100.00%                 100.00%                100.00%



- ------------------
(1)  Includes  all  other  risk  classifications  insured  by us,  none of which
     accounted for more than 9.5% of our written  premiums in force as of any of
     the above dates.

Underwriting

     Prior to insuring a particular  risk, we review,  among other factors,  the
employer's prior loss experience and other pertinent  underwriting  information.
Additionally, we determine whether the employer's employment classifications are
among the  classifications  that we have elected to insure and if the amounts of
the premiums for the classifications are within our guidelines.  We review these
classifications  periodically to evaluate  whether they are  profitable.  Of the
approximately 550 employment  classifications  in California,  we are willing to
insure  approximately  two-thirds.  The  remaining  classifications  are  either
excluded by our reinsurance  treaty or are believed by us to be too hazardous or
not  profitable.   In  addition,   we  increase  our  requirements  for  certain
classifications to increase the likelihood of profitability.

     Once an employer has been insured by us, our loss  control  department  may
assist the insured in developing and maintaining  safety programs and procedures
to minimize  on-the-job  injuries  and  industrial  health  hazards.  The safety
programs and procedures  vary from insured to insured.  Depending upon the size,
classifications and loss experience of the employer, our loss control department
will  periodically  inspect the employer's  places of business and may recommend
changes  that  could  prevent  industrial  accidents.  In  addition,  severe  or
recurring injuries may also warrant on-site  inspections.  In certain instances,
members of our loss control department may conduct special educational  training
sessions  for  insured  employees  to assist  in the  prevention  of  on-the-job
injuries.  For  example,  employers  engaged  in  contracting  may be  offered a
training  session on general first aid and  prevention of injuries from specific
work exposures.

Claims

     Our claims  operation is organized into a centralized  claims/managed  care
service office in Las Vegas,  Nevada,  and four regional claims service offices.
Major claims,  those of high severity,  complex nature and/or which are expected
to exceed  applicable  reinsurance  retention levels,  are handled directly,  or
supervised, by the reinsurance claims staff.

     Our  approach  to  claims  administration  relies  upon  a  high  level  of
interaction  with the  injured  worker and the  insured to resolve  claims in an
efficient and cost effective  manner.  Claims personnel act as the contact point
with the insured and refer the claim to the appropriate  support services within
our managed care and Return To Work, or RTW, functions.


     Sierra Health and Life Insurance Company.  Effective December 2000, for all
claims  other than from our Texas  operation,  we have  contracted  our  medical
management, bill review and return to work functions with Sierra Health and Life
Insurance Company's Workers' Compensation Managed Care Division. The arrangement
is at cost.  The staff of the Managed Care  Division,  consists of 88 employees,
who were previously  employed by California  Indemnity  Insurance Company in the
same  capacities.  Sierra Health and Life  Insurance  Company is a  wholly-owned
subsidiary of Sierra.


     We  have  sought  to  reduce  medical  and  indemnity  cost  by  minimizing
litigation and litigation expense, returning workers to work safely and quickly,
and having access to medical attention at competitive  prices. We have sought to
accomplish this by:

     o using  statewide  medical  provider  networks,  the members of which have
agreed to provide hospital and physician services at reduced fee schedules;

     o utilizing  medical  bill review  services  which  advise us of any excess
charges submitted by providers;

     o facilitating early return to work and managing vocational  rehabilitation
costs;

o        improving customer service to allow for faster reporting; and

o        outsourcing legal defense.


     Use of Managed Care. We use managed care  techniques to manage claim costs.
Except where limited by law, our managed care strategy  directs  injured workers
to  preferred  provider  organizations,  which  we refer  to as  PPO's,  to take
advantage of rates negotiated by the PPO's with  participating  providers and to
utilize  doctors who understand the  procedures  and  communication  required to
allow  injured  workers to return to work safely and quickly.  This strategy has
led us to spend substantially less on medical costs than otherwise payable under
state  established  fee  schedules.  From 1995 to December 31, 2000,  our use of
PPO's as a percentage of total medical bills where a saving was achieved,  known
as "PPO  penetration",  increased from 25% to 45%. In addition to increasing PPO
penetration we also increased the savings from state  established  fee schedules
to 32% through December 31, 2000, from 22% of such schedules for 1995.


     Management  of the medical  portion of any claim  assists  the  employer in
managing  the cost of the  indemnity  benefit.  Our  staff of  nurses  evaluates
lost-time  cases and directs the injured  employee to  preferred  providers.  We
utilize a board certified occupational medicine physician as medical director to
provide   prospective,   concurrent,   and  retrospective  review  of  inpatient
admissions.   The  medical  director  can  communicate  directly  with  treating
physicians to assist with the direction of appropriate  and timely medical care.
By  requesting  the  treating  provider  to  obtain  authorization  prior to the
administration  of medical care, we seek to receive  medical  justification  for
proposed  treatments,  which often leads to more accurate medical diagnoses.  We
have used the medical  authorization process to reduce the costs associated with
over-treating or under-treating by medical care providers.


      Medical Bill Review.  We use medical bill  reviewers to manage  costs.  By
performing  the bill review work, we have increased our bill review savings as a
percentage  of state fee  schedules  from 25% for 1995 to 38% for the year ended
December 31, 2000.


     Return to Work,  or "RTW",  Program.  A  critical  component  of our claims
administration  approach and our accompanying  efforts to reduce indemnity costs
is our RTW Program. The program assigns certain claims to a RTW technician,  who
contacts the injured  worker's  physician  and employer to ascertain  functional
capacity  restrictions and determines  whether the employee can perform modified
or temporary work. In an unmanaged environment, the doctor typically relies upon
the injured worker's  description of job duties and bases the medical impairment
and disability  status upon that  subjective  description.  Such reliance on the
worker's  description can lead to increased amounts of lost time and, therefore,
much higher indemnity  payments by us. The RTW technician's task is to work with
the doctor and the employer to formally  define job duties and to compare  those
against functional capacity restrictions. This process allows the RTW technician
to  determine  the  extent  of  job  disability  and  the  need  for  vocational
rehabilitation  as required by the state.  By being  directly  involved with the
assessment  process,  we not only  strive  to  obtain  an  objective  disability
diagnosis,  but also  provide a valuable  service to our smaller  insureds,  who
typically do not have formalized processes for return to work.

     Customer  Service.  Early claims  reporting allows us to direct the injured
worker to in-network medical care providers,  to enroll those workers in the RTW
program,  and to reduce the chance of litigation.  We have  instituted a 24-hour
per day,  seven days per week,  toll free "800"  telephone  number  that  allows
employers to notify us of a potential claim as quickly as possible.

     Our customer service call center directs  policyholders and injured workers
to the nearest preferred health care facility and provides  assistance to claims
examiners by asking specific investigative questions which allow the examiner to
make prompt claim decisions.  The customer service representatives  additionally
answer questions relating to provider bill status, pharmacy  authorization,  and
agent/employer requests for information.

     California  Health Care  Organization.  In December 2000, Sierra Health and
Life Insurance  Company was licensed in California as a Health Care Organization
by the California Department of Managed Care.


     A California Health Care Organization  coordinates the health care delivery
system for the injured worker, including primary provider assignment,  emergency
and inpatient care, physician  consultations,  referrals and diagnostic testing.
The Health Care Organization also provides quality assurance, medical management
and return to work assistance.  These provisions afford better cost controls for
employers  by  allowing  their  injured  employees  access to medical  providers
trained in workers' compensation issues. We expect to phase in the activities of
Sierra Health and Life as a California Health Care Organization beginning in the
Fresno,  California  market during the first three months of 2001,  extending to
other markets in California later in the year.


     Legal Defense.  In April 1997, we  discontinued  our in-house  claims legal
defense unit in Southern California and entered into a five-year contract with a
law firm specializing in the defense of workers' compensation claims. This legal
arrangement  defines roles for the  attorneys  and claims  personnel to maximize
efficient handling of litigated claims.

Competition

     Workers'  compensation  is a statutory  system that requires an employer to
provide  its  employees  with  medical  care and other  specified  benefits  for
work-related  injuries,  even though the  injuries  may have  resulted  from the
negligence or wrongs of a person,  including the employee.  Employers  typically
purchase workers' compensation insurance to provide these benefits. The benefits
payable are generally established by statute.

     The  California  workers'  compensation  insurance  industry  is  extremely
competitive.  Approximately 185 companies wrote workers' compensation  insurance
in California in 1999, including the State Compensation Insurance Fund, which is
the largest writer in California.  Many of these companies have been in business
longer,  have a larger  volume of  business,  offer a more  diversified  line of
insurance   coverage,   have  greater  financial   resources  and  have  greater
distribution  capability than us. We believe that the dominant competitor in the
industry is the State of California  Compensation Insurance Fund. We concentrate
on insuring workers'  compensation  accounts in the small to medium-size  range,
where we  compete  primarily  on the basis of  service  and  where  policyholder
dividends are not a significant factor.

     Based on 1999 direct written  premiums,  we were the 13th largest writer of
workers'  compensation  insurance in  California,  with a 2% market  share.  Our
insurance subsidiaries are currently rated "B++" by A.M. Best.

     The following table provides an illustration of our subsidiary,  California
Indemnity Insurance Company, and the top 10 workers' compensation writers in the
state of California for 1999:

                     California Workers' Compensation Market

           For the Year Ended December 31, 1999 (dollars in millions)





                                                             Direct Written

         Insurer                                             Premiums           Market Share

                                                                               
           State Compensation Fund                              $  1,244.7           21.6%

           Fremont Comp Insurance Group*                             520.4            9.0
                                                                     482.2            8.4
           Superior National Insurance Group*

           Liberty Mutual Insurance                                  463.0            8.0

           Fireman's Fund/Allianz                                    232.6            4.0

           Kemper Insurance Companies                                213.7            3.8

           Farmers Insurance Group                                   184.6            3.2

           Reliance Insurance*                                       184.1            3.2

           Great American P&C                                        173.3            3.0

           Legion Insurance Co.                                      173.0            3.0

           California Indemnity Insurance Company                    120.5            2.0


Source: California Workers' Compensation Institute Bulletin No. 00-15

*        These three  companies  have  significantly  reduced their  writings in
         California or announced their intentions to do so. Fremont and Superior
         each had an "E" (under regulatory  supervision)  rating by A.M. Best as
         of December 10, 2000.  Reliance had a "D" (poor) rating by A.M. Best as
         of December 10, 2000.


     Prior to 1995,  California law set minimum rates. This minimum rate law was
repealed by the  California  legislature  with policies  issued or renewed on or
after  January 1, 1995.  From 1995 until the end of 1999,  our pricing  declined
significantly  as  competitors  sought to write more  business by cutting  their
prices. Beginning in December 1999 we began achieving rate increases on renewing
policies. This increasing rate trend has continued through December 2000.


     In other states in which we are currently writing business, competition for
workers' compensation  insurance is primarily driven by pricing,  dividend plans
and agents'  commission.  In these states,  the National Council on Compensation
Insurance,  or NCCI, is usually the  designated  rating  organization.  The NCCI
accumulates  statistical information and recommends pure loss cost rates to each
state's  department of insurance who has final approval  authority.  We then add
loss cost  multipliers  or expense loads to derive  premium rates for each filed
company.  Rating  plans in NCCI states are more  "standardized"  pricing  models
based upon plans (algorithms)  developed by the NCCI and approved by departments
of insurance.

     Both  Colorado and Nevada have  competitive  and dominant  state  insurance
funds who  represent  the  major  competition  in their  respective  states.  In
Colorado,  the state  fund is  Pennacol  Insurance  Company.  In  Nevada,  it is
Employers  Insurance Company of Nevada,  formerly a state fund but now a private
mutual insurer. In addition to these two organizations,  there are approximately
200 other companies competing for business in states outside of California.  The
major  competitive  tool in NCCI  states is the use of  participating  policies,
which grant  policyholders'  dividends,  and policies with  retrospective  rated
premium.  We  currently  write  participating  policies  in  Colorado,   Nevada,
Missouri, Nebraska, New Mexico and Kansas.

     Nevada is scheduled to change to an open rating  environment from a minimum
rating environment beginning July 2001.

Losses and Loss Adjustment Expenses

     Often,  several years may elapse  between the  occurrence of a loss and the
final  settlement of the loss. To recognize  liabilities  for unpaid losses,  we
establish reserves,  which are balance sheet liabilities  representing estimates
of future amounts needed to pay claims and related  expenses for insured events.
We also  establish  reserves for events that have been incurred but have not yet
been reported to us, which we refer to as "incurred but not reported" or "IBNR".

     When a claim is reported, our claims personnel initially establish reserves
on a case-by-case basis for the estimated amount of the ultimate payment.  These
estimates reflect the judgment of the claims personnel based on their experience
and  knowledge  of the  nature and value of the  specific  type of claim and the
available  facts at the time of  reporting  as to severity of injury and initial
medical  prognosis.  Included in these reserves are estimates of the expenses of
settling  claims,  including legal and other fees.  Claims  personnel adjust the
amount of the case reserves as the claim develops and as the facts warrant.

     IBNR reserves are  established for unreported  claims and loss  development
relating to current  and prior  accident  years.  In the event that a claim that
occurred  during  a prior  accident  year was not  reported  until  the  current
accident year, the case reserve for such claim typically will be established out
of previously established IBNR reserves for that prior accident year.

     The National Association of Insurance Commissioners requires that we submit
a formal actuarial  opinion  concerning loss reserves with each statutory annual
report. The annual report must be filed with each applicable state department of
insurance on or before March 1 of the  succeeding  year.  The actuarial  opinion
must be signed by a qualified actuary as determined by the California  Insurance
Commissioner.  We retain the  services  of a  qualified  independent  actuary to
periodically review our loss reserves.


     The actuarial  review for the year ended  December 31, 1999 showed that our
loss  and  LAE  reserves  were  below  the  actuary's   projected   estimate  by
approximately $9 million and we recorded an increase to our reserves in December
1999 of $9.9 million.  This reserve  deficiency was primarily  caused by adverse
loss  development  on  California  claims in  accident  years 1996 to 1998.  Our
average  cost per claim has  increased  each year since 1995 and the majority of
our claims occur in  California.  The entire  California  workers'  compensation
industry has been adversely  affected by higher claim  severity.  According to a
published  estimate by the California  Workers'  Compensation  Insurance  Rating
Bureau in  January  2001,  the  average  ultimate  loss per  indemnity  claim in
California  increased 62% from accident year 1995 to accident year 1999. Factors
influencing this increase include rising average temporary disability costs, the
increase in the number of major permanent  disability claims,  medical inflation
and adverse court decisions related to medical control of claimant's  treatment.
According  to  the  California  Workers'  Compensation  Institute,  an  industry
association,  industry-wide  workers'  compensation  medical costs in California
have far outstripped medical inflation,  rising 15.3% in 1997, 15.8% in 1998 and
13.6% in 1999.



     In the first six months of 2000 and  especially in the second  quarter,  we
continued to see adverse reserve  development on prior accident years and we had
our  independent  actuary  perform a review of the June 30, 2000 reserves.  As a
result of this review, we increased our reserves by $19.2 million,  which was in
addition to a $1.5 million increase in the first quarter.  The total net adverse
reserve  development on prior accident years through December 31, 2000 was $23.3
million.  The reserve  deficiency was again primarily related to adverse reserve
development  on California  claims in accident years 1996 to 1999 and was due to
continuing increases in average claim costs.


     We and an  independent  actuary  test the  adequacy of our  reserves  using
generally accepted  actuarial methods.  Both paid loss and incurred loss methods
are used to  estimate  the  amount of the  ultimate  reserves.  We also test our
reserves  by  comparing  our paid  losses and  incurred  losses to similar  data
provided by the California Workers Compensation  Insurance Rating Bureau for all
California workers' compensation insurance companies.


     We  review  the  adequacy  of our  reserves  with our  independent  actuary
periodically  and  consider  external  forces  such as  changes  in the  rate of
inflation,  the regulatory  environment,  the judicial administration of claims,
medical  costs and other  factors  that  could  cause  actual  losses and LAE to
change. The actuarial  projections  include a range of estimates  reflecting the
uncertainty of projections.  Management evaluates the reserves in the aggregate,
based upon the actuarial  indications and makes adjustments  where  appropriate.
Our  consolidated  financial  statements  provide  for  reserves  based  on  the
anticipated ultimate cost of losses.


     The following  table sets forth the number of claims reported to us for the
years ended December 31, 2000, 1999 and 1998, and related direct earned premiums
and claims  frequency,  or the number of claims  per  million  dollars of direct
earned premium.







                                                                      Year ended December 31,
                                                              2000              1999           1998


                                                                                      

Number of claims reported during year                        20,600            17,200          18,600
Direct earned premiums (in millions)                          203.1             146.7           154.0
Claims frequency                                              101.4             117.2           120.8


     The following table sets forth, for the years ended December 31, 2000, 1999
and 1998, the cumulative loss ratio, net of reinsurance,  for each accident year
and also shows how the net loss ratios have  developed  during each of the three
years ended December 31, 2000.







                                                  Cumulative Loss Ratios
                                                  Year ended December 31,
         Accident Year                    2000                   1999              1998
                                                                        
         1995 and prior                   72.30%                 72.05%            73.76%
         1996                             93.00                  89.60             85.72
         1997                             96.22                  90.42             84.21
         1998                             88.44                  83.64             77.45
         1999                             66.53                  62.13
         2000                             69.07










     The  following  table sets forth,  for the years ended  December  31, 2000,
1999and 1998, the cumulative loss ratio, gross of reinsurance, for each accident
year and also shows how the gross loss ratios have developed  during each of the
three years ended December 31, 2000.







                                                    Cumulative Loss Ratios
                                                    Year ended December 31,
         Accident Year                    2000                   1999              1998
                                                                       
         1995 and prior                   72.37%                 71.98%            73.54%
         1996                             91.71                  88.41             83.98
         1997                             96.17                  90.08             84.42
         1998                            102.50                  92.08             83.45
         1999                            116.23                  96.48
         2000                            105.57




     The liabilities for losses and loss adjustment  expense,  which we refer to
as LAE, are determined  using loss  evaluations and statistical  projections and
represent  estimates  of the  ultimate  net cost of all  unpaid  losses  and LAE
incurred  through  December 31 of each year.  These estimates are subject to the
effect of trends in claim  severity and frequency and are  continually  reviewed
and adjusted to reflect new  experience  and  information,  as it becomes known.
Such adjustments,  if any, are reflected in current operations.  Notwithstanding
the fact that the claims for which reserves are  established may not be paid for
many years, the reserves for losses and LAE payments are not discounted,  except
to calculate the liability for federal income taxes.  The  anticipated  price or
cost  increases due to inflation are  considered  in estimating  ultimate  claim
costs.   Historical  trends,   adjusted  to  reflect   anticipated   changes  in
underwriting  standards,  policy provisions and general economic trends, provide
the basis for predicting the severity of future claims.  Actual developments are
monitored and anticipated trends are modified, if necessary.


     The  following  table  provides a  reconciliation  of beginning  and ending
liability balances for the years ended December 31, 2000, 1999 and 1998.


        Reconciliation of Liability for Loss and Loss Adjustment Expenses
                                                  (in thousands)







                                                               Year ended December 31,
                                                   2000                        1999           1998
                                                                                      
Net Beginning Loss and LAE Reserve                 $134,305                     $174,467       $181,643

Net Provision for Insured Events Incurred in:
      Current Year                                   86,587                       51,541       103,990
      Prior Years                                    23,293                        9,920        (9,643)
  Total Net Provision                               109,880                       61,461        94,347

Net Payments for Loss and LAE
   Attributable to Insured Events Incurred

    In:
      Current Year                                   26,867                       21,207         29,591
      Prior Years                                    61,521                       80,416         71,932
  Total Net Payments                                 88,388                      101,623        101,523

Net Ending Loss and LAE Reserve                     155,797                      134,305        174,467
Reinsurance Recoverable                             218,757                      110,089         37,797

Gross Ending Loss and LAE Reserve                  $374,554                     $244,394       $212,264


     For the  year  ended  December  31,  1998,  we  recognized  favorable  loss
development  of $9.6  million as our losses  were  lower  than  projected.  This
favorable loss development reduced our incurred losses reported in that calendar
year  and was  mainly  attributable  to  lower  actual  paid  claims  than  were
previously  reserved on accident years prior to 1995. In calendar years 1991 and
1992, we  experienced  significant  adverse loss  development  on prior accident
years and  recorded  reserve  increases  of $16.2  million  and  $28.1  million,
respectively.  The adverse  development  occurred primarily on the 1990 and 1991
accident  years and was  attributable  to what we  referred  to as  "stress  and
strain"  claims,  which were primarily  psychological  or mental claims and were
usually  unaccompanied by any outward display of a physical injury. The economic
recession in California during this period resulted in a significant increase in
workers'  compensation  reported  claims.  Benefits  paid to a claimant were not
subject to income taxes  whereas  unemployment  benefits  were subject to income
taxes.  In  establishing  reserves in 1992 and subsequent  periods,  we tried to
factor in this adverse  development trend. In 1993,  California enacted workers'
compensation reform laws, which, along with an improving economy,  substantially
eliminated  stress and strain claims.  We did not reduce our prior accident year
reserves  until we and our actuary were  satisfied that the claims payment trend
was fully substantiated.

     For the year ended  December 31, 1999, we had adverse loss  development  of
$9.9 million  which,  as discussed  above,  was primarily due to higher  average
claims in California on accident years 1996 to 1998. For the year ended December
31, 2000, we had additional adverse loss development of $23.3 million. This too,
as discussed  above,  was due to continuing  higher  average  claims on accident
years 1996 to 1999. We believe that our current reserves are adequate as we have
recorded  reserves  that are  slightly  in excess of our  independent  actuary's
estimate.  The  majority of the adverse  loss  development  occurred on accident
years that were not covered by our low level  reinsurance  agreement.  While the
low level  reinsurance  agreement is in run-off  effective July 1, 2000, we have
been  increasing  premium  rates to  mitigate  the loss of this  very  favorable
reinsurance  protection.  See  "-Reinsurance"  for a discussion of our change in
reinsurance. The premium rate increases on policies renewed in California during
the year ended December 31, 2000 were  approximately 26% and for the second half
of the year, averaged  approximately 36%. We are also establishing reserves at a
higher loss ratio to  mitigate  any future  adverse  loss  development  that may
occur.







             The following  table discloses our development of the liability for
losses and LAE for the ten years ended  December 31, 2000.  The  information  is
prepared using accounting  principles  generally  accepted in the United States.
The  information  shown  in  each  of  the  year  columns  represent  cumulative
development  data on the reserves  reported on the balance sheets at December 31
of each year. The table does not show individual  accident year loss development
as it includes  reserves on open claims from prior accident years.  For example,
if an open claim has a reported  reserve at December 31, 1993 and the reserve is
increased by $5,000 in the year ended December 31, 1998, the $5,000  development
will be  reflected  in the  cumulative  development  in each of the  years  1993
through 1998.

     The first  line shows the loss and LAE  reserves  reported  on the  balance
sheet.  From this is  deducted  reinsurance  recoverables  on ceded loss and LAE
reserves  and the result is the net loss and LAE  reserves.  The section  titled
"Net Reserve  Re-estimated"  shows how these net reserves have changed each year
as more  information  becomes  available.  We  refer to  these  changes  as loss
development  and the loss  development  on all years is reflected in the current
results of  operations.  The  section  titled  "Cumulative  Net Paid"  shows the
cumulative payments,  net of reinsurance,  made on these reserves in each of the
succeeding  years.  The line  "Cumulative  (Deficiency)  Redundancy"  shows  the
aggregate change between the net loss and LAE reserves and the last amount shown
as net re-estimated  reserves.  The impact on the results of operations for each
of the three most  recent  years is shown in the  preceding  "Reconciliation  of
Liability for Losses and Loss Adjustment Expenses" table as a "Net Provision for
Insured  Events  Incurred in Prior  Years." The bottom  section of the following
table  shows  the  cumulative  development  on a  gross  reserve  basis,  before
deducting reinsurance.

     Conditions and trends that have historically  affected our reserves may not
necessarily  occur in the future and it may not be  appropriate  to  extrapolate
future redundancies or deficiencies based on this table.






           ANALYSIS OF LOSSES AND LOSS ADJUSTMENT EXPENSE DEVELOPMENT
                                    (in thousands)





                                                                 Year ended December 31,
                        2000         1999      1998      1997      1996      1995      1994      1993      1992      1991      1990

Losses and LAE
                                                                                          
Reserve......           $374,554   $244,394  $212,264  $202,699  $187,776  $182,318  $190,962  $200,356  $178,460 $112,749 $ 67,593

Less Reinsurance
Recoverables  (1)..      218,757    110,089    37,797    21,056    15,676    25,871     29,342   25,841    20,207

Net Loss and
LAE Reserves...          155,797    134,305   174,467   181,643   172,100   156,447    161,620  174,515   158,253

Net Reserve Re-estimated
   as of (2)
1 Year Later...........             157,598   184,386   172,000   163,130   141,163   139,741   160,562   154,388   140,815   83,841
2 Years Later..........                       204,029   173,596   146,987   132,193   125,279   141,100   147,167   142,447   96,011
3 Years Later..........                                 186,794   140,563   113,766   117,792   126,483   134,747   143,433   97,142
4 Years Later..........                                           146,266   102,652   102,955   122,517   132,193   137,143   97,942
5 Years Later..........                                                     104,249    95,997   114,443   131,112   135,249   94,852
6 Years Later..........                                                                95,954   112,284   127,258   135,299   93,561
7 Years Later..........                                                                         111,883   125,936   133,729   93,672
8 Years Later..........                                                                                   125,907   132,696   92,851
9 Years Later..........                                                                                             132,836   92,104
10 Years Later.........                                                                                                       92,120

Cumulative Net Paid as of (2):

1 Year Later...........              61,522    80,416    71,933    56,977    45,731    44,519    50,210    50,360    57,611  39,118
2 Years Later..........                       124,191   117,794    91,765    70,854    68,619    79,788    84,465    89,177  65,165
3 Years Later..........                                 143,369   113,054    83,674    80,645    94,865   104,569   108,849  76,988
4 Years Later..........                                           125,024    91,115    86,381   102,395   114,293   120,539  83,822
5 Years Later..........                                                      95,609    89,601   106,012   119,462   126,100  87,618
6 Years Later..........                                                                91,676   107,850   122,000   129,060  89,607
7 Years Later..........                                                                         109,201   123,291   130,649  90,721
8 Years Later..........                                                                                   124,220   131,346  91,354
9 Years Later..........                                                                                             131,898  91,598
10 Years Later.........                                                                                                      91,786

Cumulative (Deficiency)
   Redundancy .........             (23,293)  (29,563)   (5,151)    25,834    52,198    65,666    62,632    32,346  (20,087)(24,527)

Net Reserve...........     155,747  134,305   174,467   181,643    172,100   156,447   161,620   174,515
Reins. Recoverables...     218,757  110,089    37,797    21,056     15,676    25,871    29,342    25,841
Gross Reserve.........    $374,554 $244,394  $212,264  $202,699   $187,776  $182,318  $190,962  $200,356


Net Re-estimated Reserve.           157,598   204,029   186,794    146,266   104,249    95,954   111,883
Re-estimated Reins.
   Recoverables........             146,890    49,260    22,910     16,847    26,989    30,037    26,092
Gross Re-estimated
   Reserve.............             304,488   253,289   209,704    163,113   131,238   125,990   137,975
Gross Cumulative
   (Deficiency)Redunancy..         $(60,094) $(41,025) $ (7,005)  $ 24,663   $51,080  $ 64,972  $ 62,381


(1)  Amounts  reflect  reinsurance  recoverable  under  prospective  reinsurance
     contracts  and  the  cumulative  amortization  of  retroactive  reinsurance
     recoverable. Unamortized retroactive reinsurance recoverable is excluded as
     it does not reduce  incurred  losses under  generally  accepted  accounting
     principles.  Reinsurance recoverables on unpaid losses and LAE are shown as
     an asset on the balance sheets at December 31, 2000 and 1999.







     Our average cost per claim has increased each year since 1995. The majority
of our claims occur in California.  The entire California workers'  compensation
industry  has been  adversely  affected by higher  claim  severity.  The average
ultimate loss per  indemnity  claim for  California  increased 62% from accident
year 1995 to  accident  year 1999,  according  to a  published  estimate  of the
California Workers Compensation  Insurance Rating Bureau in January 2001. Two of
the factors  influencing  this increase are medical  inflation and adverse court
decisions related to medical control of claimant's treatment.



     Unallocated  loss  adjustment  expense  reserves  are  established  for the
estimated costs related to the general  administration  of the claims adjustment
process. We review the adequacy of our reserves on a periodic basis and consider
external  forces  such as  changes  in the  rate of  inflation,  the  regulatory
environment,  the judicial  administration  of claims,  medical  costs and other
factors that could cause actual losses and loss  adjustment  expenses to change.
Reserves  are  reviewed  with our  independent  actuary at least  annually.  The
actuarial projections include a range of estimates reflecting the uncertainty of
projections.  Management evaluates the reserves in the aggregate, based upon the
actuarial  indications,  and makes adjustments where appropriate.  Our financial
statements  provide  for  reserves  based on the  anticipated  ultimate  cost of
losses.

Investments


     As of December 31, 2000, our bond and preferred stock portfolio is invested
primarily  in  high  quality   investment  grade  securities,   which  represent
approximately 98% of total bond and preferred stock investments.  The total bond
and preferred stock portfolio is comprised of approximately 21% in U.S. Treasury
securities;  approximately 42% in U.S.  Government-sponsored  Agency securities;
approximately  14% in AAA-rated  corporate bonds;  approximately 17% in AA-rated
corporate bonds;  approximately 4% in A-rated corporate bonds; and approximately
2% in BAA-rated or lower corporate bonds.

     In addition to our cash and cash equivalents,  preferred stocks,  and fixed
income bond  portfolio,  other  investments  include  mortgage loans with a book
value of $13.6 million and a real estate limited  partnership  with a book value
of $807,000.  The mortgage loan investments are comprised of approximately  $9.0
million in commercial mortgages on real business properties in Las Vegas, Nevada
extended  to  unaffiliated  third  parties  and  approximately  $4.6  million in
relocation  mortgages  extended to our current and former employees prior to our
1995 merger with Sierra. While mortgages and mortgage-backed  securities usually
have a higher rate of return than rated  corporate and government  bonds,  we do
face the  potential  risk  associated  with  having to  reinvest  these funds if
interest  rates drop and the  mortgages are prepaid.  Since these  mortgages are
typically  prepaid  when rates are lower we would  probably  have to reinvest in
other  securities  with  a  lower  rate  of  return.  The  real  estate  limited
partnership represents our interest in the partnership which owned our Las Vegas
headquarters.  As of  December  31,  2000,  the real  estate  that  the  limited
partnership  owned was sold to an  unaffiliated  third party and we received our
share of the cash sales proceeds.

     Approximately  $21million of our investment  assets as of December 31, 2000
are booked as "assets  held to maturity"  according  to FAS 115.  Assets held to
maturity  are carried at  amortized  cost;  changes in the market value of these
assets do not affect their book value for reporting  purposes  under  accounting
principles generally accepted in the United States of America.


     We manage our  investment  portfolio  to provide  liquidity  for claims and
other liabilities and to maximize total return within the financial  constraints
of applicable  regulatory  guidelines and  requirements.  We manage liquidity by
estimating  the timing of claims and  operating  expense  payments  and  premium
revenues  received as well as the timing of payments to and from our reinsurers.
During 2000,  we had to reduce our  estimates of premiums  receipts and increase
our  estimates  of claims  payments  during the year This was  primarily  due to
negative cash flow  resulting  from paying more ceded premiums to our reinsurers
than had previously been projected.  We successfully met these revised estimates
by selling a portion of our  investment  portfolio  while trying to minimize net
realized capital losses.





     The following table reflects  investments,  interest earned thereon and the
average annual yield on investments for the periods indicated:






                                                          Year               Years Ended December 31,
                                                          2000                1999          1998
                                                                             (dollars in thousands)
Total cash, cash equivalents and invested
                                                                                  
  assets at end of period                                $247,151           $226,572       $283,509
Net investment income including net
  realized gains and losses before taxes                   14,454             15,395         20,229
Average annual yield on investment
  portfolio (before realized gains and
  losses and taxes)                                          6.3%               6.2%           6.5%


     The following  table sets forth  information  concerning the composition of
our investment portfolio at December 31, 2000:






                                                                                    Percent of

                                                               Amount                Portfolio
Fixed maturities, at fair value:                                   (dollars in thousands)

                                                                                    

U.S. government and government agencies                      $125,637                     57.6
AAA                                                            28,452                     13.0
AA                                                             33,595                     15.4
A                                                               6,785                      3.1
Less than A                                                     4,095                      1.9
     Total fixed maturities, at fair value                    198,564                     91.0

Equity securities, at fair value                                5,130                      2.4
Mortgage loans receivable                                      13,619                      6.2
Real estate partnership                                           807                      0.4
     Total investments                                       $218,120                    100.0





     The following table sets forth the contractual maturity profile of our debt
and mortgage loan investments at December 31, 2000:






                                                            Fair Value              Percent of
Maturity                                                        Amount               Portfolio
                                                                   (dollars in thousands)

                                                                                   

One year or less                                              $42,218                    19.9
More than one year, through five years                         46,488                    21.9
More than five years, through ten years                        11,457                     5.4
More than ten years, through fifteen years                     16,435                     7.8
More than fifteen years                                        95,585                    45.0


     Actual maturities may differ from contractual  maturities because borrowers
may have the right to call or prepay obligations.

Reinsurance


     Our insurance  subsidiaries purchase reinsurance to reduce our liability on
individual  policies and claims and catastrophic  losses.  However, we are still
responsible for the direct payment of all policy benefits and claims. We pay our
reinsurers a ceded premium, which is a reduction of our revenues, and the amount
is primarily  calculated as a percentage of our earned premiums.  Ceded incurred
losses are  determined in a manner that is consistent  with how we determine our
gross  incurred  losses and reduce the amount of our gross  incurred  losses and
loss adjustment expenses. Under generally accepted accounting principles,  ceded
unpaid losses are recorded as a reinsurance recoverable asset. Our reinsurers do
not have to pay us for ceded losses  until we have made  payments on a claim and
our  payment  may  have to  exceed  certain  pre-determined  levels  before  our
reinsurers  become obligated to pay us. As of December 31, 2000 we had over $247
million of reinsurance  recoverables  from our reinsurers.  A single  reinsurer,
Travelers  Indemnity  Company of  Illinois,  which is rated A+ by the A.M.  Best
Company, accounts for approximately 88% of this amount. Substantially all of the
recoverables  are due from reinsurers  rated A+ by the A.M. Best Company and all
reinsurance recoverables are considered to be collectible.

     We historically and currently have excess of loss reinsurance agreements at
pre-determined amounts or retention levels that have varied throughout the years
depending on our statutory capital and the protection we believed to be prudent.
Prior to 2000, the non-catastrophic  excess of loss layer, which we define to be
below  $10  million  per  occurrence,   was  placed  with  General   Reinsurance
Corporation,  which is rated A+ by the A.M. Best Company.  At December 31, 2000,
reinsurance   recoverable   balances   due  from  this   reinsurer   represented
approximately 10% of the total.

     Effective  July 1, 1998,  all claims with dates of injury  occurring  on or
after that date are reinsured  under a quota share and excess of loss agreement,
which we refer to as "low level"  reinsurance,  with Travelers Indemnity Company
of Illinois . The low level reinsurance  provides quota share protection for 30%
of the first $10,000 of each loss,  and excess of loss  protection of 75% of the
next  $40,000 of each loss,  and 100% of the next  $450,000 on a per  occurrence
basis. The maximum net loss retained on any one claim ceded under this treaty is
$17,000.  This  agreement  continued  until June 30,  2000,  when we executed an
option for a twelve month extension relating to the run-off of policies in force
as of June 30, 2000,  which covers claims arising under such policies during the
term of the extension.

     In  addition  to the low level  reinsurance,  effective  January 1, 2000 we
entered into a reinsurance contract that provides statutory (unlimited) coverage
for  workers'  compensation  claims in excess of $500,000  per  occurrence.  The
contract is in effect for claims  occurring on or after  January 1, 2000 through
December 31, 2003. The reinsurer,  National Union Fire Insurance Company,  which
is rated A+ by the A.M.  Best  Company,  has a limited  ability  to cancel  this
treaty on each anniversary of inception during that period.


     When the low level  reinsurance  agreement  expired on June 30, 2000,  as a
result of a general  tightening of the reinsurance  market as well as the impact
of the increased loss experience in California, a comparable type of reinsurance
program was unavailable in the market and those  reinsurers  which were offering
other forms of lower retention  programs were charging premiums that we believed
were not cost  justified.  Therefore,  effective July 1, 2000, we entered into a
reinsurance   contract   that   provides   $250,000  of  coverage  for  workers'
compensation  claims in excess of $250,000  per  occurrence.  The contract is in
effect for claims  occurring on policies with effective  dates beginning July 1,
2000 and thereafter.  The reinsurer, also National Union Fire Insurance Company,
has the ability to cancel the treaty if written notice is provided 90 days prior
to each anniversary of inception. In total, reinsurance recoverable balances due
from this  reinsurer at December 31, 2000  represented  approximately  2% of the
total.


Marketing


     Our insurance  policies are sold primarily  through  independent  insurance
agents and brokers, who may also represent other insurance companies. We believe
that  independent  insurance  agents and brokers  choose to market our insurance
policies  because of the quality of service that we provide,  the commissions we
pay and the price of the insurance  product.  We employ  full-time  employees as
marketing  representatives to make personal contacts with agents and brokers, to
maintain  regular  communication  with them,  to advise them of our services and
products,  and to recruit  additional  agents and  brokers.  We  currently  have
relationships  with  approximately 796 agents and brokers and pay our agents and
brokers  commissions based on a percentage of the gross written premium produced
by such agents and brokers.  In 2001, we anticipate a reduction in the number of
agents  resulting  from more  stringent  volume and  profitability  standards we
imposed.

     We maintain standard commission plans that vary by state for our agents and
brokers. In addition to the standard commission plans, agents and brokers may be
eligible to receive additional  commissions in certain  instances.  Commissions,
including additional  commissions if any, are negotiated on an individual policy
basis. No one agent or broker accounted for more than 1.8% of our total premiums
in force on December 31, 2000, and no one policy accounted for more than 0.8% of
our total  premiums in force on December 31, 2000. Our top 10 agents and brokers
accounted for 12.1% of our total premiums in force December 31, 2000.  From time
to time, we advertise and participate in insurance trade  association  functions
to maintain existing relationships and develop new ones.


Geographic Distribution of Premiums and Policy


     The following  tables set forth  information  concerning the percentages of
premiums  and  policies in force with us by  geographic  area as of December 31,
2000, 1999and 1998. In force premiums are the total estimated annual premiums of
all policies in force at a point in time.







                                                                       December 31,
                                                          2000            1999         1998
Percent of premiums in force:
                                                                                 
    California                                              74%              80%          83%
    Nevada                                                   9                4            0
    Colorado                                                 9                8            8
    Other States                                             8                8            9

            Total                                          100%             100%         100%

Total premiums in force (in thousands):                 $178,673        $154,963     $132,789

Percent of policies in force:
    California                                              72%              79%          80%
    Nevada                                                   8                3            0
    Colorado                                                 7                6            6
    Other States                                            13               12           14

            Total                                          100%             100%         100%

Total policies in force                                  15,292          15,485       12,624





Government Regulation and Recent Legislation

     We are subject to extensive governmental regulation and supervision in each
state in which we conduct workers' compensation business. The primary purpose of
such regulation and supervision is to provide  safeguards for  policyholders and
injured  workers rather than protect the interests of shareholders or creditors.
The extent and form of the  regulation may vary, but generally has its source in
statutes  that  establish  regulatory  agencies and  delegate to the  regulatory
agencies broad regulatory,  supervisory and administrative authority. Typically,
state regulations extend to such matters as licensing companies; restricting the
types or quality of investments;  requiring triennial financial examinations and
market conduct  surveys of insurance  companies;  licensing  agents;  regulating
aspects of a company's  relationship  with its agents;  restricting  use of some
underwriting criteria; regulating premium rates, forms and advertising; limiting
the grounds  for  cancellation  or  nonrenewal  of  policies;  solicitation  and
replacement practices; and specifying what might constitute unfair practices.

     In the normal course of business,  we and the various  state  agencies that
regulate our activities may disagree on interpretations of laws and regulations,
policy wording and disclosures or other related issues. These disagreements,  if
left unresolved,  could result in administrative hearings and/or litigation.  We
attempt to resolve all issues with the regulatory  agencies,  but are willing to
litigate issues where we believe we have a strong position. The ultimate outcome
of these  disagreements  could result in sanctions  and/or  penalties  and fines
assessed against us. Currently, there are no litigation matters pending with any
department of insurance.

     State holding  company acts also  regulate  changes in control of insurance
holding  companies,  such as the transactions and dividends between an insurance
company and its parent or  affiliates.  Although the specific  provisions  vary,
holding  company acts  generally  prohibit a person from acquiring a controlling
interest in an insurer unless the insurance  authority has approved the proposed
acquisition  pursuant  to  applicable  regulations.  In many  states,  including
California,  where the insurance  subsidiaries  are  incorporated,  "control" is
presumed  to  exist if 10% or more of the  voting  securities  of the  insurance
holding  company are owned or controlled  by one person or entity.  In addition,
the insurance  authority may find that  "control" in fact does or does not exist
where one person or entity owns or controls either a lesser or greater amount of
securities.   The  holding  company  acts  also  impose   standards  on  certain
transactions with related  companies and individuals which include,  among other
requirements,  that  all  transactions  are to be fair and  reasonable  and that
transactions exceeding specified limits receive prior regulatory approval.


     Typically, states mandate participation in insurance guaranty associations,
which  assess   solvent   insurance   companies  in  order  to  fund  claims  of
policyholders of insolvent insurance companies. Under this arrangement, insurers
can be  assessed  up to 1%, or 2% in certain  states,  of  premiums  written for
workers' compensation insurance in that state each year to pay losses and LAE on
covered  claims of insolvent  insurers.  In California and certain other states,
insurance  companies are allowed to recoup such assessments  from  policyholders
while several  states allow an offset  against  premium  taxes.  The  California
Insurance  Guaranty  Association  has  issued an  assessment  as a result of the
insolvency  of the insurers  owned by Superior  National  Insurance  Group.  The
assessment is 1% of 1999 written premium to be paid in  installments.  The first
installment  was paid on December  31, 2000 and the second is due June 30, 2001.
The payments of approximately $1.2 million will be recouped during 2001 and 2002
through  assessments  to  policyholders.   It  is  likely  that  Guarantee  Fund
assessments related to this insolvency will continue.


     Besides  state  insurance  laws,  we are  subject to general  business  and
corporation laws, federal and state securities laws,  consumer  protection laws,
fair credit  reporting acts and other laws  regulating the conduct and operation
of our subsidiaries.

Dividends

     Our insurance  subsidiaries are restricted by state law as to the amount of
dividends that can be declared and paid to us.

     Moreover,  insurance  companies domiciled in California and Texas generally
may not pay  extraordinary  dividends  without  providing  the  state  insurance
commissioner  with 30 days' prior notice,  during which period the  commissioner
may disapprove the payment. An "extraordinary  dividend" is generally defined as
a dividend  whose fair market  value  together  with that of other  dividends or
distributions  made within the  preceding  12 months  exceeds the greater of ten
percent of the insurer's  surplus as of the preceding  December 31 or the income
of such insurer for the 12-month period ending on the preceding December 31.

     In addition,  our insurance subsidiaries may not pay a dividend without the
prior approval of the state insurance  commissioner to the extent the cumulative
amount of  dividends  or  distributions  paid or proposed to be paid in any year
exceeds the amount shown as unassigned  funds (reduced by any  unrealized  gains
included in such amount) on the insurer's statutory statement as of the previous
December 31. California Indemnity,  which is our only direct subsidiary,  cannot
currently pay any dividends to us without the prior  approval of the  California
Department  of Insurance.  We are not in a position to assess the  likelihood of
obtaining  future  approval  for the  payment  of  dividends  other  than  those
specifically allowed by law in each of our subsidiaries' state of domicile.

     No prediction can be made as to whether any legislative  proposals relating
to dividend rules in the domiciliary  states of our subsidiaries will be made or
adopted in the future,  whether the  insurance  departments  of such states will
impose either  additional  restrictions  in the future or a  prohibition  on the
ability of our regulated  subsidiaries to declare and pay dividends or as to the
effect of any such proposals or restrictions on our regulated subsidiaries.

Deposits and Other Requirements


     Our insurance  subsidiaries  are required by state  regulatory  agencies to
maintain certain deposits for the benefit of policyholders or claimants and must
also meet certain net worth and reserve requirements. Our insurance subsidiaries
have  assets on deposit  for the  benefit  of  policyholders  in various  states
totaling $161,618,000 at December 31, 2000.


Legal Proceedings

     We are  subject to  various  claims and other  litigation  in the  ordinary
course of our business. Such litigation includes workers' compensation claims by
injured  workers and by providers for payment for medical  services  rendered to
injured workers.  In the opinion of our management,  the ultimate  resolution of
pending legal  proceedings is not expected to have a material  adverse effect on
our financial condition.

Employees


     At December 31, 2000, we had a total of 338 full-time equivalent employees,
which we refer to as FTE's,  grouped into  underwriting,  claims,  marketing and
administrative functions. With the completion of our 1997-1998 restructuring and
the  commencement of Nevada  operations in 1999, 106 of our FTE's are located at
the  headquarters  in Las Vegas,  while 118 work at the  Pleasanton,  California
office,  and 76 work at the Burbank,  California  office.  In addition,  we have
full-service branch offices in Denver,  Colorado and Dallas, Texas, which employ
18 and 16 FTE's respectively. We have two FTE's in Reno, Nevada and two FTE's in
Gladstone, Missouri. In December 2000, we transferred our managed care employees
totaling 88 FTE's to the workers'  compensation Health Care Organization unit of
Sierra Health and Life Insurance Company.


Facilities

     Our principal executive offices and the Las Vegas, Nevada branch office are
comprised of 41,005 square feet of office space  subleased  from Sierra  through
December 31, 2001. We have an option to renew this sublease  yearly for up to 14
more years. Our Northern  California  branch office,  comprised of approximately
34,975 square feet of office space leased  through  October 31, 2002, is located
in Pleasanton,  California.  Our Southern California branch office, comprised of
23,250 square feet of office space leased through September 30, 2003, is located
in Burbank,  California.  We also lease space in other  locations  where we have
operations and believe our facilities are adequate for our current needs.







                        SELECTED FINANCIAL AND OTHER DATA


     The table below presents our selected  consolidated  financial  information
for the periods  indicated  and at the end of these  periods.  The  consolidated
financial  statement  information  as of December 31, 2000 and 1999 and for the
years ended December 31, 2000, 1999 and 1998 was derived from our  consolidated
financial  statements  included  elsewhere in this prospectus.  The consolidated
financial  information  at December 31, 1998 and for the year ended December 31,
1997 was derived from our audited consolidated financial statements that are not
included elsewhere in this prospectus.  These financial statements were prepared
in accordance with accounting principles generally accepted in the United States
of America and were audited by Deloitte & Touche LLP. The consolidated financial
information  at December  31, 1997 and 1996 and for the year ended  December 31,
1996 was derived from our unaudited  consolidated financial statements for those
years.







                                                           Year Ended December 31,
                                                           (dollars in thousands)
                                      2000                    1999        1998        1997        1996
Income Statement Data:
                                                                                  
Direct written premiums              $203,268                $148,824    $153,914    $135,580    $126,724

Net written premiums                 $125,748                 $85,097    $134,147    $130,597    $121,555

Net earned premiums                  $125,555                 $82,955    $134,274    $129,197    $120,951
Net investment income and net
  realized gains                       14,454                  15,395      20,229      17,361      18,689

   Total revenues                     140,009                  98,350     154,503     146,558     139,640
Total costs and expenses              152,061                  91,255     136,625     135,745     129,010

(Loss) income from continuing
  operations before federal
  income taxes and extraordinary
  gain                                (12,052)                  7,095      17,878      10,813      10,630

Federal income tax (benefit)
  expense                             ( 3,669)                  3,602       4,166         272       (896)

(Loss) income from continuing
   operations before
   extraordinary gain                 (8,383)                   3,493      13,712      10,541      11,526

Extraordinary gain from debt
   extinguishment, net of tax            654                      111          48           2          58

Net (loss) income                    $(7,729)                  $3,604     $13,760     $10,543     $11,584












                                                            Year Ended December 31,
                                                             (dollars in thousands)
                                      2000                    1999        1998        1997        1996
Combined Ratios:
GAAP Combined Ratio:
                                                                                    
    Loss ratio                         87.52%                  74.08%      70.26%      72.24%      72.69%
    Underwriting expense ratio(1)      28.34%                  31.45%      28.45%      29.67%      30.54%
    Combined ratio                    115.86%                 105.53%      98.71%     101.91%     103.23%

Statutory Combined Ratio:
    Loss ratio                         91.65%                  78.73%      71.03%      72.24%      72.69%
    Underwriting expense ratio         28.64%                  32.48%      28.92%      29.56%      30.48%
    Combined ratio                    120.29%                 111.21%      99.95%     101.80%     103.17%

Balance Sheet Data:
Total cash, cash equivalents and
  invested assets                    $247,151                $226,572    $283,509    $278,479    $261,846

Total assets                          533,602                 404,338     379,880     343,022     315,895
Total debt                             47,059                  50,498      51,251      54,467      54,497
Total liabilities                     470,250                 338,285     305,933     285,452     270,975
Total stockholder's equity             63,352                  66,053      73,947      57,570      44,920



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


(1) Includes policyholders' dividend ratio of 1.73% and .13% for the years ended
December 31, 2000 and 1999, respectively.






           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

     You  should  read  the  following   discussion  in  conjunction   with  the
consolidated  financial statements of CII Financial and the related notes, which
appear  elsewhere  in this  prospectus  and  Annex 1 to  this  prospectus  which
contains a glossary of terms. Any forward-looking  statements  contained in this
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  and any other sections of this  prospectus  need to be considered in
connection with the Risk Factors discussed earlier in this prospectus.

     Our   operating   results  are   primarily  the  results  of  our  workers'
compensation insurance subsidiaries and consist of underwriting profit/loss, net
investment income, net realized  gains/losses,  other  income/expense,  interest
expense on the old junior subordinated debentures, and income taxes.


Results of Operations  for the Year Ended December 31, 2000 Compared to the Year
Ended December 31, 1999

     Our income before taxes  decreased by $19.1 million for the year ended 2000
compared to 1999. The major components of the change were:

     o $42.6 million increase in net earned premiums;
     o $0.9 million decrease in investment income,  including realized losses;
     o $48.4 million increase in loss and loss adjustment expenses;
     o $5.7 million increase  in policy  acquisition  costs;  and
     o $6.8  million  increase  in general, administrative and other expenses.

Revenues:


     Our revenue is comprised of net earned premiums,  net investment income and
net realized  gains/losses.  Total  revenue  increased by 42% for the year ended
December  31, 2000  compared to 1999.  The  increase was largely due to a larger
amount of written premiums.  The components increasing written premiums included
a 18%  composite  increase in premium rates for all states and a 24% increase in
production growth.

      Net earned  premiums are the end result of direct written  premiums,  plus
the change in unearned premiums,  less premiums ceded to reinsurers.  Our direct
written  premiums  increased by 37% due  primarily to growth in  California  and
Nevada.  Partially  offsetting  the  growth in direct  written  premiums  was an
increase in premiums ceded to reinsurers,  which increased by 22%. The growth in
ceded reinsurance  premiums was lower than the growth in direct written premiums
primarily due to the expiration of our low level  reinsurance  agreement on June
30, 2000 and new lower cost  reinsurance  agreements,  all of which  reduced the
percentage of premiums being ceded.


     As compared to the low level reinsurance agreement that expired on June 30,
2000, the new lower cost reinsurance agreements will result in higher net earned
premium revenues,  as we will be retaining more of the premium dollars, but also
lead to our keeping  more of the  incurred  losses.  This may result in a higher
loss and LAE ratio if the percentage  increase in the additional incurred losses
should be greater than the  percentage  increase in the  additional  premiums we
retained.  The  effect on the  balance  sheet will  result in a lower  amount of
reinsurance  recoverables.  However, due to the length of time that it typically
takes to fully pay a claim,  we should see an  increase in cash flow and amounts
available to be invested.


     The  following  table shows a comparison  of direct  written  premiums,  by
state, for the year ended December 31, 2000 and 1999:








                                            Year Ended December 31,

                                 2000      % of total        1999       % of total
                                             (dollars in millions)
                                                                 
California                      $155.6          76.5%    $  120.5            80.9%
Colorado                          16.7           8.2         12.3             8.3
Nevada                            15.5           7.6          2.6             1.8
Texas                              7.8           3.9          7.2             4.8
Other States                       7.7           3.8            6.2           4.2
   Total                        $203.3         100.0%      $148.8           100.0%


     As shown in the preceding table, our largest premium state, California, had
the largest  increase in written  premiums.  We have obtained an average premium
rate increase on California  renewing policies of approximately 26% for the year
ended December 31, 2000 and  approximately  36% for policies that renewed in the
second half of the year. The market-pricing environment in California has become
more favorable to insurers since 1999 in reaction to industry-wide losses in the
workers'   compensation  line,  increased   reinsurance  costs  and  competitors
retreating  from the market.  In Nevada,  we began  writing  premiums on July 1,
1999,  which was the first date private  carriers were allowed to issue workers'
compensation policies in the state.

     Premiums  in force are an  indicator  of  future  written  premium  trends.
Inforce  premiums  are the total  estimated  annual  premiums of all policies in
force  at  a  point  in  time.  Total  inforce  premiums  increased  by  15%  to
$178,674,000  at December  31, 2000  compared to the prior year.  Total  inforce
premiums  have  dropped by 6% from its highest  point in the last twelve  months
which was in August 2000.  This indicates a potential  slowing trend in premiums
written,  especially in California,  due largely to business lost because of the
higher  premium  rate  increases  we have been  trying to obtain.  The number of
inforce  policies at December 31, 2000 has also dropped by 6.6% from its highest
point in the last twelve months, which was also August 2000.

     Effective  July 1, 1998,  we entered into what we refer to as a "low level"
reinsurance agreement. See Losses and Loss Adjustment Expenses below for further
details on this  agreement.  The  favorable  terms of the low level  reinsurance
agreement  provided us with an improved loss ratio as we reinsured a significant
amount of losses  to the  reinsurer.  However,  the ceded  premiums  we paid the
reinsurer  reduced the cash  available for investment  and  temporarily  created
negative cash flow for us. The $702,000 or 4% reduction in net investment income
for the year ended December 31, 2000,  compared to the prior period, is due to a
reduction in  investments  primarily  because of higher ceded  premiums  paid to
reinsurers in 2000.

     We had net realized losses of $620,000 for the year ended December 31, 2000
compared to net realized losses of $381,000 for the prior period.  We have tried
to  manage  our  investment   portfolio  to  minimize  unplanned  sales  of  our
available-for-sale investments.

Losses and Loss Adjustment Expenses:

     The $48.4 million increase in losses and loss adjustment expenses, which we
refer to as LAE, is attributable to the following reasons:

o Approximately $26.4 million of the increase is related to our premium growth.

     o For the year ended  December  31, 2000  compared to 1999,  we recorded an
increase of $13.4  million in net adverse loss  development  for prior  accident
years.  For the year ended  December 31, 2000, we recorded  $23.3 million of net
adverse loss development, primarily for 1996 to 1999 accident years, compared to
net adverse loss  development  of $9.9 million  recorded in 1999,  primarily for
1996 to 1998 accident years.  The net adverse  development  recorded in 1999 and
2000 for the prior accident years was largely  attributable  to higher costs per
claim,  or claim  severity,  in  California.  Higher  claim  severity  has had a
negative impact on the entire California workers' compensation industry. See our
discussion above in "Business - Losses and Loss Adjustment Expenses."

o         We established a higher loss and LAE ratio for the 2000 accident year,
          which has  resulted  in a year over year  increase  in loss and LAE of
          approximately $8.6 million. The majority of the increase is due to the
          termination of the low level  reinsurance  agreement on June 30, 2000,
          which  results in a higher risk exposure on policies  effective  after
          that  date and a  higher  amount  of net  incurred  loss  and LAE.  In
          addition,  in light of the net adverse loss development we recorded in
          the fourth quarter of 1999 of $9.9 million, the lower premium rates on
          policies written in 1999 and inflationary trends in health care costs,
          we believed it prudent to establish the 2000 accident year reserves at
          a higher rate.


     Under our low level  reinsurance  agreement,  we reinsure  30% of the first
$10,000 of each claim,  75% of the next  $40,000 and 100% of the next  $450,000.
The maximum net loss  retained  on any one claim ceded under this  agreement  is
$17,000.  This  agreement  covered  all  policies  in force at July 1,  1998 and
continued  until June 30, 2000 when we executed an option to extend  coverage to
all policies in force as of June 30, 2000.  For policies  effective from July 1,
2000,  we  obtained  excess of loss  reinsurance  for 100% of the  losses  above
$250,000  and less than  $500,000.  We already  had an  existing  excess of loss
reinsurance agreement that covered 100% of the losses above $500,000.



     As a percentage of net earned premiums, the loss and LAE ratio for the year
ended  December  31, 2000 was 87.5%  compared  to 74.1% for 1999.  The 2000 loss
ratio was significantly  impacted by the $23.3 million net adverse  development,
which represents 18.6% of net earned  premiums.  In addition,  the expiration of
the low level reinsurance  agreement is resulting in a higher loss and LAE ratio
on policies effective after June 30, 2000 as we are keeping more of the losses.


Underwriting Expenses:


     Underwriting  expenses  consist  of  policy  acquisition  costs  and  other
underwriting  costs.  Policy  acquisition  costs  are  those  expenses  that are
directly  related  to,  and vary  with,  written  premiums.  Examples  of policy
acquisition  costs are  commissions  and allowances  paid to agents and brokers,
premium taxes,  boards and bureau fees and certain operating  expenses primarily
related to our  underwriting and marketing  departments.  The increase in policy
acquisition  costs of $5.7 million for the year ended December 31, 2000 compared
to 1999 is primarily attributable to the increase in net earned premiums.  Other
underwriting  expenses increased by $1.7 million for the year ended December 31,
2000 compared to 1999 due to higher  personnel  costs to service the increase in
premium growth. As a percentage of net earned premiums, the underwriting expense
ratio, including  policyholders'  dividends, was 28.3% in 2000 compared to 31.5%
in 1999.  The  improvement  in the  expense  ratio was due in part to higher net
earned premiums, which provides a larger base to spread our fixed costs, smaller
growth in personnel expenses and lower agents' commissions and allowances.


General, Administrative and Other Expenses:


     Included  in  general,   administrative   and  other   expenses  are  other
underwriting  expenses  of $21.3  million for the year ended  December  31, 2000
compared  to  $19.6  million  for the  prior  year  period.  Also  included  are
policyholders'  dividends of $2.2  million for the year ended  December 31, 2000
compared to $.1 million in 1999.  The majority of the  dividends  are for Nevada
participating  policies and represent 1.7% of 2000 net earned premiums  compared
to .1% in 1999.  In addition,  in 2000, we wrote-off  capitalized  costs of $3.0
million on an information system software project that was cancelled because the
vendor was unable to fulfill its contractual obligations.


Combined Ratio:


     The combined ratio is a measurement of  underwriting  profit or loss and is
the sum of the loss and LAE ratio, underwriting expense ratio and policyholders'
dividend  ratio. A combined  ratio of less than 100%  indicates an  underwriting
profit.  Our  combined  ratio was 115.8% for the year ended  December  31,  2000
compared to 105.5% for the same period in 1999.  The increase was  primarily due
to a higher  loss and LAE ratio of 13.4  percentage  points  and  policyholders'
dividends ratio of 1.6 percentage  points,  offset slightly by a decrease in the
underwriting  expense ratio of 4.7 percentage  points.  The increase in the loss
and LAE ratio was due to:

     o Increase in net adverse loss development  which represents 6.6 percentage
points of the change in the loss and LAE ratio; and

     o Higher  loss and LAE  ratio on the 2000  accident  year of $8.6  million,
which represents 6.8 percentage
     points of the change in the loss and LAE ratio.


Income Taxes:


     For the year ended  December  31,  2000,  we recorded a tax benefit of $3.7
million  compared to a tax provision of $3.6 million in 1999.  The effective tax
rate was 30% for the 2000 period  compared to 50% for the 1999.  The decrease in
the  effective  tax rate for  2000  relates  primarily  to the  decrease  in tax
preferred  investments and the change in valuation allowances as a percentage of
pre-tax income compared to 1999.

     For the years  ended  December  31, 2000 and 1999,  we  recorded  valuation
allowances of $1.1 million and $1.2 million, respectively. Under the tax sharing
agreement with Sierra,  valuation  allowances have been  established for the net
deferred tax asset of CII Financial as they can only utilize  these  benefits to
the extent they generate or realize  separate return income.  We believe that it
is more likely than not that CII Financial will have insufficient  future income
to utilize these tax benefits.

Results of Operations  for the Year Ended December 31, 1999 Compared to the Year
Ended December 31, 1998


     Our income  before  taxes  decreased  by $10.8  million  for the year ended
December 31, 1999 compared to 1998. The major components of the change were:

     o $51.3 million decrease in net earned premiums; o $2.5 million decrease in
     investment income; o $2.4 million decrease in net realized gains;

     o $32.9 million decrease in loss and loss adjustment expenses;  and o $12.9
     million decrease in policy acquisition costs.

Revenues:

     Our revenue is comprised of net earned premiums,  net investment income and
net realized  gains/losses.  Total  revenue  decreased by 36% for the year ended
December 31, 1999 compared to 1998 and was due to a significant reduction in net
earned premiums.  In addition,  negative cash flows from operations  resulted in
lower net investment income.

     Net earned premiums are the end result of direct written premiums, plus the
change in unearned  premiums,  less  premiums  ceded to  reinsurers.  Our direct
written  premiums  decreased by $5.1 million or 3% due primarily to lower prices
for  workers'  compensation  insurance  in  California.  The  increase  in ceded
reinsurance  premiums  of  $44.0  million  was  primarily  due to the low  level
reinsurance agreement, which is discussed below.

     The  following  table shows a comparison  of direct  written  premiums,  by
state, for the year ended December 31, 1999 and 1998:





                             Year Ended December 31,

                                1999      % of total      1998       % of total
                                            (dollars in millions)
                                                             
California                       $120.5       80.9%       $129.3         84.0%
Colorado                           12.3        8.3          12.0          7.8
Texas                               7.2        4.8           8.1          5.3
Nevada                              2.6        1.8           0.0          0.0
Other States                        6.2        4.2           4.5          2.9
   Total                         $148.8      100.0%       $153.9        100.0%


     Our largest  premium state,  California,  also had the largest  decrease in
written  premiums  due in  large  part  to  increasing  price  competition.  The
market-pricing  environment  in California  became less  favorable at the end of
1998 due to some  competitors  using  reinsurance  as a way of reducing  premium
rates to gain market share. We began writing workers' compensation  insurance in
Nevada on July 1, 1999, the first date private  insurance  carriers were allowed
to issue workers' compensation policies in the state.

     Premiums  in force are an  indicator  of  future  written  premium  trends.
Inforce  premiums  are the total  estimated  annual  premiums of all policies in
force at a point in time.  Although  direct premium  writings  decreased for the
year ended  December  31,  1999  compared  to 1998,  total  inforce  premiums at
December 31, 1999 increased by 17% to $155.0  million.  This indicates an upward
trend in premium growth,  especially in California,  in the latter part of 1999.
The number of inforce  policies at December  31, 1999 also  increased  by 23% to
15,485.

     Effective  July 1, 1998,  we entered into what we refer to as a "low level"
reinsurance agreement. See Losses and Loss Adjustment Expenses below for further
details on this  agreement.  The  favorable  terms of the low level  reinsurance
agreement  provided us with an improved loss ratio as we reinsured a significant
amount of losses  to the  reinsurer.  However,  the ceded  premiums  we paid the
reinsurer  reduced the cash  available for investment  and  temporarily  created
negative  cash flow for us.  The  negative  cash flow  created  by the low level
reinsurance agreement was the primary reason for the lower net investment income
of $2.5 million.

     We had net realized losses of $381,000 for the year ended December 31, 1999
compared to net  realized  gains of $2.0  million in 1998.  We try to manage our
investment  portfolio  to  minimize  unplanned  sales of our  available-for-sale
investments.  In 1998, we sold some of our  investments  in debt  securities and
realized some gains.

Losses and Loss Adjustment Expenses:

     The $32.9  million  decrease in the losses and LAE is  attributable  to the
following reasons:

o         Due to the low level reinsurance  agreement,  our reinsurer is at risk
          for more of our losses and LAE on  policies  in force at July 1, 1998.
          This  agreement  reduced  the dollar  amount of losses and LAE for the
          year ended December 31, 1999 by approximately $70 million.

     o We  recorded  $9.9  million of net  adverse  loss  development  for prior
accident  years in the fourth  quarter of 1999  compared to net  favorable  loss
development  of $9.6 million in 1998.  The net adverse  development  recorded in
1999 was primarily attributable to higher costs per claim, or claim severity, in
California  on  accident  years  1996 to 1998.  The entire  California  workers'
compensation industry has been adversely affected by higher claim severity.  See
our discussion  above in "Business - Losses and Loss  Adjustment  Expenses." The
number of reported claims per $1 million of earned premium, or claims frequency,
did not significantly change when compared to our historical  patterns.  The net
favorable loss development  recorded in 1998 was due to lower than expected loss
and LAE  payments,  primarily  on  accident  years 1992 to 1995.  Due to adverse
reserve  trends  that we  experienced  in  calendar  years  1991  and  1992,  we
established  reserves on accident years 1992 through 1995 at higher levels so as
to avoid future adverse development. Actual loss payments have come in at levels
below our projections and this favorable  development was taken into income only
after  we and our  outside  actuary  were  satisfied  that the  development  was
substantially complete.

o         The amount of direct losses and LAE reserves (i.e.,  before  deducting
          reinsurance  recoveries) recorded in 1999 were higher by approximately
          $22  million  due to the  trend in  higher  claim  severity.  This was
          partially offset by an increase in excess  reinsurance  recoverable of
          $4.5 million. In 1998, we recorded favorable loss development and this
          trend was  factored  into the loss ratio to record  the 1999  accident
          year reserves.

     Under our low level  reinsurance  agreement,  we reinsure  30% of the first
$10,000 of each claim,  75% of the next  $40,000 and 100% of the next  $450,000.
The maximum net loss  retained  on any one claim ceded under this  agreement  is
$17,000.  This agreement  covered all policies in force at July 1, 1998. We also
had excess of loss reinsurance  agreements that covered 100% of the losses above
$500,000 to $100 million.

     As a  percentage  of net earned  premiums,  the loss and LAE ratio for year
ended  December 31, 1999 was 74.1%  compared to 70.3% for 1998.  The increase is
due to the following:

o         The $9.9 million of net adverse loss  development  for prior  accident
          years  recorded in the fourth  quarter of 1999  compared to  favorable
          loss  development  of $9.6 million in 1998 accounts for an increase in
          the loss and LAE ratio of approximately 19 percentage points.

o         The  additional  amounts of ceded  losses and LAE due to the low level
          reinsurance  agreement  have  reduced  the net loss  and LAE  ratio by
          approximately 11 percentage points.

     o The remainder of the difference is due to the lower direct  reserves that
were established on the 1999 accident year.

Underwriting Expenses:

     Underwriting  expenses  consist  of  policy  acquisition  costs  and  other
underwriting  costs.  Policy  acquisition  costs  are  those  expenses  that are
directly  related  to,  and vary  with,  written  premiums.  Examples  of policy
acquisition  costs are  commissions  and allowances  paid to agents and brokers,
premium taxes,  boards and bureau fees and certain operating  expenses primarily
related to underwriting  and marketing  departments.  Policy  acquisition  costs
decreased by $12.9 million or 67% for the year ended  December 31, 1999 compared
to 1998.  The  decrease  was all due to a  ceding  commission  of $14.7  million
received on the low level  reinsurance  agreement as a partial  reimbursement of
our  expenses.   Partially   offsetting  the  ceding   commissions  were  higher
commissions  paid to agents and  brokers in order to remain  competitive  in the
market  place.  Other  underwriting  expenses  increased  by $.6 million in 1999
compared  to 1998 due to higher  personnel  costs to  service  the  increase  in
premium growth. As a percentage of net earned premiums, the underwriting expense
ratio  was  31.5% in 1999  compared  to 28.4% in 1998.  The  improvement  in the
expense ratio was largely due to the ceding commissions.

General, Administrative and Other Expenses:

     The increase in this income  statement line item was primarily due to other
underwriting  expenses  of $19.6  million for the year ended  December  31, 1999
compared to $19.0 million for 1998.

Combined Ratio:

     The combined ratio is a measurement of  underwriting  profit or loss and is
the sum of the loss and LAE ratio, underwriting expense ratio and policyholders'
dividend  ratio. A combined  ratio of less than 100%  indicates an  underwriting
profit.  Our  combined  ratio was 105.5% for the year ended  December  31,  1999
compared to 98.7% for 1998.  The increase was due to a higher loss and LAE ratio
of  3.8  percentage  points  and a  higher  underwriting  expense  ratio  of 3.1
percentage  points.  The  increase  in the  1999  year  loss and LAE  ratio  was
primarily due to net adverse loss development of $9.9 million,  which represents
11.9% of 1999 net earned  premiums,  whereas  the 1998 year had  favorable  loss
development of $9.6 million, which represented 7.1% of 1998 net earned premiums.
The change in loss  development  was partially  offset by additional  amounts of
ceded losses and LAE under the low level reinsurance agreement.  The increase in
the underwriting expense ratio was primarily due to the lower net earned premium
base in 1999.

Income Taxes:


     For the year ended  December 31, 1999,  we recorded a tax provision of $3.6
million  compared to a tax provision of $4.2 million in 1998.  The effective tax
rate was 50% for 1999  compared to 23% for 1998.  The increase in the  effective
tax rate for 1999 was  primarily  due to the fact that we did not reverse any of
the deferred tax  valuation  allowance as we had in prior years and we continued
to establish  valuation  allowances for the deferred tax asset of CII Financial.
For the year ended December 31, 1999 and 1998, CII Financial  recorded valuation
allowances  of $1.2 million and $1.3 million,  respectively.  For the year ended
December 31, 1998,  California  Indemnity  recorded a $3.2 million  reduction in
their  valuation  allowance,  resulting  in a net  reduction  in  the  valuation
allowance of $1.9 million for the year ended December 31, 1998.

     From 1991 to 1995,  we had net  operating  losses  or NOLs for  every  year
except 1993.  The NOLs for these years,  net of the 1993 income of $1.1 million,
were $51.3  million.  In  accordance  with  Statement  of  Financial  Accounting
Standards  No.  109  "Accounting  for  Income  Taxes"  ("SFAS  109"),  valuation
allowances  were  established  for our net deferred  tax asset  related to these
NOLs.  In  conjunction  with  Sierra's  purchase of us on October 31,  1995,  we
recorded a pooling of interests  adjustment to reverse the  valuation  allowance
associated  with all of the net deferred tax assets  except those related to our
NOLs as a result of annual and separate company NOL limitations  required by the
Internal  Revenue  Code.  We retained  the  valuation  allowance  based upon our
assessment of historical earnings and prevalent market conditions evident at the
time.

     During 1996,  1997 and 1998, we reversed  some of the  valuation  allowance
because California Indemnity and Sierra realized the benefit of the deferred tax
assets that were  previously  offset by the valuation  allowance.  Under the tax
sharing  agreement with Sierra,  valuation  allowances have been established for
the net  deferred  tax asset of CII  Financial  as they can only  utilize  these
benefits  to the extent they  generate or realize  separate  return  income.  We
believe  that  it  is  more  likely  than  not  that  CII  Financial  will  have
insufficient future net income to utilize these tax benefits.


Liquidity and Capital Resources

     Our  insurance  subsidiaries  require  liquidity  to pay policy  claims and
benefits,  for operating expenses,  income taxes and to purchase fixed assets to
maintain and enhance their operations. The source of our insurance subsidiaries'
funds come from the  premiums  we  collect,  the  investment  income we earn and
receipts  from  our  reinsurers.   The  liquidity  needs  of  our  non-insurance
operations,  which are  essentially  the holding  company,  CII  Financial,  are
substantially  all  related to the  servicing  of  interest  payments on the old
junior subordinated debentures and, eventually,  the payment of these debentures
at maturity.

     Our  insurance  subsidiaries  are  required to maintain  sufficient  liquid
assets  to pay  claims  and  other  policy  obligations.  Workers'  compensation
insurance is referred to as "long-tail"  business  because of the length of time
that typically  occurs between when the premium is collected and when a claim is
fully paid and settled  due to  life-time  benefits  that could be provided to a
claimant.  The excess of premiums  collected  over claims and expenses  paid are
invested until needed. State regulations dictate the kinds of investments we can
have and we try to match the maturity of our  investments  with expected  future
cash needs.

     Our  only  significant  short-term  non-insurance  liquidity  need  is  the
repayment of the $47 million in old junior  subordinated  debentures,  which are
due on September  15,  2001,  and is discussed  further  below.  If our proposed
exchange offer for the old junior  subordinated  debentures is successful and we
issue new senior  subordinated  debentures with a maturity date of September 15,
2006, then our long-term  non-insurance  liquidity needs will be to service this
new debt.  We expect to service this new debt from future cash flows,  primarily
from dividends that will be paid by our insurance subsidiaries from their future
earnings.



     We had positive cash flows from  operating  activities of $16.2 million for
the year ended  December 31, 2000 and negative  cash flows of $29.5  million for
the year ended December 31, 1999. Our positive cash flow for the 2000 period was
largely due to an increase in loss and LAE  reserves of $130.2  million  plus an
increase of $4.5 million for  depreciation,  amortization and asset  impairment,
which were  partially  offset by a net loss of $7.7  million  and an increase in
reinsurance  recoverable  on paid and  unpaid  losses  of  $115.3  million.  Our
negative  cash flow for the 1999 year was  primarily  due to a net  increase  in
reinsurance  recoverable on paid and unpaid losses of $73.4 million offset by an
increase  in loss and LAE  reserves  of $32.1  million,  an increase in deferred
income taxes of $5.9 million and net income of $3.6  million.  The  increases in
reinsurance  recoverable  were  primarily  due  to  the  low  level  reinsurance
agreement. The increases in the loss and LAE reserves were due to premium growth
as well as  adjustments  related to net adverse  development  on prior  accident
years recorded in 2000 of $23.3 million and $9.9 million in 1999.

     Our net cash provided by investing  activities was $.7 million for the year
ended December 31, 2000 compared to $24.8 million for 1999. Capital expenditures
in 2000 were $0.8 million and $4.2 million in 1999.  Our insurance  subsidiaries
anticipate  their capital  expenditures to approximate $2 to $4 million per year
over the next several years. Due to the negative cash flows from
operations during the first nine months of 2000, we
had to sell some of our investments.

     Our net cash flows from financing  activities  were a negative $5.1 million
for the year ended  December 31, 2000 period and negative $0.6 million for 1999.
The negative cash flows from financing activities for both periods were a result
of our repurchase of old junior subordinated debentures in the open market and a
dividend of $2.6 million paid to Sierra in calendar year 2000.

     In September  1991,  CII  Financial,  the holding  company,  issued the old
junior  subordinated  debentures.  The old junior  subordinated  debentures bear
interest  at 7 1/2%  per  annum,  which  is due  semi-annually  on  March 15 and
September  15. Each $1,000 in principal  is  convertible  into 25.382  shares of
common  stock of our ultimate  parent  company,  Sierra  Health  Services,  at a
conversion  price of $39.398 per share. The old junior  subordinated  debentures
have no financial  ratio  covenants.  The primary  covenants  include the timely
payment of principal,  premium,  interest and taxes. Other covenants include our
agreement to maintain our existence, business properties and an office where the
old junior subordinated  debentures can be surrendered for payment,  transfer or
conversion.  There are also covenants regarding our offering to purchase the old
junior subordinated  debentures upon specified  non-approved mergers and changes
in  control.  Since  Sierra's  acquisition  of us was  approved  by our board of
directors  and our  shareholders,  we were not required to offer to purchase the
old junior subordinated debentures.  The new senior subordinated debentures will
have covenants similar to the old junior subordinated debentures. As of December
31, 2000,  unamortized issuance costs of $91,000 are included in other assets on
the  balance  sheet  and are  being  amortized  over the life of the old  junior
subordinated  debentures.  The old  junior  subordinated  debentures  are junior
subordinated obligations of CII Financial only and are not guaranteed by Sierra.


     Sierra has a bank credit  facility and, at June 30, 2000,  was in breach of
its  financial  covenants  (leverage  ratio,  consolidated  net  worth and fixed
charges  coverage  ratio).  In  consideration  of the banks granting a waiver of
compliance,  in August  2000,  CII  Financial  became a guarantor  of the Sierra
credit  facility  debt.  The  guaranty of the bank debt ranks  senior to the old
junior  subordinated  debentures.  The  waivers  expired on October 31, 2000 and
Sierra  received a notice of default  from the banks on  November  8, 2000.  The
credit facility was amended and restated on December 15, 2000.

     The new credit agreement  currently provides Sierra with a revolving credit
facility of $135 million.  The available amounts,  which Sierra can borrow under
the credit  facility,  will be reduced by amounts  ranging  from $2.0 million to
$10.0 million  every six months  starting in June 2001.  This may  necessitate a
loan  paydown  of the  amount of  outstanding  loans in  excess  of the  reduced
commitments,  if any. In addition, under certain circumstances,  Sierra would be
required to make  prepayments of the loans,  and the amount  available to Sierra
under the revolving  credit facility would be reduced.  For example,  80% of any
excess cash flow that Sierra has in each year must be applied to a repayment  of
the credit  facility.  In addition,  if Sierra or a subsidiary  of Sierra (other
than a regulated  subsidiary  and other  specified  subsidiaries)  engages in an
asset sale or a  sale-leaseback  transaction  (with the  exception  of specified
assets  in the new  credit  agreement),  80% of the net  cash  proceeds  must be
applied to a  repayment  of the loans and a  reduction  of the amount  available
under the revolving credit facility. In addition,  100% of the net cash proceeds
of a debt issuance  (excluding  issuances by CII Financial) must be applied to a
repayment  of the  loans  and a  reduction  in the  amount  available  under the
revolving  credit  facility.  Subject to normal  qualifications  and exceptions,
Sierra has  covenants  that,  among other  things,  will restrict the ability of
Sierra and its  subsidiaries,  including  CII  Financial,  to dispose of assets,
incur indebtedness,  pay dividends,  make investments,  loans or advances,  make
acquisitions,  engage in mergers or consolidations, or make capital expenditures
and which otherwise restrict certain corporate activities.  In addition,  Sierra
is required to comply with  specified  financial  ratios,  as defined in the new
credit  agreement,  including  minimum  interest  coverage  ratios and  leverage
ratios.  Since  December  15,  2000,  Sierra  has  been in  compliance  with the
financial covenants of the new credit agreement.



     At February  26,  2001,  Sierra's  bank  credit  facility  had  outstanding
borrowings  of $102  million.  Unused  credit  facility  balances are  primarily
reserved for Sierra's  working  capital  purposes.  Any  availability  under the
credit  facility  generated  from  Sierra's  excess cash flow must be  converted
annually to permanent reductions in accordance with the terms of the facility.

     CII Financial is a holding company and its only significant  assets are its
investment in California  Indemnity  Insurance Company.  Of the $28.7 million in
cash and cash equivalents held at December 31, 2000, approximately $27.4 million
were designated for use only by the regulated insurance companies.


     CII Financial has limited  sources of cash and is dependent  upon dividends
paid  by  California  Indemnity.  The  payment  of  stockholders'  dividends  by
California  Indemnity is regulated by the  California  Insurance  Code and, at a
minimum,  requires a 10 work day prior notice to the  California  Department  of
Insurance.  If a payment of a dividend or distribution  whose fair market value,
together with that of other dividends or distributions made within the preceding
12 months,  exceeds the greater of ten percent of the  insurer's  surplus or its
net income for the preceding year end, then the insurance commissioner has up to
30 days to disapprove it. The California  Insurance  Department will not allow a
payment  of  a  dividend  or   distribution   if  it  will  cause  an  insurer's
policyholders'   surplus  to  be  unreasonable  in  relation  to  the  insurer's
liabilities  and the adequacy of the insurer's  financial  needs. In making this
determination,  the  Department  of  Insurance  considers  a variety  of factors
including,  but not limited to, the size of the  insurer,  the amount,  type and
geographic  concentration of insurance it writes,  the quality of its assets and
reinsurance programs, and operating trends.


     In addition, California law provides that an insurer may not pay a dividend
without the prior approval of the state insurance commissioner to the extent the
cumulative  amount of dividends or distributions  paid or proposed to be paid in
any year exceeds the amount shown as unassigned funds (reduced by any unrealized
gains  included in such amount) on the insurer's  statutory  statement as of the
previous December 31. As of December 31, 2000,  California  Indemnity  Insurance
Company, which is our only direct insurance subsidiary,  had unassigned funds of
$174,000 from which it could pay a dividend without prior approval.

     California  Indemnity  Insurance  Company declared and paid no dividends to
CII  Financial in 1998 but paid $6.0 million of dividends to it in 1999 and $6.8
million in 2000.

     Sierra advanced  $365,000 to us in order to enable us to make our September
15, 2001 interest payment on the old junior  subordinated  debentures.  Sierra's
amended and restated bank credit  facility will limit  Sierra's  ability to make
any future  advances to us. Since we do not believe that we will have sufficient
sources of cash to pay the maturing old junior subordinated  debentures,  we are
proposing to exchange the old junior  subordinated  debentures for a combination
of cash  and/or new senior  subordinated  debentures.  The  sources for the cash
portion  of the  proposed  exchange  offer  include  a  dividend  by  California
Indemnity  to CII  Financial  of up to $5 million.  On February  22,  2001,  the
California  Department of Insurance approved the payment by California Indemnity
of an extraordinary  dividend of up to $5 million.  We will depend on loans from
Sierra  and/or  other  affiliates  for the  balance  of the cash  portion of the
exchange  consideration.  However,  these types of loans are limited by Sierra's
credit  facility.  In  addition,  in order to issue the new senior  subordinated
debentures  in the  proposed  exchange  offer,  we will  need the  consent  of a
two-thirds  majority in principal  amount of the lenders under  Sierra's  credit
facility.


     If the proposed  exchange offer is  unsuccessful  and we were to default on
the payment of the old junior  subordinated  debentures  when they mature,  then
there will be a cross default on Sierra's credit facility debt and the banks may
demand that CII  Financial  perform on its payment  guaranty.  If we then had to
sell  our  insurance  subsidiaries,  our net cash  proceeds  would  probably  be
substantially  less than if the sale were to occur when we were not in a default
situation.  Under such  circumstances,  the  California  Department of Insurance
could, among other things,  exercise its oversight powers to preserve the assets
of the insurance  companies for the benefit of the  policyholders  and claimants
and could  prevent  or  significantly  delay a  possible  sale of our  insurance
subsidiaries.

     Since our  acquisition by Sierra in October 1995, we have paid dividends to
Sierra totaling $2.6 million. Since the acquisition, Sierra has contributed $3.7
million  to  us by  purchasing  in  the  open  market  old  junior  subordinated
debentures and contributing them to us for retirement.

Inflation

     Inflation can be expected to affect our operating performance and financial
condition  in several  aspects.  Inflation  can  reduce the market  value of our
investment  portfolio;  however,  we try to manage our  investment  portfolio to
minimize unplanned sales. Inflation can adversely affect the portion of loss and
LAE reserves that relate to hospital and medical expenses, although some medical
expenses are established by statute. Loss reserves related to indemnity benefits
for lost wages are not  directly  affected  by  inflation  as these  amounts are
established  by statute.  We do not believe  that  inflation  has had a material
effect on our results of operations.

Recent Accounting Pronouncements


     In December  1999,  the  Securities  and Exchange  Commission  issued Staff
Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB
101").  SAB 101  clarifies  existing  accounting  principles  related to revenue
recognition  in  financial  statements.  We are  required  to  comply  with  the
provisions of SAB 101 in the quarter  ending  December 31, 2000.  Based upon the
current nature of our operations, SAB 101 did not have any impact on our results
of operations.


     In June 1998, the Financial  Accounting Standards Board (the "FASB") issued
Statement of Financial  Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS 133"), as amended, which is effective
for fiscal years beginning after June 15, 2000. SFAS 133 establishes  additional
accounting  and  reporting  standards  for  derivative  instruments  and hedging
activities. SFAS 133 requires that an entity recognize all derivatives as either
assets or  liabilities  in the statement of financial  position.  This statement
also defines and allows  companies to apply hedge  accounting to its  designated
derivatives  under certain  instances.  It also requires that all derivatives be
marked to market on an ongoing basis.  This applies  whether the derivatives are
stand-alone  instruments,  such as warrants or interest rate swaps,  or embedded
derivatives,  such as call options  contained in convertible  debt  investments.
Along with derivatives,  in the case of qualifying  hedges, the underlying hedge
items are also to be marked to market.  These market value adjustments are to be
included either in the income statement or other comprehensive income, depending
on the nature of the hedged transaction. The fair value of financial instruments
is generally  determined by reference to market values resulting from trading on
a national  securities exchange or in an over the counter market. In cases where
derivatives relate to financial  instruments of non-public  companies,  or where
quoted  market  prices  are  otherwise  not  available,  such as for  derivative
financial  instruments,  fair value is based on estimates using present value or
other valuation  techniques.  Based on our  understanding of SFAS 133, we do not
believe  that we have any  derivative  instruments  and do not have any  hedging
activities.   The  majority  of  our  investments  are  held  by  our  insurance
subsidiaries, which are regulated as to the types of investments they may hold.

Quantitative and Qualitative Disclosures About Market Risk


     At December 31, 2000, we had $247.1 million in cash,  cash  equivalents and
invested  assets  of which  $244.2  million  is  designated  for use only by our
regulated insurance subsidiaries. Our invested assets consist of debt securities
of $198.9 million, of which $177.7 million were classified as available-for-sale
and $21.2 million was  classified as  held-to-maturity.  These  investments  are
substantially  investment grade securities.  Our investment  policies  emphasize
return of principal  and  liquidity  and are focused on fixed returns that limit
volatility and risk of principal.  Our primary market risk  associated  with our
investment portfolio is interest rate risk.

     Assuming  interest  rates  were to  increase  by a factor  of 1.1,  the net
hypothetical  loss in fair value of  shareholder's  equity  related to financial
instruments would  approximately be $7.0 million after tax. This would represent
approximately  11% of  shareholder's  equity.  We believe that if interest rates
were to  increase  by this  amount,  it would not have a material  impact on our
future earnings or cash flows, as it is unlikely that we would need or choose to
substantially liquidate our investment portfolio.


     The effect of interest rate risk on potential  near-term  net income,  cash
flow and fair value was determined based on commonly used sensitivity  analyses.
The  models  project  the  impact of  interest  rate  changes on a wide range of
factors,  including  duration and prepayment.  Fair value was estimated based on
the net present value of cash flows or duration estimates, assuming an immediate
10% increase in interest rates.






                                   MANAGEMENT

Directors and Executive Officers

     The following  table sets forth  information  concerning  our directors and
executive officers.





Name                              Position                                                         Age


                                                                                                 

Paul H. Palmer                    Director                                                          40
Frank E. Collins                  Director                                                          46
Kathleen M. Marlon                President, Chief Executive Officer, Chairman and Director         42
John F. Okita                     Chief Financial Officer                                           52
Robert G. Riordan                 Senior Vice President                                             48
Louis R. Fabre                    Vice President                                                    42
Robert L. Selli                   Vice President                                                    59
David M. Sonenstein               General Counsel and Secretary                                     53



     Paul H.  Palmer,  Director.  Mr.  Palmer is the vice  president of finance,
chief  financial  officer  and  treasurer  of Sierra.  He was  promoted to these
offices in 1998.  Prior to this, he was assistant  vice president of Sierra from
May 1996,  corporate  controller from November 1994 and director of finance when
he joined  Sierra in 1993.  Prior to  joining  Sierra,  Mr.  Palmer was an audit
manager  at  Deloitte  & Touche  LLP  (formerly  Touche  Ross) in Las  Vegas and
California from 1988 to 1993. Mr. Palmer is a certified  public  accountant with
an MBA and masters in accounting from Brigham Young  University.  He is a member
of the  American  Institute of Certified  Public  Accountants,  the Nevada State
Society of Certified  Public  Accountants  and the  California  State Society of
Certified Public Accountants.

     Frank E. Collins,  Director.  Mr.  Collins joined Sierra in 1986 as general
counsel and secretary.  In 1997 he was appointed executive vice president.  From
1981 to 1986,  Mr.  Collins was employed by Blue Cross and Blue Shield of Kansas
City,  originally as staff legal counsel and in early 1986 as associate  general
counsel.  Mr.  Collins  also  served as counsel  for the  Missouri  Division  of
Insurance from 1979 to 1981, where he was responsible for providing legal advice
on insurance- and HMO-related  regulatory issues. Mr. Collins received his Juris
Doctorate in 1979 from the  University  of Missouri at Kansas City school of law
and is a member of the Missouri Bar Association.

     Kathleen M.  Marlon,  President,  Chief  Executive  Officer,  Chairman  and
Director.  Ms. Marlon joined Sierra in March 1986. In 1990, she became president
and chief  operating  officer of Sierra  Healthcare  Options,  Inc.,  a start-up
subsidiary  of Sierra.  In February  1996,  Ms.  Marlon became our president and
chief executive officer. In December 2000, Ms. Marlon became our chairman. Prior
to joining  Sierra,  Ms. Marlon held technical and management  positions for six
years with Delphi Systems and Quality Systems.  Ms. Marlon received her Bachelor
of Science in Accounting from the University of Southern California in 1980. Ms.
Marlon has  successfully  completed  the CPA exam and  Property  & Casualty  and
Health licensing exams and holds a F.L.M.I.  designation.  Ms. Marlon is married
to Anthony M.  Marlon's  nephew.  Anthony M.  Marlon is the  chairman  and chief
executive officer of Sierra.

     John F.  Okita,  Chief  Financial  Officer.  Mr.  Okita has  served in this
capacity since he started his employment  with us in April 1992 until  September
1999 and from June 2000 to present.  In  September  1999,  Mr.  Okita left us to
become the corporate  controller of Sierra,  a position he still holds.  In June
2000 he returned to us as our chief financial officer.  Mr. Okita is a certified
public  accountant  and a  licensed  attorney  and  has  over  twenty  years  of
property-casualty insurance industry experience.  Prior to joining us, Mr. Okita
was in private  tax and  financial  consulting  practice.  Mr.  Okita  served in
several financial  executive  capacities at Fremont Insurance Group between 1980
and 1990.  Prior to that,  Mr. Okita was employed by Coopers & Lybrand from 1975
and audited  both  property-casualty  and life  insurance  companies.  Mr. Okita
received  his  Bachelor of Science in Business  Administration  from  California
State University at Los Angeles and his Juris Doctorate from Loyola Law School.


     Robert G. Riordan, Senior Vice President.  Mr. Riordan was promoted to this
position in May 1997 after having served as director of field  operations  since
November 1993. He was vice president of Northern  California  operations for USA
Casualty  Company from November 1991 until joining Sierra in 1993.  Prior to USA
Casualty,  Mr.  Riordan had held various  underwriting,  marketing and financial
reporting  positions with Fireman's  Fund  Insurance  Companies  since 1976. Mr.
Riordan  attended  Steubenville  College where he received a Bachelor of Science
degree in Business Administration.


     Louis R. Fabre, Vice President. Mr. Fabre has served in this capacity since
he started his employment with the Company in September 1998. Mr. Fabre has over
17  years  in  Information  Technologies,  primarily  in  business  applications
relating to workers' compensation,  financial accounting and purchasing systems.
Mr. Fabre has extensive  experience in programming  fourth generation  languages
and extensive data base administration experience in client server architecture.
Prior to joining the company, Mr. Fabre worked with Zenith Insurance Company for
3 years as the Director of Software Development. During his tenure at Zenith, he
was responsible for the oversight of over 30 developers and analysts.  From 1986
to 1995,  Mr.  Fabre worked for Computer  Sciences  Corporation  as a Consultant
where he was a Project  Manager,  managing  projects for various  companies  and
organizations.  Prior to that,  Mr. Fabre served in the United  States Air Force
where he held various positions relating to computer technologies.


     Robert L. Selli,  Vice  President.  Mr. Selli was promoted in November 1997
after serving as director of  underwriting  since  December  1996. Mr. Selli has
served  as  Northern  California  Underwriting  Manager  and key  member  of our
California  Open Rating Task Force since he joined us in January 1994.  Prior to
that  time,  Mr.  Selli  held  various  underwriting  management  and  marketing
positions  with  Fireman's  Fund  Insurance  Company and Zurich  American  since
entering the industry in 1967. Mr. Selli attended San Francisco State University
where he received a Bachelor of Arts degree in economics.

     David M.  Sonenstein,  General  Counsel and Secretary.  Mr.  Sonenstein has
served as general counsel since joining us in August 1997 and as secretary since
early 1999.  Mr.  Sonenstein  served as vice  president  and  associate  general
counsel of Fireman's Fund Insurance  Company,  from 1991 to 1997. He started his
employment with Fireman's Fund as Associate  Counsel in 1979. Mr. Sonenstein was
in private practice from 1972 to 1979. Mr.  Sonenstein  graduated from Claremont
Men's College with a Bachelor of Arts degree and received his Juris Doctorate in
1972 from Hastings College of Law.











Executive Compensation


     The following table sets forth information with respect to the compensation
paid by us for the year ended December 31, 2000 to our chief  executive  officer
and to each of our four next most highly compensated executive officers:




                           SUMMARY COMPENSATION TABLE



Name of Individual

Or Number Of Persons In     Capacities in            Cash Compensation                              All Other
Group                       Which Served                                         Bonus             Compensation


                                                                                                 

Kathleen M. Marlon          President, Chief              $232,525              $7,500               $26,118 (1)
                            Executive Officer

John F. Okita               Chief Financial               148,865(2)             5,100(2)             10,500 (2)
                            Officer

Robert G. Riordan           Senior Vice President         155,288                5,000                10,500

David M. Sonenstein         General Counsel               139,849                2,500                10,500

Louis R. Fabre              Vice President                130,812                5,000                     0


- --------------
(1) Includes  $14,927 of  compensation  resulting  from  split-dollar  insurance
policies  purchased in 1997,  calculated  based on  regulations  of the SEC. The
regulations require compensation to be calculated on the assumption that most of
the  premiums  paid  by us  represent  a  long-term,  no-interest  loan  to  the
executive.  This assumption results in high compensation  expense being shown in
early  years of the  expected  life of each  policy  and lower  expense in later
years,  while in fact the cash surrender value of such a policy to the executive
is very low in the early years and higher only in the late years.

(2)  Mr. Okita's compensation was paid by Sierra to him in his capacity as
Assistant Vice President, Corporate Controller.  Mr. Okita's services to us as
our Chief Financial Officer was reimbursed to Sierra through the management fee,
which includes accounting, human resources, systems and other administrative
services.  See "Certain Transactions."

Compensation of Directors

     The  directors  are our  employees  or  employees  of Sierra and receive no
additional compensation for their service on our board.

Employment Agreements

         Our subsidiary,  California  Indemnity  Insurance Company,  has entered
into a  three-year  employment  agreement  with  Kathleen M.  Marlon,  its chief
executive  officer.  Under the agreement,  Ms. Marlon may voluntarily  terminate
employment  upon  60  days'  notice.  California  Indemnity  may  terminate  her
employment,  with or without cause, in accordance  with  California  Indemnity's
usual policies and procedures.  The employment  agreement  provides that, in the
event of a  termination  by  California  Indemnity  without  cause,  a severance
payment  will be paid in the  amount of 12  months'  salary to Ms.  Marlon.  The
agreement also provides that, a disability must continue for at least six months
before  California  Indemnity may terminate  her  employment.  In the event of a
change  in  control  not  approved  by the  board  of  directors  of  California
Indemnity,  or if a change in  control is  approved  by the board but within two
years  thereafter  Ms. Marlon is terminated  without  cause,  demoted,  provided
reduced  compensation  or required to relocate,  Ms.  Marlon will be entitled to
receive a payment  equal to a multiple of two times her salary and target annual
incentive. In addition, if "golden parachute" excise taxes apply to compensation
paid by  California  Indemnity,  California  Indemnity  will  provide a gross-up
payment  sufficient to cause the  after-tax  value of the  compensation  and the
gross-up  payment to Ms. Marlon to be the same as if no such excise had applied.
The employment  agreement  contemplates annual adjustments in compensation based
on job duties,  performance goals and objectives and other reasonable  standards
deemed appropriate by California Indemnity. The agreement restricts Ms. Marlon's
use and disclosure of  confidential  information,  interference  with California
Indemnity's business  relationships,  and competition with California Indemnity,
including a  prohibition,  for a one-year  period  following any  termination of
employment,  on her  working for a  competitor  which  operates  in  California,
Nevada, or Texas.

Stock Options


     Our  executive  officers  participate  in Sierra's  stock option plan.  The
following  table contains  information  concerning the grants by Sierra of stock
options to acquire  Sierra  common stock to the named  executives  during fiscal
year 2000:







                                            OPTION/SAR GRANTS IN FISCAL YEAR 2000
                                                     Individual Grants (1)
                                    Number of


                                   Securities       % of Total                                   Potential Realizable
                                   Underlying      Options/SARs                                    Value at Assumed
                                  Options/SARs      Granted to      Exercise or                  Annual Rates of Stock
                                   Granted (#)     Employees in      Base Price    Expiration   Price Appreciation for
                                 ---------------       2000          ($/Share)        Date           Option Terms
                                    (2), (3)

                                                                                                  5% ($)      10% ($)
                                                                                        

Kathleen M. Marlon                 75,000               50%              3.75        5/17/10     $176,877    $448,240
John F. Okita                      17,500               12%              3.75        5/17/10      41,271      104,589
Robert G. Riordan                   5,000               3%               3.75        5/17/10      11,792      29,883
David M. Sonenstein                 5,000               3%               3.75        5/17/10      11,792      29,883
Louis R. Fabre                      5,000               3%               3.75        5/17/10      11,792      29,883



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

(1)  All  options  were  granted at an  exercise  price equal to the fair market
     value of Sierra common stock on the option grant date.  The exercise  price
     may be paid by the optionee in cash or by check, except that Sierra's stock
     plan  committee  may,  in  its  discretion,  allow  such  payment  to be by
     surrender  of  unrestricted  shares of Sierra  common  stock (at their fair
     market value on the date of exercise),  or by a combination of cash,  check
     and unrestricted shares.


(2)  All options  were granted on May 17, 2000 and vest and are  exercisable  at
     the rate of 20% per year  starting with the first  anniversary  date of the
     grant and will expire not later than ten years after grant.


(3)  All awards were  non-qualified  stock options granted  pursuant to Sierra's
     1995 long-term  incentive plan. No stock  appreciation  rights were granted
     with the above  awards.  Upon a change of control of Sierra,  as defined in
     the  1995  Plan,   the  vesting  of  the  options  will  be   automatically
     accelerated,  provided,  however,  that Sierra's  stock plan  committee may
     exclude a change of control  transaction from the foregoing  provisions and
     permit the  option to  continue  to vest in  accordance  with its  original
     terms.  In  addition,  the options  shown above will  terminate  and may no
     longer be exercised if the respective  optionee ceases to be an employee or
     director   of   Sierra   or   one  of  its   affiliates,   except   certain
     post-termination  exercise  periods  are  permitted  in the case of  death,
     disability,  or other involuntary  termination except for a termination for
     "cause." The options  together with certain gains realized upon exercise of
     the options during a specified  period will be subject to forfeiture if the
     optionee  engages in certain acts in competition  with Sierra or one of its
     affiliates,  misuses  proprietary  information  of  Sierra  or  one  of its
     affiliates,  or  fails  to  assist  Sierra  or  one of  its  affiliates  in
     litigation.   Cashless  withholding  to  satisfy  tax  obligations  may  be
     permitted by Sierra's stock plan committee.





Option Exercises and Holdings


     The  following  table  provides  information  with  respect  to  the  named
executives  concerning  the exercise of Sierra stock  options  during the fiscal
year ended  December 31, 2000 and  unexercised  Sierra stock  options held as of
December 31, 2000:







                   Aggregated Option/SAR Exercises in Fiscal 2000 and Year-End Option Values
                                                                                  Number of
                                                                                 Securities           Value of
                                                                                  Underlying         Unexercised
                                                                                 Unexercised         In-the-Money
                                                                               Options/SARs at     Options/SARs at
                                                                                  FY-End (#)          FY-End ($)
                                             Shares              Value           Exercisable/        Exercisable/
                                          Acquired on        Realized ($)       Unexercisable     Unexercisable (1)
                                          Exercise (#)
                                                                                         

Kathleen M. Marlon                            -0-                 -0-          18,000 / 135,000      -0- / 3,750
John F. Okita                                 -0-                 -0-          23,090 / 25,500        -0- / 875
Robert G. Riordan                             -0-                 -0-          17,462 / 20,493        -0- / 250
David M. Sonenstein                           -0-                 -0-           4,150 / 13,100        -0- / 250
Louis R. Fabre                                -0-                 -0-           1,900 / 11,600        -0- / 250



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


(1)  Based on the closing  price of Sierra  common  stock on December  29, 2000,
     which was $3.80, minus the exercise price of the option.


CII Financial's Supplemental Executive Retirement Plans

     Certain of our executive  officers were  participants in the CII Financial,
Inc.  Supplemental  Executive  Retirement  Plan,  or the SERP Plan,  and the CII
Financial,  Inc.  Supplemental  Senior Executive  Retirement Plan, or the Senior
SERP Plan.  These plans were  effective  as of January 1, 1990 and the SERP Plan
was amended and  restated  April 24,  1993.  When we were  acquired by Sierra in
October 1995, both plans were frozen as to any new contributions,  participants,
and accrued benefits. The Senior SERP Plan had only one participant,  Mr. Joseph
G.  Havlick,  who at that time was our  chief  executive  officer.  Of the eight
participants  in the SERP  Plan,  only  Mr.  Okita  remains  an  officer  of CII
Financial.

     Our Board of  Directors  appoints a  committee  to  administer  both plans.
Participation  in  both  plans  was  limited  to the  executives,  officers  and
employees  selected by our chief executive  officer and approved by our board of
directors.  The criteria used to determine  participation in either plan was the
participant's position, past contributions and anticipated  contributions to our
future success.

     The  committee  determined  the  benefit  amount  that would be paid at the
participant's   normal   retirement   age.  The  initial   benefit   amount  was
discretionary  and was adjusted based on the  participant's  employment  service
years  from  the date of  participation.  Participants  were  given  credit  for
employment prior to the plans' effective date of January 1, 1990. Under the SERP
Plan,  the  benefit  amount was also  adjusted  based on  whether a  participant
retired at, prior to, or after,  normal  retirement  age.  Benefit amounts under
both plans are paid in equal monthly  installments  over a 10-year period.  Both
plans also provide for a benefit  payable over a 10-year period if a participant
dies while still employed by us. Mr. Okita's annual benefits under the SERP Plan
are $300.






Sierra's Supplemental Executive Retirement Plan

         Ms. Kathleen Marlon  participates  in Sierra's  Supplemental  Executive
Retirement  Plan II (the  "Supplemental  Plan II"),  which  provides  retirement
benefits for selected executive  officers.  Under the Supplemental Plan II, each
executive  selected  for  participation  generally  will be  entitled to receive
annual   payments,   following   retirement,   disability,   and  certain  other
terminations of employment,  for a 15-year period, equal to 2.5% of their "final
average  compensation"  (as  defined)  for each year of service  credited to the
executive up to 20 years,  reduced by an amount equal to the  annualized  payout
over a 15-year  period  that would be payable  to the  executive  as a result of
Company  contributions under the 401(k) Plan and the Deferred  Compensation Plan
(but not reduced for social security payments or other offsets).  An executive's
right to  benefits  under the  Supplemental  Plan II vests  when  five  years of
service have been credited or earlier upon the  executive's  death or disability
or upon  occurrence  of a change in  control  (defined  in the same way as under
other  compensatory  plans).  Upon the death of the executive,  benefits will be
payable for the 15-year  period to the  executive's  beneficiary.  Benefits will
begin after  retirement at or after age 65, a termination at or after age 55 and
ten years of credited service, or a termination due to disability,  and benefits
will begin, in the case of other terminations (except a termination for "cause,"
as defined)  prior to a change in control,  at the later of  termination  or the
date the  executive  would  have  completed  ten  years of  service  but for the
termination.

         The following table shows the approximate  amounts of annual retirement
income  that  would be  payable  under the  Supplemental  Plan II to  executives
covered by it based on various assumptions as to final average  compensation and
years of service, assuming benefits are paid out over 15 years:





     Estimated Annual Benefits Based on Credited Years of Service

               Final Average
                Compensation          5 years        10 Years        15 Years        20 Years        30 Years
                                                                                    
                    $200,000          $23,366         $46,732         $70,099         $92,465         $93,465
                     400,000           45,225          90,450         135,675         180,900         180,900
                     600,000           67,837         135,675         203,512         271,350         271,350


         Final  average  compensation  generally  means the average of the three
highest  years of  compensation  out of the last five years,  with  compensation
being  generally  the  amounts  reported  as  salary  and  bonus in the  Summary
Compensation Table.

         Ms. Marlon has 14 years of credited service under the Supplemental Plan
II. An additional year of service will be credited in the event of a termination
within six years after a change in control, and the year of service for the year
of the change in control  will be deemed  completed at the time of the change in
control.  An executive's or beneficiary's  benefits are payable in a lump sum in
certain circumstances, including following a change in control.

         No  other   executives  of  CII  Financial   participate   in  Sierra's
Supplemental Executive Retirement Plan II.





                              CERTAIN TRANSACTIONS


     We intend to  finance  all or a portion  of the cash  consideration  in the
exchange offer, together with interest and expenses, with a loan from one of our
affiliates.  Presently, we believe Sierra will be the affiliate making the loan.
We will not be able to determine the amount of cash needed until the  expiration
of  the  exchange  offer  but  our  present  estimate  of  the  loan  amount  is
approximately $5 million. Sierra has no obligation to advance these funds to us.
However,  in the event the loan is made, the indebtedness will be represented by
a demand  promissory  note issued to Sierra bearing  interest at a rate equal to
the then current interest rate on Sierra's credit facility.  This affiliate note
will rank  senior to both the old  junior  subordinated  debentures  and the new
senior subordinated debentures.


     In August  2000,  we,  and some  other  subsidiaries  of  Sierra,  became a
guarantor of Sierra's obligations under its senior secured credit facility.  For
more   information   concerning  this  guaranty,   see   "Description  of  Other
Indebtedness."

     In order to make the September 15, 2000 interest  payment on the old junior
subordinated debentures, Sierra advanced $365,000 to us.

     Effective  January  1, 1999,  Sierra  entered  into  separate  but  similar
investment  services  agreements with California  Indemnity  Insurance  Company,
Commercial Casualty Insurance Company, Sierra Insurance Company of Texas and CII
Insurance Company.  Under these agreements Sierra manages the investments of the
insurers.  The  management  is,  however,  subject to the  insurers'  investment
guidelines and the ultimate  control of each insurer's  board of directors.  The
management fee is a percentage of the total amount under management.  The annual
investment  fees paid by the  insurance  companies  in 1999  were  approximately
$335,000 and in 2000 were approximately $400,000.

     Effective  January  1,  1999,  Sierra and  California  Indemnity  Insurance
Company  agreed that Sierra  would  furnish it services,  including  accounting,
human  resources,  systems and other  administrative  services.  The fee for the
services is based on the lower of actual cost or fair market value. The services
are subject to the ultimate control of California  Indemnity Insurance Company's
board of  directors.  The  annual  fees for these  services  were  approximately
$1,003,000 in 1999 and $1,200,000 in 2000.

     On March 31,  2000,  California  Indemnity  Insurance  Company  loaned $7.4
million to Sierra,  its ultimate  parent.  The loan was secured by a first trust
deed mortgage on property at 4475 South Eastern Avenue in Las Vegas, Nevada. The
loan is due April 1, 2005 with a right to  accelerate  on the part of the lender
on or after April 1, 2001.  The  interest  rate for the loan is 8% per annum and
the loan to  value  was  approximately  60%.  Sierra  Health  Services  has paid
$441,000 as of November  30, 2000 in interest  from the date of the loan. A sale
of the 4475 South Eastern property to a non-affiliated  real estate  partnership
closed  December 28, 2000.  Under the terms of the purchase and sale  agreement,
the  purchaser  assumed the first trust deed mortgage  with amended  terms.  The
interest  rate was  increased  and the  acceleration  clause was  eliminated  by
payment of additional fees, and the loan's maturity was set at December 31, 2001
with the  ability  of the  borrower  to extend for two  periods  of six  months,
subject to notice  before the  extension  and  payment to  California  Indemnity
Insurance Company of additional fees.


     Effective  December  2000,  for  all  claims  other  than  from  our  Texas
operation, we have contracted our medical management,  bill review and return to
work  functions  with  Sierra  Health  and  Life  Insurance  Company's  Workers'
Compensation  Managed Care Division.  This arrangement is at cost. Sierra Health
and Life Insurance Company is a wholly-owned subsidiary of Sierra.


     Sierra,  California  Indemnity  Insurance  Company and Commercial  Casualty
Insurance Company are partners in a limited partnership called 2716 North Tenaya
Way Limited  Partnership.  This  partnership  owns the building  located at that
address in Las Vegas,  Nevada.  The two  insurers  are  limited  partners in the
partnership  whereas  Sierra  Health  Services is the general  partner.  The two
limited  partners own  approximately  13.5% of the  partnership  each. They also
lease a portion of the building from the partnership.  The lease payments during
1999  for  both  companies  were  $1,168,000  and for  this  year  to date  were
$1,160,000  as of November 30, 2000. A sale of the  partnership's  building to a
third party closed on December 28, 2000. At closing, the net proceeds to the two
limited  partners were  approximately $7 million in total and the original lease
was canceled  effective  December 28, 2000. Sierra entered into a 15 year master
lease  with the new  owner of the  property.  Sierra  and  California  Indemnity
Insurance  Company  have entered  into a new  one-year  sublease,  for the space
occupied by California  Indemnity Insurance Company,  effective January 1, 2001.
The total amount of rent under the sublease will be approximately  equivalent to
that under the former lease with the  partnership  and will be determined  based
upon the new lease  costs of Sierra  under the master  lease.  The  sublease  is
subject to the provisions of the master lease. It will automatically  renew from
year to year unless California Indemnity Insurance Company gives notice to cease
renewing on or before  December 1 in any year. The renewal can not extend beyond
the length of the master lease.


     CII Financial and our insurance  subsidiaries have, in the normal course of
business,  entered into various  agreements and arrangements with Sierra and its
wholly-owned  subsidiaries.  These agreements and arrangements have been entered
into on either a cost or arms' length basis.


     Effective January 1, 1996, federal income taxes are calculated  pursuant to
a tax allocation  agreement  between Sierra and CII Financial.  Income taxes are
allocated  on a separate  return  basis for each  company and tax  benefits  are
recorded  only to the extent  that an entity  could  recoup  taxes paid in prior
years.

     All of our directors are also executive officers of Sierra.

                                                 PRINCIPAL STOCKHOLDERS

     Sierra owns 100% of our issued and outstanding capital stock.

                        DESCRIPTION OF OTHER INDEBTEDNESS

     Sierra's  credit  facility is governed  by an Amended and  Restated  Credit
Agreement  entered into by Sierra on December 15, 2000 with a syndicate of banks
for which Bank of America,  N.A., is the Administrative  Agent and Issuing Bank.
Other lenders  include First Union  National  Bank,  Deutsche  Bank,  AG, Credit
Lyonnais,  Bank One, N.A., Wells Fargo Bank, N.A., and Union Bank of California,
N.A. Bank of America,  N.A. is an affiliate of Banc of America  Securities  LLC,
the dealer  manager for the exchange  offer.  The new credit  agreement  amended
Sierra's  preceding credit agreement,  which Sierra entered into in 1998. Sierra
was not in compliance with the terms of the financial covenants in the preceding
credit  agreement  and received a notice of default from its lenders on November
8, 2000 with respect to this non-compliance. Since December 15, 2000, Sierra has
been in  compliance  with the  covenants  under the Amended and Restated  Credit
Agreement.

     We have irrevocably and  unconditionally  guaranteed all obligations  under
this credit facility.

Revolving Loans


     The new credit agreement  currently provides Sierra with a revolving credit
facility of $135 million.  The proceeds from revolving loans under the revolving
credit facility may be used for general  working  capital and general  corporate
purposes.  As of February  26,  2001,  the credit  facility  had an  outstanding
balance of $102 million.  Unused credit facility balances are primarily reserved
for  Sierra's  working  capital  purposes.  Any  availability  under the  credit
facility generated from excess cash flow must be converted annually to permanent
reductions in accordance with the terms of the facility.  Sierra is required to
make semi-annual permanent reductions, ranging from $2 million to $10 million,
on the credit facility limit starting June 2001.


     The  available  amounts  which Sierra can borrow under the credit  facility
will be reduced by specified  amounts,  on certain dates. If the total amount of
outstanding  loans  exceeds  the  availability  under the  credit  facility,  as
reduced,  Sierra  will be  required  to  immediately  prepay  100% of the excess
amount.

     Under certain  additional  circumstances,  Sierra would be required to make
prepayments of the loans, and the amount available to Sierra under the revolving
credit facility would be reduced.  For example, 80% of any excess cash flow that
Sierra  has in each  year  must be  applied  to a  repayment  of the loans and a
reduction  of the amount  available  under the  revolving  credit  facility.  In
addition,  if Sierra or a subsidiary of Sierra (other than an HMO subsidiary and
certain  other  subsidiaries)  engages  in an  asset  sale  or a  sale-leaseback
transaction  (with the exception of certain  assets  specified in the new credit
agreement),  80% of the cash proceeds (net of certain  expenses) must be applied
to a repayment  of the loans and a reduction of the amount  available  under the
revolving credit facility.  Similarly,  80% of the cash proceeds (net of certain
expenses) of certain equity  issuances by us or any of our subsidiaries and 100%
of the cash  proceeds  (net of certain  expenses)  of a debt  issuance by Sierra
(excluding  us) must be applied to a repayment  of the loans and a reduction  in
the amount available under the revolving credit facility.

     The credit facility  terminates on September 30, 2003. On that date, Sierra
will be required to repay the aggregate  principal amount of the revolving loans
outstanding.

Interest

     Under the credit facility,  revolving loans bear interest at the applicable
margin plus the greater of:

o        0.5% per annum above the latest federal funds rate; or

o        the per annum prime lending rate of Bank of America, N.A.

     The applicable  margin is initially 1.75%.  However,  the applicable margin
may be increased or decreased in certain circumstances.

Fees

     In connection with the credit facility,  Sierra will pay certain  customary
fees, including agents' fees, commitment fees, and amendment fees.

Covenants


     Subject  to  normal  qualifications  and  exceptions,  Sierra  has  certain
covenants that, among other things,  will restrict the ability of Sierra and its
subsidiaries, including CII Financial, to dispose of assets, incur indebtedness,
pay dividends, make investments, loans or advances, make acquisitions, engage in
mergers or  consolidations,  or make capital  expenditures  and which  otherwise
restrict  certain  corporate  activities.  In addition,  under the senior credit
facility,  Sierra will be required to comply with specified financial ratios, as
defined in the credit agreement,  including a limit on capital  expenditures,  a
minimum  interest  coverage  ratio,  a minimum fixed charge  coverage  ratio,  a
minimum  earnings before interest,  taxes,  depreciation  and  amortization,  or
EBITDA, for certain of Sierra's non-regulated  subsidiaries,  a maximum leverage
ratio,  maximum medical loss ratios and a maximum  specialty  combined ratio for
California Indemnity. A summary of the financial covenants are as follows:

     Capital Expenditure Limit

         Capital  expenditures  are limited  under the credit  agreement  to $18
     million in total for 2001.  Although  there was no specified  limit for the
     year 2000,  Sierra had capital  expenditures  of $14.9  million  during the
     year.

     Interest Coverage Ratio

         The interest coverage ratio is the ratio of non-regulated subsidiaries'
     EBITDA to sum of  interest  expense  and bank fees  incurred  on the credit
     facility. The minimum ratio allowed by the credit agreement is 1.41 to 1.00
     at December 31, 2000 and it adjusts  quarterly ending 2001 at 2.36 to 1.00.
     At December 31, 2000,  Sierra's interest coverage ratio was 2.24 to 1.00 as
     calculated in accordance with the credit agreement.

         Fixed Charge Coverage Ratio

         The  fixed  charge  coverage  ratio is the  ratio of the  non-regulated
     subsidiaries'  EBITDA  to the sum of the  interest  expense  and bank  fees
     incurred on the credit facility and any current maturity of credit facility
     debt.  The  minimum  allowed  by the  credit  agreement  is 1.41 to 1.00 at
     December 31, 2000 and it adjusts  quarterly ending 2001 at 2.37 to 1.00. At
     December 31, 2000, Sierra's fixed charge coverage ratio was 1.76 to 1.00 as
     calculated in accordance with the credit agreement.

         EBITDA

         The minimum rolling four quarters EBITDA for non-regulated subsidiaries
     is  required to be $31 million or more for the period  ended  December  31,
     2000.  The required  EBITDA  adjusts  quarterly  and is $34 million for the
     period ended December 31, 2001. At December 31, 2000,  Sierra's EBITDA,  as
     calculated in accordance with the credit agreement, was $40.5 million.

         Leverage Ratio

         The leverage ratio is the ratio of outstanding  credit facility debt to
     non-regulated  EBITDA. The maximum ratio allowed by the credit agreement is
     5.9 to 1.00 at  December  31,  2000.  This ratio  requirement  is  adjusted
     quarterly  and is 3.7 to 1.00 at December 31,  2001.  At December 31, 2001,
     Sierra's  leverage  ratio,  as  calculated  in  accordance  with the credit
     agreement, was 3.3 to 1.00.

         Medical Loss Ratios

         The  medical  loss  ratio is the ratio of  medical  costs to the sum of
     earned premium and professional fee revenue.  The credit agreement requires
     Sierra's  HMO and PPO  operations  to maintain  medical  loss ratios  below
     specified  levels  beginning  with the first quarter of 2001. The limit for
     the Nevada HMO is 0.90 to 1.00 for all four  quarters of 2001.  The medical
     loss ratio for Sierra's PPO operations is set at 0.91 to 1.00 for the first
     two  quarters  of 2001 and 0.90 to 1.00  for the last two  quarters  of the
     year.  The limit for the Texas HMO operations is 1.00 to 1.00 for the first
     two  quarters  of 2001 and 0.95 to 1.00  for the last two  quarters  of the
     year. The  calculations are done three months after the end of each quarter
     and are based on the actual claims paid through that time period.  Sierra's
     estimated  medical loss ratio at December 31, 2000, before the three months
     of claims run out, is 0.81 to 1.00 for the Nevada HMO, 0.79 to 1.00 for the
     PPO and 0.92 to 1.00 for the Texas HMO.

         Specialty Combined Ratio

         The specialty combined ratio relates only to the workers'  compensation
     insurance  operations  and is  the  ratio  of the  sum  of  loss  and  loss
     adjustment   expenses,   underwriting   expenses,   management   fees   and
     policyholders'   dividends  to  net  earned  premium  revenue.  The  credit
     agreement requires  California  Indemnity to maintain a combined loss ratio
     below specified  levels beginning with the first quarter of 2001. The limit
     for all four quarters of 2001 is set at 1.17 to 1.00. The  calculations are
     done three months after the end of each quarter and are based on the actual
     claims paid  through  that time period.  California  Indemnity's  estimated
     combined ratio,  as calculated in accordance with the credit  agreement but
     prior to the three months of claims run out, is 1.03 to 1.00.


Events of Default

     The credit  facility may be terminated  before  September 30, 2003 upon the
occurrence of any event of default.  Upon the occurrence of an event of default,
with certain  limitations,  Sierra's  obligations under the new credit agreement
which are at that time  outstanding  may become  accelerated.  Events of default
under the credit facility  consist of customary  specified  events. A default in
payment on our  debentures  would  constitute an event of default.  A bankruptcy
proceeding or other similar event involving us would also constitute an event of
default.

Security

     The  payment  and  performance  of  Sierra's  obligations  under the credit
facility are secured by:

     o liens on substantially  all of Sierra's assets and the assets of Sierra's
subsidiaries,   other  than  CII   Financial   and  Sierra's   other   regulated
subsidiaries;

o         a guaranty  of  Sierra's  obligations  thereunder  by each of Sierra's
          subsidiaries,  including  CII  Financial,  but excluding our insurance
          subsidiaries and Sierra's other regulated subsidiaries; and

o         other  collateral  arrangements,  subject  to pledge  agreements,  the
          security agreements,  deeds of trust, and similar arrangements between
          Sierra, Sierra's subsidiaries, and the lending banks.





              UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

     We have set out  below  our  unaudited  pro  forma  consolidated  financial
statements.

     Due to the  possibility  of different  outcomes to the exchange offer based
upon  the  elections  made by  tendering  holders,  we are  demonstrating  three
different  presentations of pro forma financial  information as illustrations of
the range of potential results.


     Presentation one assumes the exchange of $19,500,000 in principal amount of
old junior  subordinated  debentures for  $10,237,500 in cash and $27,559,000 in
principal  amount of old  junior  subordinated  debentures  for  $27,559,000  in
principal amount of new senior subordinated debentures.

     Presentation two assumes the exchange of $10,000,000 in principal amount of
old junior  subordinated  debentures for  $5,250,000 in cash and  $37,059,000 in
principal  amount of old  junior  subordinated  debentures  for  $37,059,000  in
principal amount of new senior subordinated debentures.

       Presentation  three  assumes the  exchange of  $47,059,000  in  principal
amount of old junior subordinated debentures for $47,059,000 in principal amount
of new senior subordinated debentures.

     Each of the unaudited pro forma consolidated  balance sheets as of December
31, 2000 have been  prepared on the basis that the  exchange  offer as described
above had  occurred  on  December  31,  2000.  Each of the  unaudited  pro forma
consolidated  statements of operations for the year ended December 31, 2000 have
been prepared as if the exchange offer had occurred on January 1, 2000.


     You  should  read  this  information  with the  accompanying  notes and our
consolidated  financial statements,  which are included in this prospectus.  The
accompanying  pro forma  consolidated  financial  statements  do not  purport to
represent what our results of operations  would have been had such  transactions
and  events  occurred  on the dates  specified,  or to  project  our  results of
operations for any future period or date. The pro forma adjustments are based on
available  information and certain  adjustments that our management believes are
reasonable.  In the opinion of our management,  all  adjustments  have been made
that are necessary to present fairly the unaudited pro forma consolidated data.





                                PRESENTATION ONE

             NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET




                                DECEMBER 31, 2000



         Presentation  one assumes  the  exchange of  $19,500,000  in  principal
amount  of old  junior  subordinated  debentures  for  $10,237,500  in cash  and
$27,559,000  in  principal  amount of old  junior  subordinated  debentures  for
$27,559,000 in principal amount of new senior subordinated debentures.


         The  accompanying   unaudited  pro  forma  consolidated  balance  sheet
reflects the following adjustments:


         (a)  Payment  of the  outstanding  accrued  interest  on the old junior
subordinated debentures as of December 31, 2000 of $1,029,000.

         (b) Payment of $1,600,000  in debt  issuance  costs to be recognized as
expense in the period  incurred.  This amount is reflected as an  adjustment  to
retained  earnings  without a tax benefit.  On a separate return basis using the
more likely than not presumption,  CII Financial will have  insufficient  future
income and any tax benefit would be fully offset by a valuation allowance.


         (c) A $5,000,000 loan from Sierra to the CII Financial evidenced by the
affiliate note.

         (d) An exchange of $27,559,000  aggregate  principal  amount of the old
junior  subordinated  debentures for new senior  subordinated  debentures in the
aggregate  principal  amount of $27,559,000 and a deferred gain of $9,262,500 to
be amortized over the term of the new senior subordinated debentures.

         (e) $19,500,000  aggregate  principal amount of old junior subordinated
debentures retired in exchange for a $10,237,500 cash payment.





                                PRESENTATION ONE

                      CII FINANCIAL, INC. AND SUBSIDIARIES

                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET


                                DECEMBER 31, 2000


                      (In thousands, except for share data)




                                                            Historical      Adjustments                    Pro forma
ASSETS
Invested assets:

                                                                                                      

    Debt securities, available for sale, at fair value       $177,671                                       $177,671
    Debt securities, held-to-maturity, at amortized cost       21,258                                         21,258
    Preferred stock, at fair value                              5,130                                          5,130
    Mortgage loans on non-affiliated real estate
                                                               12,362                                         12,362
Total invested assets                                         216,421                                        216,421

Cash and cash equivalents                                      28,666          $(7,867)     (a),(b),(c),(e)   20,799
Reinsurance recoverable                                       247,205                                        247,205
Premiums receivable (net of allowance of $1,134)               11,785                                         11,785
Investment income receivable                                    2,712                                          2,712
Deferred policy acquisition costs                               2,015                                          2,015
Mortgage loans on affiliated real estate                        1,257                                          1,257
Real estate limited partnership                                   807                                            807
Federal income taxes receivable                                 1,945                                          1,945
Deferred income taxes                                          16,251                                         16,251
Property and equipment, net                                     4,126                                          4,126
Other assets                                                      412                                            412
     TOTAL ASSETS                                          -------------  ----------------                ------------
                                                             $533,602          $(7,867)                     $525,735

LIABILITIES

Reserve for losses and loss adjustment expenses              $374,554                                       $374,554
Unearned premiums                                              13,493                                         13,493
Ceded reinsurance premiums payable                             11,073                                         11,073
Old junior subordinated debentures                             47,059         $(47,059)       (d),(e)              0
New senior subordinated debentures                                              36,821            (d)         36,821
Accounts payable and other accrued expenses                    19,708           (1,029)           (a)         18,679
Affiliate note                                                                   5,000            (c)          5,000
Payable to affiliates                                           1,708                                          1,708
Income tax payable                                              1,413                                          1,413
Deferred tax liability                                          1,242                                          1,242
      TOTAL LIABILITIES                                    -------------  ----------------                ------------
                                                              470,250           (6,267)                      463,983

COMMITMENTS AND CONTINGENCIES

STOCKHOLDER'S EQUITY
Common Stock, no par value, 1,000 shares
    Authorized; 100 shares issued and outstanding               3,604                                          3,604
Additional paid - in capital                                   64,450                                         64,450
Accumulated other comprehensive loss:
    Unrealized holding loss on available-for                   (4,535)                                        (4,535)
sale-investments
Accumulated deficit                                              (167)          (1,600)           (b)         (1,767)
      TOTAL STOCKHOLDER'S EQUITY                           -------------  ----------------                ------------
                                                               63,352           (1,600)                       61,752
      TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY             $533,602          $(7,867)                     $525,735


See the accompanying notes on page 74






                                PRESENTATION ONE

        NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS


                          YEAR ENDED DECEMBER 31, 2000



         Presentation  one assumes  the  exchange of  $19,500,000  in  principal
amount  of old  junior  subordinated  debentures  for  $10,237,500  in cash  and
$27,559,000  in  principal  amount of old  junior  subordinated  debentures  for
$27,559,000 in principal amount of new senior subordinated debentures.


         The  accompanying   unaudited  pro  forma  consolidated   statement  of
operations reflects the following adjustments:


         (f) Decrease in  investment  income as a result of less cash  available
during the period for  investments.  Amount is calculated based on net cash used
in the  transaction  of $7,867,000 and the average  investment  yield during the
period of approximately 6.3%.

         (g)  Adjustment  of  interest  expense  based  on a  reduction  in  the
outstanding  principal  balance  and an  increase  in the  interest  rate of the
outstanding debentures as a result of the exchange. Historical figures are based
on  a  weighted  average  of  $47,986,000  in  outstanding  junior  subordinated
debentures  during the year ended December 31, 2000 at a 7.5% interest rate. Pro
forma  figures  are based on  $27,559,000  in  outstanding  senior  subordinated
debentures  at a 9%  interest  rate.  The  net  result  of the  adjustment  is a
reduction in interest expense of $1,119,000.

         (h) Interest  expense on the  $5,000,000  affiliate  note based on a 9%
rate of interest. This results in an increase in interest expense of $450,000.

         (i) Reduction of interest  expense for the amortization of the deferred
gain  on the  restructuring  of the  old  junior  subordinated  debentures.  The
deferred  gain of $9,262,500  will be amortized  over the life of the new senior
subordinated  debentures using the effective interest rate method.  Amortization
for the year ended  December  31, 2000 would  result in a reduction  of interest
expense of $1,294,000.

         (j) There is no income tax on the pro forma adjustments.  On a separate
return basis using the more likely than not presumption, CII Financial will have
insufficient  future  income  and any tax  benefit  would be fully  offset  by a
valuation allowance.

The $1,600,000 in debt issuance costs is recognized when incurred,  as presented
on the pro forma balance sheet,  but is not reflected in the pro forma statement
of  operations  since it does not have a continuing  impact on the  statement of
operations.






                                PRESENTATION ONE

                      CII FINANCIAL, INC. AND SUBSIDIARIES

            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS


                          YEAR ENDED DECEMBER 31, 2000


                                 (In thousands)





                                                              Historical            Adjustments              Pro forma
REVENUES

                                                                                                      

  Direct written premiums                                     $203,268                                      $203,268
  Changes in direct unearned premiums                             (193)                                         (193)

  Direct earned premiums                                       203,075                                       203,075
  Less:  premiums ceded                                         77,520                                        77,520

  Net earned premiums                                          125,555                                       125,555
  Net investment income                                         15,074               $(496) (f)               14,578
  Net realized investment losses                                  (620)                                         (620)

  Total revenues                                               140,009                (496)                  139,513

COSTS AND EXPENSES
  Losses and loss adjustment expenses                          274,280                                       274,280
  Reinsurance recoveries                                      (164,400)                                     (164,400)

  Net loss and loss adjustment expenses                        109,880                                       109,880
  Policy acquisition costs                                      12,075                                        12,075
  General and administrative and other                          23,507                                        23,507
  Asset impairment                                               3,000                                         3,000
  Interest expense                                               3,599              (1,963) (g), (h), (i)      1,636

     Total costs and expenses                                  152,061              (1,963)                  150,098

LOSS BEFORE FEDERAL INCOME TAX BENEFIT                         (12,052)              1,467                   (10,585)

Federal income tax benefit                                      (3,669)                (j)                    (3,669)

(LOSS) INCOME FROM CONTINUING OPERATIONS                       $(8,383)             $1,467                   $(6,916)


See the accompanying notes on page 76





                                PRESENTATION TWO

             NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET




                                DECEMBER 31, 2000

         Presentation  two assumes  the  exchange of  $10,000,000  in  principal
amount  of old  junior  subordinated  debentures  for  $5,250,000  in  cash  and
$37,059,000  in  principal  amount of old  junior  subordinated  debentures  for
$37,059,000 in principal amount of new senior subordinated debentures.

         The  accompanying   unaudited  pro  forma  consolidated  balance  sheet
reflects the following adjustments:

         (k)  Payment  of the  outstanding  accrued  interest  on the old junior
subordinated debentures as of December 31, 2000 of $1,029,000.

         (l) Payment of $1,600,000  in debt  issuance  costs to be recognized as
expense in the period  incurred.  This amount is reflected as an  adjustment  to
retained  earnings  without a tax benefit.  On a separate return basis using the
more likely than not presumption,  CII Financial will have  insufficient  future
income and any tax benefit would be fully offset by a valuation allowance.

         (m) An exchange of $37,059,000  aggregate  principal  amount of the old
junior  subordinated  debentures for new senior  subordinated  debentures in the
aggregate  principal  amount of $37,059,000 and a deferred gain of $4,750,000 to
be amortized over the term of the new senior subordinated debentures.

         (n) $10,000,000  aggregate  principal amount of old junior subordinated
debentures retired in exchange for a $5,250,000 cash payment.








                                PRESENTATION TWO

                      CII FINANCIAL, INC. AND SUBSIDIARIES

                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET


                                DECEMBER 31, 2000


                                       (In thousands, except for share data)




                                                            Historical      Adjustments                    Pro forma
ASSETS
Invested assets:

                                                                                                      

    Debt securities, available for sale, at fair value       $177,671                                       $177,671
    Debt securities, held-to-maturity, at amortized cost       21,258                                         21,258
    Preferred stock, at fair value                              5,130                                          5,130
    Mortgage loans on non-affiliated real estate
                                                               12,362                                         12,362
                                                           --------------                                 -------------
Total invested assets                                         216,421                                        216,421
                                                           --------------                                 -------------

Cash and cash equivalents                                      28,666          $(7,879)     (k),(l),(n)       20,787
Reinsurance recoverable                                       247,205                                        247,205
Premiums receivable (net of allowance of $1,134)               11,785                                         11,785
Investment income receivable                                    2,712                                          2,712
Deferred policy acquisition costs                               2,015                                          2,015
Mortgage loans on affiliated real estate                        1,257                                          1,257
Real estate limited partnership                                   807                                            807
Federal income taxes receivable                                 1,945                                          1,945
Deferred income taxes                                          16,251                                         16,251
Property and equipment, net                                     4,126                                          4,126
Other assets                                                      412                                            412
     TOTAL ASSETS                                          -------------  ----------------                ------------
                                                             $533,602          $(7,879)                     $525,723

LIABILITIES

Reserve for losses and loss adjustment expenses              $374,554                                       $374,554
Unearned premiums                                              13,493                                         13,493
Ceded reinsurance premiums payable                             11,073                                         11,073
Old junior subordinated debentures                             47,059         $(47,059)       (m),(n)              0
New senior subordinated debentures                                              41,809            (m)         41,809
Accounts payable and other accrued expenses                    19,708           (1,029)           (k)         18,679
Payable to affiliates                                           1,708                                          1,708
Income tax payable                                              1,413                                          1,413
Deferred tax liability                                          1,242                                          1,242
      TOTAL LIABILITIES                                    -------------  ----------------                ------------
                                                              470,250           (6,279)                      463,971

COMMITMENTS AND CONTINGENCIES

STOCKHOLDER'S EQUITY
Common Stock, no par value, 1,000 shares
    authorized; 100 shares issued and outstanding               3,604                                          3,604
Additional paid - in capital                                   64,450                                         64,450
Accumulated other comprehensive loss:
    Unrealized holding loss on available-for                   (4,535)                                        (4,535)
sale-investments
Accumulated deficit                                              (167)          (1,600)           (l)         (1,767)
      TOTAL STOCKHOLDER'S EQUITY                           -------------  ----------------                ------------
                                                               63,352           (1,600)                       61,752
      TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY             $533,602          $(7,879)                     $525,723


See the accompanying notes on page 78






                                PRESENTATION TWO

        NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS


                          YEAR ENDED DECEMBER 31, 2000



         Presentation  two assumes  the  exchange of  $10,000,000  in  principal
amount  of old  junior  subordinated  debentures  for  $5,250,000  in  cash  and
$37,059,000  in  principal  amount of old  junior  subordinated  debentures  for
$37,059,000 in principal amount of new senior subordinated debentures.

         The  accompanying   unaudited  pro  forma  consolidated   statement  of
operations reflects the following adjustments:

         (o) Decrease in  investment  income as a result of less cash  available
during the period for  investments.  Amount is calculated based on net cash used
in the  transaction  of $7,879,000 and the average  investment  yield during the
period of approximately 6.3%.

         (p)  Adjustment  of  interest  expense  based  on a  reduction  in  the
outstanding  principal  balance  and an  increase  in the  interest  rate of the
outstanding debentures as a result of the exchange. Historical figures are based
on  a  weighted  average  of  $47,986,000  in  outstanding  junior  subordinated
debentures  during the year ended December 31, 2000 at a 7.5% interest rate. Pro
forma  figures  are based on  $37,059,000  in  outstanding  senior  subordinated
debentures  at a 9%  interest  rate.  The  net  result  of the  adjustment  is a
reduction in interest expense of $264,000.

         (q) Reduction of interest  expense for the amortization of the deferred
gain  on the  restructuring  of the  old  junior  subordinated  debentures.  The
deferred  gain of $4,750,000  will be amortized  over the life of the new senior
subordinated  debentures using the effective interest rate method.  Amortization
for the year ended  December  31, 2000 would  result in a reduction  of interest
expense of $604,000.

         (r) There is no income tax on the pro forma adjustments.  On a separate
return basis using the more likely than not presumption, CII Financial will have
insufficient  future  income  and any tax  benefit  would be fully  offset  by a
valuation allowance.

The $1,600,000 in debt issuance costs is recognized when incurred,  as presented
on the pro forma balance sheet,  but is not reflected in the pro forma statement
of  operations  since it does not have a continuing  impact on the  statement of
operations.








                                PRESENTATION TWO

                      CII FINANCIAL, INC. AND SUBSIDIARIES

            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS


                          YEAR ENDED DECEMBER 31, 2000


                                 (In thousands)





                                                              Historical         Adjustments          Pro forma
REVENUES

                                                                                                

  Direct written premiums                                     $203,268                                $203,268
  Changes in direct unearned premiums                             (193)                                   (193)

  Direct earned premiums                                       203,075                                 203,075
  Less:  premiums ceded                                         77,520                                  77,520

  Net earned premiums                                          125,555                                 125,555
  Net investment income                                         15,074               $(496) (o)         14,578
  Net realized investment losses                                  (620)                                   (620)
                                                                              -------------------

  Total revenues                                               140,009                (496)            139,513
                                                                              -------------------

COSTS AND EXPENSES
  Losses and loss adjustment expenses                          274,280                                 274,280
  Reinsurance recoveries                                      (164,400)                               (164,400)

  Net loss and loss adjustment expenses                        109,880                                 109,880
  Policy acquisition costs                                      12,075                                  12,075
  General and administrative and other                          23,507                                  23,507
  Asset impairment                                               3,000                                   3,000
  Interest expense                                               3,599                (868) (p),(q)      2,731

     Total costs and expenses                                  152,061                (868)            151,193

LOSS BEFORE FEDERAL INCOME TAX BENEFIT                         (12,052)                372             (11,680)

Federal income tax benefit                                      (3,669)                (r)              (3,669)

(LOSS) INCOME FROM CONTINUING OPERATIONS                       $(8,383)               $372             $(8,011)


                                       See the accompanying notes on page 80





                               PRESENTATION THREE

             NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET


                                DECEMBER 31, 2000



         Presentation  three  assumes the exchange of  $47,059,000  in principal
amount of old junior subordinated debentures for $47,059,000 in principal amount
of new senior subordinated debentures.

         The  accompanying   unaudited  pro  forma  consolidated  balance  sheet
reflects the following adjustments:



         (s)  Payment  of the  outstanding  accrued  interest  on the old junior
subordinated debentures as of December 31, 2000 of $1,029,000.

         (t) Payment of $1,600,000  in debt  issuance  costs to be recognized as
expense in the period  incurred.  This amount is reflected as an  adjustment  to
retained  earnings.  CII Financial  would not recognize a tax benefit related to
this expense since, on a separate return basis,  CII Financial would more likely
than not have insufficient future income to utilize the tax benefit..

         (u) An exchange of $47,059,000  aggregate  principal  amount of the old
junior  subordinated  debentures for new senior  subordinated  debentures in the
aggregate principal amount of $47,059,000.








                               PRESENTATION THREE

                      CII FINANCIAL, INC. AND SUBSIDIARIES

                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET


                                DECEMBER 31, 2000


                      (In thousands, except for share data)




                                                            Historical      Adjustments                    Pro forma
ASSETS
Invested assets:

                                                                                                      

    Debt securities, available for sale, at fair value       $177,671                                       $177,671
    Debt securities, held-to-maturity, at amortized cost       21,258                                         21,258
    Preferred stock, at fair value                              5,130                                          5,130
    Mortgage loans on non-affiliated real estate
                                                               12,362                                         12,362
                                                           --------------                                 -------------
Total invested assets                                         216,421                                        216,421
                                                           --------------                                 -------------

Cash and cash equivalent                                       28,666          $(2,629)       (s),(t)         26,037
Reinsurance recoverable                                       247,205                                        247,205
Premiums receivable (net of allowance of $1,134)               11,785                                         11,785
Investment income receivable                                    2,712                                          2,712
Deferred policy acquisition costs                               2,015                                          2,015
Mortgage loans on affiliated real estate                        1,257                                          1,257
Real estate limited partnership                                   807                                            807
Federal income taxes receivable                                 1,945                                          1,945
Deferred income taxes                                          16,251                                         16,251
Property and equipment, net                                     4,126                                          4,126
Other assets                                                      412                                            412
     TOTAL ASSETS                                          -------------  ----------------                ------------
                                                             $533,602          $(2,629)                     $530,973

LIABILITIES

Reserve for losses and loss adjustment expenses              $374,554                                       $374,554
Unearned premiums                                              13,493                                         13,493
Ceded reinsurance premiums payable                             11,073                                         11,073
Old junior subordinated debentures                             47,059         $(47,059)           (u)              0
New senior subordinated debentures                                              47,059            (u)         47,059
Accounts payable and other accrued expenses                    19,708           (1,029)           (s)         18,679
Payable to affiliates                                           1,708                                          1,708
Income tax payable                                              1,413                                          1,413
Deferred tax liability                                          1,242                                          1,242
      TOTAL LIABILITIES                                    -------------  ----------------                ------------
                                                              470,250           (1,029)                      469,221

COMMITMENTS AND CONTINGENCIES

STOCKHOLDER'S EQUITY
Common Stock, no par value, 1,000 shares
    Authorized; 100 shares issued and outstanding               3,604                                          3,604
Additional paid - in capital                                   64,450                                         64,450
Accumulated other comprehensive loss:
    Unrealized holding loss on available-for                   (4,535)                                        (4,535)
sale-investments
Accumulated deficit                                              (167)          (1,600)           (t)         (1,767)
      TOTAL STOCKHOLDER'S EQUITY                           -------------  ----------------                ------------
                                                               63,352           (1,600)                       61,752
      TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY             $533,602          $(2,629)                     $530,973


See the accompanying notes on page 82






                               PRESENTATION THREE

        NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS


                          YEAR ENDED DECEMBER 31, 2000



         Presentation  three  assumes the exchange of  $47,059,000  in principal
amount of old junior subordinated debentures for $47,059,000 in principal amount
of new senior subordinated debentures.

         The  accompanying   unaudited  pro  forma  consolidated   statement  of
operations reflects the following adjustments:



         (v) Decrease in  investment  income as a result of less cash  available
during the period for  investments.  Amount is calculated based on net cash used
in the  transaction  of $2,629,000 and the average  investment  yield during the
period of approximately 6.3%.

          (w)Adjustment  of  interest  expense  based  on  a  reduction  in  the
outstanding  principal  balance  and an  increase  in the  interest  rate of the
outstanding debentures as a result of the exchange. Historical figures are based
on  a  weighted  average  of  $47,986,000  in  outstanding  junior  subordinated
debentures  during the year ended December 31, 2000 at a 7.5% interest rate. Pro
forma  figures  are based on  $47,059,000  in  outstanding  senior  subordinated
debentures at a 9% interest rate. The net result of adjustment is an increase in
interest expense of $636,000.

          (x) There is no income tax on the pro forma adjustments. On a separate
return basis using the more likely than not presumption, CII Financial will have
insufficient  future  income  and any tax  benefit  would be fully  offset  by a
valuation allowance.

The $1,600,000 in debt issuance costs is recognized when incurred,  as presented
on the pro forma balance sheet,  but is not reflected in the pro forma statement
of  operations  since it does not have a continuing  impact on the  statement of
operations.








                               PRESENTATION THREE

                      CII FINANCIAL, INC. AND SUBSIDIARIES

            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS


                          YEAR ENDED DECEMBER 31, 2000


                                 (In thousands)





                                                              Historical         Adjustments          Pro forma
REVENUES

                                                                                                

  Direct written premiums                                     $203,268                                $203,268
  Changes in direct unearned premiums                             (193)                                   (193)

  Direct earned premiums                                       203,075                                 203,075
  Less:  premiums ceded                                         77,520                                  77,520

  Net earned premiums                                          125,555                                 125,555
  Net investment income                                         15,074               $(166) (v)         14,908
  Net realized investment losses                                  (620)                                   (620)
                                                                              -------------------

  Total revenues                                               140,009                (166)            139,843
                                                                              -------------------

COSTS AND EXPENSES
  Losses and loss adjustment expenses                          274,280                                 274,280
  Reinsurance recoveries                                      (164,400)                               (164,400)

  Net loss and loss adjustment expenses                        109,880                                 109,880
  Policy acquisition costs                                      12,075                                  12,075
  General and administrative and other                          23,507                                  23,507
  Asset impairment                                               3,000                                   3,000
  Interest expense                                               3,599                 636 (w)           4,235

     Total costs and expenses                                  152,061                 636             152,697

LOSS BEFORE FEDERAL INCOME TAX BENEFIT                         (12,052)               (802)            (12,854)

Federal income tax benefit                                      (3,669)                (x)              (3,669)

(LOSS) INCOME FROM CONTINUING OPERATIONS                       $(8,383)              $(802)            $(9,185)






             See the accompanying notes on page 84

                                  DESCRIPTION OF DEBENTURES


     Principal  Differences Between Old Junior  Subordinated  Debentures and New
Senior Subordinated Debentures

     The  terms  of the new  senior  subordinated  debentures  and  the  related
indenture are identical in all material  respects to the terms of the old junior
subordinated debentures and the related indenture, except for:

o         The new senior  subordinated  debentures  will rank senior in right of
          payment  to any  old  junior  subordinated  debentures  which  are not
          tendered.

o         You  will  receive  a  higher  rate  of  interest  on the  new  senior
          subordinated debentures,  which will pay 9% per annum, than on the old
          junior subordinated debentures, which pay 7 1/2% per annum.

o         The scheduled maturity date of the new senior subordinated  debentures
          is September  15, 2006,  which is five years later than  September 15,
          2001,  the  scheduled  maturity  date of the old  junior  subordinated
          debentures.

o         The new senior  subordinated  debentures will not be convertible  into
          Sierra  common  stock.  The old  junior  subordinated  debentures  are
          convertible into Sierra common stock at $39.398 per share.

New Senior Subordinated Debentures

     We will issue the new senior  subordinated  debentures  under an  indenture
between us and Wells  Fargo Bank  Minnesota,  N.A.,  as  trustee.  A copy of the
indenture substantially in the form in which it is to be executed is filed as an
exhibit to the registration statement of which this prospectus is a part.

     The following  description  is a summary of the material  provisions of the
indenture  relating  to the new  senior  subordinated  debentures  and  does not
describe the indenture in its entirety. This summary is subject to and qualified
by reference to all of the provisions in the indenture, including definitions of
certain terms used in the indenture.  We urge you to read the indenture  because
it, and not the summary  description below,  defines your rights.  Copies of the
indenture will be available for inspection at the Corporate Trust Offices of the
trustee in Minneapolis, Minnesota.

     General.  The  new  senior  subordinated  debentures  will  be  limited  to
$47,059,000  aggregate principal amount. The new senior subordinated  debentures
will be subordinated  obligations of CII Financial and will not be guaranteed by
Sierra.  The new senior  subordinated  debentures will be subordinate to all our
senior indebtedness,  including our guaranty of Sierra's credit facility and the
affiliate note. However, the new senior subordinated debentures will rank senior
to the  old  junior  subordinated  debentures.  We are  required  to  repay  the
principal amount of the new senior subordinated  debentures in full on September
15, 2006.


     The new senior subordinated  debentures will bear interest from the date of
issuance,  at the rate per annum of 9%. We will pay  interest  on the new senior
subordinated debentures on March 15 and September 15 of each year, commencing on
September  15,  2001,  to the  person in whose  name the new  debenture  (or any
predecessor  debenture) is  registered,  subject to certain  exceptions,  at the
close of business  on March 1 or  September  1, as the case may be,  before each
interest  payment date.  Principal  and interest on the new senior  subordinated
debentures  will be payable and transfers will be  registrable,  at an office of
the trustee or our office or agency  maintained for such purpose in Minneapolis,
Minnesota,  provided  that,  at our option,  payment of interest  may be made by
check mailed to the address of the person entitled  thereto as it appears in the
debenture register.


     Subordination  of  Debentures.  The payment of  principal,  any premium and
interest on the new senior subordinated debentures, including amounts payable on
any redemption or repurchase,  will be subordinated to the prior payment in full
of all our senior debt. The new senior subordinated  debentures will rank senior
to the  old  junior  subordinated  debentures.  Senior  debt is  defined  in the
indenture as the principal of, and interest on all our debt, whether outstanding
on the date of the  indenture or  thereafter  created,  incurred,  guaranteed or
assumed, other than

o        the new senior subordinated debentures;

o        the old junior subordinated debentures; and

o         any  debt  which  provides,  or in  respect  of which  any  instrument
          creating  or  evidencing  such debt or  pursuant  to which the same is
          outstanding  provides,  that  such  debt is not  superior  in right of
          payment to the new senior subordinated debentures.

     Debt is defined in the indenture to mean:

o         all debt which is (a) for money  borrowed,  (b)  evidenced  by a note,
          bond or similar instrument given in connection with the acquisition of
          any  businesses,  properties or assets of any kind,  but excluding any
          other trade  accounts  payable or accrued  liabilities  arising in the
          ordinary  course of business or (c) purchase money  indebtedness  with
          respect  to the  purchase  of any  real or  personal  property  or any
          interest therein;

o        obligations under certain leases;

     o amendments,  renewals,  extensions,  modifications  and refundings of any
debt or obligations referred to above; and

o         any debt or  obligations  referred to above in respect of which we are
          liable, contingently or otherwise, to pay or advance money or property
          as a guarantor, endorser or otherwise.


     In August 2000,  we became a guarantor of Sierra's revolving
credit facility,  which at February 26, 2001 had an outstanding  balance of $102
million.  The  new  senior  subordinated  debentures  are  subordinated  to this
guaranty of the credit  facility  debt.  Our senior  debt will also  include the
affiliate  note.  The terms of our  debentures do not limit our ability to incur
additional senior debt. As of February 26, 2001, other than debt incurred in the
ordinary course of business, we had $149,059,000 of indebtedness,  consisting of
the old junior subordinated debentures and the credit facility guaranty.


     Upon any payment or  distribution  of assets to  creditors as a result of a
liquidation,   dissolution,  winding  up,  reorganization  for  the  benefit  of
creditors,  marshalling  of  assets or any  bankruptcy,  insolvency  or  similar
proceedings  involving us, the holders of all senior debt will first be entitled
to receive payment in full before you will be entitled to receive any payment on
the new senior  subordinated  debentures.  No such payment in respect of the new
senior  subordinated  debentures may be made if there shall have occurred and be
continuing a default in any payment with respect to any senior debt, or an event
of  default  in respect to any senior  debt  resulting  in  acceleration  of the
maturity thereof, or if any judicial proceeding shall be pending with respect to
any such default. If the new senior subordinated debentures are declared due and
payable before their stated  maturity,  no payment may be made in respect of the
new senior  subordinated  debentures unless and until all senior debt shall have
been paid in full.

     By reason of such subordination,  in the event of insolvency, our creditors
who are holders of senior debt may recover more  ratably than you will.  The new
senior  subordinated  debentures  will be senior to the old junior  subordinated
debentures.

     The indenture will permit the trustee to become our creditor and to enforce
its rights as a creditor, including rights as a holder of senior debt.

     Redemption.  The new senior subordinated debentures will be redeemable upon
not less than 25 nor more than 60 days' notice by mail at any time,  in whole or
in part,  at our  election,  on or prior to  September  15, 2001 at a redemption
price equal to 100.75% of the principal amount together with accrued interest to
the redemption  date, or after September 15, 2001 at a redemption price equal to
100% of the principal  amount  together with accrued  interest to the redemption
date,  subject  to the right of holders  of record on  regular  record  dates to
receive interest due on an interest payment date.

     Repurchase  at Option of Holders  Upon  Change in  Control.  If a change in
control as defined below  occurs,  you will have the right,  at your option,  to
require us to repurchase for cash all of your new senior subordinated debentures
not previously  called for  redemption,  or any portion of the principal  amount
thereof, that is equal to $1,000 or an integral multiple of $1,000. The price we
are  required  to pay is  100%  of  the  principal  amount  of  the  new  senior
subordinated debentures to be repurchased, together with accrued interest to the
repurchase date. Such right may not be waived by our board of directors.  Within
30 days after the occurrence of a change in control, we are obligated to mail to
you notice of such change in control and of the  repurchase  right  arising as a
result  thereof.  We must also  deliver a copy of this notice to the trustee and
cause  a  copy  of  such  notice  to be  published  in a  newspaper  of  general
circulation in Los Angeles, California and in the Borough of Manhattan, The City
of New York. To exercise the repurchase  right,  you must deliver to the trustee
the new senior  subordinated  debentures  with  respect to which the  repurchase
right is being  exercised,  duly endorsed for transfer to us. We are required to
repurchase  the new senior  subordinated  debentures on the date that is 45 days
after the date of our notice, which we refer to as the repurchase date.

     A change in control  will be deemed to have  occurred at the time after the
new senior  subordinated  debentures  are issued that any person,  including any
syndicate  or group  deemed  to be a  "Person"  under  Section  13(d)(3)  of the
Exchange  Act,  is or becomes the  beneficial  owner,  directly  or  indirectly,
through  a  purchase,  merger  or other  acquisition  transaction  or  series of
transactions,  of shares of our capital stock  entitling such person to exercise
50% or more of the total  voting  power of all shares of our capital  stock that
are  entitled  to  vote  in  elections  of  directors.  For  purposes  of  these
provisions,  whether a person is a  "beneficial  owner"  will be  determined  in
accordance  with Rule l3d-3  promulgated by the SEC under the Exchange Act as in
effect on the date of execution of the indenture.

     Merger  and   Consolidation.   The  indenture  will  provide  that  we  may
consolidate  with or merge into any other  corporation,  or convey,  transfer or
lease its  properties  and assets  substantially  as an  entirety to any person,
provided that in any such case:

     o  the  successor  corporation  assumes  by a  supplemental  indenture  our
obligations under the indenture;

     o immediately after giving effect to such transaction, no default will have
occurred and be continuing; and

o         we deliver to the trustee an officer's  certificate  and an opinion of
          counsel  stating that the terms of the indenture  with respect to such
          event have been complied with.

     Upon  compliance  with these  provisions  by a successor  corporation,  we,
except in the case of a lease,  would be relieved of our  obligations  under the
indenture and the new senior subordinated debentures.

     Modification  of  the  Indenture.   Modifications  and  amendments  of  the
indenture may be made by us and the trustee with the consent of the holders of a
majority in principal amount of the outstanding debentures. However, none of the
following modifications or amendments may be made without your consent:

     o change the stated  maturity date of the principal of, or any  installment
of interest on, the new senior subordinated debentures;

     o reduce the  principal  amount of, any interest on, or premium  payable on
redemption of, any new debenture;

     o change the place or  currency  of payment on the new senior  subordinated
debentures;

     o impair your right to institute suit for the enforcement of any payment on
the new senior subordinated debentures when due;

     o modify the provisions of the indenture with respect to the  subordination
of the new senior subordinated
          debentures in a manner adverse to you; or

o         reduce the percentage in principal  amount of new senior  subordinated
          debentures  the consent of whose holders is required for  modification
          or amendment of the indenture or for waiver of compliance with certain
          provisions of the indenture or for waiver of certain defaults.

     Events of Default,  Notice and Waiver.  The following are events of default
under the indenture:

     o we fail to make a payment  of  interest  on the new  senior  subordinated
debentures when due, and this
          failure continues for 30 days;

     o we fail to make the payment of principal  on the new senior  subordinated
debentures, when due;

     o we fail  in the  performance  of any  other  covenant  and  this  failure
continues for 60 days after written notice, as provided in the indenture;

o         we default in respect of our  indebtedness  for money  borrowed  which
          results in  acceleration  of the  maturity  of  $1,000,000  or more of
          indebtedness,  if such  acceleration  is not rescinded or indebtedness
          discharged  within 10 days after written  notice to us, as provided in
          the indenture; and

o       certain events in bankruptcy, insolvency or reorganization involving us.

     If any event of default shall happen and be continuing,  the trustee or the
holders of 25% in principal  amount of the outstanding  new senior  subordinated
debentures  may  declare  the  debentures  due  and  payable.  However,  after a
declaration  of  acceleration  has been  made  with  respect  to the new  senior
subordinated  debentures,  but before a judgment or decree based on acceleration
has been  obtained,  the  holders  of a  majority  in  principal  amount  of the
outstanding debentures may, under certain circumstances,  rescind and annul such
acceleration.  An event of default under the new senior subordinated  debentures
may result in a cross default under Sierra's credit facility.  In the event of a
default under Sierra's credit  facility,  Sierra's lenders may, at their option,
require us to perform on our guaranty of the credit  facility.  Our  obligations
under the credit facility guaranty will rank senior to our obligations under the
new senior subordinated debentures.

     The  indenture  will provide that the trustee will be under no  obligation,
subject  to the duty of the  trustee  during  default  to act with the  required
standard of care, to exercise any of its rights or powers under the indenture at
the request or direction of any of the holders,  unless such holders  shall have
offered to the  trustee  reasonable  security  or  indemnity  against the costs,
expenses and  liabilities  which might be incurred by it in compliance with such
request or direction.  Subject to certain conditions,  the holders of a majority
in principal amount of the outstanding  debentures will have the right to direct
the time, method and place of conducting any proceeding for any remedy available
to the trustee or exercising any trust or power conferred on the trustee.

     The holders of a majority in principal amount of the outstanding debentures
may on behalf of the  holders of all new senior  subordinated  debentures  waive
compliance  by us with certain  restrictive  provisions  of the  indenture.  The
holders of a majority in principal  amount of the outstanding  debentures may on
behalf of the holders of new senior  subordinated  debentures waive certain past
defaults except a default in payment of the principal of, or premium, if any, or
interest  on any new  debenture  or in respect of a  provision  which  under the
indenture  cannot be  modified  or amended  without the consent of the holder of
each outstanding debenture affected thereby.

     We will be required to furnish the trustee  annually a statement  as to any
default by it in the performance of certain covenants in the indenture.

     Concerning  the Trustee.  The trustee may act as a depository for funds of,
make loans,  which may constitute  senior debt, to and perform other  commercial
banking services for us in the ordinary course of business.  Neither the trustee
nor any of its affiliates currently performs any commercial banking services for
us.

Old Junior Subordinated Debentures

     The old junior subordinated debentures were issued under an indenture dated
September 15, 1991. The indenture is a contract  between us and Chase  Manhattan
Bank and Trust  Company,  National  Association  (as successor to  Manufacturers
Hanover Trust Company) as trustee.

     The following  description  is a summary of the material  provisions of the
indenture  relating  to the old  junior  subordinated  debentures  and  does not
describe the indenture in its entirety. This summary is subject to and qualified
by reference to all of the provisions in the indenture, including definitions of
certain terms used in the indenture.  We urge you to read the indenture  because
it, and not the summary  description below,  defines your rights.  Copies of the
indenture will be available for inspection at the Corporate Trust Offices of the
trustee in San Francisco, California.

     General.   The  old  junior   subordinated   debentures  are   subordinated
obligations  of CII Financial and are not  guaranteed by Sierra.  The old junior
subordinated   debentures  are  subordinate  to  all  our  senior  indebtedness,
including  the new senior  subordinated  debentures,  our  guaranty  of Sierra's
credit  facility and the affiliate  note. We are required to repay the principal
amount of the old junior subordinated debentures in full to you on September 15,
2001.

     The old junior subordinated debentures bear interest, at the rate per annum
of 7 1/2%. We pay interest on the old junior subordinated debentures on March 15
and  September  15 of each  year,  to the  person in whose  name the old  junior
subordinated debenture (or any predecessor debenture) is registered,  subject to
certain  exceptions,  at the close of business on March 1 or September 1, as the
case may be, before each interest  payment date.  Principal of, and premium,  if
any, and interest on the old junior subordinated  debentures are payable and the
old  junior  subordinated   debentures  are  convertible  and  exchangeable  and
transfers are  registrable,  at an office of the trustee or our office or agency
maintained for such purpose in San Francisco,  California, provided that, at our
option,  payment of interest  may be made by check  mailed to the address of the
person entitled thereto as it appears in the debenture register.

     Conversion  Rights.  You may,  at your  option,  convert any portion of the
principal  amount of any old junior  subordinated  debenture that is an integral
multiple  of $1,000  into  shares of Sierra  common  stock at any time  prior to
redemption, repurchase or maturity of the old junior subordinated debentures, at
the conversion price of $39.398 per share.  Your right to convert any old junior
subordinated  debentures  called  for  redemption  or  to  be  repurchased  will
terminate  at the close of business  on the  redemption  date or the  repurchase
date, as the case may be, and will be lost if not exercised prior to that time.

     The conversion price is subject to adjustment in certain events, including:

     o dividends,  and other  distributions,  payable in Sierra  common stock on
shares of Sierra capital stock;

o         the  issuance to all  stockholders  of Sierra  common stock of certain
          rights,  options  or  warrants  entitling  them  to  subscribe  for or
          purchase  Sierra  common  stock at less than the then  current  market
          price per share;

o        subdivisions and combinations of Sierra common stock;

o         the distribution to all holders of Sierra common stock of evidences of
          debt securities of Sierra or of CII Financial,  shares of any class of
          capital stock, cash or assets, including securities, but excluding any
          rights,  options or warrants referred to above, excluding any dividend
          or distribution  paid  exclusively in cash, and excluding any dividend
          or distribution in Sierra common stock;

o         distributions to all holders of Sierra common stock of cash, excluding
          any cash that is  distributed  as part of a  distribution  referred to
          above, in an aggregate  amount that together with the aggregate amount
          of   certain   other   distributions,   exceeds   10%  of  our  market
          capitalization,  being the  product of the  current  market  price per
          share of the Sierra  common  stock on the date fixed for  shareholders
          entitled  to  receive  such  distribution  and the number of shares of
          Sierra common stock outstanding on such date; and

o         tender  offers  made by us or any of our  subsidiaries  for all or any
          portion of Sierra  common stock  involving an aggregate  consideration
          having a fair market value on the last time,  which we refer to as the
          expiration  time,  tenders may be made  pursuant to such tender  offer
          that,   together   with  the   aggregate   amount  of  certain   other
          distributions,  exceeds  5% of  Sierra  market  capitalization  on the
          expiration  time,  being the product of the current  market  price per
          share of the Sierra common stock on the expiration time and the number
          of shares of Sierra common stock  outstanding,  including any tendered
          shares, on the expiration time.

     In addition to the  foregoing  adjustments,  we are  permitted to make such
reductions in the conversion  price as we consider to be advisable in order that
any event treated for United States federal income tax purposes as a dividend of
stock or stock  rights  will not be  taxable to the  recipients.  We will not be
required to make  adjustments  in the  conversion  price of less than 1% of such
price,  but any adjustment  that would  otherwise be required to be made will be
taken into account in the computation of any subsequent adjustment.

     In the case of certain consolidations or mergers to which we are a party or
the transfer of substantially  all of our assets,  each old junior  subordinated
debenture then outstanding would, without your consent,  become convertible only
into the kind and amount of securities,  cash and other property receivable upon
such  consolidation,  merger or  transfer by a holder of the number of shares of
Sierra  common  stock  into which such old  junior  subordinated  debenture  was
convertible  immediately  prior  to  such  consolidation,  merger  or  transfer,
assuming  such holder of Sierra  common  stock  failed to exercise any rights of
election  and  received  per share the kind and amount  received  per share by a
plurality of the non-electing shares.

     Other  than as set forth  above,  the  conversion  price is not  subject to
adjustment  in the event of the sale of Sierra  common stock at less than market
value.  If any such sale  negatively  affects the market price for Sierra common
stock, the value of the old junior subordinated debentures may also be adversely
affected.

     Fractional   shares  of  Sierra  common  stock  will  not  be  issued  upon
conversion,  and, in lieu thereof, we will pay cash to you based upon the market
price of the Sierra common stock.  At the close of business on a record date you
will be entitled to receive the interest payable on the old junior  subordinated
debentures  on the  corresponding  interest  payment  date  notwithstanding  the
subsequent  conversion  thereof or our default in payment of the interest due on
such  interest  payment  date,  subject  to  certain  provisions  applicable  to
defaulted  interest.  No payment or adjustment  will be made upon conversion for
interest accrued on the old junior  subordinated  debentures or for dividends on
Sierra common stock issued on  conversion.  Therefore,  old junior  subordinated
debentures  surrendered  for  conversion  during  the  period  from the close of
business on any record  date to the  opening of  business  on the  corresponding
interest  payment date,  except old junior  subordinated  debentures  called for
redemption,  or to  be  repurchased,  on  such  interest  payment  date  or on a
redemption date or a repurchase date within such period,  must be accompanied by
payment of an amount equal to the interest payable on the interest payment date.
The holder of old junior  subordinated  debentures on a record date who converts
old junior subordinated  debentures on an interest payment date will receive the
interest and need not include a payment for any such interest upon  surrender of
old junior subordinated debentures for conversion.

     Subordination  of  Debentures.  The payment of  principal,  any premium and
interest on the old junior subordinated debentures, including amounts payable on
any redemption or repurchase,  will be subordinated to the prior payment in full
of all our senior debt. Senior debt is defined in the indenture as the principal
of, and premium,  if any, and interest on all our debt,  whether  outstanding on
the  date of the  indenture  or  thereafter  created,  incurred,  guaranteed  or
assumed, other than:

o        the old junior subordinated debentures; and

o         any  debt  which  provides,  or in  respect  of which  any  instrument
          creating  or  evidencing  such debt or  pursuant  to which the same is
          outstanding  provides,  that  such  debt is not  superior  in right of
          payment to the new debentures.

     Debt is defined in the indenture to mean:

o         all debt which is (a) for money  borrowed,  (b)  evidenced  by a note,
          bond or similar instrument given in connection with the acquisition of
          any  businesses,  properties or assets of any kind,  but excluding any
          other trade  accounts  payable or accrued  liabilities  arising in the
          ordinary  course of business or (c) purchase money  indebtedness  with
          respect  to the  purchase  of any  real or  personal  property  or any
          interest therein;

o        obligations under certain leases;

     o amendments,  renewals,  extensions,  modifications  and refundings of any
debt or obligations referred to above; and

o         any debt or  obligations  referred to above in respect of which we are
          liable, contingently or otherwise, to pay or advance money or property
          as a guarantor, endorser or otherwise.


     In August 2000,  we became a guarantor of Sierra's  revolving
credit facility,  which at February 26, 2001 had an outstanding  balance of $102
million.  The  old junior  subordinated  debentures  are  subordinated  to this
guaranty of the credit  facility debt. Our senior debt will also include the new
senior subordinated debentures to be issued in the exchange offer and the
affiliate  note.  The terms of our  debentures do not limit our ability to incur
additional senior debt.


     Upon any payment or  distribution  of assets to  creditors as a result of a
liquidation,   dissolution,  winding  up,  reorganization  for  the  benefit  of
creditors,  marshalling  of  assets or any  bankruptcy,  insolvency  or  similar
proceedings  involving us, the holders of all senior debt will first be entitled
to receive payment in full before you will be entitled to receive any payment on
the old junior  subordinated  debentures.  No such payment in respect of the old
junior  subordinated  debentures may be made if there shall have occurred and be
continuing a default in any payment with respect to any senior debt, or an event
of  default  in respect to any senior  debt  resulting  in  acceleration  of the
maturity thereof, or if any judicial proceeding shall be pending with respect to
any such default. If the old junior subordinated debentures are declared due and
payable before their stated  maturity,  no payment may be made in respect of the
old junior  subordinated  debentures unless and until all senior debt shall have
been paid in full. For purposes of the  subordination  provisions,  the payment,
issuance or delivery of cash,  property or securities,  other than our stock and
certain subordinated  securities,  upon conversion of an old junior subordinated
debenture,  will be deemed to constitute  payment on account of the principal of
such old junior subordinated debentures.

     By reason of such subordination,  in the event of insolvency, our creditors
who are holders of senior debt may recover more  ratably than you will.  The old
junior  subordinated  debentures are subordinate to the new senior  subordinated
debentures.

     The indenture permits the trustee to become our creditor and to enforce its
rights as a creditor, including rights as a holder of senior debt.

     Redemption. The old junior subordinated debentures are currently redeemable
upon not less  than 25 nor more than 60 days'  notice  by mail at any  time,  in
whole or in part, at our election,  are currently at a redemption price equal to
100.75% of the principal amount together with accrued interest to the redemption
date,  subject  to the right of holders  of record on  regular  record  dates to
receive interest due on an interest payment date.

     Repurchase  at Option of Holders  Upon  Change in  Control.  If a change in
control as defined below  occurs,  you will have the right,  at your option,  to
require us to  repurchase  all of your old junior  subordinated  debentures  not
previously  called  for  redemption,  or any  portion  of the  principal  amount
thereof, that is equal to $1,000 or an integral multiple of $1,000. The price we
are  required  to pay is  100%  of  the  principal  amount  of  the  old  junior
subordinated debentures to be repurchased, together with accrued interest to the
repurchase  date.  Such right may not be waived by our board of  directors or by
the board of directors of Sierra.

     At our option,  instead of paying the repurchase  price in cash, we may pay
the repurchase  price in Sierra common stock valued at 95% of the average of the
closing  prices of Sierra  common  stock for the five trading days ending on the
third trading day preceding the repurchase  date. We may only pay the repurchase
price in Sierra common stock if such Sierra common stock is listed on a national
securities  exchange or quoted on the NASDAQ  National Market System at the time
of payment. Sierra has no obligation to issue shares in this event.

     Within  30 days  after  the  occurrence  of a  change  in  control,  we are
obligated to mail to you notice of such change in control and of the  repurchase
right arising as a result thereof. We must also deliver a copy of this notice to
the trustee and cause a copy of such notice to be  published  in a newspaper  of
general circulation in Los Angeles,  California and in the Borough of Manhattan,
The City of New York. To exercise the repurchase  right, you must deliver to the
trustee  the old  junior  subordinated  debentures  with  respect  to which  the
repurchase  right is being  exercised,  duly endorsed for transfer to us. We are
required to repurchase the old junior  subordinated  debentures on the date that
is 45 days  after the date of our  notice,  which we refer to as the  repurchase
date. At least two trading days prior to the repurchase  date, we must publish a
notice  in the  manner  described  above  specifying  whether  we  will  pay the
repurchase price in cash or in Sierra common stock.

     A change in control  will be deemed to have  occurred at the time after the
old junior  subordinated  debentures  are issued that any person,  including any
syndicate  or group  deemed  to be a  "Person"  under  Section  13(d)(3)  of the
Exchange  Act,  is or becomes the  beneficial  owner,  directly  or  indirectly,
through  a  purchase,  merger  or other  acquisition  transaction  or  series of
transactions,  of shares of our capital stock  entitling such person to exercise
50% or more of the total  voting  power of all shares of our capital  stock that
are  entitled  to  vote  in  elections  of  directors.  For  purposes  of  these
provisions,  whether a person is a  "beneficial  owner"  will be  determined  in
accordance  with Rule l3d-3  promulgated by the SEC under the Exchange Act as in
effect on the date of execution of the indenture.

     However,  a change in control will not be deemed to have occurred if either
(a) the closing price per share of Sierra common stock for any five trading days
within a period of 10  consecutive  trading days ending  immediately  before the
change in control shall equal or exceed 105% of the  conversion  price in effect
on each of those trading days, or (b) all of the  consideration  (excluding cash
payments for fractional shares) in the transaction or transactions  constituting
the change in control  consists of shares of common  stock  traded on a national
securities  exchange  or quoted on the NASDAQ  National  Market  System and as a
result  of  such  transaction  or  transactions  the  old  junior   subordinated
debentures become convertible solely into such common stock.

     Rule 13e-4 under the Exchange Act  requires  the  dissemination  of certain
information  to security  holders in the event of an issuer tender offer and may
apply in the event that the repurchase  option becomes available to you. We will
comply with this rule to the extent it applies at that time.

     Merger and  Consolidation.  The indenture  provides that we may consolidate
with or merge  into any other  corporation,  or  convey,  transfer  or lease its
properties and assets substantially as an entirety to any person,  provided that
in any such case:

     o the successor  corporation  assumes by a  supplemental  indenture our and
Sierra's obligations under the indenture,

     o immediately after giving effect to such transaction, no default will have
occurred and be continuing,
          and

o         we deliver to the trustee an officer's  certificate  and an opinion of
          counsel  stating that the terms of the indenture  with respect to such
          event have been complied with.

     Upon  compliance  with these  provisions  by a successor  corporation,  we,
except in the case of a lease,  would be relieved of our  obligations  under the
indenture and the old junior subordinated debentures.

     Modification  of  the  Indenture.   Modifications  and  amendments  of  the
indenture may be made by us and the trustee with the consent of the holders of a
majority in principal amount of the outstanding debentures. However, none of the
following modifications or amendments may be made without your consent:

     o change the stated  maturity date of the principal of, or any  installment
of interest on, the old junior subordinated debentures;

     o reduce the  principal  amount of, any interest on, or premium  payable on
redemption of, any old junior subordinated debenture;

     o change the place or  currency  of payment on the old junior  subordinated
debentures;

     o impair your right to institute suit for the enforcement of any payment on
the old junior subordinated debentures when due;

     o  adversely  affect  your  right to convert  the old  junior  subordinated
debentures into Sierra common stock;

     o modify the provisions of the indenture with respect to the  subordination
of the old junior subordinated
          debentures in a manner adverse to you; or

o         reduce the percentage in principal  amount of old junior  subordinated
          debentures  the consent of whose holders is required for  modification
          or amendment of the indenture or for waiver of compliance with certain
          provisions of the indenture or for waiver of certain defaults.

     Events of Default,  Notice and Waiver.  The following are events of default
under the indenture:

     o we fail to make a payment  of  interest  on the old  junior  subordinated
debentures due, and this failure continues for 30 days;

     o we fail to make the payment of principal  or premium,  if any, on the old
junior subordinated debentures,
          when due;

     o we fail  in the  performance  of any  other  covenant  and  this  failure
continues for 60 days after written
          notice, as provided in the indenture;

o         we default in respect of our  indebtedness  for money  borrowed  which
          results in  acceleration  of the  maturity  of  $1,000,000  or more of
          indebtedness,  if such  acceleration  is not rescinded or indebtedness
          discharged  within 10 days after written  notice to us, as provided in
          the indenture; and

o       certain events in bankruptcy, insolvency or reorganization involving us.

     If any event of default shall happen and be continuing,  the trustee or the
holders of 25% in principal amount of the outstanding debentures may declare the
old junior subordinated debentures due and payable. However, after a declaration
of  acceleration  has been  made with  respect  to the old  junior  subordinated
debentures,  but  before a judgment  or decree  based on  acceleration  has been
obtained,  the  holders of a majority  in  principal  amount of the  outstanding
debentures   may,   under   certain   circumstances,   rescind  and  annul  such
acceleration.

     The  indenture  will provide that the trustee will be under no  obligation,
subject  to the duty of the  trustee  during  default  to act with the  required
standard of care, to exercise any of its rights or powers under the indenture at
the request or direction of any of the holders,  unless such holders  shall have
offered to the  trustee  reasonable  security  or  indemnity  against the costs,
expenses and  liabilities  which might be incurred by it in compliance with such
request or direction.  Subject to certain conditions,  the holders of a majority
in principal amount of the outstanding  debentures will have the right to direct
the time, method and place of conducting any proceeding for any remedy available
to the trustee or exercising any trust or power conferred on the trustee.

     The holders of a majority in principal amount of the outstanding debentures
may on behalf of the  holders of all old junior  subordinated  debentures  waive
compliance  by us with certain  restrictive  provisions  of the  indenture.  The
holders of a majority in principal  amount of the outstanding  debentures may on
behalf of the holders of old junior  subordinated  debentures waive certain past
defaults except a default in payment of the principal of, or premium, if any, or
interest on any old junior  subordinated  debenture or in respect of a provision
which under the indenture  cannot be modified or amended  without the consent of
the holder of each outstanding debenture affected thereby.

     We will be required to furnish the trustee  annually a statement  as to any
default by it in the performance of certain covenants in the indenture.

     Concerning  the Trustee.  The trustee may act as a depository for funds of,
make loans,  which may constitute  senior debt, to and perform other  commercial
banking  services  for us or for us in the  ordinary  course  of  business.  The
trustee is one of the lenders under Sierra's credit facility.

                BOOK-ENTRY SYSTEM -- THE DEPOSITORY TRUST COMPANY

     The new  senior  subordinated  debentures  will be  evidenced  by a  global
security  initially  deposited  with The Depository  Trust Company,  or DTC, and
registered  in the name of Cede & Co.,  as DTC's  nominee.  Except  as set forth
below,  the global security may be transferred only to another nominee of DTC or
to a successor of DTC or its nominee.

     Holders of the new senior subordinated  debentures may hold their interests
in the global security directly through DTC or indirectly through  organizations
which  are  participants  in  DTC,  called  "participants".   Transfers  between
participants  will be affected in the ordinary way in accordance  with DTC rules
and will be settled in clearinghouse funds. The laws of some states require that
some persons take  physical  delivery of  securities  in  definitive  form. As a
result,  holders may be unable to transfer  beneficial  interests  in the global
security to those persons.

     Holders that are not  participants  may  beneficially  own interests in the
global security held by DTC only through participants or indirect  participants,
including banks, brokers,  dealers, trust companies and other parties that clear
through or maintain a custodial relationship with a participant. So long as Cede
& Co., as the nominee of DTC, is the  registered  owner of the global  security,
Cede & Co. will be  considered  the sole holder of the global  security  for all
purposes. Except as provided below, owners of beneficial interests in the global
security will not:

o        be entitled to have certificates registered in their names;

     o be entitled to receive  physical  delivery of  certificates in definitive
form; and

o        be considered registered holders.

     We will make payments of interest on and principal of and the redemption or
repurchase  price of the global  security to Cede & Co., the nominee for DTC, as
the  registered  holder of the global  security.  We will make these payments by
wire transfer of immediately  available  funds.  Neither we, the trustee nor any
paying agent will have any responsibility or liability for:

     o records or  payments  on  beneficial  ownership  interests  in the global
security; or

     o  maintaining,  supervising  or  reviewing  any records  relating to those
beneficial ownership interests.

     We have been  informed  that  DTC's  practice  is to  credit  participants'
accounts  on  the  payment  date.   These  payments  will  be  made  in  amounts
proportionate   to  participants'   beneficial   interests  in  the  new  senior
subordinated  debentures.  Payments  by  participants  to owners  of  beneficial
interests in the new senior  subordinated  debentures  represented by the global
security  held  through   participants  will  be  the  responsibility  of  those
participants.

     We will send any  redemption  notices to Cede & Co. We  understand  that if
less than all of the new  senior  subordinated  debentures  are being  redeemed,
DTC's  practice  is to  determine  by lot the  amount  of the  holdings  of each
participant to be redeemed.  We also  understand that neither DTC nor Cede & Co.
will consent or vote with respect to the new senior subordinated debentures.  We
have been  advised  that under its usual  procedures,  DTC will mail an "omnibus
proxy" to us as soon as  possible  after the  record  date.  The  omnibus  proxy
assigns Cede & Co.'s consenting or voting rights to those  participants to whose
accounts the  exchange  notes are  credited on the record date  identified  in a
listing attached to the omnibus proxy.

     A person having a beneficial interest in new senior subordinated debentures
represented  by the global  security  may be unable to pledge  that  interest to
persons or entities that do not participate in the DTC system,  or to take other
actions in respect of that interest, because that interest is not represented by
a physical certificate.





     DTC has advised us that it is:

     o a limited purpose trust company  organized under the laws of the State of
New York;

o        a member of the Federal Reserve System;

     o a "clearing  corporation"  within the  meaning of the Uniform  Commercial
Code, and

     o a "clearing agency" registered  pursuant to the provisions of Section 17A
of the Exchange Act.

     DTC was created to hold securities for its  participants  and to facilitate
the clearance and  settlement of securities  transactions  between  participants
through electronic  book-entry changes to accounts of its participants.  Some of
the participants,  together with other entities, own DTC. Indirect access to the
DTC system is  available  to others  such as banks,  brokers,  dealers and trust
companies  that clear  through,  or  maintain a  custodial  relationship  with a
participant, either directly or indirectly.

     DTC is under no  obligation  to perform or  continue  to perform  the above
procedures.  DTC  may  discontinue  these  at any  time.  If DTC is at any  time
unwilling or unable to continue as depository and a successor  depository is not
appointed by us within 90 days, we will cause new senior subordinated debentures
to be issued in definitive form in exchange for the global security.

             MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

     The following  discussion  summarizes  the material  United States  federal
income tax consequences to us and to United States holders of the exchange offer
and of the acquisition, ownership and disposition of the new senior subordinated
debentures.  A United States holder is (1) an individual  citizen or resident of
the United States or (2) a corporation created or organized in or under the laws
of the United States or any political subdivision thereof.

     This discussion does not purport to describe all of the tax  considerations
that may be  relevant  to a holder of old junior  subordinated  debentures.  The
following summary deals only with old junior  subordinated  debentures that are,
and new senior  subordinated  debentures that will be, held as capital assets by
United  States  holders,  and does not deal with  persons  that are  subject  to
special tax rules, such as:

o        dealers or traders in securities or currencies;

o         financial  institutions  or other  United  States  holders  that treat
          income in  respect of the old junior  subordinated  debentures  or new
          senior subordinated debentures as financial services income;

o        insurance companies;

o        tax-exempt entities;

o         persons  holding  old  junior  subordinated  debentures  or new senior
          subordinated   debentures  as  a  part  of  a  straddles,   conversion
          transaction or other arrangement involving more than one position;

     o persons that have a principal place of business or "tax home" outside the
United States; or

o        persons whose "functional currency" is not the U.S. dollar.

     The  discussion  below is based upon the  provisions  of the United  States
Internal Revenue Code of 1986, as amended, and regulations, rulings and judicial
decisions thereunder as of the date of this prospectus; any of these authorities
may be repealed,  revoked or modified, perhaps with retroactive effect, so as to
result in United States  federal  income tax  consequences  different from those
discussed  below.  The  statements  of law and legal  conclusions  set out below
regarding  material  tax  consequences  to us and United  States  holders of the
exchange  offer are the  opinion of Morgan,  Lewis & Bockius  LLP,  our  special
United States tax counsel.  However,  opinions of tax counsel are not binding on
United States tax authorities or courts.

     Because  United States tax  consequences  may differ from one holder to the
next,  the  discussion set out below does not purport to describe all of the tax
considerations  that  may be  relevant  to you and  your  particular  situation.
Accordingly,  you are  advised to consult  your own tax advisor as to the United
States federal,  state,  local and other tax  consequences of the exchange offer
and of the  acquisition,  ownership and  disposition of new senior  subordinated
debentures.  The  statements of United States tax law set out below are based on
the laws and interpretations in force as of the date of this prospectus, and are
subject to any changes occurring after that date.

Tax Consequences to Us

     A corporation will recognize  cancellation of indebtedness  income upon the
satisfaction of its  indebtedness  for an amount that is less than the amount of
the  indebtedness.  If the exchange offer is  consummated,  then we will realize
ordinary  income from (1) the payment of cash in  satisfaction of the old junior
subordinated  debentures to the extent that the adjusted  issue price,  which is
the  stated  principal  amount,  of  the  old  junior  subordinated   debentures
extinguished  exceeds the amount of cash paid and (2) the exchange of new senior
subordinated  debentures  for old junior  subordinated  debentures to the extent
that the adjusted issue price of the old junior subordinated  debentures exceeds
the issue price of the new senior subordinated debentures exchanged therefor. As
discussed  more  fully  below,  the  issue  price of a new  senior  subordinated
debenture  probably  will  equal the stated  principal  amount of the new senior
subordinated  debenture,  in which case no cancellation  of indebtedness  income
will arise from the exchange of new senior  subordinated  debenture  for the old
junior  subordinated  debenture.  No  assurance  can be given  in this  respect,
however,  and it is  possible  that the issue  price will equal the fair  market
value of the new senior subordinated debenture or of the old junior subordinated
debenture  exchanged  therefor,  in  which  case  we  would  probably  recognize
cancellation of  indebtedness  income with respect to the exchange of new senior
subordinated debentures for old junior subordinated debentures (See paragraph 3.
under   --Tax   Consequences   to  United   States   Holders  of  the   Exchange
Offer--Exchange   of  New  Senior   Subordinated   Debentures   for  Old  Junior
Subordinated Debentures--The Exchange).

Tax Consequences to United States Holders of the Exchange Offer

     Your tax  consequences  will  depend on the  option  that you  select.  The
discussion  under each of the  headings  below  describes  the tax  consequences
applicable  to  each  option  under  the  exchange  offer:   receiving  cash  in
satisfaction  of your old junior  subordinated  debentures,  exchanging your old
junior  subordinated  debentures  for  new  senior  subordinated  debentures  or
continuing to hold your old junior subordinated debentures.

Receipt of Cash for Old Junior Subordinated Debentures

     A United States  holder that  receives  cash under the exchange  offer will
recognize  gain or loss in an amount  equal to the  difference  between  (1) the
amount  of cash  received  and (2) the  adjusted  tax  basis  of the old  junior
subordinated  debentures  in the hands of the United  States  holder.  Except as
discussed  below,  the gain or loss recognized by a United States holder will be
treated as capital  gain or loss and will be  long-term  capital gain or loss if
the old junior  subordinated  debentures  have been held for more than one year.
Gain recognized by a United States holder will be treated as ordinary income, to
the extent of any market discount on the old junior subordinated debentures that
has accrued  during the period that the United States holder held the old junior
subordinated  debentures and that has not previously  been included in income by
the United States holder.  A United States holder also will  recognize  ordinary
income  in an amount  equal to the cash  payments  received  as  payment  of the
interest that has accrued on the old junior subordinated debentures.

     Exchange of New Senior Subordinated  Debentures for Old Junior Subordinated
Debentures

     The Exchange

     The  exchange  of  new  senior  subordinated   debentures  for  old  junior
subordinated  debentures  pursuant  to the  exchange  offer may be  treated as a
taxable exchange or as a reorganization and recapitalization, within the meaning
of Section  368(a)(1)(E) of the Internal Revenue Code. An exchange of new senior
subordinated  debentures for old junior subordinated  debentures will be treated
as a recapitalization  only if both the old junior  subordinated  debentures and
the new senior subordinated  debentures are treated as "securities" for purposes
of the  reorganization  provisions  of  the  Internal  Revenue  Code.  The  term
"securities"  is not defined in the Internal  Revenue Code or in the regulations
promulgated  thereunder.  Under  applicable  administrative  pronouncements  and
judicial  decisions,  as a  general  proposition,  the  original  term of a debt
instrument  is the  most  important  factor  in  determining  whether  the  debt
instrument is a security: debt instruments with an original term of at least ten
years usually being  considered  securities and debt  instruments with a term of
five years or less usually not being  considered  securities.  However,  (1) the
term of a debt  instrument is not necessarily  determinative,  and other factors
such as the degree of participation and continuing  interest associated with the
debt instrument may be relevant,  (2) even under this  simplified  original-term
test, the status of debt  instruments  with an original term of between five and
ten years, such as the new senior subordinated debentures, is not clear, and (3)
in any event,  the applicable  judicial  decisions are not entirely  consistent.
Accordingly,  there can be no assurance that the Internal  Revenue Service (IRS)
or a court will agree that the new senior  subordinated  debentures properly are
treated as securities.  If the new senior subordinated  debentures that a United
States Holder  receives are not treated as securities  then the exchange will be
treated as a taxable  transaction,  rather than as a  recapitalization.  You are
encouraged  to consult  your own tax  advisor as to whether an  exchange  of new
senior subordinated  debentures for old junior  subordinated  debentures will be
treated as a recapitalization.

     The exchange  should have the following  United States  federal  income tax
consequences:

     1.  An  exchanging   United  States  holder  of  old  junior   subordinated
         debentures  should  realize  gain  or loss in an  amount  equal  to the
         difference  between (1) the issue price of the new senior  subordinated
         debentures  received  and (2) the  adjusted tax basis of the old junior
         subordinated  debentures in the hands of the United States holder.  The
         amount of gain or loss  realized,  as  opposed to the amount of gain or
         loss recognized,  does not depend on whether the exchange is treated as
         a taxable  exchange or as a  recapitalization.  A United  States holder
         also will  recognize  ordinary  income  in an amount  equal to the cash
         payments  received in  satisfaction of interest that has accrued on the
         old junior subordinated debentures.

     2.  The issue price of the new senior  subordinated  debentures will depend
         upon whether the new senior  subordinated  debentures or the old junior
         subordinated  debentures are "traded on an  established  market" at any
         time  within the 60-day  period  ending 30 days after the issue date of
         the new  senior  subordinated  debentures.  For  this  purpose,  a debt
         instrument is considered to be traded on an established  market, if (1)
         the debt  instrument is listed on a national  securities  exchange,  an
         interdealer   quotation  system  sponsored  by  a  national  securities
         association or a designated foreign exchange or board of trade, (2) the
         debt  instrument is traded  either on a board of trade  designated as a
         contract market by the Commodities  Futures Trading Commission or on an
         interbank  market,  (3) the debt  instrument  appears  on a  "quotation
         medium," which  is a system of  general  circulation  that  provides  a
         reasonable basis to determine fair market value by disseminating either
         recent price quotations of one or more identified  brokers,  dealers or
         traders or actual  prices of recent  sales  transactions,  or (4) price
         quotations for the debt instrument otherwise are readily available from
         dealers,  brokers or  traders.  We do not  believe  that the old junior
         subordinated  debentures have been traded on an established  securities
         market. Because we will not list the new senior subordinated debentures
         on the New York Stock  Exchange until after 30 days following the issue
         date  of  the  new  senior  subordinated  debentures,  the  new  senior
         subordinated   debentures  should  not  be  treated  as  traded  on  an
         established  securities  market  within 30 days after their issue date,
         except in the unlikely event that a significant amount of trading takes
         place off the Exchange within this 30-day period.

     3.  If neither the new senior  subordinated  debentures  nor the old junior
         subordinated  debentures are traded on an established  market, then the
         issue price of the new senior subordinated  debentures will be equal to
         their  stated  principal  amount  ($1000  per new  senior  subordinated
         debenture).  If the new senior subordinated debentures are traded on an
         established market, then the issue price of the new senior subordinated
         debentures  will be their fair market  value on the issue date.  If the
         old junior subordinated debentures are, and the new senior subordinated
         debentures  are not,  traded on an established  market,  then the issue
         price of the new senior subordinated debentures will be the fair market
         value  on the  issue  date of the old  junior  subordinated  debentures
         surrendered in exchange therefor.

     4.  If the exchange made by an  exchanging  United States holder is treated
         as a  recapitalization,  then  gain or loss,  if any,  realized  by the
         United States holder will not be recognized.

     5.  If the exchange made by an  exchanging  United States holder is treated
         as a taxable exchange, then gain, if any, realized by the United States
         holder will be  recognized.  Loss, if any,  realized by the  exchanging
         United States holder will be  recognized  only to the extent  permitted
         under the wash sale rules of Section 1091 of the Internal Revenue Code.
         You are  advised to consult  your own tax  advisor as to the  potential
         application of the wash sale rules.

     6.  Except as discussed  below,  gain or loss  recognized  by an exchanging
         United  States  holder of old junior  subordinated  debentures  will be
         treated as  capital  gain or loss.  Gain  recognized  by an  exchanging
         United States holder will be treated as ordinary income,  to the extent
         of any market discount on the old junior  subordinated  debentures that
         has accrued during the period that the exchanging  United States holder
         held the old junior subordinated debentures and that has not previously
         been  included  in income by the United  States  holder.  An old junior
         subordinated  debenture  generally  will be  considered  to  have  been
         acquired  with  market  discount  if the issue  price of the old junior
         subordinated  debenture at the time of acquisition exceeded the initial
         tax basis of the old junior subordinated  debenture in the hands of the
         United States holder by more than a specified de minimis amount. Market
         discount  accrues on ratable  basis,  unless the United  States  holder
         elects to accrue the market discount using a constant-yield  method. If
         the exchange made by an exchanging United States holder is treated as a
         recapitalization,  then any accrued  market  discount on the old junior
         subordinated  debentures that is not recognized on the exchange will be
         transferred to the new senior subordinated debentures received.

     7.  If the exchange made by an  exchanging  United States holder is treated
         as  a   recapitalization,   then  the  tax  basis  of  the  new  senior
         subordinated  debentures  received  in the hands of the  United  States
         holder  will be  equal to the  adjusted  tax  basis  of the old  junior
         subordinated debentures transferred in the exchange. The holding period
         of the new senior  subordinated  debentures  will  include  the holding
         period of the old junior  subordinated  debentures  surrendered  in the
         exchange.

     8.  If the exchange made by an  exchanging  United States holder is treated
         as  a  taxable  exchange,   then  the  tax  basis  of  the  new  senior
         subordinated  debentures  received  in the hands of the  United  States
         holder will be equal to their issue  price.  The holding  period of the
         new senior subordinated  debentures will not include the holding period
         of the old junior subordinated debentures surrendered in the exchange.

     Tax Treatment of the New Senior Subordinated Debentures

     Stated Interest

     Interest on a new senior subordinated  debenture,  other than interest that
is not "qualified stated interest," will be taxable to a United States holder as
ordinary  interest  income  at the time  that the  interest  is  received  or is
accrued,  in accordance with the United States holder's method of accounting for
federal income tax purposes.  In general,  qualified  stated  interest is stated
interest  that is  unconditionally  payable at least  annually at a single fixed
rate during the entire term of a debt obligation.

     Original Issue Discount

     General.  Whether the new senior  subordinated  debentures  are issued with
original  issue  discount  (OID) will depend upon whether the issue price of the
new senior  subordinated  debentures is  calculated  with respect to their issue
price or their fair market value. If, as discussed above, the issue price of the
new senior subordinated  debentures is equal to their principal amount, then the
new senior  subordinated  debentures would not be treated as issued with OID and
the rest of the discussion under this heading  "--Original Issue Discount" would
not be applicable to the new senior  subordinated  debentures.  If, on the other
hand, the issue price of the new senior subordinated  debentures is based on the
fair market value of the new senior  subordinated  debentures  or the old junior
subordinated  debentures,  then the new senior subordinated  debentures probably
would  be  treated  as  issued  with  OID.  The  amount  of OID on a new  senior
subordinated  debenture will be equal to the excess of (1) the stated redemption
price at maturity of the new senior  subordinated  debenture  over (2) the issue
price  of the  new  senior  subordinated  debenture,  determined  in the  manner
described  above.  The  stated  redemption  price at  maturity  of a new  senior
subordinated debenture is the sum of all payments on the new senior subordinated
debenture other than payments of qualified stated interest.

     Subject to the  discussion  below  under  "-Acquisition  Premium," a United
States  holder  of a new  senior  subordinated  debenture  issued  with OID must
include  OID in  income,  as  ordinary  interest  income,  as it  accrues,  on a
constant-yield  basis,  before the receipt of cash  attributable to this income,
and will be required to include in income  increasingly  greater  amounts of OID
over  the life of the new  senior  subordinated  debenture.  The  amount  of OID
includible in income by a United States holder is the sum of the daily  portions
of OID with respect to the new senior subordinated debenture for each day during
the  taxable  year or portion  of the  taxable  year on which the United  States
holder holds the new senior  subordinated  debenture,  known as accrued OID. The
daily portion is determined by allocating to each day in any "accrual  period" a
pro rata portion of the OID allocable to that accrual  period.  Accrual  periods
with  respect  to a new  senior  subordinated  debenture  may be of  any  length
selected by the United States holder and may vary in length over the term of the
new senior  subordinated  debenture,  so long as (1) no accrual period is longer
than one year and (2) each scheduled payment of interest or principal on the new
senior  subordinated  debenture  occurs on  either  the final or first day of an
accrual period. The amount of OID allocable to an accrual period is equal to the
excess  of (1) the  product  of the  adjusted  issue  price  of the  new  senior
subordinated  debenture at the beginning of the accrual  period and the yield to
maturity of the new senior  subordinated  debenture,  determined on the basis of
compounding  at the close of each accrual  period and properly  adjusted for the
length of the accrual  period,  over (2) the sum of the  payments  of  qualified
stated interest on the new senior  subordinated  debenture that are allocable to
the accrual  period.  The  "adjusted  issue price" of a new senior  subordinated
debenture at the  beginning of any accrual  period is the issue price of the new
senior  subordinated  debenture,  increased by the amount of accrued OID for all
prior  accrual  periods and  decreased by the amount of any payments  previously
made on the new senior  subordinated  debenture other than payments of qualified
stated interest.  The amount of OID allocable to an initial short accrual period
may be computed using any reasonable  method, if all other accrual periods other
than a final  short  accrual  period  are of equal  length.  The  amount  of OID
allocable  to the final  accrual  period is the  difference  between  the amount
payable at the  maturity of the new senior  subordinated  debenture  and the new
senior subordinated  debenture's adjusted issue price as of the beginning of the
final accrual period.

     In general, the effect of the OID provisions described above is that United
States  holders  will  realize  interest  income on the new senior  subordinated
debentures  on  a  constant-yield   basis  over  the  term  of  the  new  senior
subordinated  debentures;  United  States  holders  generally  will not  realize
additional  income on the receipt of payments,  other than payments of qualified
stated  interest,  on the new  senior  subordinated  debentures,  even if  those
payments are denominated as interest.

     Acquisition  Premium.  A United  States  holder that  acquires a new senior
subordinated  debenture  for an  amount  less  than or  equal  to the sum of all
amounts payable on the new senior  subordinated  debenture after the acquisition
date,  other than payments of qualified  stated  interest,  but in excess of its
adjusted issue price (this excess being "acquisition premium") and that does not
make the  election  described  below under  "Election  To Treat All  Interest As
Original  Issue  Discount,"  is  permitted  to reduce the daily  portions of OID
includible  in its  income.  The  amount  of this  reduction  is  calculated  by
multiplying  the daily  portion of OID by a fraction,  the numerator of which is
the excess of the United  States  holder's  adjusted tax basis in the new senior
subordinated debenture immediately after its acquisition over the adjusted issue
price of the new senior subordinated debenture,  and the denominator of which is
the excess of the sum of all  amounts  payable  on the new  senior  subordinated
debenture after the acquisition  date,  other than payments of qualified  stated
interest,  over  the  adjusted  issue  price  of  the  new  senior  subordinated
debenture.  The ability to reduce OID inclusions to reflect  acquisition premium
in the manner  described  above is  specifically  available  to a United  States
holder (1) that acquires new senior subordinated debentures with OID pursuant to
the exchange offer in a transaction  treated as a recapitalization  and (2) that
realizes a loss on the exchange that it is not permitted to recognize  under the
recapitalization  rules,  with the consequence that its initial tax basis in the
new senior  subordinated  debentures  exceeds the adjusted  issue price of those
debentures.

     Election To Treat All Interest as Original Issue Discount.  A United States
holder may elect to include in gross income all  interest  that accrues on a new
senior  subordinated  debenture using the constant-yield  method described above
under the heading  "Original Issue Discount  -General,"  with the  modifications
described  below.  For  purposes  of this  election,  interest  includes  stated
interest,  OID, market discount and de minimis market  discount,  as adjusted by
any acquisition premium.

     In  applying  the  constant-yield  method  to  a  new  senior  subordinated
debenture  with respect to which this election has been made, the issue price of
the new senior  subordinated  debenture  will equal the electing  United  States
holder's  adjusted basis in the new senior  subordinated  debenture  immediately
after its acquisition,  the issue date of the new senior subordinated  debenture
will be the date of its  acquisition by the electing United States holder and no
payments on the new senior subordinated debenture will be treated as payments of
qualified  stated interest.  This election  generally will apply only to the new
senior  subordinated  debenture  with respect to which it is made and may not be
revoked  without  the  consent  of  the  IRS.  If  the  election  to  apply  the
constant-yield method to all interest on a new senior subordinated  debenture is
made with  respect to a market  discount  debenture,  then the  electing  United
States holder will be treated as having made the election  discussed below under
"Market  Discount" to include market discount in income  currently over the life
of all debt instruments held or thereafter acquired by the United States holder.

     Market Discount

     A new  senior  subordinated  debenture  will be  considered  to be a market
discount  debenture if the adjusted  issue price of the new senior  subordinated
debenture  at the time of  acquisition  exceeds the initial tax basis of the new
senior  subordinated  debenture in the hands of the United States holder by more
than a specified de minimis  amount.  If this excess is not  sufficient to cause
the new senior subordinated  debenture to be a market discount  debenture,  this
excess constitutes "de minimis market discount." In addition, as discussed above
under   "Exchange  of  New  Senior   Subordinated   Debentures  for  Old  Junior
Subordinated  Debentures-The  Exchange," if a United States holder  acquires new
senior  subordinated  debentures  pursuant to the exchange  offer in an exchange
treated as a  recapitalization,  then accrued  market  discount on an old junior
subordinated  debenture  that is not taken into account in  connection  with the
exchange will carry over to the new senior  subordinated  debenture  received in
exchange.

     Any gain  recognized  on the  receipt of payments  on or  disposition  of a
market discount  debenture will be treated as ordinary income to the extent that
this  gain  does not  exceed  the  accrued  market  discount  on the new  senior
subordinated  debenture.  Alternatively,  a  United  States  holder  of a market
discount debenture may elect to include market discount in income currently over
the life of the new senior subordinated debenture.  This election shall apply to
all debt instruments with market discount acquired by the electing United States
holder on or after the first day of the first taxable year to which the election
applies.  This  election  may not be revoked  without  the consent of the IRS. A
United States holder that makes the election  described  under  "Original  Issue
Discount-Election  To Treat All  Interest as Original  Issue  Discount"  will be
deemed to have elected to include market discount in income currently.

     Market  discount on a market  discount  debenture  will accrue on a ratable
basis  unless the United  States  holder  elects to accrue this market  discount
using a constant-yield  method. This election shall apply only to the new senior
subordinated  debenture  with respect to which it is made and may not be revoked
without  the  consent of the IRS. A United  States  holder of a market  discount
debenture  that does not elect,  and is not deemed to have  elected,  to include
market  discount  in  income  currently  generally  will be  required  to  defer
deductions  for net  direct  interest  expense  with  respect  to the new senior
subordinated  debenture (defined for each taxable year as the excess of interest
expense  allocable  to the new  senior  subordinated  debenture  over  interest,
including  OID,  includible in income in respect of the new senior  subordinated
debenture)  in an amount not exceeding  the accrued  market  discount on the new
senior  subordinated  debenture  until the  maturity or  disposition  of the new
senior subordinated debenture.

     Purchase, Sale and Retirement of New Senior Subordinated Debentures

     A United  States  holder's  initial tax basis in a new senior  subordinated
debenture,  determined  in the manner  described  above under  "Exchange  of New
Senior  Subordinated  Debentures  for  Old  Junior  Subordinated  Debentures-The
Exchange,"  will  be  increased  by the  amount  of any OID or  market  discount
included in the United  States  holder's  income with  respect to the new senior
subordinated  debenture  and  reduced by the amount of any  payments  on the new
senior subordinated  debenture other than payments of qualified stated interest.
A United  States holder  generally  will  recognize  gain or loss on the sale or
retirement  of a new senior  subordinated  debenture  in an amount  equal to the
difference  between the amount  realized on the sale or  retirement,  other than
amounts  attributable to accrued but unpaid  interest,  which will be taxable as
ordinary  income,  and the tax basis of the new senior  subordinated  debenture.
Except to the extent  described  above under  "-Market  Discount,"  gain or loss
recognized on the sale or retirement of a new senior subordinated debenture will
be capital  gain or loss and will be  long-term  capital gain or loss if the new
senior subordinated debenture has been held for more than one year.

     Nonparticipation in the Exchange Offer

     A United States holder that does not  participate in the exchange offer and
instead  retains its old junior  subordinated  debentures will not recognize any
gain or loss as a result of the consummation of the exchange offer.

                                  LEGAL MATTERS

     The  validity  of our new senior  subordinated  debentures  offered by this
prospectus will be passed upon for us by Morgan,  Lewis & Bockius LLP, New York,
New York.

                                     EXPERTS


     The financial  statements and related financial  statement  schedule of CII
Financial,  Inc. and subsidiaries as of December 31, 2000 and 1999, and for each
of the three  years in the period  ended  December  31,  2000,  included in this
prospectus have been audited by Deloitte & Touche LLP, independent  auditors, as
stated in their report appearing  herein,  and have been so included in reliance
upon the  reports  of such  firm  given  upon  their  authority  as  experts  in
accounting and auditing.






                                     ANNEX I

GLOSSARY OF SELECTED INSURANCE TERMS

The following terms when used in this Prospectus have the following meanings:

Assume            To  receive  from a ceding  company,  all or a portion  of
                  a risk in consideration of a premium.

Cede              To transfer to a reinsurer,  all or a portion of a risk in
                  consideration  of a premium.

Combined ratio         The  sum  of the loss ratio, the  underwriting  expense
                                    ratio and the policyholders' dividend ratio,
                                    expressed as a percentage.  A combined ratio
                                    less than  100%  indicates  an  underwriting
                                    profit.

Direct written premiums        Premiums   written  by  an  insurer   before  th
                                assumption  and  cession  of reinsurance.

Loss ratio                     The  ratio
                                    arrived at by dividing  the amount of losses
                                    and loss  adjustment  expenses by net earned
                                    premiums.

Losses                         For   workers'
                                    compensation    insurance,    payments   and
                                    reserves   needed  to   provide   indemnity,
                                    medical and rehabilitation  costs to injured
                                    workers.

Loss adjustment  expenses           The  expenses of
                                    settling claims, including legal, other fees
                                    and general expenses.

Netearned  premiums                 The portion of
                                    premiums applicable to the expired period of
                                    policies after the assumption and cession of
                                    reinsurance.

Net written premiums                Premiums   retained  by  an  insurer  after
                                    the   assumption  and  cession  of
                                    reinsurance.

Participating policy                An  insurance  policy
                                    where  the   policyholders   may  receive  a
                                    "dividend"  which  is a  partial  return  of
                                    premium,  after the policy  period if, among
                                    other   factors,   the  insured  has  had  a
                                    favorable  claims history during the period;
                                    that is, the policyholder  "participates" in
                                    the  savings   resulting  from  a  favorable
                                    claims history, among other factors.

Policy acquisition   costs          Agents'   and
                                    brokers' commissions,  premium taxes, boards
                                    and bureau fees, marketing, underwriting and
                                    other  direct   expenses   associated   with
                                    acquiring and retaining business.

Policyholders' dividend  ratio      The ratio  arrived at by
                                    dividing   the   amount  of   policyholders'
                                    dividends incurred by net earned premiums.

Policyholders' surplus              The sum remaining after
                                    all  liabilities  are  subtracted  from  all
                                    assets,    applying   statutory   accounting
                                    principles.   This   sum  is   regarded   as
                                    financial protection to policyholders in the
                                    event   an   insurance    company    suffers
                                    unexpected or catastrophic losses.

Quota share   reinsurance           A   form   of
                                    reinsurance  in which the reinsurer  assumes
                                    an  agreed   percentage   of  certain  risks
                                    insured  by  the  ceding  insurer  up  to  a
                                    specified  amount,  and shares  premiums and
                                    losses proportionately.

Reinsurance                         An agreement  whereby an original  insurer

remits a portion of the premium to a reinsurer as payment for the reinsurers
assumption of a portion
of the risk.  Reinsurance  can be effected by  "treaties,"  where a  reinsurance
treaty automatically covers all risks of a defined category, amount and type, or
by "facultative  reinsurance."  Facultative reinsurance is negotiated between an
original insurer and the reinsurer on an individual, contract-by-contract basis.

Reserves or loss  reserves          A balance  sheet
                                    liability  for  unpaid  losses  representing
                                    estimates of amounts  needed to pay reported
                                    and  unreported   claims  and  related  loss
                                    adjustment expenses.

Statutory accounting                Recording
                                    transactions    and   preparing    financial
                                    statements in accordance  with the rules and
                                    procedures     adopted     by     regulatory
                                    authorities,    generally    reflecting    a
                                    liquidating,  rather  than a going  concern,
                                    concept of accounting.

Treaty                              See Reinsurance.

Unassigned funds                    The  cumulative
                                    amount  of   retained   net   profits   from
                                    insurance  operations,   or  earned  surplus
                                    including  investment  income, as determined
                                    under statutory accounting principles.

Underwriting                        The  process   whereby  an  insurer  reviews
                                    applications    submitted    for   insurance
                                    coverage  and  determines  whether  it  will
                                    accept all or part, and at what premium,  of
                                    the coverage being requested.

Underwriting  expenses             The aggregate of policy
                                    acquisition   costs  and  the   portion   of
                                    administrative,  general and other  expenses
                                    attributable to insurance operations.

Underwriting expense  ratio         For generally accepted
                                    accounting  principles  ("GAAP"),  the ratio
                                    arrived  at by  dividing  the amount of GAAP
                                    underwriting    expenses   by   net   earned
                                    premiums.  For statutory  accounting  basis,
                                    the ratio  arrived at by dividing the amount
                                    of  statutory  underwriting  expenses by net
                                    written premiums.

Underwriting profit (loss)          The amount of net income
                                    (loss) from insurance operations,  exclusive
                                    of net investment or other income.


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

CII Financial, Inc. and Subsidiaries                                      Page


Management Report on Consolidated Financial Statements                    F-2
Report of Independent Auditors                                            F-3
Consolidated Financial Statements for the Years Ended December 31,
   2000, 1999 and 1998:
   Consolidated Balance Sheets                                            F-4
   Consolidated Statements of Operations                                  F-5
   Consolidated Statements of Stockholder's Equity                        F-6
   Consolidated Statements of Cash Flows                                  F-7
   Notes to Consolidated Financial Statements                             F-8
   Supplemental Financial Statement Schedule                              F-25






MANAGEMENT REPORT ON CONSOLIDATED FINANCIAL STATEMENTS

The  management  of CII  Financial,  Inc. is  responsible  for the integrity and
objectivity  of  the  accompanying   consolidated   financial  statements.   The
statements have been prepared in conformity with accounting principles generally
accepted in the United States of America  applied on a consistent  basis and are
not  misstated  due to fraud or material  error.  The  statements  include  some
amounts that are based upon the Company's best estimates and judgment.


The  accounting  systems and  controls  of the  Company are  designed to provide
reasonable   assurance  that   transactions  are  executed  in  accordance  with
management's  authorization,   that  the  financial  records  are  reliable  for
preparing  financial  statements and maintaining  accountability for assets, and
that assets are safeguarded against losses from unauthorized use or disposition.
Management  believes that for the year ended December 31, 2000, such systems and
controls were adequate to meet the objectives discussed herein.


The  accompanying   consolidated  financial  statements  have  been  audited  by
independent  certified  public  accountants,  whose audits  thereof were made in
accordance with auditing  standards  generally  accepted in the United States of
America  and  included a review of  internal  accounting  controls to the extent
necessary to design audit procedures aimed at gathering  sufficient  evidence to
provide a reasonable  basis for their opinion on the fairness of presentation of
the consolidated financial statements taken as a whole.



Kathleen M. Marlon,
Chairman and
    Chief Executive Officer


John F. Okita
Chief Financial Officer






Report of Independent Auditors





To the Board of Directors and Stockholder of
CII Financial, Inc.
Las Vegas, Nevada


                  We have audited the accompanying  consolidated  balance sheets
of CII Financial,  Inc. and Subsidiaries (the "Company") as of December 31, 2000
and 1999 and the related  consolidated  statements of operations,  stockholder's
equity,  and cash flows for each of the three years in the period ended December
31, 2000.  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 auditing  standards
generally accepted in the United States of America. 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 consolidated financial statements referred
to above present fairly, in all material  respects,  the consolidated  financial
position of CII Financial,  Inc. and  Subsidiaries as of
December 31, 2000 and 1999,
and the  consolidated  results of their operations and their cash flows for each
of the three years in the period  ended  December  31, 2000 in  conformity  with
accounting principles generally accepted in the United States of America.

                  Our  audits  were  conducted  for the  purpose  of  forming an
opinion on the basic  consolidated  financial  statements  taken as a whole. The
supplemental  schedule  listed  in  the  index  to  the  consolidated  financial
statements  is  presented  for the purpose of  additional  analysis and is not a
required part of the basic consolidated  financial statements.  This schedule is
the responsibility of the Company's management. Such schedule has been subjected
to the  auditing  procedures  applied  in our  audits of the basic  consolidated
financial  statements  and, in our  opinion,  is fairly  stated in all  material
respects  when  considered  in  relation  to the  basic  consolidated  financial
statements taken as a whole.


/s/ DELOITTE & TOUCHE LLP
Las Vegas, Nevada
February 13, 2001
(except for Note 7, as to which the date is February 28, 2001)







                      CII FINANCIAL, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands except for share data)




                                                                                December 31,
                                                                          2000                1999


ASSETS
Invested assets:
                                                                                      

    Debt securities, available-for-sale, at fair value                  $177,671            $165,296
    Debt securities, held-to-maturity, at amortized cost                  21,258              25,023
    Preferred stock, at fair value                                         5,130               3,486
    Mortgage loans on non-affiliated real estate                          12,362               4,371
Total invested assets                                                    216,421             198,176

Cash and cash equivalents                                                 28,666              16,833
Reinsurance recoverable                                                  247,205             131,862
Premiums receivable (net of allowances of $1,449 and $1,134)              11,785               9,391
Investment income receivable                                               2,712               2,786
Deferred policy acquisition costs                                          2,015               2,378
Mortgage loans on affiliated real estate                                   1,257               5,004
Real estate limited partnership                                              807               6,559
Federal income taxes receivable                                            1,945               4,896
Deferred income taxes                                                     16,251              17,344
Property and equipment, net                                                4,126               8,354
Other assets                                                                 412                 755
           TOTAL ASSETS                                                 $533,602            $404,338

LIABILITIES
Reserve for loss and loss adjustment expenses                           $374,554            $244,394
Unearned premiums                                                         13,493              13,300
Ceded reinsurance premiums payable                                        11,073               9,321
Convertible subordinated debentures                                       47,059              50,498
Accounts payable and other accrued expenses                               19,708              15,265
Payable to affiliates                                                      1,708               2,768
Income tax payable                                                         1,413
Deferred tax liability                                                     1,242               2,739
            TOTAL LIABILITIES                                            470,250             338,285

COMMITMENTS AND CONTINGENCIES

STOCKHOLDER'S EQUITY
Common stock, no par value, 1,000 shares
    authorized; 100 shares issued and outstanding                          3,604               3,604
Additional paid-in capital                                                64,450              64,450
Accumulated other comprehensive loss:
      Unrealized holding loss on available-for-sale investments           (4,535)            (12,200)
(Accumulated deficit) retained earnings                                     (167)             10,199
            TOTAL STOCKHOLDER'S EQUITY                                    63,352              66,053

            TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                  $533,602            $404,338




        See the accompanying notes to consolidated financial statements.




                      CII FINANCIAL, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (In thousands)




                                                              Year Ended December 31,
                                                       2000          1999           1998


REVENUES
                                                                          

  Direct written premiums, gross                     $203,268       $148,824       $153,914
  Changes in direct unearned premiums                    (193)        (2,142)           127

  Direct earned premiums, gross                       203,075        146,682        154,041
  Less:  premiums ceded                                77,520         63,727         19,767

  Net earned premiums                                 125,555         82,955        134,274
  Net investment income                                15,074         15,776         18,241
  Net realized investment (losses) gains                 (620)          (381)         1,988

      Total revenues                                  140,009         98,350        154,503

COSTS AND EXPENSES
  Loss and loss adjustment expenses                   274,280        157,424        115,759
  Reinsurance recoveries                             (164,400)       (95,963)       (21,412)

  Net loss and loss adjustment expenses               109,880         61,461         94,347
  Policy acquisition costs                             12,075          6,339         19,216
  General and administrative and other                 23,507         19,749         18,761
  Asset impairment                                      3,000
  Interest expense                                      3,599          3,706          4,301

     Total costs and expenses                         152,061         91,255        136,625

(LOSS) INCOME BEFORE FEDERAL INCOME TAX
(BENEFIT) EXPENSE AND EXTRAORDINARY GAIN              (12,052)         7,095         17,878

Federal income tax (benefit) expense                   (3,669)         3,602          4,166

(LOSS) INCOME BEFORE EXTRAORDINARY GAIN                (8,383)         3,493         13,712

Extraordinary gain from debt extinguishment
(net of income tax of
$353, $59 and $25)                                        654            111             48

NET (LOSS) INCOME                                    $ (7,729)      $  3,604       $ 13,760





        See the accompanying notes to consolidated financial statements.







                      CII FINANCIAL, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
                        (In thousands, except share data)




                                           Common  Stock                  Accumulated                   (Accumulated
                                                             Additional      Other                        Deficit)        Total
                                       Number of             Paid-in     Comprehensive  Comprehensive     Retained    Stockholder's
                                        Shares      Amount    Capital    Income (Loss)  Income (Loss)     Earnings       Equity
                                      ------------ --------- ----------- -------------- --------------- ------------- --------------

                                                                                                    

BALANCE, JANUARY 1, 1998                    100      $ 3,604   $60,367      $  672                         $(7,165)      $57,478

Comprehensive income:
  Net income                                                                                $13,760         13,760        13,760
  Unrealized gain on
  available-for-sale
     investments, net of tax                                                   (82)            (82)                          (82)
  Reclassification adjustment for
     gains included in net income                                           (1,292)         (1,292)                       (1,292)
Comprehensive income                                                                        $12,386
Capital contribution from parent                                 3,665                                                     3,665
Stock option activity                                               418                                                      418

BALANCE, DECEMBER 31, 1998                  100        3,604    64,450        (702)                          6,595        73,947

Comprehensive income:
  Net income                                                                                 $3,604          3,604         3,604
  Unrealized loss on
  available-for-sale
     investments, net of tax                                               (11,746)         (11,746)                     (11,746)
  Reclassification adjustment for
     losses included in net income                                             248              248                          248
Comprehensive loss                                                                        $  (7,894)

BALANCE, DECEMBER 31, 1999                  100        3,604    64,450     (12,200)                         10,199        66,053

Comprehensive income:
  Net loss                                                                                  $(7,729)        (7,729)       (7,729)
  Unrealized gain on
  available-for-sale
     investments, net of tax                                                 7,262            7,262                        7,262
  Reclassification adjustment for
     losses included in net income                                             403              403                          403

Comprehensive loss                                                                           $  (64)
Dividend paid to parent                                                                                     (2,637)       (2,637)

BALANCE, DECEMBER 31, 2000                  100       $3,604   $64,450    $ (4,535)                        $  (167)      $63,352



     See the accompanying notes to consolidated financial statements.




                      CII FINANCIAL, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)




                                                                       Year Ended December 31,
                                                                   2000                          1999         1998


CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                    

  Net (loss) income                                              $(7,729)                         $3,604     $13,760
  Adjustments to reconcile net (loss) income to net
       cash provided by operating activities:
    Extraordinary gain                                            (1,007)                           (170)        (73)
    Depreciation and amortization                                  1,514                           1,220       1,550
    Provision for asset impairment                                 3,000
    Provision for losses on premiums                                                                (144)
    Change in assets and liabilities:
       Premiums receivable                                        (2,393)                          1,365       1,078
       Investment income receivable                                   74                              (3)      1,768
       Deferred policy acquisition costs                             363                            (574)         (3)
       Payable to affiliates                                        (360)                            662      10,213
       Reinsurance recoverable                                  (115,343)                        (73,438)    (37,011)
       Federal income taxes receivable                               236                          (4,404)       (697)
       Deferred income taxes                                        (403)                          5,887      (1,637)
       Reserve for loss and loss adjustment expense              130,160                          32,130       9,565
       Unearned premiums                                             193                           2,142        (127)
       Accounts payable and other accrued expenses                 4,443                          (3,523)      4,889
       Ceded reinsurance premiums payable                          1,752                             582       7,843
       Other assets                                                1,703                           5,142     (13,988)
    Net cash (used in) provided by operating activities           16,203                         (29,522)     (2,870)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                              (839)                         (4,176)     (4,395)
  Purchase of available-for-sale investments                    (171,369)                       (291,863)   (682,334)
  Proceeds from sales/maturities of available-for-sale
      investments                                                169,103                         291,919     687,415
  Purchase of held-to-maturity investments                        (1,662)                         (7,133)    (38,056)
  Proceeds from maturities of held-to-maturity
      investments                                                  5,466                          36,077      18,087
    Net cash provided by (used in) investing activities              699                          24,824     (19,283)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Repurchase of convertible subordinated debentures               (2,432)                           (583)     (3,143)
  Dividend to Sierra                                              (2,637)
  Capital contribution                                                                                         3,665
  Stock option activity                                                                                          418
    Net cash (used in) provided by financing activities           (5,069)                           (583)        940

NET CHANGE IN CASH AND CASH EQUIVALENTS                           11,833                          (5,281)    (21,213)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                  16,833                          22,114      43,327
CASH AND CASH EQUIVALENTS AT END OF PERIOD                       $28,666                         $16,833     $22,114

SUPPLEMENTAL DISCLOSURES OF CASH FLOW DATA
  Cash paid during the year for interest (net of amount           $3,713                          $3,724      $4,380
capitalized)
  Cash paid during the year for income taxes                           7                           1,834       7,220



        See the accompanying notes to consolidated financial statements.





                               CII FINANCIAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              For the Years Ended December 31, 2000, 1999 and 1998






1.    Business

     CII Financial,  Inc. ("CII  Financial")  was  incorporated  in the State of
California on September  15, 1988.  On October 31, 1995 Sierra Health  Services,
Inc. ("Sierra") acquired CII Financial for approximately $76.3 million of common
stock in a transaction accounted for as a pooling of interests. CII Financial is
a holding company primarily engaging in writing workers' compensation  insurance
through its wholly-owned  subsidiaries,  California  Indemnity Insurance Company
("California  Indemnity"),  Commercial  Casualty Insurance Company  ("Commercial
Casualty"), CII Insurance Company ("CII Insurance") and Sierra Insurance Company
of Texas ("Sierra Texas").

     As used herein,  the term "the Company" means CII  Financial,  Inc. and its
subsidiaries,  and the term "CII Financial" means CII Financial, Inc., exclusive
of such subsidiaries.

2.    Summary of Significant Accounting Policies

     Principles of Consolidation.  All significant intercompany transactions and
balances have been  eliminated.  The  consolidated  financial  statements of CII
Financial  include  the  accounts  of  all  of  its  wholly-owned  subsidiaries,
California Indemnity,  Commercial Casualty, Sierra Texas, CII Insurance,  Sierra
Insurance Agency, CII Leasing,  Inc., Financial Assurance Company,  Ltd. and CII
Premium Finance Company.  CII Leasing,  Inc. and CII Premium Finance Company are
both inactive subsidiaries.


     Premium  Revenues.   Revenue  from  workers'   compensation   premiums  are
calculated by formula such that the premium  written is earned pro rata over the
term of the policy.  Premiums  written in excess of premiums earned are recorded
as unearned premium revenue. The premium for workers' compensation  insurance is
calculated  as a factor of an  insured's  payroll  dollars  during the period of
coverage.  At the inception of the policy,  annual payroll dollars are estimated
and the policy is issued with estimated  annual  premiums which are billed based
on this  estimate.  Actual  premiums  for  past  interim  coverage  periods  are
periodically  determined  through payroll  reporting and interim premium audits.
The final  actual  premium  is not  determined  until a final  premium  audit is
performed, which occurs after the policy has expired. Direct premiums earned but
not billed at the end of each accounting period are estimated and accrued, based
on historical premium audit trends. Differences between such estimates and final
billings  are  included  in current  operations.  Accrued  earned  but  unbilled
premiums are included with premiums receivable.  The number and dollar amount of
issued   workers'   compensation   insurance   policies   that  are  subject  to
retrospective  adjustments based on incurred or paid claims or experienced rated
premiums are not significant.


     General  and   Administrative   Expenses.   Policyholder's   dividends  and
management fees are included in general and administrative expenses.

     Deferred Policy  Acquisition  Costs.  Policy  acquisition  costs consist of
commissions,  premium  taxes and other  underwriting  costs,  which are directly
related to the  production  and  retention  of new and renewal  business and are
deferred  and  amortized  as the  related  premiums  are  earned.  Should  it be
determined  that future policy  revenues and earnings on invested funds relating
to existing insurance  contracts will not be adequate to cover related costs and
expenses, deferred costs are expensed.

     Cash and Cash Equivalents.  The Company considers cash and cash equivalents
as all highly liquid  instruments  with an original  maturity of three months or
less at the time of purchase.  The carrying amount of cash and cash  equivalents
approximates fair value because of the short maturity of these instruments.

     Investments.  Available-for-sale  debt securities and preferred  stocks are
stated at fair value with  unrealized  gains and losses  recorded  as a separate
component of other  comprehensive  income (loss),  net of deferred income taxes.
Held-to-maturity debt securities are carried at amortized cost.

     The insurance  subsidiaries  are required by state  regulatory  agencies to
maintain  certain  deposits  and must also meet  certain  net worth and  reserve
requirements.  The Company,  and its  subsidiaries,  are in compliance  with the
applicable minimum regulatory and capital requirements.

     Investment   income  is  recognized  when  earned.   Gains  and  losses  on
disposition  are based on net proceeds and the adjusted  carrying  amount of the
securities sold, using the specific identification method.


     The Company has an investment in a real estate limited  partnership that is
accounted  for under  the  equity  method.  Under the  equity  method,  original
investments  are  recorded  at cost  and  adjusted  by the  Company's  share  of
earnings, losses and distributions of the Partnership.


     Property and Equipment. Property and equipment, consisting of buildings and
leasehold  improvements,  furniture and fixtures,  data processing equipment and
vehicles,  is stated  at cost less  accumulated  depreciation.  Depreciation  is
computed on a  straight-line  basis over periods ranging from 5 to 10 years with
leasehold improvements depreciated over the term of the lease.

     Reinsurance. In the normal course of business,  insurance companies seek to
reduce the effects of events that may cause unfavorable  underwriting results by
reinsuring certain levels of risk in various levels of exposure with reinsurers.
Amounts  recoverable  from the reinsurers  are estimated in a manner  consistent
with the claim  liability  associated  with the  reinsured  policy.  Reinsurance
receivables,  including amounts related to paid and unpaid losses,  are reported
as assets rather than a reduction of the related liabilities.

     Reserve for Loss and Loss  Adjustment  Expenses.  The reserve for  workers'
compensation  loss and loss  adjustment  expense  ("loss and LAE")  consists  of
estimated  costs of each unpaid claim reported to the Company prior to the close
of the  accounting  period as well as those  incurred but not yet reported.  The
methods for establishing and reviewing such liabilities are continually reviewed
and  adjustments  are  reflected  in current  operations.  The Company  does not
discount its loss and LAE reserves.

     Income  Taxes.  The Company  accounts for income taxes using the  liability
method.  Deferred  income tax  assets  and  liabilities  result  from  temporary
differences  between the tax basis of assets and  liabilities  and the  reported
amounts in the consolidated  financial statements that will result in taxable or
deductible  amounts in future years. The Company's  temporary  differences arise
principally from certain net operating losses,  accrued  expenses,  reserves for
loss and LAE and depreciation. Federal income taxes are calculated pursuant to a
tax  allocation  agreement  between  Sierra and the  Company.  Income  taxes are
allocated  on a separate  return  basis for each  company and tax  benefits  are
recorded  only to the extent  that an entity  could  recoup  taxes paid in prior
years.

     Concentration of Credit Risk. The Company's financial  instruments that are
exposed to credit risk consist primarily of investments and accounts receivable.
The Company  maintains cash and cash  equivalents and  investments  with various
financial  institutions.  These  financial  institutions  are  located  in  many
different regions, and Company policy is designed to limit exposure with any one
institution.


     Credit risk with respect to accounts  receivable  is generally  diversified
due to the large number of entities  comprising the Company's  customer base and
their dispersion across many different industries. These customers are primarily
located in the states in which the  Company  operates,  principally  California,
Colorado,  Nevada and  Texas.  However,  the  Company  is  licensed  in and does
business in several other states.  The Company also has receivables from certain
reinsurers.   Reinsurance   contracts  do  not  relieve  the  Company  from  its
obligations to  policyholders.  Failure of reinsurers to honor their obligations
could  result in losses to the  Company.  The Company  evaluates  the  financial
condition of its reinsurers to minimize its exposure to significant  losses from
reinsurer  insolvencies.   All  reinsurers  that  the  Company  has  reinsurance
contracts with are rated A- or better by the A.M. Best Company.



     Recently  Issued  Accounting   Standards.   In  June  1998,  the  Financial
Accounting Standards Board (the "FASB") issued Statement of Financial Accounting
Standards  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities"  ("SFAS  133")  which,  as amended,  is  effective  for fiscal years
beginning after June 15, 2000. SFAS 133  establishes  additional  accounting and
reporting standards for derivative instruments and hedging activities.  SFAS 133
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position.  This statement also defines
and allows  companies to apply hedge  accounting to its  designated  derivatives
under certain  instances.  It also requires  that all  derivatives  be marked to
market on an ongoing basis. This applies whether the derivatives are stand-alone
instruments,  such as warrants or interest rate swaps, or embedded  derivatives,
such as call options contained in convertible debt  investments.  Along with the
derivatives,  in the case of qualifying  hedges, the underlying hedged items are
also to be marked to market.  These market value  adjustments are to be included
either in the income statement or other comprehensive  income,  depending on the
nature of the hedged  transaction.  The fair value of financial  instruments  is
generally  determined by reference to market values  resulting from trading on a
national  securities  exchange or in an over the counter market.  In cases where
derivatives relate to financial  instruments of non-public  companies,  or where
quoted  market  prices  are  otherwise  not  available,  such as for  derivative
financial  instruments,  fair value is based on estimates using present value or
other valuation techniques. The
Company does not believe  that it has any  derivative  instruments  and does not
have any hedging activities.  The majority of the Company's investments are held
by insurance companies,  which are regulated as to the types of investments they
may hold.

     In December  1999,  the  Securities  and Exchange  Commission  issued Staff
Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB
101").  SAB 101  clarifies  existing  accounting  principles  related to revenue
recognition in financial statements.  The Company is required to comply with the
provisions  of SAB 101 in its quarter  ended  December 31, 2000.  Based upon the
current nature of the Company's  operations,  SAB 101 did not have any impact on
the Company's results of operations.

     Business  Segment.  For each of the three year periods  ended  December 31,
2000, the Company operated in a single business segment,  workers'  compensation
insurance.


     Use  of  Estimates  in  the  Preparation  of  Financial   Statements.   The
preparation of the Company's  financial  statements  requires management to make
estimates  and  assumptions  that  affect  the  amounts of  reported  assets and
liabilities,  particularly  loss  and LAE  reserves  and  incurred  loss and LAE
reported in the financial  statements.  Loss and LAE reserves have a significant
degree of  uncertainty  when  related  to their  subsequent  payments.  Although
reserves are established on the basis of a reasonable  estimate,  it is not only
possible but probable that  reserves  will differ from their related  subsequent
developments.  Underlying  causes  for  this  uncertainty  include,  but are not
limited to, uncertainty in development  patterns and unanticipated  inflationary
trends  affecting  the  services  provided  by  the  insurance  contract.   This
uncertainty  can result in both  adverse  as well as  favorable  development  of
actual  subsequent  activity  when  compared  to the  reserve  established.  Any
subsequent change in loss and LAE reserves  established in a prior year would be
reflected in the current year's operating results.

3.    Property and Equipment

 Property  and  equipment  at  December  31,   consists  of  the  following  (in
thousands):


                                                               2000        1999
                Buildings and leasehold improvements           $974      $1,124
                Furniture, fixtures and equipment             3,071       3,003
                Data processing equipment and software        3,920       3,560
                Construction in progress                      1,544       5,178
                Less:  accumulated depreciation              (5,383)     (4,511)
                  Net property and equipment                 $4,126      $8,354

    Depreciation expense in 2000, 1999 and 1998 was $1,368,000,  $1,075,000 and
$1,345,000, respectively.

     During the second quarter of 2000 the Company  wrote-off  capitalized costs
of $3.0 million related to the application  development of an information system
software  project that was canceled because the vendor was unable to fulfill its
contractual obligations. The amounts written off include software and consulting
costs of $1,621,000 and capitalized internal personnel costs of $1,379,000.







4.    Investments


     The following table  summarizes the Company's debt securities and preferred
stock investments as of December 31, 2000 (in thousands):




                                                                                          Gross        Gross
                                                                          -----------  Unrealized    Unrealized   Fair Value
                                                                           Amortized      Gains        Losses
                                                                             Cost
Available-for-Sale:
U.S. Government
                                                                                                        

    And its Agencies..........................................               $134,143        $ 313        $5,393    $129,063
Municipal Obligations.........................................                 13,510           44           280      13,274
Corporate Bonds...............................................                 36,874           70         1,664      35,280
Other.........................................................                     54                                     54
Total Debt Securities.........................................                184,581          427         7,337     177,671
Preferred Stock...............................................                  5,212                         82       5,130
   Total Available-for-Sale...................................               $189,793         $427        $7,419    $182,801

Held-to-Maturity
U.S. Government
    And its Agencies..........................................                $12,776         $278         $ 688     $12,366
Municipal Obligations.........................................                  2,886           66                     2,952
Corporate Bonds...............................................                  4,981          139           160       4,960
Other.........................................................                    615                                    615
  Total Held-to-Maturity......................................                $21,258         $483          $848     $20,893



     The following table  summarizes the Company's debt securities and preferred
stock investments as of December 31, 1999 (in thousands):



                                                                                          Gross        Gross
                                                                          -----------  Unrealized    Unrealized   Fair Value
                                                                           Amortized      Gains        Losses
                                                                             Cost
Available-for-Sale:
U.S. Government
                                                                                                        
    And its Agencies..........................................               $101,102         $122       $13,041    $ 88,183
Municipal Obligations.........................................                 31,818           20         1,236      30,602
Corporate Bonds...............................................                 32,907           45         1,730      31,222
Other.........................................................                 17,908                      2,619      15,289
Total Debt Securities.........................................                183,735          187        18,626     165,296
Preferred Stock...............................................                  3,817                        331       3,486
  Total Available-for-Sale....................................               $187,552         $187       $18,957    $168,782

Held-to-Maturity
U.S. Government
    And its Agencies..........................................                 $9,782         $341         $ 708     $ 9,415
Municipal Obligations.........................................                  5,558           64            55       5,567
Corporate Bonds...............................................                  5,738          115                     5,853
Other.........................................................                  3,945                        751       3,194
  Total Held-to-Maturity......................................                $25,023         $520        $1,514    $ 24,029



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






     The  contractual  maturities  of  available-for-sale   debt  securities  at
December 31, 2000 are shown below. Actual maturities may differ from contractual
maturities because borrowers may have the right to call or prepay obligations.





(in thousands)                                                                 Amortized            Estimated
                                                                                 Cost               Fair Value
                                                                                           

Due in one year or less.......................................              $  31,214            $  31,262
Due after one year through five years.........................                 38,208               38,260
Due after five years through ten years........................                  8,096                8,041
Due after ten years through fifteen years.....................                 11,484               11,272
Due after fifteen years.......................................                 95,579               88,836
     Total....................................................               $184,581             $177,671



     The contractual  maturities of held-to-maturity debt securities at December
31,  1999 are  shown  below.  Actual  maturities  may  differ  from  contractual
maturities because borrowers may have the right to call or prepay obligations:



(in thousands)                                                                Amortized           Estimated
                                                                                 Cost             Fair Value
                                                                                           
Due in one year or less.......................................               $  1,729            $  1,741
Due after one year through five years.........................                  7,191               7,240
Due after five years through ten years........................
Due after ten years through fifteen years.....................                  4,915               5,163
Due after fifteen years.......................................                  7,423               6,749
     Total....................................................                $21,258            $ 20,893



     Gross realized gains on investments  for the years ended December 31, 2000,
1999 and 1998  were  $450,000,  $261,000  and  $4,120,000,  respectively.  Gross
realized  losses on investments  for the years ended December 31, 2000, 1999 and
1998 were $1,070,000, $642,000 and $2,132,000, respectively.

     Investment  income,  by major  category of  investments,  is  summarized as
follows (in thousands):





                                                                   Year Ended December 31,
                                                    2000                               1999            1998

                                                                                             
Interest from debt securities                       $14,035                        $14,387            $17,175
Dividend income from preferred stock                    335                            411                511
Mortgage interest                                       842                          1,130                734
Other                                                    45                         ______
     Total investment income                         15,257                         15,928             18,420
Investment expenses                                     183                             152               179
     Net investment income                          $15,074                        $15,776            $18,241


     Of the  total  debt  securities  and  cash  equivalents,  $161,618,000  and
$171,639,000,  at fair value,  were on deposit with  regulatory  authorities  in
compliance with certain legal requirements  related to the insurance  operations
at December 31, 2000 and 1999, respectively.

     The Company holds certain mortgage notes on residential and commercial real
estate. In connection with CII Financial's relocation of its principal executive
offices to Pleasanton, California in July 1992, to retain key officers and other
employees,  the  Company  extended  mortgage  loans  for  the  purchase  of such
employees' principal  residences.  The interest rate was reduced to a fixed rate
of 3% per annum; the maturity date was fixed to March 2009; and each loan can be
assumed,  one time, by a qualified  purchaser of the employee's  residence.  The
interest rate, upon assumption,  increases to 3.5% per annum. As of December 31,
2000 and 1999, the outstanding balances on relocation loans to active employees,
which are included on the balance  sheet as mortgage  loans on  affiliated  real
estate,  were  $1,257,000  and  $2,027,000,  respectively.  Relocation  loans to
non-active  employees  are  included on the balance  sheet as mortgage  loans on
non-affiliated real estate and as of December 31, 2000 and 1999, the outstanding
balances were  $3,327,000 and $2,736,000,  respectively.  The Company also holds
two  non-affiliated  commercial  mortgage loans. One of the commercial  mortgage
loans is currently in default;  the principal balance outstanding was $1,635,000
at December  31, 2000.  The property has been  appraised at a value that exceeds
book value.  The  interest  rate is at the default rate of 16.25%;  however,  no
interest  income  has been  accrued  since the  default  date.  The  Company  is
currently  litigating the priority of its lien on the property.  The Company has
made demand  under its title  insurance  policy and will  foreclose  pending the
outcome of the litigation on its claim. The second  commercial  mortgage loan of
$7.4  million  was   originally   financed  to  Sierra  but  was  assumed  by  a
non-affiliated  buyer in conjunction with a sale-leaseback of Sierra's Las Vegas
real estate  portfolio.  The loan to value based on the purchase  price was 64%.
The  interest  rate  varies  each  month  based on LIBOR  plus a margin  and the
interest  rate at December 31, 2000 was 9.84%.  The loan matures on December 31,
2001 and the buyer can extend the  maturity  date for two  periods of six months
with proper notice to California Indemnity and payment of additional fees.


5.    Reinsurance


     The Company has reinsurance agreements or treaties in effect with unrelated
entities.  Effective  January 1, 2000,  the Company  entered into a  reinsurance
contract that provides statutory  (unlimited) coverage for workers' compensation
claims in excess of  $500,000  per  occurrence.  The  contract  is in effect for
claims  occurring on or after January 1, 2000 through  December 31, 2000 and was
renewed  for the year  2001.  In 1999 and  1998,  workers'  compensation  claims
between  $500,000  and  $100,000,000  per  occurrence  are  100%  reinsured.  In
addition,  effective July 1, 1998,  workers'  compensation claims below $500,000
per occurrence were reinsured  under quota share and excess of loss  reinsurance
agreements  (referred to as "low level  reinsurance")  with an A+ rated carrier.
Under this  agreement,  the Company  reinsures  30% of the first $10,000 of each
loss,  75% of the  next  $40,000  and  100% of the next  $450,000.  The  Company
receives a 9.25% ceding commission from the reinsurer as a partial reimbursement
of its operating expenses.  The low level reinsurance  agreement expired on June
30, 2000; however the Company opted to continue ceding premiums and losses under
the low level agreement on a run off basis for all policies in force on June 30,
2000. On July 1, 2000,  the Company  entered into a reinsurance  agreement  that
covers  losses on claims in excess of $250,000 to $500,000 for  policies  issued
after June 30, 2000.  The  reinsurer  has the ability to cancel the agreement if
written  notice  is  provided  90 days  prior  to  each  annual  anniversary  of
inception.

     The low level  reinsurance  agreement was  consummated  early in the fourth
quarter of 1998 but coverage was made  retroactive  to July 1, 1998.  Therefore,
this agreement  contained both  retroactive  (covering  claims  occurring in the
third calendar quarter of 1998) and prospective  reinsurance  coverage (covering
claims  occurring after September 30, 1998) and, in accordance with Statement of
Financial   Accounting   Standards  No.  113,   "Accounting  and  Reporting  for
Reinsurance of  Short-Duration  and  Long-Duration  Contracts" ("SFAS 113"), the
Company has  bifurcated the low level  reinsurance  agreement to account for the
different  accounting  treatments.  The  amount  by which  the  estimated  ceded
liabilities exceed the amount paid for the retroactive coverage is reported as a
deferred gain and amortized to income as a reduction of incurred losses over the
estimated remaining  settlement period using the interest method. Any subsequent
changes in estimated or actual cash flows  related to the  retroactive  coverage
are  accounted  for by adjusting the  previously  recorded  deferred gain to the
balance that would have existed had the revised  estimate been  available at the
inception of the reinsurance transactions, with a corresponding charge or credit
to income.  During  2000,  the Company  recorded an  adjustment  to increase its
deferred gain related to retroactive reinsurance coverage by $3,662,000 compared
to an increase of  $4,615,000  in 1999.  For the years ended  December 31, 2000,
1999 and 1998, the Company  amortized  deferred gains of $5,199,000,  $3,850,000
and  $1,038,000,  respectively.  Such  amortization is included in loss and loss
adjustment expenses on the accompanying consolidated statements of operations.

     In accordance  with SFAS 113,  losses ceded under  prospective  reinsurance
reduce direct incurred losses and amounts  recoverable are reported as an asset.
At  December  31, 2000 and 1999,  the amount of  reinsurance  recoverable  under
prospective  reinsurance  contracts for unpaid loss and LAE was $218,757,000 and
$110,089,000,  respectively.  At  December  31,  2000 and  1999,  the  amount of
reinsurance   recoverable  under  the  retroactive   reinsurance   contract  was
$10,863,000 and $14,842,000,  respectively. The amount of reinsurance receivable
for paid loss and LAE was  $17,585,000  and  $6,931,000 at December 31, 2000 and
1999, respectively.


     Reinsurance  contracts do not relieve the Company from its  obligations  to
enrollees or  policyholders.  Failure of reinsurers  to honor their  obligations
could  result in losses to the  Company.  The Company  evaluates  the  financial
condition of its reinsurers to minimize its exposure to significant  losses from
reinsurer  insolvencies.  Substantially all of the reinsurance  recoverables are
due from  reinsurers  rated A+ by the A.M.  Best  Company  and all  amounts  are
considered to be collectible.

     The following table provides workers' compensation  prospective reinsurance
information for the periods ended (in thousands):




                                                                                 Change in
                                                               Recoveries       Recoverable
                                                                on Paid          or Unpaid             Premiums
                                                               Loss / LAE        Loss / LAE              Ceded
Year Ended December 31, 2000:
                                                                                               
             Low level reinsurance carrier                      $53,408            $100,240             $74,071
             Excess of loss reinsurance carriers                  2,324               8,428               3,449
      Total                                                     $55,732            $108,668             $77,520






Year Ended December 31, 1999:
             Low level reinsurance carrier                      $21,941             $69,104             $60,702
             Excess of loss reinsurance carriers                  1,730               3,188               3,025
      Total                                                     $23,671             $72,292             $63,727

Year Ended December 31, 1998:
             Low level reinsurance carrier                      $ 1,379             $19,664             $16,095
             Excess of loss reinsurance carriers                  3,292              (2,923)              3,672
      Total                                                     $ 4,671             $16,741             $19,767






6.    Loss and Loss Adjustment Expenses

     The following table provides a  reconciliation  of the beginning and ending
reserve  balances  for unpaid loss and LAE.  The loss  estimates  are subject to
change in subsequent  accounting  periods and any change to the current  reserve
estimates would be accounted for in future results of operations.

     While  management  of the  Company  believes  that  current  estimates  are
reasonable, significant adverse or favorable loss development could occur in the
future.














(In thousands)                                                   Year Ended December 31,
                                                 2000                             1999            1998


                                                                                        

Net beginning loss and LAE reserve             $134,305                         $174,467         $181,643

Net provision for insured events incurred in:
      Current year                               86,587                           51,541          103,990
      Prior years                                23,293                            9,920           (9,643)
  Total net provision                           109,880                           61,461           94,347

Net payments for loss and LAE Attributable to insured events incurred in:
      Current year                               26,867                           21,207           29,591
      Prior years                                61,521                           80,416           71,932
  Total net payments                             88,388                          101,623          101,523

Net ending loss and LAE reserve                 155,797                          134,305          174,467
Reinsurance recoverable                         218,757                          110,089           37,797

Gross ending loss and LAE reserve              $374,554                         $244,394         $212,264



      During the year ended  December  31,  2000,  the Company  experienced  net
adverse development related to accident years 1999 and prior. Estimated loss and
LAE  incurred in accident  years 1996 to 1998 have developed significantly due
to the  continuation  of  increasing  claim severity  patterns on the
Company's  California  book of business.  Many workers'  compensation  insurance
carriers in California are also  experiencing  high claim  severity.  Factors
influencing the higher claim severity include rising average temporary
disability costs, the increase in the number of major permanent disability
claims, medical inflation and adverse court decisions related to medical
control of a claimant's treatment.   For claims
occurring on and after July 1, 1998,  the Company has  reinsured a percentage of
the higher claim severity under the Company's low level  reinsurance  agreement.
The low level  reinsurance  agreement  expired  on June 30,  2000;  however  the
Company  opted to  continue  ceding  premiums  and  losses  under  the low level
agreement  on a run off  basis  for all  policies  in force  on June  30,  2000.
Effective  January 1, 2000 we entered into a reinsurance  contract that provides
statutory  (unlimited)  coverage for workers'  compensation  claims in excess of
$500,000 per  occurrence.  The contract is in effect for claims  occurring on or
after January 1, 2000 through  December 31, 2000.  On July 1, 2000,  the Company
entered into a reinsurance  agreement  that covers losses on claims in excess of
$250,000 up to $500,000 for policies issued after June 30, 2000.

For the year ended December 31, 1999, the Company recorded net adverse loss
development on prior accident years of $9.9 million, primarily for accident
years 1996 to 1998.  This adverse development was largely due to the higher
average California claim severity patterns that the Company experienced in the
last half of 1999.

In the year ended December 31, 1998, the Company recorded net favorable loss
development of $9.6 million, which was mainly attributable to lower actual
paid claims than were previously reserved on accident years prior to 1995.



7.    Long Term Debt


     7 1/2% Convertible Subordinated Debentures. The Company's long-term debt at
December 31, 2000 and 1999 consists of convertible  subordinated debentures with
an  outstanding  balance  of  $47,059,000  and  $50,498,000,   respectively.  In
September  1991, the Company issued  convertible  subordinated  debentures  (the
"Debentures")  due September 15, 2001.  The  Debentures  bear interest at 7 1/2%
which  is due  semi-annually  on March  15 and  September  15.  Each  $1,000  in
principal  is  convertible  into  25.382  shares  of  Sierra  common  stock at a
conversion price of $39.398 per share. Unamortized issuance costs of $91,000 and
$362,000 at  December  31, 2000 and 1999,  are  included in other  assets on the
consolidated  balance  sheets  and are  being  amortized  over  the  life of the
Debentures.  Accrued interest on the Debentures as of December 31, 2000 and 1999
was $1,029,000 and  $1,099,000,  respectively.  The Debentures are redeemable in
whole or in part, at a redemption  price of 100.75% plus accrued  interest.  The
Debentures  are  subordinated  obligations  of CII  Financial  only and were not
assumed or guaranteed by Sierra.  During the years ended December 31, 2000, 1999
and 1998,  the  Company  and/or  Sierra  repurchased  $3,457,000,  $753,000  and
$3,216,000,  respectively,  of the  debentures  on the open market  resulting in
extraordinary gains of $1,007,000,  $170,000 and $73,000 and a corresponding tax
provision of $353,000, $59,000 and $25,000 in 2000, 1999 and 1998, respectively.

     Sale and purchase  activity for the  Debentures,  to parties other than the
Company or  Sierra,  is  believed  to be  minimal  and there is no known  market
quotation  system  for the  Debentures.  The  fair  value of the  Debentures  at
December 31, 2000 and 1999 was  estimated  to be  $23,530,000  and  $35,601,000,
respectively, which was determined based on purchases made by the Company during
September 2000 and the estimated market price on December 31, 1999. The December
31, 2000 price is based on $18,000 stated value debentures  purchased for $9,000
and may not be  indicative  of the  actual  market  value since the Company is
unaware of any other purchases or market quotes.  The  Debentures  are
scheduled to mature on September 15, 2001.

     CII  Financial  has  limited  sources  of cash and  borrowed  approximately
$365,000  from Sierra to make the  September  15,  2000  interest  payment.  CII
Financial is dependent upon dividends from its subsidiary, California Indemnity,
to meet  its  debt  payment  obligations.  In  calendar  years  2000  and  1999,
California   Indemnity   paid  dividends  of  $6.8  million  and  $6.0  million,
respectively,  to CII  Financial.  In calendar  year 2001,  California
Indemnity can only pay a dividend of $174,000 to CII Financial without the prior
approval by the California Department of Insurance.  Sierra has no obligation to
lend  any  funds  to CII  Financial  to pay the  Debentures  when  they  mature.
Accordingly,  CII Financial does not expect to have readily  available  funds to
pay the  Debentures  when they  mature.  The  Company  is  exploring  strategies
regarding  refinancing  of  the  7  1/2%  subordinated   convertible  debentures
including refinancing, extending the maturity date or exchanging the Debentures.
There can be no  assurances  that CII  Financial  or  Sierra  will have the cash
resources  required to meet the  obligations  under the  Debentures  or that the
Company will be able to successfully implement a strategy for refinancing of the
Debentures.  In December 2000, CII Financial commenced a proposed exchange offer
to the holders of the 7 1/2%  debentures  to  restructure  the debt,  extend the
maturity date and reduce the overall debt of the Company.  The offering proposed
to  exchange  an amount of cash plus new  subordinated  debentures  with a later
maturity date.  In connection with the proposed exchange offering, California
Indemnity filed an application with the California Department of Insurance to
pay an extraordinary dividend to CII Financial of up to $5.0 million.  On
February 22, 2001, the California Department of Insurance approved this request.


8.    Commitments and Contingencies

      Leases.  The Company is the lessee under several  operating leases most of
which relate to office facilities and equipment. The rentals on these leases are
charged to expense over the lease term and, where  applicable,  provide for rent
escalations  based on certain costs and price index factors.  The following is a
schedule, by year, of the future minimum lease payments under existing operating
leases (in thousands):




Year Ending December 31,
        2001.............................................          $  2,655
        2002.............................................             1,163
        2003.............................................               359
        2004.............................................                 0
        2005.............................................                 0
        Thereafter.......................................                 0
             Total.......................................           $ 4,177

     Rent expense  totaled  $2,867,000,  $2,602,000 and $1,314,000 in 2000, 1999
and 1998, respectively.

     Guaranty of Sierra's Credit Facility Debt. At June 30, 2000, Sierra was not
in compliance with certain financial  covenants  relating to its line of credit.
The lenders  provided  Sierra with waivers  effective June 30, 2000 and expiring
October 31, 2000. In consideration for the banks granting one of the waivers, in
August 2000, CII Financial  became a guarantor of the Sierra's  credit  facility
debt. Should CII Financial be asked by the banks to perform on its guaranty, the
Debentures  would be  subordinated to Sierra's credit facility debt. The waivers
expired on October  31,  2000 and Sierra  received a Notice of Default  from the
banks on  November  8,  2000.  No demand was made by the banks to perform on the
guaranty and Sierra was able to amend its credit facility  agreement on December
15, 2000.  The new Sierra  credit  facility  agreement  expires on September 30,
2003. In the amended agreement, CII Financial continues to provide a guaranty of
the debt in the event of a default by Sierra.


     Litigation and Legal Matters.  The Company is subject to various claims and
other  litigation in the ordinary course of business.  Such litigation  includes
claims for workers' compensation and claims by providers for payment for medical
services  rendered  to  injured  workers.   In  the  opinion  of  the  Company's
management, the ultimate resolution of pending legal proceedings should not have
a material adverse effect on the Company's financial condition.

9.    Federal Income Taxes


      A summary of the provision  for income taxes for the years ended  December
31, 2000, 1999 and 1998 is as follows (in thousands):





                                                                            Year Ended December 31,
                                                               2000                   1999                  1998
(Benefit) provision for income taxes:
                                                                                                 
  Current tax on operating results                             $862                $(2,286)               $6,829
  Deferred tax on operating results                          (4,531)                 5,888                (2,663)
     Total tax on operating results                          (3,669)                 3,602                 4,166
  Current tax on extraordinary gain                             353                     59                    25
     Total                                                  $(3,316)                $3,661                $4,191


     The following  reconciles  the difference  between the 2000,  1999 and 1998
reported and statutory (benefit) provision for income taxes:


                                                              2000              1999             1998
                                                                                       
         Statutory rate                                       (35%)              35%             35%
         Tax preferred investments                             (3%)              (6%)            (2%)
         Change in valuation allowance                          9%               16%            (11%)
         Other                                                 (4%)               5%              1%
            (Benefit) provision for income taxes              (33%)              50%             23%


Under  the  tax  sharing  agreement,the  amount  and  expiration  dates  of  CII
Financial's NOLs as of December 31, 2000 are as follows:

    Generated               Amount          Expires
       1993              $ 1,935,000          2008
       1994                7,185,000          2009
       1995                6,533,000          2009
       1995                  793,000          2010
       1996                3,339,000          2011
       1997                4,122,000          2012
       1998                3,685,000          2018
       1999                3,250,000          2019
       2000                2,931,000          2020
                   -----------------
                         $33,773,000
                   ==================


     The tax effects of significant  items comprising the Company's net deferred
tax assets at December 31, 2000 and 1999 are as follows (in thousands):



                                                                         2000                1999
Deferred tax assets:
                                                                                    
         Loss and LAE reserves                                        $  3,653            $  1,956
         Accruals not currently deductible                                 412               1,128
         Compensation accruals                                             948                 616
         Bad debt allowances                                               507                 397
         Loss carryforwards and credits                                 14,767              13,514
         Unearned premiums                                               1,874                 935
         Policyholders' dividends                                          613                   0
         Depreciation and amortization                                     424                    0
         Deferred reinsurance gains                                      1,917               2,456
         Unrealized investment losses                                    2,442               6,569
              Total                                                     27,557              27,571

Deferred tax liabilities:
         Deferred policy acquisition costs                                 705                 832
         Depreciation and amortization                                       0               1,255
         Other                                                             537                 652
              Total                                                      1,242               2,739

Net deferred tax asset before valuation allowance                       26,315              24,832
Valuation allowance                                                    (11,306)            (10,227)

Net deferred tax asset                                                 $15,009             $14,605


     In  accordance  with  Statement of Financial  Accounting  Standards No. 109
"Accounting   for  Income  Taxes"  ("SFAS  109"),  a  valuation   allowance  was
established  for the net deferred tax assets of the Company during 1991 and 1992
due to  significant  net operating  losses  ("NOLs").  In  conjunction  with the
purchase of the Company by Sierra on October 31,  1995,  the Company  recorded a
pooling of interests  adjustment to reverse the valuation  allowance  associated
with all of the net deferred tax assets except those related to the NOLs, due to
the fact that the  Company  was  subject  to both  annual and  separate  company
limitations required by the Internal Revenue Code.

     During 1996, 1997 and 1998, the Company  reversed the valuation  allowances
of California Indemnity because the Company realized the benefit of the deferred
tax assets  that were  previously  offset by the  valuation  allowance.  The CII
Financial  valuation allowance was retained because, on a separate return basis,
CII  Financial  has  historically  had NOLs,  including  the three  years  ended
December  31,  2000.  Under the tax sharing  agreement  with  Sierra,  valuation
allowances have been established for the net deferred tax asset of CII Financial
as it can only utilize these  benefits to the extent of separate  return income.
For the years ended  December  31,  2000 and 1999,  the  Company  increased  the
valuation allowance by $1,079,000 and $1,175,000, respectively, due to operating
losses of CII Financial.

         In lieu of state  franchise  and  corporate  income  taxes,  California
Indemnity, Commercial Casualty, CII Insurance and Sierra Texas pay premium taxes
based upon direct written  premiums to the states in which they write  business.
Premium tax expense of  $5,441,000,  $4,078,000  and  $4,228,000  is included in
policy  acquisition  costs in the consolidated  statements of operations for the
years ended December 31, 2000, 1999 and 1998, respectively.

      Current tax  receivable  balances  were  $1,945,000  and  $4,896,000 as of
December 31, 2000 and 1999,  respectively.  These amounts are due from Sierra as
the administrative agent under the tax sharing agreement.



10.   Dividend Restrictions - Insurance Subsidiaries

      Under California  insurance  company statutes and regulations,  California
Indemnity, Commercial Casualty and CII Insurance are restricted as to the amount
of  dividends  they may pay on their  common  stock to their  respective  parent
companies. Sierra Texas is regulated by Texas insurance statutes and regulations
that are similar to California in terms of paying dividends. No dividends may be
paid  without  at  least  ten  business  days  prior  notice  to  the  Insurance
Commissioner.  Unless specially approved by the Insurance  Commissioner prior to
payment, dividends may be paid only out of accumulated earned surplus, excluding
any earned  surplus  attributable  to  unrealized  appreciation  in assets or an
exchange of assets.

      If a dividend or other distribution is contemplated  which, along with all
other  dividends  or  distributions  made within the  preceding  twelve  months,
exceeds the greater of 10% of the insurance company's  policyholders' surplus as
of the end of the prior  calendar year or net income for such calendar  year, at
least 30 days prior notice to the Commissioner  must be given, and no payment of
the dividend or distribution  may be made unless and until (i) the  Commissioner
has  approved it or (ii) the 30 days have elapsed and the  Commissioner  has not
disapproved the proposed payment.

         Net income and capital and surplus (equity) of domestic insurance
subsidiaries, as filed  with  regulatory   authorities  on  the  basis  of
statutory  accounting practices, are summarized as follows (in thousands):




                                                                    Year Ended December 31,
                                                            2000              1999           1998

                                                                                 
Statutory net (loss) income for the year ended          $  (6,108)        $  12,283       $  20,877
Statutory capital and surplus at year end                 108,178           118,278         116,580



         Based on its  financial  position as of December 31,  2000,  California
Indemnity  can pay $174,000 in  shareholder  dividends to CII  Financial  during
calendar  year 2001  without  the prior  approval  of the  California  Insurance
Commissioner.  Commercial  Casualty,  CII  Insurance  and  Sierra  Texas can pay
$1,504,000,  $258,000 and $80,000,  respectively to California Indemnity without
prior approval of the applicable state insurance commissioner.

         CII Financial,  Inc. paid  dividends of  $2,637,000,  in March 2000, to
Sierra.  California  Indemnity paid dividends to CII Financial of $6,800,000 and
$6,000,000, during 2000 and 1999, respectively. During 2000 and 1999, Commercial
Casualty  paid  $1,685,000  and  $1,700,000,   respectively,   in  dividends  to
California Indemnity.  In 2000, CII Insurance Company paid $375,000 in dividends
to California Indemnity.  Due notice was filed with the California Department of
Insurance,  and all  payments  were made after the  expiration  of the  required
waiting period in accordance with California Insurance regulations.

         The National  Association  of Insurance  Commissioners  ("NAIC")adopted
risk-based capital guidelines for property-casualty  insurance companies whereby
required  statutory  surplus  would be based,  in part,  on a formula based risk
assessment  of  the  individual  investments  held  in the  insurance  company's
portfolio. The Company's risk-based capital results for the years ended December
31,  2000,  1999 and 1998  exceeded  the  minimum  surplus  required  under  the
regulations.

      In March 1998, the NAIC adopted the  Codification of Statutory  Accounting
Principals  (the  "Codification").   The  Codification,  which  is  intended  to
standardize  regulatory  accounting  and reporting  for the insurance  industry,
becomes effective January 1, 2001. However, statutory accounting principles will
continue to be established by individual state laws and permitted practices. The
state of California has adopted the Codification with minor exceptions effective
January 1, 2001 for use in the  preparation of statutory  financial  statements.
Management believes that the Codification will not have a material effect on its
statutory financial statements.


11.   Employee Compensation and Benefit Plans


      Defined Contribution Plan. All employees who meet minimum requirements can
participate  in  Sierra's  defined  contribution  pension  and 401(k)  plan (the
"Plan").  The Plan  covers  all  employees  who meet  certain  age and length of
service  requirements.  For the year  ended  December  31,  1998 and for the six
months ended June 30, 1999, the Company  contributed a maximum of 2% of eligible
employees'  compensation and matched 50% of a participant's elective deferral up
to a  maximum  of  either  10% of an  employee's  compensation  or  the  maximum
allowable  under  current  IRS  statute.  Effective  July 1, 1999,  the Plan was
modified  such that the  Company  matches  50%-100%  of an  employee's  elective
deferral  and  the  maximum  Company  match  is  6%  of a  participant's  annual
compensation,  subject to Internal  Revenue  Service  limits.  The Plan does not
require additional Company contributions. For the years ended December 31, 2000,
1999  and  1998,  the  Company   expensed   $500,000,   $601,000  and  $625,000,
respectively, to this plan.

      Executive Retirement Plans. The Company offered key employees and officers
a Supplemental  Executive  Retirement  Plan and  Supplemental  Senior  Executive
Retirement  Plan.  Eligibility  for  participation  in both plans was limited to
officers and key  employees  selected  and  approved by the Board of  Directors.
These plans were terminated  effective  October 31, 1995, and there have been no
further contributions.  Pursuant to contractual obligations under the plans, the
Company paid  $250,000 to a former plan  participant  in each of the years ended
December 31, 2000, 1999 and 1998.


      Employment  Contracts.  The Company  currently has an employment  contract
with its Chief Executive Officer expiring December 2001.  Minimum aggregate cash
compensation  obligations  under this  contract  are  $214,000 for both 2000 and
2001.


      Employee Stock  Purchase Plan. The Company offers  employee stock purchase
plans through Sierra (the "Purchase Plan") whereby  employees may purchase newly
issued  shares of Sierra stock  through  payroll  deductions  at 85% of the fair
market value of such shares on specified dates as defined in the Purchase Plan.

      Stock Option Plans. The Company offers several plans, through Sierra, that
provide common  stock-based  awards to employees and to non-employee  directors.
The plans  provide for the  granting of options,  stock,  and other  stock-based
awards.  Awards are  granted by a  committee  appointed  by the Sierra  Board of
Directors and no specific amount has been reserved for the Company's  employees.
Options become  exercisable at such times and in such installments as set by the
committee.  The exercise  price of each option equals the market price of Sierra
stock on the date of grant.  Stock options generally vest at a rate of 20% - 25%
per year. Options generally expire one year after the end of the vesting period.
The tax  benefit  related to the  exercise  of options by Company  employees  is
passed on to the Company by Sierra.  This  totaled $0, $0 and $418,000 for 2000,
1999 and 1998, respectively.








The following table reflects the activity of the stock option plans:



                                                                Number of                     Option                  Weighted
                                                                  Shares                        Price                Average Price

                                                                                                   

         Outstanding January 1, 1998 ................              413,000           $ 6.31  -  $24.50           $15.31

            Granted..................................               32,000            16.94  -   22.38            21.53
            Exercised................................             (110,000)            6.31  -   19.08            13.21
            Canceled.................................              (12,000)            9.91  -   24.50            17.85
         Outstanding December 31, 1998...............              323,000             6.31  -   24.50            16.56

            Granted..................................              152,000             6.69  -   21.00             8.87
            Exercised................................               (1,000)            6.31  -   11.71             7.81
            Canceled.................................              (19,000)           11.71  -   24.50            13.87
         Outstanding December 31, 1999...............              455,000             6.31  -   24.50            14.12

           Granted...................................              149,000             3.25  -    6.19             3.97
           Canceled..................................             (164,000)            3.25  -   24.50            19.43
         Outstanding December 31, 2000...............              440,000             3.25  -   24.50             8.89
         Exercisable at December 31, 2000 ...........              124,000           $ 6.31  -  $24.50           $12.86



The following table summarizes  information  about stock options  outstanding at
December 31, 2000:



                             Weighted Average                                              Weighted Average
     Range of Exercise       Contractual Life             Options                              Exercise Price
        Prices               Remaining in Days      Outstanding      Exercisable       Outstanding      Exercisable

                                                                                        
   $ 3.25  -  $ 6.69               1,550               219,000            26,000         $ 4.83           $ 6.47
     8.00  -   16.67               1,341               174,000            76,000          10.31            12.19
    19.08  -   21.17                 610                17,000             7,000          20.87            20.74
    22.38  -   24.50                 614                30,000            15,000          23.52            23.72



      Accounting for  Stock-Based  Compensation.  The Company uses the intrinsic
value method in accounting for its stock-based compensation plans.  Accordingly,
no compensation cost has been recognized for its employee stock option plans nor
the  Purchase  Plan.  Had  compensation  cost  for  the  Company's   stock-based
compensation  plans been  determined  based on the fair value at the grant dates
for awards  under  those  plans,  the  Company's  net income for the years ended
December 31 would have been reduced to the pro forma amounts indicated below:




                                                      Years Ended December 31
                                           2000                1999                   1998

                                                                         
Net Income:  As reported             $(7,729,000)            $3,604,000           $13,760,000
             Pro forma                (8,049,000)             3,188,000            13,479,000


      The fair  value of each  option  grant is  estimated  on the date of grant
using the Black-Scholes option pricing model with the following weighted average
assumptions used for grants in 2000, 1999 and 1998, respectively: dividend yield
of 0% for all years; expected volatility of 52%, 43% and 37%; risk-free interest
rates of 6.72%,  5.86% and 4.43%;  and expected lives of four to five years. The
weighted average fair value of options granted in 2000, 1999 and 1998 was $2.76,
$3.82 and $9.34, respectively.

      The fair value of the  look-back  option  implicit in each offering of the
Purchase Plan is estimated on the date of grant using the  Black-Scholes  option
pricing model with the following weighted average assumptions used for grants in
2000, 1999 and 1998, respectively:  dividend yield of 0% for all years; expected
volatility of 46%, 45% and 32%;  risk-free  interest  rates of 5.79%,  4.66% and
5.30%; and expected lives of six months for all years.

      During 1999, the Company  extended by three years the expiration  date for
6,000  options  covering  shares that would have  expired in 1999 and 2000.  The
exercise  price per share for these  options  ranges from  $12.08 to $19.08.  No
expense was recognized in the  consolidated  statement of operations  related to
these  options.  Expense  of $31,000 is  included  in the pro forma  information
presented.


      Due to the fact that the  Company's  stock option  programs vest over many
years and additional  awards are made each year, the above pro forma numbers are
not indicative of the financial impact had the disclosure  provisions of FAS 123
been applicable to all years of previous option grants. The above numbers do not
include the effect of options granted prior to 1995.

12.   Other Related Party Transactions


      The Company  entered  into a  management  services  agreement  with Sierra
effective January 1, 1999. The agreement provides investment,  accounting, human
resources,  systems and other administrative  services. The fee for the services
is based on actual direct and allocable  costs related to the services  rendered
and does not include  any  management  overhead  allocations.  Allocable  costs,
consisting primarily of rent and related property expenses,  equipment and other
non-labor  costs,  were pro ratably  determined  using  methods that  management
believes  are  reasonable  and  appropriate.  The  methods of  allocations  were
primarily  determined  based on the  number of  employees  and  occupied  square
footage.  Management  fee expense for the years ended December 31, 2000 and 1999
totaled  $1,601,000  and  $1,338,000,  respectively.  The Company did not have a
management agreement with Sierra prior to January 1, 1999.

      The Company  purchases  employee  health  insurance  from its  affiliates,
Health Plan of Nevada, Inc., Sierra Health and Life Insurance Company,  Inc. and
Texas Health Choice,  L.C. The Company paid  $672,000,  $642,000 and $528,000 to
the aforementioned  affiliates for years ended December 31, 2000, 1999 and 1998,
respectively.  The  premiums  paid  to  its  affiliates  were  determined  on an
arms-length basis.

      At January 1, 1998,  California Indemnity had an investment in real estate
owned and occupied of $11,959,000.  During 1998, California Indemnity obtained a
mortgage  loan on this  property  in the  amount of  $5,000,000.  In the  fourth
quarter of 1998, the property,  net of the mortgage  loan,  with a book value of
$8,442,000,  which  approximated  fair value,  was  contributed to a real estate
limited partnership of which Sierra is the general partner. California Indemnity
agreed to adjust its  partnership  interest to approximate  its  occupancy.  The
adjustment,  which  was  based on the  then  equity  value  of the  partnership,
resulted in Sierra purchasing a portion of California  Indemnity's interests for
$2,262,000.  Simultaneously  with the  execution of the  partnership  agreement,
California  Indemnity  contributed  one-half of its adjusted  interest  into the
limited  partnership,  valued at  $3,092,000,  to its  wholly-owned  subsidiary,
Commercial   Casualty.   There  were  no  gains  or  losses  recorded  on  these
transactions  as  book  value  approximated  fair  value  at  the  time  of  the
transaction.  Together, California Indemnity and Commercial Casualty own limited
partner interests totaling  approximately 27% of the limited partnership.  These
transactions  were done to enable both companies to qualify for certain  premium
tax  credits  in the  state  of  Nevada  and  were  approved  by the  California
Department of Insurance. As part of the transaction to form and fund the limited
partnership,  California  Indemnity  was released from any  obligation  directly
under the mortgage loan.

      Concurrent with the sale of the real estate,  California Indemnity entered
into a rental  agreement  with the related  partnership  under which  California
Indemnity leases a portion of the transferred real estate.  Rental expense under
this  agreement was  approximately  $1,267,000,  $1,168,000 and $270,000 for the
years ended December 31, 2000, 1999 and 1998, respectively. In December 2000, in
conjunction with a sale-leaseback  transaction of Sierra's Las Vegas real estate
portfolio,  the limited  partnership  sold the real estate to an unrelated third
party and the rental  agreement  was  canceled.  Sierra  entered  into a 15-year
master  lease with the third  party  purchaser  of this real  estate.  Effective
January 1, 2001,  Sierra and  California  Indemnity have entered into a one-year
sublease for the space occupied by California Indemnity. The sublease is subject
to the provisions of Sierra's master lease and automatically renews from year to
year unless California Indemnity gives notice prior to December 1 of each year.


      In September 1998, California Indemnity refinanced a 15-year mortgage note
of an affiliated  real estate  partnership.  Sierra is the majority owner of the
partnership.  The note is secured by a first deed of trust and pays  interest at
7% per annum. The loan to value ratio was  approximately  68%. In December 2000,
in  conjunction  with  a  sale-leaseback  of  Sierra's  Las  Vegas  real  estate
portfolio, the mortgage note receivable was paid in full.


      In March  2000,  California  Indemnity  financed  a  $7,400,000  five-year
mortgage  note to  Sierra.  The note was  secured  by a first  deed of trust and
earned  quarterly  interest  payments at 8.75% per annum beginning April 1, 2000
until April 1, 2005,  when the unpaid  principal  balance was due and payable in
full. The note was callable in April 2001. In December 2000, in conjunction with
a sale-leaseback of Sierra's Las Vegas real estate portfolio,  the mortgage note
was assumed by the buyer. The loan to value based on the purchase price was 64%.
The interest  rate was  increased to 30-day LIBOR plus a margin and the maturity
date was set at December  31, 2001.  The buyer can extend the maturity  date for
two periods of six months with proper notice to California Indemnity and payment
of additional fees.


      In order to make the  September  15, 2000  interest  payment on the junior
subordinated debentures, Sierra advanced $365,000 to CII Financial, Inc.

13.   Quarterly Results of Operations (Unaudited)


     The following table sets forth the unaudited data regarding  operations for
each quarter of the years ended December 31, 2000 and 1999. In the opinion
of management, such unaudited data includes all adjustments,  consisting only of
normal  recurring  adjustments,  necessary  to present  fairly  the  information
presented.  The Company's  operating results for any quarter are not necessarily
indicative of the operating results for any future period.

                                 Year ended December 31, 2000 (in thousands):



                                            4th Quarter         3rd Quarter         2nd Quarter        1st Quarter
                                                                                              
Net earned premiums                            $34,604            $38,263              $27,344            $25,344
Net investment income                            3,697              3,817                3,571              3,369
Total revenues                                  38,301             42,080               30,915             28,713
Costs and expenses                              36,346             40,832               48,957             25,926
Income (loss) before income
    tax and extraordinary gain                   1,955              1,248              (18,042)             2,787
Federal income tax
    provision (benefit)                          1,233                437               (6,492)             1,153
Income (loss)before
    extraordinary gain                             722                811              (11,550)             1,634
Extraordinary gain, net of tax                       0                 93                  485                 76

Net income (loss)                                $ 722           $    904             $(11,065)           $ 1,710




Year ended December 31, 1999 (in thousands):



                                            4th Quarter         3rd Quarter         2nd Quarter        1st Quarter
                                                                                              
Net earned premiums                            $24,705            $21,860              $18,470            $17,920
Net investment income                            3,490              3,788                3,944              4,173
Total revenues                                  28,195             25,648               22,414             22,093
Costs and expenses                              32,952             21,451               18,641             18,211
(Loss) income before income
    tax and extraordinary gain                  (4,757)             4,197                3,773              3,882
Federal income tax
    (benefit) provision                         (1,212)             1,679                1,535              1,600
(Loss) income before
    extraordinary gain                          (3,545)             2,518                2,238              2,282
Extraordinary gain, net of tax                     109                                       1                  1

Net (loss) income                             $ (3,436)           $ 2,518              $ 2,239            $ 2,283












                      CII FINANCIAL, INC. AND SUBSIDIARIES
           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                 CONDENSED BALANCE SHEETS - Parent Company Only
                           (In thousands, except share data)





                                                                                          December 31,
                                                                             2000              1999
   ASSETS
                                                                                    
       Cash and cash equivalents                                        $          499    $       857
       Preferred stock, at fair value (Note a)                                   1,092
       Equity in net assets of subsidiaries                                    111,142        115,002
       Property and equipment, net                                               1,094          1,621


       Other assets                                                                 99             568

            TOTAL ASSETS                                                      $113,926       $118,048


   LIABILITIES AND STOCKHOLDER'S EQUITY
       Convertible subordinated debentures                                   $  47,059      $  50,498
       Net payable to affiliates                                                   418            251
       Accrued interest payable                                                  1,029          1,099
       Accounts payable and accrued expenses                                     2,068            147
            TOTAL LIABILITIES                                                   50,574         51,995


   STOCKHOLDER'S EQUITY
       Common stock, no par value, 1,000 shares authorized;
           shares issued and outstanding - 100                                   3,604          3,604
       Additional paid-in capital                                               64,450         64,450
       Accumulated other comprehensive loss:
           Unrealized holding loss on available-for-sale
              investments of subsidiaries                                       (4,535)       (12,200)
       (Accumulated deficit) retained earnings                                    (167)        10,199
            TOTAL STOCKHOLDER'S EQUITY                                          63,352         66,053

   TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                                 $113,926       $118,048


Note a: The preferred stock was redeemed for $1,092 on January 24, 2001.





CII FINANCIAL, INC. AND SUBSIDIARIES
      SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT (Continued)
          CONDENSED STATEMENT OF OPERATIONS - Parent Company Only
                                 (In thousands)




                                                                          Year Ended December 31,
                                                            2000                           1999          1998

REVENUES
                                                                                              
    Net investment income                                 $     51                      $        1     $      25

    Other                                                      932                           1,084         1,323

  Total revenues                                               983                           1,085         1,348

EXPENSES
    Interest expense                                         3,607                           3,707         3,997
    General and administrative                               1,461                             765           897

  Total expenses                                             5,068                           4,472         4,894

Equity in undistributed (loss) earnings of
   subsidiaries                                             (4,651)                          7,141        17,309

(LOSS) INCOME BEFORE FEDERAL
INCOME TAX (BENEFIT) EXPENSE
AND EXTRAORDINARY GAIN                                      (8,736)                          3,754        13,763

Federal income tax (benefit) expense                          (353)                            261            51

(LOSS) INCOME BEFORE
EXTRAORDINARY GAIN                                          (8,383)                          3,493        13,712

Extraordinary gain from debt extinguishments
(net of income taxes of $353, $59 and $25)                     654                             111            48

NET (LOSS) INCOME                                          $(7,729)                         $3,604       $13,760











                      CII FINANCIAL, INC. AND SUBSIDIARIES
     SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT (Continued)
             CONDENSED STATEMENT OF CASH FLOWS - Parent Company Only
                                 (In thousands)




                                                                              Year Ended December 31,
                                                                 2000                          1999         1998

CASH FLOW OPERATING ACTIVITIES:
                                                                                                 
    Net (loss) income                                        $  (7,729)                       $  3,604    $ 13,760
    Adjustments to reconcile net (loss) income to net
      cash used in operating activities:
    Equity in undistributed earnings of subsidiaries             4,651                          (7,141)    (17,309)
    Extraordinary gain                                          (1,007)                           (170)        (73)
    Depreciation and amortization                                  673                             721         883
    Change in assets and liabilities:
      Net payable to affiliates                                    167                          (2,370)      1,126
      Other assets                                                 397                             338        (466)
      Accounts payable and accrued expenses                      1,921                              (7)        374
      Interest payable
                                                                   (70)                            (18)        (78)

Net cash used in operating activities                             (997)                         (5,043)     (1,783)

CASH FLOWS FROM INVESTING ACTIVITIES:
    Capital expenditures                                                                             2        (553)
    Purchases of available-for-sale investments                 (1,092)

Net cash provided by (used in) investing activities             (1,092)                              2        (553)

CASH FLOW FROM FINANCING ACTIVITIES:
    Repurchase of convertible subordinated debentures           (2,432)                           (583)     (3,143)
    Capital contribution                                                                                     3,665
    Dividend to Sierra                                          (2,637)
    Dividend from subsidiaries                                   6,800                           6,000
    Stock option activity                                      _______                                         418

Net cash provided by financing activities
                                                                 1,731                           5,417         940

NET CHANGE IN CASH AND CASH
  EQUIVALENTS                                                     (358)                            376      (1,396)
CASH AND CASH EQUIVALENTS AT
   BEGINNING OF YEAR                                               857                             481       1,877

CASH AND CASH EQUIVALENTS AT END OF                                                              $
  YEAR                                                      $       499                            857   $     481










No  person  has  been  authorized  to  give  any  information  or  to  make  any
representations  other than those  contained in the exchange offer and, if given
or made, such information or  representations  must not be relied upon as having
been authorized.  This statement and any related  documents do not constitute an
offer to buy or the  solicitation of an offer to sell debentures or common stock
in any  circumstances in which such offer or solicitation is unlawful.  In those
jurisdictions where the securities,  blue sky or other laws require the offer to
be made by a licensed broker or dealer,  the offer shall be deemed to be made on
behalf of CII Financial by the dealer manager or one or more registered  brokers
or dealers licensed under the laws of such jurisdiction.







In order to  tender,  a holder  must send or deliver a  properly  completed  and
signed  Letter  of  Transmittal,   certificates  for  old  junior   subordinated
debentures and any other required documents to the Exchange Agent at its address
set forth below or tender pursuant to DTC's Automated Tender Offer Program.

                  The Exchange Agent for the Exchange Offer is:

                           WELLS FARGO CORPORATE TRUST

                         By Registered & Certified Mail:
                        WELLS FARGO BANK MINNESOTA, N.A.
                           Corporate Trust Operations
                                  MAC N9303-121
                                   PO Box 1517
                              Minneapolis, MN 55480

                      By Regular Mail or Overnight Courier:
                        WELLS FARGO BANK MINNESOTA, N.A.
                           Corporate Trust Operations
                                  MAC N9303-121
                            Sixth & Marquette Avenue
                              Minneapolis, MN 55479

                             In Person by Hand Only:
                        WELLS FARGO BANK MINNESOTA, N.A.
                      12th Floor - Northstar East Building
                            Corporate Trust Services
                             608 Second Avenue South
                              Minneapolis, MN 55479

                 By Facsimile (for Eligible Institutions only):
                                 (612) 667-4927

                       For Information or Confirmation by
                                   Telephone:
                                 (800) 344-5128

Any  questions  or requests  for  assistance  or for  additional  copies of this
Prospectus,  the Letter of Transmittal  or related  documents may be directed to
the Information Agent at its telephone number set forth below. A holder may also
contact  the Dealer  Manager  at its  telephone  number set forth  below or such
holder's  broker,  dealer,  commercial  bank, trust company or other nominee for
assistance concerning the Exchange Offer.

                The Information Agent for the Exchange Offer is:

                              D.F. King & Co., Inc.
                                 77 Water Street
                            New York, New York 10005
                Bankers and Brokers Call Collect: (212) 269-5550
                    All Others Call Toll-Free: (800) 735-3591

             The exclusive Dealer Manager for the Exchange Offer is:

                         Banc of America Securities LLC
                        100 North Tryon Street, 7th Floor
                         Charlotte, North Carolina 28255
                     Attention: High Yield Special Products
                            (704) 388-4813 (Collect)
                           (888) 292-0070 (Toll Free)









                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20.  Indemnification of Directors and Officers.

     Section 317 of the California Corporations Code authorizes a corporation to
indemnify  any director or officer who was or is a party or is  threatened to be
made a party to any  proceeding  (other than an action by or in the right of the
corporation  to obtain a judgment  in its favor)  because the person is or was a
director or officer of the  corporation,  against  expenses,  judgments,  fines,
settlements  and other amounts  actually and  reasonably  incurred in connection
with the proceeding. This indemnification is allowed only if the person acted in
good  faith and in a manner  the person  reasonably  believed  to be in the best
interests of the corporation.  In the case of a criminal proceeding,  the person
must have had no reasonable cause to believe his or her conduct was unlawful.  A
corporation may advance  expenses  incurred in defending any proceeding prior to
the  final  disposition  of  the  proceeding  if  the  corporation  receives  an
undertaking  by or on behalf of the  director or officer to repay that amount if
it is ultimately determined that the person is not entitled to be indemnified. A
corporation may also indemnify a director or officer against  expenses  actually
and  reasonably  incurred  by that  person in  connection  with the  defense  or
settlement  of the  action  by or in the  right of the  corporation  to obtain a
judgment in its favor. This  indemnification is allowed only if the person acted
in good faith and in a manner the person believed to be in the best interests of
the corporation and its shareholders.

     The  decision of whether  indemnification  will be provided in a particular
case will be made by (i) a majority vote of a quorum consisting of directors who
are not  parties  to the  proceeding,  (ii) if a quorum  is not  obtainable,  by
independent legal counsel in a written opinion,  (iii) approval of a majority of
the shareholders,  excluding the shares of the person to be indemnified; or (iv)
the court in which the proceeding is or was pending.

     Indemnification  is not  allowed  if it  would be  inconsistent  with (i) a
resolution of the shareholders,  (ii) the company's articles of incorporation or
by-laws,  (iii) an  agreement  in effect at the time of the cause of action,  or
(iv) any condition expressly imposed by a court in approving a settlement.

     In addition, a California  corporation may obtain and maintain insurance on
behalf of any director or officer of the corporation for any liability  asserted
against him or her,  whether or not the  corporation  has the power to indemnify
him or her against liability under the California Corporations Code.

     Article 7 of CII Financial,  Inc.'s (the "Company") by-laws provide for the
indemnification under certain conditions of directors,  officers,  employees any
agents acting in their official capacities.

     The Company has not entered into separate  indemnification  agreements with
any of its officers or directors.

     The Company has  purchased  directors'  and officers'  liability  insurance
insuring the Company's  officers and directors  against certain  liabilities and
expenses incurred by such persons in such capacities.






Item 21.  Exhibits and Financial Statement Schedules.

(a) Exhibits


Exhibit
Number              Description
1                  --Form of Dealer Management Agreement*
3.1                --Articles of Incorporation of the Company*
3.2                --Bylaws of the Company*
4.1                --Form of Indenture, of old junior subordinated debentures
                     due 2001 from the Company to Manufacturers Hanover Trust
                     Company as Trustee dated September 15, 1991, incorporated
                     by reference to Exhibit 4.2 of Post-Effective Amendment
                     No. 1 on Form S-3 to Registration Statement
                     on Form S-4 dated October 6, 1995 (Reg. No. 33-60591)
4.2                --First Supplemental Indenture between the Company, Sierra
                     Health Services, Inc. ("Sierra") and
                    Chemical Bank as Trustee, dated as of October 31, 1995, to
                    Indenture dated September 15, 1991,
                    incorporated by reference to Exhibit 4.3 of Post-Effective
                     Amendment No. 2 on Form S-3 to
                    Registration Statement on Form S-4 dated October 31, 1995
                     (Reg. No. 33-60591)
4.3                --Form of Indenture, of 9% senior subordinated debentures
                     due September 15, 2006 from the Company
                    to Wells Fargo Bank Minnesota, N.A., as Trustee**
4.4                --Specimen 9% senior subordinated debenture due September 15,
                     2006 of the Company (included in Exhibit 4.3 hereto)**
5                  --Opinion of Morgan, Lewis & Bockius LLP as to the
                     legality of the 9% senior subordinated due September 15,
                     2006 of the Company being registered**
8                    --Opinion of Morgan,  Lewis & Bockius LLP,  special
                      United States tax counsel to the Company**
10.1                 --Credit  Agreement  dated as of October 30, 1998,
                     among Sierra as borrower, Bank of America
                    National  Trust and Savings  Association  as  Administrative
                    Agent  and  Issuing  Bank,  First  Union  National  Bank  as
                    Syndication  Agent,  and the  other  financial  institutions
                    party thereto, dated as of October 30, 1998, incorporated by
                    reference to Exhibit 10.4 to Sierra's  Annual Report on Form
                    10-K filed for the fiscal year ended December 31, 1998
10.2                --First  Amendment  to  Credit  Agreement  among  Sierra  as
                    borrower,   Bank  of  America  National  Trust  and  Savings
                    Association as Administrative Agent and Issuing Bank and the
                    other  financial  institutions  party  thereto,  dated as of
                    November 23, 1998, incorporated by reference to Exhibit 10.5
                    to Sierra's  Annual Report on Form 10-K filed for the fiscal
                    year ended December 31, 1998
10.3                --Second  Amendment  to  Credit  Agreement  among  Sierra as
                    borrower,   Bank  of  America  National  Trust  and  Savings
                    Association as Administrative  Agent and the other financial
                    institutions  party  thereto,  dated as of January 15, 1999,
                    incorporated by reference to Exhibit 10.6 to Sierra's Annual
                    Report on Form 10-K filed for the fiscal year ended December
                    31, 1998
10.4                --Third  Amendment  to  Credit  Agreement  among  Sierra  as
                    borrower,   Bank  of  America  National  Trust  and  Savings
                    Association as Administrative  Agent and the other financial
                    institutions party thereto,  dated as of September 30, 1999,
                    incorporated by reference to Exhibit 10.7 to Sierra's Annual
                    Report on Form 10-K filed for the fiscal year ended December
                    31, 1999








10.5               --Amended and Restated Credit Agreement among Sierra as
                     borrower, Bank of America, N.A. as
                    Administrative Agent and Issuing Bank, First Union National
                      Bank, as Syndication Agent and the
                    other financial institutions party thereto, dated as of
                        December 15, 2000, incorporated by
                    reference to Sierra's Current Report on Form 8-K dated
                        December 15, 2000
10.6               --Intercompany Services Agreement dated January 1, 1999, by
                        and between Sierra and California
                    Indemnity Insurance Company*
10.7               --Tax Allocation Agreement dated May 30, 1997, among Sierra,
                        Health Plan of Nevada, the Company,
                    Sierra Health and Life Insurance Company, California
                         Indemnity Insurance Company, Commercial
                    Casualty Insurance Company and CII Insurance Company*
10.8               --HCO Contract with Claims Administrator and Supplement dated
                        January 19, 2001 among California
                    Indemnity Insurance Company, and each of its insurer
                        subsidiaries, and Sierra Health and Life
                    Insurance Company*
10.9               --Agreement and Plan of Merger dated as of June 12, 1995
                        among Sierra, Health Acquisition Corp.,
                    and the Company, incorporated by reference to the Report on
                        Form 8-K dated June 13, 1995, as
                    amended
10.10              --Guaranty, dated as of August 23, 2000, among the Company,
                        among others, as guarantors, in favor
                    of Bank of America National Trust and Savings Association as
                        Administrative Agent and the other
                    financial institutions party thereto, incorporated by
                        reference to Sierra's Quarterly Report on
                    Form 10-Q filed for the quarter ended September 30, 2000
10.11              --First and Second Underlying Excess Loss Reinsurance
                        Agreement dated July 1, 1998, by and
                    between Traveler's Indemnity Insurance Company of Illinois,
                         California Indemnity Insurance
                    Company, Commercial Casualty Insurance Company, CII
                        Insurance Company and Sierra Insurance
                    Company of Texas*
10.12               --Casualty Quota Share  Reinsurance  Agreement dated July 1,
                    1998, by and between Traveler's  Indemnity Insurance Company
                    of  Illinois,   California   Indemnity   Insurance  Company,
                    Commercial Casualty Insurance Company, CII Insurance Company
                    and Sierra Insurance Company of Texas*
10.13               --Statutory Workers' Compensation Excess of Loss Reinsurance
                    Agreement  dated  January 1, 2000,  by and between  National
                    Union Fire Insurance  Company of  Pittsburgh,  Pennsylvania,
                    California Indemnity Insurance Company,  Commercial Casualty
                    Insurance   Company,   CII  Insurance   Company  and  Sierra
                    Insurance Company of Texas*
10.14              --Workers' Compensation Excess of Loss Reinsurance Agreement
                        dated July 1, 2000, by and between
                    National Union Fire Insurance Company of Pittsburgh,
                               Pennsylvania, California Indemnity
                    Insurance Company, Commercial Casualty Insurance Company,
                        CII Insurance Company and Sierra
                    Insurance Company of Texas*
10.15              --Limited Partnership Agreement of the 2716 N. Tenaya Way
                        Limited Partnership dated December 3,
                    1998, among California Indemnity Insurance Company,
                        Commercial Casualty Insurance Company and
                    Sierra*
10.16              --Sublease of 2716 North Tenaya Way, Las Vegas, Nevada,
                        dated January 25, 2001, among Sierra and
                    California Indemnity Insurance Company*
10.17              --Intercompany Pooling Agreement dated January 1, 1999,
                        among California Indemnity Insurance
                    Company, Commercial Casualty Insurance Company, CII
                        Insurance Company and Sierra Insurance
                    Company of Texas*
10.18              --Investment Services Agreement dated January 1, 1999,
                        between  Sierra and California Indemnity
                    Insurance Company*
10.19              --Investment Services Agreement dated January 1, 1999,
                        between  Sierra and Commercial Casualty
                    Insurance Company*

10.20              --Investment Services Agreement dated January 1, 1999,
                        between  Sierra and CII Insurance Company*

10.21               --Investment Services Agreement dated January 1, 1999,
                        between  Sierra and Sierra  Insurance
                    Company of Texas*
12                 --Ratio of Earnings to Fixed Charges of the Company
21                 --Subsidiaries of the Company*
23.1               --Consent of Deloitte & Touche LLP
23.2               --Consent of Morgan, Lewis & Bockius LLP (included in the
                        opinions filed as Exhibit 5 and Exhibit 8)**
24                 --Powers of Attorney for the Company (included on signature
                         page hereof)*
25                 --Statement of Eligibility of Trustee on Form T-1*
27                 --Financial Data Schedule*
99.1               --Form of Letter of Transmittal*
99.2               --Form of Notice of Guaranteed Delivery*
99.3               --Form of Notice of Brokers, Dealers, Commercial Banks,
                        Trust Companies and other Nominees*
99.4               --Form of Notice to Clients*
99.5               --Form of Company Letter to Debenture holders*
- -------------------

* Previously filed.
**To be filed by amendment.








Item 22. Undertakings.

     The undersigned registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
post-effective amendment to this registration statement:

     (i) To include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;

     (ii)To  reflect in the  prospectus  any facts or events  arising  after the
effective date of the registration  statement (or the most recent post-effective
amendment  thereof)  which,  individually  or  in  the  aggregate,  represent  a
fundamental  change in the information set forth in the registration  statement.
Notwithstanding the foregoing,  any increase or decrease in volume of securities
offered (if the total dollar value of  securities  offered would not exceed that
which  was  registered)  and any  deviation  from  the  low or  high  end of the
estimated  maximum  offering  range may be reflected  in the form of  prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement.

     (iii) To include any material with respect to the plan of distribution  and
not previously disclosed in the registration statement or any material change to
such information in the registration statement;

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933,  each  such  post-effective  amendment  shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     (4) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the registrant of expenses
incurred or paid by a director,  officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.







                                   SIGNATURES


Pursuant to the  requirements  of the  Securities  Act, the  Registrant has duly
caused this Amendment No. 2 to Registration Statement to be signed on its behalf
by the undersigned,  thereunto duly authorized,  in the City of Las Vegas, State
of Nevada, on the 1st day of March 2001.


                                       CII FINANCIAL, INC.



                                       By       /s/ Kathleen M. Marlon
                                       Kathleen M. Marlon
                                       President, Chief Executive Officer
                                        and Chairman

     Pursuant to the  requirements of the Securities Act of 1933, this Amendment
No. 2 to Registration  Statement has been signed by the following persons in the
capacities and on the dates indicated.


Signature                Title                                Date


/s/ Kathleen M. Marlon   President, Chief                     March 1, 2001
    Kathleen M. Marlon   Executive Officer,
                         Chairman and Director (Principal
                         Executive Officer)


/s/ John F. Okita        Chief Financial Officer (Principal   March 1, 2001
    John F. Okita        Financial and Accounting Officer)


/s/ Paul H. Palmer       Director                             March 1, 2001
    Paul H. Palmer

/s/ Frank E. Collins     Director                             March 1, 2001
    Frank E. Collins















                                  Exhibit Index


Exhibit
Number              Description
1                  --Form of Dealer Management Agreement*
3.1                --Articles of Incorporation of the Company*
3.2                --Bylaws of the Company*
4.1                --Form of Indenture, of old junior subordinated debentures
                        due 2001 from the Company to
                    Manufacturers Hanover Trust Company as Trustee dated
                        September 15, 1991, incorporated by
                    reference to Exhibit 4.2 of Post-Effective Amendment
                        No. 1 on Form S-3 to Registration Statement
                    on Form S-4 dated October 6, 1995 (Reg. No. 33-60591)
4.2                --First Supplemental Indenture between the Company,
                        Sierra Health Services, Inc. ("Sierra") and
                    Chemical Bank as Trustee, dated as of October 31, 1995, to
                        Indenture dated September 15, 1991,
                    incorporated by reference to Exhibit 4.3 of Post-Effective
                        Amendment No. 2 on Form S-3 to
                    Registration Statement on Form S-4 dated October 31, 1995
                        (Reg. No. 33-60591)
4.3                --Form of Indenture, of 9% senior subordinated debentures
                        due September 15, 2006 from the Company
                    to Wells Fargo Bank Minnesota, N.A., as Trustee**
4.4                --Specimen 9% senior subordinated debenture due
                        September 15, 2006 of the Company (included in
                    Exhibit 4.3 hereto)**
5                  --Opinion of Morgan, Lewis & Bockius LLP as to the
                        legality of the 9% senior subordinated
                    debentures due September 15, 2006 of the Company being
                        registered**
8                 --Opinion of Morgan,  Lewis & Bockius LLP,  special
                       United States tax counsel to the Company**
10.1              --Credit  Agreement  dated as of October 30, 1998,
                    among Sierra as borrower, Bank of America
                    National  Trust and Savings  Association  as  Administrative
                    Agent  and  Issuing  Bank,  First  Union  National  Bank  as
                    Syndication  Agent,  and the  other  financial  institutions
                    party thereto, dated as of October 30, 1998, incorporated by
                    reference to Exhibit 10.4 to Sierra's  Annual Report on Form
                    10-K filed for the fiscal year ended December 31, 1998
10.2                --First  Amendment  to  Credit  Agreement  among  Sierra  as
                    borrower,   Bank  of  America  National  Trust  and  Savings
                    Association as Administrative Agent and Issuing Bank and the
                    other  financial  institutions  party  thereto,  dated as of
                    November 23, 1998, incorporated by reference to Exhibit 10.5
                    to Sierra's  Annual Report on Form 10-K filed for the fiscal
                    year ended December 31, 1998
10.3                --Second  Amendment  to  Credit  Agreement  among  Sierra as
                    borrower,   Bank  of  America  National  Trust  and  Savings
                    Association as Administrative  Agent and the other financial
                    institutions  party  thereto,  dated as of January 15, 1999,
                    incorporated by reference to Exhibit 10.6 to Sierra's Annual
                    Report on Form 10-K filed for the fiscal year ended December
                    31, 1998
10.4                --Third  Amendment  to  Credit  Agreement  among  Sierra  as
                    borrower,   Bank  of  America  National  Trust  and  Savings
                    Association as Administrative  Agent and the other financial
                    institutions party thereto,  dated as of September 30, 1999,
                    incorporated by reference to Exhibit 10.7 to Sierra's Annual
                    Report on Form 10-K filed for the fiscal year ended December
                    31, 1999








10.5               --Amended and Restated Credit Agreement among Sierra as
                        borrower, Bank of America, N.A. as
                    Administrative Agent and Issuing Bank, First Union National
                        Bank, as Syndication Agent and the
                    other financial institutions party thereto, dated as of
                        December 15, 2000, incorporated by
                    reference to Sierra's Current Report on Form 8-K dated
                        December 15, 2000
10.6               --Intercompany Services Agreement dated January 1, 1999, by
                        and between Sierra and California
                    Indemnity Insurance Company*
10.7               --Tax Allocation Agreement dated May 30, 1997, among Sierra,
                         Health Plan of Nevada, the Company,
                    Sierra Health and Life Insurance Company, California
                        Indemnity Insurance Company, Commercial
                    Casualty Insurance Company and CII Insurance Company*
10.8               --HCO Contract with Claims Administrator and Supplement
                        dated January 19, 2001 among California
                    Indemnity Insurance Company, and each of its insurer
                        subsidiaries, and Sierra Health and Life
                    Insurance Company*
10.9               --Agreement and Plan of Merger dated as of June 12, 1995
                        among Sierra, Health Acquisition Corp.,
                    and the Company, incorporated by reference to the Report on
                         Form 8-K dated June 13, 1995, as
                    amended
10.10              --Guaranty, dated as of August 23, 2000, among the Company,
                        among others, as guarantors, in favor
                    of Bank of America National Trust and Savings Association
                         as Administrative Agent and the other
                    financial institutions party thereto, incorporated by
                        reference to Sierra's Quarterly Report on
                    Form 10-Q filed for the quarter ended September 30, 2000
10.11              --First and Second Underlying Excess Loss Reinsurance
                         Agreement dated July 1, 1998, by and
                    between Traveler's Indemnity Insurance Company of Illinois,
                         California Indemnity Insurance
                    Company, Commercial Casualty Insurance Company, CII
                        Insurance Company and Sierra Insurance
                    Company of Texas*
10.12               --Casualty Quota Share  Reinsurance  Agreement dated July 1,
                    1998, by and between Traveler's  Indemnity Insurance Company
                    of  Illinois,   California   Indemnity   Insurance  Company,
                    Commercial Casualty Insurance Company, CII Insurance Company
                    and Sierra Insurance Company of Texas*
10.13               --Statutory Workers' Compensation Excess of Loss Reinsurance
                    Agreement  dated  January 1, 2000,  by and between  National
                    Union Fire Insurance  Company of  Pittsburgh,  Pennsylvania,
                    California Indemnity Insurance Company,  Commercial Casualty
                    Insurance   Company,   CII  Insurance   Company  and  Sierra
                    Insurance Company of Texas*
10.14              --Workers' Compensation Excess of Loss Reinsurance Agreement
                         dated July 1, 2000, by and between
                    National Union Fire Insurance Company of Pittsburgh,
                        Pennsylvania, California Indemnity
                    Insurance Company, Commercial Casualty Insurance Company,
                        CII Insurance Company and Sierra
                    Insurance Company of Texas*
10.15              --Limited Partnership Agreement of the 2716 N. Tenaya Way
                        Limited Partnership dated December 3,
                    1998, among California Indemnity Insurance Company,
                        Commercial Casualty Insurance Company and
                    Sierra*
10.16              --Sublease of 2716 North Tenaya Way, Las Vegas, Nevada,
                        dated January 25, 2001, among Sierra and
                    California Indemnity Insurance Company*
10.17              --Intercompany Pooling Agreement dated January 1, 1999,
                        among California Indemnity Insurance
                    Company, Commercial Casualty Insurance Company, CII
                        Insurance Company and Sierra Insurance
                    Company of Texas*








10.18              --Investment Services Agreement dated January 1, 1999,
                        between  Sierra and California Indemnity
                    Insurance Company*
10.19              --Investment Services Agreement dated January 1, 1999,
                         between  Sierra and Commercial Casualty
                    Insurance Company*

10.20              --Investment Services Agreement dated January 1, 1999,
                         between  Sierra and CII Insurance Company*

10.21              --Investment Services Agreement dated January 1, 1999,
                        between  Sierra and Sierra  Insurance
                    Company of Texas*

12                 --Ratio of Earnings to Fixed Charges of the Company
21                 --Subsidiaries of the Company*
23.1               --Consent of Deloitte & Touche LLP
23.2               --Consent of Morgan, Lewis & Bockius LLP (included in the
                         opinions filed as Exhibit 5 and Exhibit
                      8)**
24                 --Powers of Attorney for the Company (included on signature
                        page hereof)*
25                 --Statement of Eligibility of Trustee on Form T-1*
27                 --Financial Data Schedule*
99.1               --Form of Letter of Transmittal*
99.2               --Form of Notice of Guaranteed Delivery*
99.3               --Form of Notice of Brokers, Dealers, Commercial Banks,
                        Trust Companies and other Nominees*
99.4               --Form of Notice to Clients*
99.5               --Form of Company Letter to Debenture holders*
- -------------------

* Previously filed.
**To be filed by amendment.