SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                         Page 1







                                   SCOTTISH RE

                             Moderator: Paul Goldean
                                 August 4, 2006
                                   7:30 am CT


Operator:           Good morning my name is (Cynthia). And I will be your
                    conference operator today. At this time I would like to
                    welcome everyone to the Scottish RE Group Limited Second
                    Quarter Earnings Conference Call. All lines have been placed
                    on mute to prevent any background noise.

                    After the speaker's remarks there will be a question and
                    answer session. If you would like to ask a question during
                    this time, simply press star then the number one on your
                    telephone keypad. If you would like to withdraw your
                    question, press the pound key. I would now like to turn
                    today's call over to Bill Caulfeild-Browne, Vice Chairman,
                    Board of Directors for Scottish RE Group Limited. Please go
                    ahead sir.

Bill Caulfeild-Browne:  Good morning everyone and welcome to the Scottish RE
                    Group Limited second quarter 2006 conference call. My name
                    is Bill Caulfeild-Browne and as stated I am the Vice
                    Chairman of our board. Before we begin the quarter overview,
                    please keep in mind that certain statements that we make are
                    forward looking statements within the meaning of the federal
                    security law and management cautions that forward looking
                    statements are not guarantees.



                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                         Page 2


                    Actual results could differ materially from those expressed
                    or implied. We expressly incorporate the risk factors
                    contained in the company's SEC filings. Given the challenges
                    faced by our company the board has accepted the resignations
                    of Scott Willkomm, former President and CEO of Scottish RE
                    Group Limited and Seth Vance former CEO of the North
                    American segment.

                    Earlier this quarter the board accepted the resignation of
                    David Huntley former CEO of the International segment. In
                    addition to the recent changes in senior management we have
                    established a special committee, the Office of the Chairman
                    to assist executive management in directing the company in
                    the near term. This committee is comprised of Glenn Schafer,
                    as non-executive Chairman, Paul Goldean, Dean Miller, Cliff
                    Wagner, David Howell, and myself as non-executive Vice
                    Chairman.

                    Glenn and I will be spending much of our time in the company
                    offices over the next few months. We believe that this
                    committee will allow for more fluid interaction between
                    management and the board. I'd like to hand over to Glenn now
                    who probably needs no introduction but whom we are very
                    fortunate to have acquired for our board. He brings 35 years
                    of experience in insurance culminating in a position of Vice
                    Chairman and President of Pacific Life from which he
                    recently retired. Glenn it's all yours.

Glenn Schafer:      Thank you Bill. As non-executive chairman I would like to
                    make the following statement. First there are no
                    re-statements. Second there are no material weaknesses from
                    a Sarbanes Oxley perspective. Third we are confident that
                    there's much intrinsic value in our book of business. And
                    fourth - and we'll only pursue strategic options that
                    achieve this goal.



                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                         Page 3


                    The board of directors felt that more attention should be
                    devoted to operational effectiveness given the rapid growth
                    of the company and the increased complexity of its
                    operations. As a result the board has strengthened the
                    senior management team with promotion and hiring of key
                    individuals including Paul Goldean, Interim CEO of Scottish
                    RE Group Limited.

                    Paul has been Executive Vice President and General Counsel
                    since 2002. Prior to joining the company Paul worked at
                    Jones, Day, Reavis & Pogue where among other things he acted
                    as outside counsel to the company. David Howell, CEO of the
                    International segment. David joined Scottish RE last
                    November as Deputy CEO and has assumed the role of CEO with
                    David Huntley's departure.

                    Mr. Howell was Chief Pricing Officer for Swiss Re's life
                    re-insurance business in Europe, Asia, and Latin America.
                    During his tenure he increased Swiss Re's focus on helping
                    clients manage their capital through re-insurance and
                    implemented a rigorous pricing process. Cliff Wagner, CEO of
                    the North American segment, Cliff has been Executive Vice
                    President and Chief Actuary since January 2002 having
                    originally joined the company in early 2000.

                    Prior to joining the company Cliff worked for TransAmerica
                    Re-insurance Company and the Hartford Insurance Group. Cliff
                    is the fellow of the Society of Actuaries and a member of
                    the American Academy of Actuaries. (Andy Amadias), CFO of
                    the North American segment. (Andy) recently joined Scottish
                    RE from AIG where he was Vice President and Chief Financial
                    Officer in Central and Eastern Europe responsible for life
                    insurance, mutual funds, and banking operations.

                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                         Page 4



                    Prior to that he was with Price, Waterhouse, Coopers in
                    their Insurance Practice Audit group. (Meredeith Radachek),
                    Chief Actuary of the North American segment, prior to
                    joining Scottish RE earlier this year (Meredith) was a
                    consulting actuary and a partner in (Millim) and USA for 19
                    years and has also worked as an actuary for Investors Life
                    Insurance Company in North America and Penn Mutual Life
                    Insurance Company.

                    (Meredith) is a fellow of the Society of Actuaries and a
                    member of the American Academy of Actuaries. (Duncan
                    Hayward), CFO of the International segment, (Duncan) comes
                    to Scottish RE from Swiss RE where he held senior finance
                    positions in both Zurich and London for the life and health
                    business. Prior to this (Duncan) was Price, Waterhouse,
                    Cooper's for over 10 years in various audit roles and spent
                    five years at a UK directorshire as a Director of Group
                    Financial Reporting.

                    In addition to the management changes the board has
                    undertaken a number of operational reviews and has engaged
                    outside advisors to assist us in completing both the review
                    of internal operations and in exploring our strategic
                    options. Now let me introduce Paul Goldean, Interim Chief
                    Executive Office for Scottish RE Group Limited who will take
                    us through these initiatives.

Paul Goldean:       Thank you Glenn. And before I begin I would like to thank
                    Bill and Glenn for their efforts over the last few weeks and
                    look forward to working with them on an ongoing basis. The
                    loss for the quarter is predominantly the result of
                    non-recurring, non-cash adjustments and will not prevent
                    Scottish RE from meeting its future obligations. Dean will
                    provide greater detail at the conclusion of my remarks.

                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                         Page 5


                    In order to address the concerns over the various
                    operational issues, the board authorized the following third
                    party experts to perform a comprehensive operational review.
                    First Tillinghast is in the process of completing an
                    actuarial appraisal of the economic value of our business.
                    Second Tillinghast has also performed a review and validated
                    the appropriateness and reasonableness of our North American
                    segment U.S. GAAP reserves.

                    Third another nationally recognized actuarial firm has
                    completed a review of our mortality experience and
                    projection system which we call Summit. In addition this
                    same firm reviewed our North American segment traditional
                    business pricing models. Both of these reviews resulted in
                    positive validation of our processes. At our request Ernst &
                    Young performed an enhanced review of the second quarter
                    financials.

                    And finally another nationally recognized public accounting
                    firm reviewed the premium accrual process for the
                    International segment and the process was found to be
                    satisfactory. As a result of these in depth reviews we are
                    not aware of any additional adjustments to our financial
                    statements that would be required. As Dean will discuss
                    later, we are confident that Scottish RE has sufficient
                    liquidity and collateral to meet it's near term obligations.

                    In addition we do not believe our in force business has any
                    material exposure to re-capture based on ratings triggers.
                    While there is sufficient liquidity to meet existing needs,
                    due to the capital intensity of life insurance sustained
                    growth requires ready access to capital. The board of
                    directors and senior management are contemplating the
                    following strategic options.

                    First the raising of an additional capital cushion, second a
                    strategic partnership, and finally sale of the company. To
                    this end the board has hired both Goldman Sachs and Bear
                    Stearns to advise on the various strategic


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                         Page 6


                    options. This is proceeding on an accelerated timeline. At
                    this point Dean Miller, Chief Financial Officer for Scottish
                    RE Group Limited will walk you through the second quarter
                    financial results.

Dean Miller:        Thank you Paul. I'd like to begin with a summary of some of
                    the more significant financial highlights of the quarter.
                    The net loss available to ordinary shareholders for the
                    three months ended June 30, 2006 was $123.9 million or a
                    loss of $2.31 per diluted ordinary share as compared to net
                    income available to ordinary shareholders of $1.6 million or
                    3 cents per diluted ordinary share for the prior year
                    period.

                    Our net operating loss available to ordinary shareholders
                    was $130.3 million or a loss of $2.43 per diluted ordinary
                    share for the three months ended June 30, 2006 as compared
                    to net operating earnings of $19.7 million or 42 cents per
                    diluted ordinary share for the prior year period. I would
                    now like to walk you through the most significant factors
                    impacting the second quarter.

                    Scottish RE generates a deferred tax asset principally due
                    to net operating losses, reserves, and unrealized losses on
                    investment securities. In accordance with U.S. GAAP we must
                    conclude whether the future realization of our gross
                    deferred tax asset is more likely than not to be realized.
                    Sources of support for the gross deferred tax asset are the
                    reversal of deferred tax liabilities within the carry
                    forward period which in the U.S. is 15 years, projected
                    future taxable income, or tax planning strategies.

                    However we are unable to use projections of future taxable
                    income since we do not have a history of taxable income.
                    Therefore we must rely heavily on tax planning strategies
                    for support of the gross deferred tax asset. Prior to this
                    quarter these tax planning strategies have provided ample
                    justification to support our deferred tax asset.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                         Page 7


                    In the second quarter we completed Ballatyne RE a Triple X
                    securitization. While this transaction eliminated the long
                    term financing mismatch which has become an increasingly
                    important issue in the industry, it eliminated a large
                    cushion that greatly reduced flexibility in our tax planning
                    strategies and increased pressure on our remaining
                    strategies.

                    In addition we have refined our statutory and tax
                    projections during the second quarter which provided more
                    insight into the expected future timing and magnitude of our
                    deferred tax assets and liabilities. The combination of the
                    increased pressure on our existing tax planning strategies,
                    the anticipating operating loss for the quarter, and the
                    prospects of a ratings downgrade led management to conclude
                    that it was no longer more likely than not that the full
                    amount of the growth deferred tax assets could be realized.

                    Accordingly we established a valuation allowance of $112.4
                    million during the quarter. Nevertheless the existence of
                    taxable income in the future periods would allow us to
                    utilize the deferred tax asset in full regardless of the
                    amount held as part of this valuation allowance. It is
                    important to note that this assessment does not reflect any
                    change in our view of the future profitability of our core
                    focus business.

                    In addition to this non cast charge to income it should be
                    noted that future quarterly tax amounts will be dependent
                    upon the relationship between pre-tax GAAP profits and the
                    statutory profits and will also be impacted by the size and
                    timing of certain statutory related deferred tax
                    liabilities. Accordingly taxes will continue to be a
                    difficult item to project but our current best estimate is
                    that we will be a - we will have a tax expense going
                    forward.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                         Page 8


                    Allow me now to move on to the annuity back adjustments or
                    deferred acquisition costs. In 2001 we wrote several
                    deferred fixed annuity treaties for which the terms of the
                    underlying product allow the policy holder to surrend the
                    policy at the end of five years with no penalty. Our
                    (Sieden) began writing this business several months prior to
                    Scottish RE entering into the treaty and has been
                    experiencing lapses much higher than expected in the last
                    several months.

                    Scottish RE has also recently received last experience
                    similar to the (Sieden). Based on the emerging last
                    experience and an analysis of the guaranteed crediting rate
                    to the policyholder compared to the current interest rates
                    we concluded that an adjustment to our last assumption was
                    appropriate as required under FAS 97. Accordingly a deferred
                    acquisition cost adjustment of approximately $13 million was
                    made reflecting our current best estimate of the ultimate
                    lapse rate on these treaties.

                    It is important to note that only one third of our back
                    balance is related to our annuity business and subject to an
                    unlocking of assumptions under FAS 97. The remaining back
                    balance relates to our traditional life business which is
                    subject to FAS 60 and a write down of that is only possibly
                    in the event of a loss recognition event.

                    Another area of significant adjustment relates to our
                    external retrocession administration and the related
                    accounting. Following the acquisition and integration of the
                    ING business we recognized the need to improve the quality
                    of our underlying data and external retrocession systems. As
                    a result of this initiative we now have the ability to more
                    accurately administer our retrocession and identify that
                    external retrocession premiums have been under approved in
                    prior years resulting in an adjustment of approximately $13
                    million this quarter.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                         Page 9


                    While this is primarily a catch up adjustment related to
                    prior years it'll be some impact on future projected
                    operating profits. In addition to the improvements noted
                    above, we performed a thorough review of the various
                    experience refund and reserve calculations related to our
                    external retrocession programs. Based on this review we
                    refined certain of our calculations and processes to allow
                    for a more accurate recording of the next cost of
                    reinsurance each quarter.

                    The impact of these changes resulted in an adjustment of
                    approximately $8 million in the second quarter. Again while
                    this adjustment relates primarily to prior periods there
                    will be come impact on operating profits going forward. I
                    would like now to briefly discuss the impact of changes in
                    our premium accruals. Consistent with all re-insurers we
                    received (Seiden) information on a lag of up to three
                    months.

                    Premium accruals are typically based on historical premium
                    trends. Accordingly we must estimate premiums each month as
                    they're then trued up when actual premiums are received.
                    During the second quarter we made an $8 million adjustment
                    in premium accruals in North America resulting from a
                    revision of estimates related to prior periods. This
                    adjustment related principally to the ING block and resulted
                    from the unusual activity in premium levels post acquisition
                    which made the use of historical trends less effective in
                    estimating current period accruals.

                    This adjustment has no impact on the overall amount of
                    premiums received or to be received compared to our original
                    expectations from the ING block. The final significant area
                    of negative impact on the quarter relates to higher than
                    expected operating costs of approximately $9 million. These
                    costs relate


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 10


                    principally to severance and retirement costs of $5 million
                    and other non-recurring and operating expenses of
                    approximately $4 million.

                    The second quarter results do not include any provisions for
                    severance costs related to recent resignations. Personally
                    offsetting these adjustments was the $6.2 million rebate
                    received from ING as a result of our Ballantyne
                    resecuritization. The Ballantyne resecuritization completes
                    the successful financing of the Triple X reserves related to
                    the ING business for which ING was committed to provide
                    letters of credit at increasing costs to the duration of the
                    underlying policies.

                    The overall result of the above items is the significant
                    shortfall in earnings compared to our original expectations.
                    Another item of significance to note regarding the second
                    quarter includes the pre-funding of the variable forward
                    contracts we entered into in December of 2005. Cash proceeds
                    of approximately $110 million were received in late June
                    with a corresponding entry to prepaid variable share forward
                    contracts and our shareholders equity.

                    At the end of September and December of this year the
                    forward contracts will be settled the share will be issued.
                    For purposes of the central quarter there was no impact on
                    our earnings per share, our book value per share relating to
                    the pre-funding of the forward contracts. Additional cash
                    proceeds of approximately $40 million will be received
                    during the third and fourth quarters of 2006.

                    Because our shares are currently trading below the forward
                    contract floor price of $22.80, we anticipate the maximum
                    number of shares under the contract will be issued which
                    equals approximately 6.6 million shares. The issuance of
                    these shares is accretive to our fully converted book value
                    per share.

                    
                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 11


                    As previously stated earlier this week we expect operating
                    earnings for the third and fourth quarters to be lower than
                    our previously announced guidance due to lower than expected
                    new business volumes, higher than anticipated retrocession
                    costs, and changes in our income tax expense. While we are
                    not providing revised guidance for the third and fourth
                    quarters or for 2007 at this time, there are two additional
                    factors that should be considered in understanding our
                    revised operating earnings run rate.

                    First mortality in the second quarter was in line with
                    expectations which we expect to continue over the long term.
                    And second we expect our existing portfolio of reinsured
                    business to continue to be profitable and produce favorable
                    results. As we announced earlier this week we are suspending
                    our quarterly dividend of 5 cents per share on our ordinary
                    shares. Now Glenn will provide some closing comments.

Glenn Schafer:      I want to assure you that we are intensely focused on
                    resolving the current challenges including the ramifications
                    of the rating downgrades and working with our clients and
                    constituents to continue to provide the quality service that
                    they have come to expect from us.

                    Scottish RE has a valuable franchise with a solid book of
                    business, dedicated employees, and a board of directors and
                    senior management that are focused on pursuing strategic
                    opportunities that maximize shareholder value. This
                    concludes our prepared comments. The operator will now open
                    the call for questions.

Operator:           Thank you. Ladies and gentlemen as a reminder to ask a
                    question please press star then the number one on your
                    telephone keypad. We will pause for just a


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 12


                    moment to compile the Q&A roster. Your first question comes
                    from John Nadel with Fox-Pitt Kelton.

John Nadel:         Hi good morning everybody. A couple of questions. I guess
                    you mentioned that Tillinghast is doing an actuarial
                    appraisal of the economic value of the company. Any early
                    indications of where they're coming in?

Dean Miller:        John not at this time. We're still working on completing
                    that analysis and are working hard to get that completed
                    hopefully over the next coming weeks.

John Nadel:         So Scottish, you know, notwithstanding Tillinghast work,
                    does Scottish management have their own estimate as to what
                    the fair market value is?

Dean Miller:        Not at this time. What we've engaged as you know, Goldman
                    and Bear Stearns to assist us in our strategic alternatives
                    and part of that process is taking these various data points
                    such as the appraisal and others and coming to that kind of
                    conclusion. And we're still in the process of working on
                    that.

John Nadel:         Okay. If I might turn to DNO. Can you give us a sense for,
                    you know, especially in light of the class actions that have
                    been filed what your current DNO policy limit is and who are
                    your providers?

Paul Goldean:       John, this is Paul Goldean. You know, we'd have to look that
                    up. We do have - we believe we have sufficient coverage and
                    that's about all we can answer on this call at this time.

John Nadel:         Can you provide that limit to investors and analysts after
                    the call?

Paul Goldean:       John I don't see why not. Let me - I need to look up the
                    information first.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 13


John Nadel:         Okay. And then I guess, you know, maybe one more question
                    would just be, you know, if, you know, you talked about I
                    guess three different potential, you know, resolutions here
                    raising additional capital I assume to, you know, to
                    continue to be an ongoing concern a strategic partnership or
                    a sale. You know, if we think about the first, you know, the
                    first resolution there raising additional capital, you know,
                    moving forward as a going concern.

                    I mean, can you give us a sense for, you know, at the
                    minimus amount of your in force has recapture, you know,
                    provisions give due to ratings changes but, you know, these
                    things are often, you know, negotiated. Can you just give us
                    a sense for, you know, what in the past week or so your
                    interaction has been with, you know, your large, you know,
                    (Seiden) relationships?

                    I mean do you - are you seeing the signs that your new
                    business opportunity is, you know, have dried up and are
                    clients actively discussing with you the opportunity to pull
                    business back?

Dean Miller:        Well John I think so far what we're seeing is - well first
                    of all we've, you know, have a proactive action plan to go
                    out and discuss the situation with all of our clients. But
                    what we're seeing right now is the clients, you know,
                    waiting for the call today, being patient, and giving us a
                    chance to get all the information out and meet with them.
                    So, so far no, you know, no indication of any, you know,
                    knee jerk reaction or negative reaction.

                    So one of the things that the capital rates - one of the
                    things that the board and senior management are looking on
                    the capital raises, it does help with the rating agencies
                    and mitigate any continued downward ratings pressure and
                    also and most importantly with the clients the additional
                    capital and liquidity and solvency will help mitigate any,
                    you know, new business issues we'll have with our clients.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 14


John Nadel:         And I guess just finally and I'll turn it over to others and
                    I'll get back in the queue. But have the rating agencies - I
                    assume they have. Have they given you an indication, you
                    know, if the resolution is, you know, number one to go, you
                    know, go raise capital to be a going concern? I mean is -
                    have they given you a sense for how much additional capital
                    is necessary? And, you know, what forms it might take?

Dean Miller:        No we haven't had those level discussions with the rating
                    agencies at this point. Most of our discussions were focused
                    around the Q2 results, what happened, our liquidity and
                    collateral, capital positions as it is today and projected,
                    you know, through the near term, and what our strategic
                    alternatives were. But we haven't got into any feedback on,
                    you know, their reaction to, you know how those strategic
                    alternatives might play out.

John Nadel:         Okay. Thanks very much.

Operator:           Your next question comes from Saul Martinez with Bear
                    Stearns.

Saul Martinez:      Hi good morning. A tough question for me to ask but I need -
                    this is just sort of a big picture question. You know, given
                    that you have had numerous operational accounting
                    communication missteps in the last couple of years that have
                    quite frankly destroyed a lot of shareholder value. And that
                    many of you are still - have been with the company now for a
                    while. Why should investors trust you to get through what's
                    frankly a pretty challenging situation here?

                    Second question just a follow on John Nadel's question that
                    just - you may have addressed it. But if you can just give
                    us a timeframe on the Tillinghast


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 15


                    economic value and reserve studies? When we should expect
                    something to be released there?

Dean Miller:        Well Saul let me address the second one quickly. With
                    respect to timing, you know, it's our expectation we're
                    pushing hard to get that done in the next one to two weeks.
                    However with respect to the distribution of the results of
                    that, that is a report for management and the board to use
                    in evaluating strategic alternatives. And I would not at
                    this stage think that that would be for public disclosure.
                    It may be on limited basis for certain parties but that is
                    at the consent and release of Tillinghast.

Saul Martinez:      Is there a risk that Tillinghast, in your view, that
                    Tillinghast makes you up your reserves there by triggering a
                    financial distress scenario?

Dean Miller:        No I don't see that. I mean - what they're doing is a
                    traditional appraisal value of the end force and then net
                    worth under, you know, best estimate assumptions. But I
                    don't see any indication of that. And the review is I mean
                    substantially complete. We're in the final stages of the
                    company just verifying the final numbers. And there's been,
                    you know, no discussion or indication of anything like that.

Paul Goldean:       And Saul this is Paul Goldean. And I think I'll address your
                    first question. I think there's three key areas we would
                    focus on to restore shareholder trust in the company. First
                    one is communicate more effectively and clearly about what
                    it is we're doing and avoid going after large acquisitions.
                    The second is continue to focus on our operational
                    effectiveness.

                    And I think you see a significant amount of that over this
                    quarter. And last and most importantly is to evaluate and
                    execute one of our strategic initiatives that


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 16


                    we've identified earlier in the call. And those are the
                    three board categories that we look at.

Saul Martinez:      Okay. Thanks a lot good luck with that.

Paul Goldean:       Also one last thing Saul, I was looking through my notes.
                    We've also, you know, employed several new employees in the
                    company with extensive experience. I think Glenn spoke about
                    them in his opening remarks. And we look at them as key
                    people acquisitions to the company allow us to evaluate our
                    business and our prospects much more effectively.

Saul Martinez:      Okay thanks a lot.

Operator:           Your next question comes from Christen Binesen with
                    Merrill Lynch.

Christen Binesen:   Good afternoon gentlemen. This is Christen Binesen with
                    Merrill Lynch in London. I wondered if you could help me
                    with a couple of things. The first thing is whether you as a
                    management team believe that you do need to get upgraded
                    again to be an ongoing business. And second, under these
                    Stingray facility that you have you have the optionality to
                    put a funding agreement which would improve liquidity I
                    understand. I wondered if you could tell me what
                    consideration you've given to that potential option please.
                    Thank you.

Dean Miller:        Well it's the first one we believe that we do need the
                    upgrade. And as (unintelligible).

Christen Binesen:   Sorry I'm losing you.

Dean Miller:        Well there's someone's Blackberry is near their phone. It's
                    not anyone in our room but I guess the second one is
                    regarding Stingray. We feel we can draw


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 17


                    on Stingray any time we need to that's the reason it was set
                    up. It was designed for, you know, emergency situations or
                    situations where you needed to draw the amount of the cash
                    that's identified in that facility.

Christen Binesen:   No I completely understand that. I guess what I was looking
                    for and that I'm sure is what everybody understands. But I
                    guess what I was trying to look for is to which extent do
                    you think that this is a situation like it was set up for?

Dean Miller:        Well what we have done is looked at all of our known
                    operating sources and uses of cash flow. And in addition to
                    that we have all of our available sources of liquidity and
                    collateral such as Stingray our credit facility. And based
                    on that complete analysis is where we come to the conclusion
                    that we have sufficient resources to meet our near term
                    liquidity and collateral needs.

                    So, you know, you can't single out one facility. You have to
                    look at the whole package of available sources and
                    liquidity. And that Stingray's just one of them. And as Paul
                    mentioned, it is there for our use when we need it and it's
                    a committed 10 year facility.

Christen Binesen:   Okay thank you very much.

Operator:           Your next question comes from Tom Van Buskirk with McMahan
                    Securities.

Tom Van Buskirk:    Hi. Is there a way you can break apart a little bit the two
                    pieces of the adjustments to premium accruals? You said
                    there was going to be both the catch up and a go forward
                    affect. Is there a way to kind of - to kind of break that
                    out to get a sense of what the affect will be going forward?

Dean Miller:        Yes on the premium accruals there's no go forward affect on
                    that. The premium accrual is the $8 million adjustment this
                    quarter was related to prior


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 18


                    periods but that's, you know, the balance at the end of Q2
                    is fairly stated on the premium accruals. What I was
                    referring to was the potential impact on our operating
                    profits going forward with respect to the external
                    retrocession program. With that the - we're estimating about
                    $4 to $5 million of additional net reinsurance costs per
                    quarter going forward.

Tom Van Buskirk:    Okay. And then just as a follow up given everything that's
                    happened and everything that's still in flock - in flux as
                    far as reviewing - as far as Tillinghast review, etc., is
                    there a way that you can number one discuss available
                    liquidity at the holding company and any restrictions on
                    that? And relate that to the upcoming flex for the
                    convertible notes and anything that might make the liquidity
                    available to fund that less of a certainty? And then finally
                    are you considering alternatives to funding the foot on
                    that?

Dean Miller:        Well we have looked at alternatives to funding the foot and
                    have at this time concluded that, you know, there aren't
                    adequate or replacement facilities or options for that. So
                    we are planning for the cash put in December. With respect
                    to your first question, you know, to going back to what I
                    said before, we have all of our available sources and uses
                    of cash.

                    One of the key uses of liquidity of course is the $115
                    million convertible to that, you know most likely will be
                    put in December. And again don't want to go into all the
                    detailed sources and uses but again we've got sufficient
                    liquidity available to us through either cash at the holding
                    company, cash at other legal entities, operating cash flow
                    we know will be generated and available facilities to meet
                    that obligation with no concern.

                    And also with respect to those credit facilities and other
                    sources of liquidity, we've looked at the implications of
                    any ratings downgrades, other triggering events or
                    restrictions on getting access to those liquidity facilities
                    and feel


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 19


                    comfortable that there are none and those facilities are
                    there for our use when we need them.

Tom Van Buskirk:    Okay and then just finally, can you give us an update on
                    holding company cash number? And finally on - because of the
                    changes in your tax situation going forward with the
                    valuation allowance, does that change any intercompany
                    movements through tax sharing or what not that would help
                    you in terms of holding company liquidity?

Dean Miller:        With respect to the holding company liquidity, we don't
                    disclose the amount but I can say that we do hold at least
                    one year's of dividend and interest in cash at the holding
                    company for the rating agencies. With respect to your second
                    question, there's no impact on any of the intercompany tax
                    sharing or cash tax amounts related to the, you know,
                    assessment that we need an evaluation allowance. That's a
                    separate analysis that's, you know, done on a GAAP basis.

Tom Van Buskirk:    Okay. And I'm sorry I just want to jump in with one more and
                    then I'll get back in queue. Is the decision to suspend the
                    common dividend, was that driven by liquidity or regulatory
                    or rating agency concerns? What was the primary motivation
                    for that?

Dean Miller:        Yes it was not a liquidity consideration. It was more to
                    demonstrate to the rating agencies in particular that the
                    board and management are taking things seriously and looking
                    at things differently but not a liquidity concern.

Tom Van Buskirk:    Thanks very much.

Operator:           Your next question comes from Andrew Kligerman with UBS.



                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 20


Andrew Kligerman:   Yes good morning. A few questions. First let me please start
                    with the valuation of the company. You brought in
                    Tillinghast and E&Y. First with Tillinghast I understand
                    that a year or two ago they represented (Cypress) in its
                    substantial investment in the company.

                    Why should I be comfortable that you're using a firm that's
                    already made a decision? Are you basically getting an answer
                    that you already know? So why should I be comfortable with
                    your bringing them on board?

                    And then with respect to E&Y assessing your GAAP accounting
                    and so forth, again why should we be comfortable with them
                    given the issues that we're now seeing? And I have some
                    follow ups.

Dean Miller:        Well Andrew with respect to Tillinghast, I mean first of all
                    the work that they did was not on behalf of the company. It
                    was behalf on a third party so this, you know...

Andrew Kligerman:   Right but obviously the third party made the decision to
                    make a substantial investment post that so it just seems
                    that this might be an answer that you know you're getting.

Dean Miller:        Well I mean I guess what I would say is, you know,
                    Tillinghast is a reputable firm and their name speaks for
                    itself and, you know, they will be and have gone through
                    their internal review, peer review process and feel
                    comfortable with the results.

                    And ultimately it's for those who get access to the report
                    to read it and look at the assumptions and make their own
                    conclusions. It's very transparent as to what the
                    assumptions are the sensitivities and the methodologies. So
                    I hear


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 21


                    what you're saying but it's a standard appraisal report
                    that, you know, is very transparent. I'm sorry go ahead
                    Andrew.

Andrew Kligerman:   And then E&Y?

Dean Miller:        Yes with respect to E&Y, I mean let me be clear on the scope
                    of their work. All we did was knowing the sensitivity of the
                    quarter especially if you're looking forward to potential
                    capital rates or sale, all we really did there is make sure
                    we communicated very up front and very transparently with
                    E&Y about the issues.

                    And they made their own risk assessment but also we
                    encouraged them to come in and really follow on our
                    footsteps and make sure that what we did was both reasonable
                    and they agreed. At this stage and so they just - it was a
                    quarterly review under the professional standards. But given
                    the nature of the adjustments and the magnitude of the
                    adjustments, they and us, you know, both agreed that, you
                    know, extra level of scrutiny in the review was required.

                    And they performed a very thorough review. But, you know,
                    the only thing - I wouldn't attach any more to it than a
                    quarterly review with a little more robustness which is
                    appropriate given the circumstances of the situation we're
                    in.

Andrew Kligerman:   Okay fair point on the quarter it seems. But then how did
                    they miss this tax issue over the past two, three years?
                    Where were they?

Dean Miller:        Well it's not - well they're very involved in that issue.
                    It's not an issue of missing the tax issue. You know, as I
                    mentioned in my prepared remarks, you know, our tax planning
                    strategies we had various tax planning strategies of which
                    management, you know, felt very comfortable with our ability
                    to


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 22


                    execute those strategies. And we had, you know, sufficient
                    amounts of, you know, supportable future taxable income that
                    we were very comfortable.

                    And given the nature and the subjectivity of an item like a
                    valuation allowance that was heavily scrutinized by E&Y and
                    has been, you know, each period in which we issue the
                    financials. What's - so but what's happened is in the second
                    quarter the facts and circumstances of the situation around
                    how you assess the deferred tax asset realization have
                    changed.

Andrew Kligerman:   Meaning Ballantyne.

Dean Miller:        Well that's part of it but it's also - I mean you have to
                    look at what FAS 109 requires you to do is look at all of
                    the positive and negative evidence to come to the conclusion
                    that your tax planning strategies are both prudent and
                    feasible okay. So you have to take in all the evidence.

                    So part of the evidence that we're looking at are things
                    like I mentioned before which is, you know, the pressure of
                    the rating agencies, the impact of potential downgrade, or,
                    you know, the ability - you have to look at the ability to,
                    you know, to execute certain transactions. And when you have
                    more restrictions or limited flexibility you have to take a
                    different view on those tax planning strategies.

                    What Ballantyne did was we had various tax planning
                    strategies that we felt very comfortable with. We also had
                    other blocks of business that, you know, we could apply tax
                    planning strategies to that gave us some extra cushion.
                    Ballantyne, all Ballantyne did was it put profitable
                    business into a securitized vehicle, you know, that limited
                    some flexibility in what you could do with that block of
                    business.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 23


                    So in other words it kind of took some of the cushion away
                    and then put more pressure on the existing tax planning
                    strategies that we were relying on so that combined with
                    like I said these other external pressures that evolved in
                    the second quarter led us to the conclusion that it was more
                    - not more likely than not, a double negative there.

                    But the other issue is the liquidity of the company, as I
                    mentioned, we have more refined projections of our GAAP and
                    statutory projections which, you know, give you a better
                    view of the magnitude and the timing of these deferred tax
                    assets. One of the things we haven't talked about is the
                    first step in realizing the gross deferred tax asset is the
                    offset that you get in reversing deferred tax liabilities.

                    So to the extent you take - refine your view of the
                    magnitude and the timing of those liabilities it has an
                    impact on your assessment. But it's clearly fact and
                    circumstances new to us in our assessment of the - of our
                    tax planning strategies for the quarter.

Andrew Kligerman:   I understand how you newly assessed it. I'm a little
                    confused on why - I'd rather go offline on it. But I find it
                    somewhat confusing and leading to it. Why would, you know,
                    if indeed circumstances have changed very naturally and
                    again I need to follow up offline because it's probably too
                    detailed.

                    Why then would the CEO, the Chairman and CEO depart, the CEO
                    of North America and the CEO of International depart so
                    abruptly? And what exactly happened there? I mean, you know,
                    why did they leave so abruptly? Did they do something wrong?

Glenn Schafer:      No there were - this is Glenn Schafer. No they did not do
                    anything wrong I guess other than maybe operate effectively.
                    And this is something that the


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 24


                    board's been working on for quite some time. And Scott and
                    the people involved felt that under the circumstances with
                    the rating agency pressures that it was best that they
                    resign for the company and the company have an opportunity
                    to get a fresh start. And it would help significantly with
                    the rating agencies. This isn't something that happened over
                    night. This is something that the board's been looking at
                    for quite some time.

Andrew Kligerman:   How long have you been considering it Glenn?

Glenn Schafer:      I don't know. You know, I haven't been on the board that
                    long. I'm just saying it's not something that happened over
                    night. It's been under consideration for a while and was one
                    of the reasons they sought to bring me aboard to, you know,
                    to bring some additional experience in the insurance and
                    reinsurance area.

Andrew Kligerman:   And you came on board when Glenn?

Glenn Schafer:      Pardon?

Andrew Kligerman:   When did you come on board?

Glenn Schafer:      As non-exec Chair in May.

Andrew Kligerman:   In May okay. Because okay - and so no Sarbanes Oxley issues
                    here then even though you were concerned for a while. We saw
                    1Q results back in May, you know, no Sarbanes Oxley issues?

Dean Miller:        That's correct. And just some recollection of Q1. You know,
                    the Q1 results principally really in International were
                    things like mortality, morbidity,


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 25


                    (Seiden) reporting, and, you know, not control related
                    issues that caused the Q1...

Andrew Kligerman:   Right but the tax issues at the time you weren't aware of
                    any tax issues then or the way you'd have to reevaluate that
                    asset?

Dean Miller:        Absolutely not.

Andrew Kligerman:   Okay. And then last thing the mortality you said it was in
                    line. Historically the management team had guided analysts
                    to a 73 to 75% benefits ratio with respect to the GAAP
                    benefits divided by the GAAP premium. In the first quarter
                    that ratio kind of spiked up to 81 and I was informed at the
                    time that it had something to do with retrocession and size
                    of policy and that it really was in line in the first
                    quarter.

                    This is the North American mortality. This quarter the ratio
                    has gone up again to 83%. I just want to make sure, you
                    know, why that original guidance was 73 to 75 and now in the
                    first half of the year we're seeing kind of a bump up in
                    mortality. And I want to make sure that I should be
                    comfortable with that.

Dean Miller:        Yes the 73 to 75 I think you're referring to second quarter
                    last year I think is where...

Andrew Kligerman:   But the whole year it came in at about 75 for the full year.

Dean Miller:        Yes the - one of the things you need to do for this quarter
                    in particular is reflect some of these non-recurring
                    adjustments that distort the ratios. So if I - if you look
                    at kind of a normalized basis and, you know, the premium
                    accruals that we talked about and some of the external
                    retrocession comes to the premium.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 26


                    So what you've done is you've adjusted premiums downward by,
                    you know, just north of $20 million. So long story short, if
                    you adjust for those items to get a current period, you get
                    a benefit ratio in North America traditional of just about
                    79% which is very consistent with what it was in Q1.

Andrew Kligerman:   Great.

Dean Miller:        So - and - so we're consistent quarter over quarter and in
                    line with, you know, our internal projections. So can't
                    respond to the 73 to 75 but I feel comfortable with the, you
                    know, quarter over quarter spot on and very spot on with
                    respect to our projections for the quarter on mortality.

Andrew Kligerman:   Great. Thanks very much.

Operator:           Your next question comes from Eric Berg with Lehman
                    Brothers.

Eric Berg:          Okay good morning. I've listened to everything that's been
                    said. I've tried to understand everything's that's been said
                    and I think I understand sort of what happened. But it's the
                    whys that continue to baffle me in the following sense.
                    Scottish is not new to securitization. You've been doing it
                    for a while.

                    You have the world's legal experts and tax experts who've
                    been involved with the securitization forever. Presumably
                    they know that securitization produce income inside trusts
                    against which deferred tax assets cannot be used if that is
                    the idea here. You're working on Ballantyne for months. How
                    does Ballantyne suddenly jump up and surprise the world's
                    leading tax experts? At least that's my impression of what
                    happened here, how does that happen if my impression is
                    right?


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 27


Dean Miller:        Well first of all as I was trying to mention before the
                    Ballantyne in itself was not related to a tax planning
                    strategy that was supporting to the first tax asset
                    previously. What we have is existing tax planning strategies
                    at year end, at the end of the first quarter, and again at
                    the end of the - well at the end of the first quarter that
                    fully supported the growth deferred tax asset.

                    And then what Ballantyne did was just remove some of the
                    excess cushion that made the assessment of those other tax
                    paying strategies, you know, without doubt. So all
                    Ballantyne did is not like I said, not by itself did it
                    create the valuation allowance. It just put some extra
                    pressure on the other existing tax planning strategies.

                    The real thing that changed was the other external and
                    environmental factors that occurred during the second
                    quarter that put pressure on those tax planning strategies
                    and also like I said the refinement and the projections of
                    the magnitude and the timing of some of the reversing
                    liabilities. So and what might be helpful - this is
                    complicated but it might be helpful if I just give a little
                    bit of background on 109, the FAS 109 which is the guidance
                    under U.S. GAAP for tax.

                    You have to apply tax planning strategies. It's no elective.
                    You have to do it. And as I briefly mentioned before, the
                    strategy must be both prudent and feasible. So what the
                    rules say is that if management probably would not take
                    action because it would not be in the company's best
                    interest, it would not be prudent and that if management
                    does not have the ability to carry out an action it would
                    not be feasible.

                    So that's the rule. So we have to determine that it's both
                    prudent and feasible. So when tax planning strategies, you
                    know, for example would involved recapturing business from
                    one jurisdiction to another to create taxable income


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 28


                    and there's, you know, knock on impact of executing that
                    transaction you have to look at the environment that we're
                    operating in in this quarter given the ratings, the share
                    pressure, you know, less financial flexibility.

                    And we as management have to make a determination is it in
                    the company's best interest to execute that tax planning
                    strategy? And even so do we have the ability to carry it
                    out? And again you look at that and under FAS 109 under the
                    more likely than not you have to be greater than 50% assured
                    that you can do it both prudent and feasible. And so that's
                    rally what's driving this is looking at is it in the best
                    interest and can we execute these in the environment we're
                    in. And that's the stuff that we came to.

Eric Berg:          Okay. I have two more questions here. Your elaboration was
                    very helpful. My second question is, what was the change you
                    considered in the external environment, what specifically
                    happened during the quarter that led you to conclude that
                    certain actions that you might have taken to get this tax
                    asset - to use this tax asset were no longer whatever the
                    words are practical and prudent? What happened during the
                    quarter that undermined your ability to act in a way that
                    would have allowed you to get at this asset?

Dean Miller:        Yes I mean the difficulty Eric is we have multiple tax
                    planning strategies each individually very complicated and
                    involved. It involves various, you know, actions on the
                    company. So it's difficult to answer that question without
                    going into each tax planning strategy individually which is
                    just not appropriate on this call today.

                    So it's a number of factors applied to a number of tax
                    planning strategies and I think we just have - I think we're
                    just going to have to, you know, leave it at that at this
                    stage so we can - we'll do our best offline for those that
                    would like an education of one of mine. But it is
                    complicated.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 29


Eric Berg:          Okay. Last question so as to allow - so as to move on and
                    allow others to participate here. I think you said during
                    the - one of the members of the management team said during
                    their prepared remarks that there really was no change in
                    the expected profit on the business. Yet the news release
                    does reference revised statutory and tax projections. So my
                    question is, is the business that is on the books as you
                    look forward less profitable - going to be less profitable
                    than you thought? Have you revised your projections for
                    profit?

Dean Miller:        Well with that comment regarding revised projections with
                    respect to tax, what - the impact is from a statutory basis
                    there's a couple of things that impact tax. It's where the
                    profits emerge first of all in which legal jurisdiction. So
                    that's one factor is the total amount of profits can be the
                    same but if your projections indicate that you're going to
                    have more or less in one tax jurisdiction versus another
                    that has an impact on your analysis for tax.

                    Secondly the projections from a statutory again are, you
                    know, one of the key launches are projections of tax
                    reserves. And those are actuarially modeled and the timing
                    of those tax reserves is important because as I think I
                    mentioned briefly you can only take credit for reversing
                    deferred tax liabilities to the extent that they reverse
                    within the carry forward period.

                    So again if you change your view of the tax reserves in the
                    timing or magnitude of those that has an impact. But that
                    has no impact on the profitability of the firm.

Eric Berg:          All right thank you very much. It was - it to be quite
                    complex but your answers are helpful. Thank you.

Dean Miller:        Thanks Eric.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 30


Operator:           Your next question comes from Jeff Schuman with KBW.

Jeff Schuman:       Good morning. First of all I was wondering if you could give
                    us some help in understanding what earnings might have
                    looked like this quarter X all the items. And I think there
                    are a few impediments to our doing ourself. I think first of
                    all some of the items you mentioned is not clear if they're
                    before or after tax. And it's not I guess clear to us from
                    where we sit how maybe the tax recognition would have been
                    impacted in the period. But can you give us any sense of
                    kind of what the core earnings looked like in the quarter?

Dean Miller:        Yes it's difficult to answer. I mean - hadn't looked at it
                    that way Jeff. But it would have been slightly below because
                    of the increased retrocession costs. That would be the one
                    thing and then the taxes but I haven't tried to go through
                    and back out all the adjustments and try to get to a, you
                    know, at the end of the day it's - if you back everything
                    out you could back the plan. So I just don't have a good
                    answer for you on that one.

Jeff Schuman:       Okay. Next issue on growth, I mean we've talked about the
                    fact that there's limited ability for clients to recapture.
                    I think we can all make some assumptions about the
                    likelihood that you'll write a lot of new treaties in the
                    near term. But I'm wondering about another piece. What
                    happens to open treaties where clients may have some
                    discretion to not submit new business? What, you know, if
                    you don't write new treaties for a while, kind of what is
                    the revenue growth trajectory look like from here?

Dean Miller:        Yes we've got various types of business on our books. First
                    of all you have in force treaties with no new business. And
                    those, you know, will only be affected to the extent there's
                    a recapture provision on the ratings trigger which we said
                    is the minimal. Secondly we have treaties on the books that
                    are open


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 31


                    to new business. And there are termination provisions with
                    notice anywhere from 30 to 90 days in which the client can,
                    you know, terminate for new business.

                    When that happens after the notice period all of the in
                    force business has been written up to the date of the new
                    business termination, stays on the books, and will continue
                    to do so with the renewal premiums and so forth, you know,
                    through the duration of the policies. And again they can't
                    recapture that piece unless there's a recapture provision.

                    And then we have I guess the third piece if you will is
                    new/new business which are treaties we haven't written yet.
                    And we have various quotes that are in the queue and then we
                    have, you know, going forward business that we'll begin to
                    quote. So, you know, it's difficult to predict.

                    As I mentioned earlier feedback from the clients to date has
                    been positive, supportive, and we'll just continue to
                    address the client issues as aggressively and as hard as we
                    can to make sure they're comfortable with our position. And
                    that's also one of the reasons why resolving or getting more
                    clarity on the strategic alternatives as soon as possible is
                    important.

Jeff Schuman:       Have any clients exercised the right to terminate open
                    treaties at this point?

Dean Miller:        None that I'm aware of and I'm looking around at some of my
                    colleagues. One small one is the word I'm getting.

Jeff Schuman:       Okay. And on strategic options, I'm not clear. Do you
                    anticipate raising capital during the kind of strategic
                    review period? Or is the capital cushion something that
                    would come into existence just if you did not pursue the
                    other options?


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 32


Dean Miller:        I think what we'll do is we're going to embark on both work
                    streams simultaneously. And we're working through with our
                    bankers right now what that process will be. Again we're
                    focused very much on the quarter right now. And next week is
                    when we'll sit with the bankers and go through a time table
                    for both of those work streams. But we'll start them both
                    concurrently. And we will adjust the timetable for each
                    accordingly.

Jeff Schuman:       And what does option number two mean, the strategic
                    partnership? Does that mean that someone takes an ownership
                    interest but its less than100%? Or what does that mean?

Dean Miller:        It's any variation of anything other than just 100%
                    direct sale?

Jeff Schuman:       Okay. And then lastly, you know, back to the outside
                    reviews. You said that the appraisal review might be
                    something that's more internal for management. I'm wondering
                    about public release of the reserve reviews and the pricing
                    reviews. As it sits right now I think it's a little bit
                    uncomfortable. I mean these reports are very involved.

                    They're typically written with, you know, careful
                    conclusions. They describe scope, assumptions, limitations,
                    methodologies. And, you know, I think investors are going to
                    rely on any way on conclusions that would be I think best to
                    see those conclusions kind of in their entire supported
                    basis. Is there any ability to actually release some of
                    these reports?

Dean Miller:        The professional firms, you know, the scope of the
                    engagement is such that it's not for public disclosure.
                    And...


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 33


Jeff Schuman:       But you've already disclosed, you know, very important
                    conclusions which is the reserves are great and the pricings
                    great.

Dean Miller:        Yes. What is - the scope is it's a report intended for
                    management to assist management and the board in coming to
                    conclusions about the company that we can then share, you
                    know, with you. But I do not think that any of these reports
                    except on very selective occasions will be able to be shared
                    with third parties. So again it's assisting the board and
                    management in getting comfortable with the operations so
                    that we can then relay that comfort externally.

Jeff Schuman:       Okay. I just...

Dean Miller:        I hear what you're saying Jeff.

Jeff Schuman:       It's awkward for us to rely on the conclusions without the
                    benefit of the further understanding that you have when you
                    rely on those conclusions. Okay thank you.

Operator:           Your next question comes from David Havens with UBS.

David Havens:       Yes good morning guys. I just had two questions for you.
                    First one is a quick one. Has Stingray been tapped at this
                    point in (Parter) and (Holt)?

Dean Miller:        We have utilized Stingray for about $15 million and that was
                    drawn on I believe last fourth quarter? Yes or earlier in
                    the year for letters of credit to support an intragroup
                    reinsurance treaty.

David Havens:       Okay. Okay and that's $15 million.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 34


Dean Miller:        I'm sorry - 50, 5-0.

David Havens:       Oh 5-0 and that was in the first quarter.

Dean Miller:        First or second early second in that time period.

David Havens:       All right. And the other question, you know, I understand
                    you're probably not interested in getting into specifics in
                    this venue or at this time. But could you characterize for
                    us the initial intensity of outside interests in executing
                    either a partnership or out right sale of the company?

Dean Miller:        Yes I don't think we can comment on that at this stage.

David Havens:       Not in general terms.

Dean Miller:        No not even in general terms. It's too early.

David Havens:       Okay. Thank you.

Operator:           Your next question comes from Scott Frost with HSBC.

Scott Frost:        Hello this probably seems like a silly question. But are you
                    saying that if you're unable to either raise capital, find a
                    strategic partner, or sell the company you won't be able to
                    continue as a going concern?

Dean Miller:        No we can.

Scott Frost:        You cannot.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 35


Dean Miller:        No we will be able to operate as a going concern even
                    without a capital raise or a sale or strategic partner. And
                    we will - what we'll have to do of course is reevaluate, you
                    know, our operations in that scenario and adjust
                    accordingly. But the board and management, you know, have
                    concluded and that's a big part of the discussion we had at
                    the rating agency about the ability to continue and to stand
                    alone and not be dependents upon the successful completion
                    of either strategic alternative.

Scott Frost:        Okay. Are there - also as far as rating triggers, are there
                    any other rating triggers on deposit type contracts or
                    collateral finance facilities? And are you - with respect to
                    your credit facility, I guess the $200 million facility, has
                    anything been drawn on that? And are you in compliance with
                    all the reps and warranties associated with that facility?

Dean Miller:        Yes on rating triggers and additional collateral we do have
                    some funding agreements which contain some rating triggers
                    in which we're in discussion with the banks currently about
                    what's the best way to proceed. We can unwind those without
                    a significant cost. But we're trying to work with the best
                    situation not significant additional collateral.

Scott Frost:        Do you an amount that are subject to those triggers? Like
                    you list those on your balance sheet at about what, $4
                    billion how much you're subject to ratings triggers now?

Dean Miller:        No the funding agreements are $600 million and they're fully
                    collateralized. These are fully collateralized funding
                    agreements and $600 million. So the - any - if any
                    additional collateral is required by the counter parties it
                    will not be significant and it's fully factored into our
                    liquidity and collateral analysis that we've gone through to
                    come to our conclusions.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 36


                    Secondly with respect to the credit facility, we are not in
                    breach of any of the covenants on any of our credit
                    facilities. And the only - and we have a $200 million credit
                    facility and then a separate - same exact terms but in
                    Dublin for $30 million so a total of $230 million that could
                    be used for both borrowing and letters of credit. And the
                    only outstandings on those facilities are a portion for
                    letters of credit.

Scott Frost:        How much?

Dean Miller:        Its $115 I believe yes and I apologize. I'm not sure if
                    that's a number or that's a current number as of today or
                    the actual June 30. But it will be fully disclosed in the
                    10Q when it's filed.

Scott Frost:        All right. Thank you.

Operator:           Your next question comes from Erle Savage with Piper
                    Jaffray.

Erle Savage:        Hi there. I was wondering if you could address your
                    intention with regard to the dividend on the non cumulative
                    preferred? And also where the holders of those shares end up
                    with the strategic option?

Paul Goldean:       Yes we're intended to honor that on dividend. Our dividend -
                    the ordinary share dividend is the one we canceled. And we
                    have no intent at this time to cancel or not pay the other
                    dividends on the other two products that are out there.

Operator:           Your next question comes from Richard Sbaschnig with
                    Oppenheimer.

Richard Sbaschnig:  Morning thanks for taking my call. I guess the first
                    question I had is just, you know, with regard to these
                    strategic options. Do you have any kind of - I


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 37


                    now you can't speak necessarily to any kind of specific time
                    limit. But do you have maybe a upper limit in terms of the
                    timeframe for those options?

Dean Miller:        You know it's on an accelerated timeframe. As we said before
                    it's in the best interest of the company and the
                    shareholders and our clients to do this as quickly as
                    possible. But, you know, outside six months is a reasonable
                    outside number. But it's difficult - these prophesies are
                    difficult to predict but all we can guarantee you is we're
                    going to pursue them as aggressively and as focused as we
                    can immediately. And it's probably - this is a good time to
                    probably talk about the 10Q.

                    We will - the 10Q originally - the original due date is
                    August 9. We will file the 12B25 extension which gives you
                    the extra five days and the only reason we're doing that is
                    given the, you know, the issues with the rating agencies and
                    the extra things around the corner we want to make sure
                    there's ample time for the board and our external advisors
                    to review the document before it's filed. But we are
                    confident it will be filed no later than August 14.

Richard Sbaschnig:  Now in terms of your strategic options, I mean one I didn't
                    see there and I guess you're going to really try to avoid
                    this. But what about just simply, you know, putting the
                    company in run off or dramatically shrinking the book and
                    pulling capital out of the in force and running it like
                    that? I guess why is that not on the table at all seemingly?

Dean Miller:        Well I think you're looking at that kind of a variation of
                    the third scenario we talked about before which is if we
                    don't do the capital and we don't do a sale or partnership
                    it's a reassessment of our operating model. And we're not
                    focused on that right now because we're focused on
                    alternatives one and two. In fact we believe they're more
                    viable and we'll provide better results for the shareholder.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 38


Richard Sbaschnig:  The - in terms of - I guess you really can't speak to this
                    right now. But just - I guess if there was any sort of
                    preference that you had with regard to those options.

Dean Miller:        As I say I mean at this stage again we're in the process of
                    working with our bankers to get the process going to work on
                    both streams concurrently. You know, what the board and
                    management will have to do is evaluate each option as they
                    come and there's variables as you're well aware in each. And
                    it's difficult to put on over the other until you get into
                    the process and see what's there.

Richard Sbaschnig:  Sure. The - also, you know, just changing directions a
                    little bit. I mean I guess you've had Tillinghast and other
                    folks kind of reviewing the traditional business and making
                    sure reserves and pricing that they're okay. But what about
                    the - I guess are they taking a look at the financial
                    solutions business as well? And just what do you think - is
                    anybody taking a look at the pricing and assumptions there
                    as well?

Dean Miller:        Yes what we've done is - well as part of the appraisal of
                    course Tillinghast has evaluated each of the annuity and the
                    financial solutions especially in the annuity business.
                    They've looked at each of the annuity treaties, all the
                    assumptions, and have included, you know their assumptions
                    and estimates on those treaties in their appraisal.

                    Secondly we as a company of course have looked at all of the
                    treaties and we do, you know, every quarter. And then, you
                    know, with the issue on the one treaty on the last race, you
                    know, there was an extra scrutiny looking for similar terms
                    and treaties any and why likewise has looked at them. The
                    other thing that we mentioned briefly as one of the other
                    validation procedures we


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 39


                    did was Tillinghast also looked at all of our U.S. GAAP
                    reserves which includes all the financial solutions. So that
                    was included in that reserve review that they did in
                    applying on it.

Richard Sbaschnig:  But in terms of the - I have a question but what more I'm
                    trying to get at is kind of it calls in the question the
                    assumptions you're maybe making on that business. I'm just
                    curious why on that new treaty that you did have charges on.
                    Why wasn't that amortized over the surrender charge period?

Dean Miller:        Well what you do is you're making your last assumptions by
                    year over the duration of the business based on the terms of
                    the treaty. So...

Richard Sbaschnig:  But, you know I mean, it ran - I mean they were out of the
                    surrender charge period. I mean why it is a surprise that
                    all of a sudden there's a spike in lapses once the surrender
                    charge period ends. That's what I don't understand.

Dean Miller:        Well what you have is the policyholder, you know, has this
                    look period where they can surrender it no penalty. But the
                    contract stays in force and continues. So what the
                    assumption you have to make on this treaty is there needs to
                    be a shock lapse assumption for that post five year and then
                    you go back to a normal lapse assumption for subsequent
                    years. And then there's another period down the road in
                    several years in which they can have another no penalty
                    withdrawal period. So...

Richard Sbaschnig:  Okay I got you. So there was...

Dean Miller:        We're amortizing it over the life. It's just that there's
                    this one little look period where they can get out. And if
                    they don't they're back in so.

Richard Sbaschnig:  Okay yes. Actually that makes a lot of sense. Thanks a lot.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 40


Dean Miller:        Thanks Rich.

Operator:           Your next question comes from John Lepore with Basso
                    Capital.

John Lepore:        Hi. I think most of my questions have been answered
                    regarding liquidity. But just to clarify, on - the Stingray
                    facility, how much is available first of all? And I know you
                    said you drew on $50 million but how much is available? And
                    secondly could you just talk a little bit about the uses of
                    fund over the near term other than the obviously be put
                    obligation on the convertibles because you went through the
                    sources pretty well except I had those two questions so.

Dean Miller:        The Stingray the outstanding usage on that currently is $272
                    that's $2-7-2 million that's available sorry. And then
                    secondly on the uses you're exactly right the $115 million
                    on the converts is the primary one. Other than that it's
                    normal dividends and interest and just normal operating cash
                    flow which are, you know, none of which are individually
                    significant an amount in the near term so that's the big
                    one.

John Lepore:        Okay. So, you know, it's left and like I guess over the next
                    let's say by year end how much is the, you know, normal
                    operating cash flow and dividends do you anticipate using?

Dean Miller:        Well I don't think we want to give out a level of detail on
                    that. But it's - the big ticket item is the $115 and the
                    other stuff is normal cash flow.

John Lepore:        Okay. And the last question just a - can - on the sale
                    forward sales proceeds, can that be earmarked for the
                    convertibles? And secondly can the credit facilities be
                    drawn under to pay for the subordinated the convertibles or
                    is


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 41


                    there restriction on paying off subordinated debt at all for
                    drawing down credit facilities?

Dean Miller:        Yes the forward - the $110 million that's just cash for our
                    use any way we want to likewise the additional $40 million
                    that we'll get in Q3 and Q4 so again that's just general
                    cash. With respect to the line and the additional
                    availability on the line and whether that can be used for
                    that my understanding is that it cannot be because of the
                    inability - I think it's the upward dividend restrictions.
                    Because the converts are at the top holding company and the
                    money would come in at the - at a lower holding company.

John Lepore:        Okay.

Dean Miller:        So we're funding that through other existing sources.

John Lepore:        Okay great. Thank you.

Operator:           Your next question comes from Asif Khan with Morgan Stanley.

Asif Khan:          Yes hi just a couple of quick questions regarding the
                    forward arrangements. In the case of the (unintelligible) is
                    there any provisions in there that could limit the amount of
                    money you get in February 2007?

Dean Miller:          No.

Asif Khan:          And just help me understand how is the forward variable
                    share agreement? How are they accretive at 6.6 million
                    shares to future capital base?

Dean Miller:        Well because we're issuing the shares at the floor of the
                    2280 so if you look at - I don't know if you've had the
                    chance on the financial data supplement yet


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 42


                    that we'll put. In the financial data supplement that got
                    posted to our web site, on page seven I believe is a
                    reconciliation of the book value per share. And if you look
                    at - we show several type of book value per share
                    calculations but one being the fully converted.

                    So when you bring in the assumed proceeds of the total
                    amount of the forward of $150 million and then bring in the
                    full amount of the shares at 6.6 million it's accretive to
                    that book value per share calculation because of the stock
                    price to the floor.

Asif Khan:          And I may have missed this but off the $150 did you say that
                    you've already received $110?

Dean Miller:        Yes 110 in last couple of days of June. And you'll see that
                    as a separate line item in our shareholder's equity
                    statement on the balance sheet.

Asif Khan:          Got it. And the remaining 40 is to come in September and
                    December.

Dean Miller:        Exactly.

Asif Khan:          Thank you.

Operator:           Your next question comes from John Hall with
                    Wachovia Securities.

John Hall:          Yes just a few quick questions. We'll run through pretty
                    fast. Dean, I was wondering if you could outline what stat
                    capital is by entity, U.S. and foreign?

Dean Miller:        Yes we're - that would be approximately $1 billion. And that
                    would include all of the insurance companies that their
                    statutory capital and the non insurance companies at their
                    GAAP capital so just to be clear. If you look at


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 43


                    the footnote in our 10K, the requirement there is to list
                    the statutory surplus of our significant insurance
                    companies. But what that's missing is one there's several
                    other insurance companies but it's also most importantly
                    missing (Salek) which is where we hold most of our capital.
                    You got to make sure you put that into the equation.

John Hall:          Right so that's the Grand Caymen?

Dean Miller:        Yes.

John Hall:          Right. Okay is there any double counting in that $1 billion
                    by virtue of downstream companies?

Dean Miller:        No all that is properly eliminated in the consolidation of
                    that amount.

John Hall:          Okay great. Second question, prior to all the turmoil of
                    this week, did you have any discussions rough or other wise
                    with parties about selling the company in the past?

Dean Miller:        No.

John Hall:          None at all.

Dean Miller:        None that you would, you know, normal discussion that
                    anybody would have but no concerted effort.

John Hall:          Okay. Next question, the 15% ROE target that had been out
                    there is off the table. What are we looking at here? Are we
                    looking at an 8 to 9% type return company or something
                    higher than that on an ongoing basis when we're through with
                    all this?


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 44


Dean Miller:        Yes we are looking at - you're right 15% is no longer
                    viable. And it's difficult given the uncertainty around the
                    new business implications and the rating downgrades and some
                    other costs and expenses we're going to have. But those are
                    short term in nature. But yes it's going to be in the single
                    digits, in the high single digits would be our best estimate
                    at this time.

John Hall:          Okay. And then how about a just a - and this is the last
                    one, a quick order of magnitude on the severance that we're
                    going to see in the second half of the year?

Paul Goldean:       Total severance we're looking at is between $5 and $5.5
                    million.

John Hall:          And that's in the third quarter or second half of the year
                    in...

Paul Goldean:       Third quarter.

John Hall:          Third quarter. Okay. Thanks very much.

Dean Miller:        Thanks John.

Operator:           Your next question comes from Samuel Crawford with Stone
                    Harbor.

Samuel Crawford:    Good morning thanks for taking the question. Just to revisit
                    liquidity briefly again, when you undertook your sources and
                    uses analysis, was there any assumption made for generation
                    of new business or was it purely a static run off as of a
                    certain balance sheet date?

Dean Miller:        Yes what we've done in those projections is assumed a
                    current run rate of new business. So to the extent there is
                    any negative implication of the rating


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 45


                    downgrades that would improve our liquidity and capital
                    position going forward from what we've projected currently.

Samuel Crawford:    Okay. And on the (dack) the $13 million adjustment that was
                    surely a range of estimates. Is that a midpoint?

Dean Miller:        It's our best estimate of the quarter based on the evidence
                    we have and it's evidence that the (Seiden) has and very
                    limited evidence what we have. But we think it is a good
                    best estimate.

Samuel Crawford:    So no indication at all as to whether or not that fell into
                    the high end or the low end of a given range given your
                    assumptions?

Dean Miller:        No. I mean it's - we just took the available information we
                    had and the facts around the treaty and made our best
                    estimate.

Samuel Crawford:    And last question really how long is it going to take you to
                    get around and have more than just quick initial
                    conversations but conversations with some depth and quality
                    to them with all of your customers to assure yourself about
                    where the customer base if and how they're attitudes are
                    (unintelligible)?

Paul Goldean:       Both the heads of our International segment and our North
                    American segment are actively working on a plan to meet with
                    all of our clients. And now that we've released earnings I
                    think they'll be a lot more proactive in going out and
                    meeting those clients.

Glenn Schafer:      And I can speak behalf of myself, I'm going to spend just
                    part of this afternoon talking with several major clients.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 46


Samuel Crawford:    And I have no doubt I'm just wondering if that is likely to
                    be a matter of days or a matter of weeks or how long it
                    might take?

Paul Goldean:       A couple of weeks at the most.

Samuel Crawford:    Thank you.

Operator:           Your next question comes from Matthew Dundon with Miller
                    Tabak.

Matthew Dundon:     Hi yes I have a question you mentioned that a clear target
                    of strategic moves be it your first or your second option is
                    going to be to raise ratings. When you're talking about the
                    raisings you're trying to raise, are you looking both at the
                    whole cut ratings where you're now standing at, you know,
                    top junk level or are you looking at the insurer ratings or
                    both?

Dean Miller:        I think we'd be looking at both.

Matthew Dundon:     Do you think that there's a single or a group of
                    transactions that can address them both or would not whole
                    co money flow down in the correct way for instance new whole
                    co senior debt strikes me probably would not improve. Whole
                    co ratings would keep them at that Double D plus level but
                    might help the insurers and I don't know if that - what do
                    you think about that?

Dean Miller:        I think it's premature to think about, you know, where the
                    proceeds flow in and which entities and how they flow down
                    and the implications on the rating agency. I think that's
                    we're still not at that stage yet. But the intent would be
                    to, you know, have an impact positively on the ratings.

Matthew Dundon:     Do you have a feeling that you'll be able to have productive
                    conversations with the agencies as you're starting to look
                    at potential terms and what the


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 47


                    market might be for some of those plays that they can give
                    you some guidance in terms of structure and the extent that
                    there's a market for whatever you're trying to bring that
                    it'll have a result at both levels?

Dean Miller:        Yes absolutely. We'll have, you know, very continuous
                    dialogue with the rating agencies as we go through, you
                    know, all these concurrent paths over the next 30 days. So I
                    would suspect that they can't react if they don't have
                    information. So as we bring them information on a timely
                    basis we'll get the feedback to our evaluation basis.

Matthew Dundon:     Thanks a lot.

Operator:           Your next question comes from Thomas Mitchell with Miller
                    Tabak.

Thomas Mitchell:    Hi I wanted to sort of look at this from a different
                    perspective. You had some wonderful insurance questions. But
                    if you look at your stock as a stock in the world, if you
                    were a self company a $2.43 charge out of $20 book would not
                    have taken you to $3 or $4 a share and now maybe $8 a share.
                    It might have gone to $16 or $17.

                    On the other hand if people look at $1 trillion as in force
                    life insurance and understand that you've had huge growth
                    and that you're top three operating executives have all been
                    fired you look at that and say well gee only a 1% change in
                    your assumptions on your total in force book of business
                    could wipe everything out.

                    So it seems to me that there's a striking dichotomy between
                    how seriously the market is taking this, how seriously you
                    are taking this, and the amount of trouble you seem to have
                    reported. Is this all due to the rating agencies being


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 48


                    disappointed? Have you essentially put them in the position
                    of being able to control your destiny and is that why your
                    guys had to leave?

Paul Goldean:       Well Thomas I think - this is Paul Goldean. I think there's
                    several questions in your question. But I guess the first
                    one is we can't predict shareholder action. In the news that
                    was put out, you know, I think was taken by the market and
                    they - certain assumptions were made on that information
                    that we're showing you now we don't think is correct.

                    And I think that's the general point that you're trying to
                    get to in your question. If I missed it, come back and let
                    us know but that's - I'm not sure that we followed every
                    turn in that.

Thomas Mitchell:    No I think - well it seems like the reaction must have been
                    over done. I'm concerned that put it differently even if you
                    never wrote another dollar of business wouldn't the expected
                    value of the company to be received after the proceeds of
                    all the run off be pretty close to book value? Wouldn't that
                    be a normal assumption to make?

Dean Miller:        Follow what you're saying I mean I think suffice to say we
                    are - you're raising good questions and those are exactly
                    the questions that the board and management are actively
                    engaged with our bankers right now to try and answer so that
                    the board can make the appropriate decisions over the coming
                    weeks. But it's not a simple issue. And there's not a simple
                    answer unfortunately.

Paul Goldean:       And one more thing Thomas, you know, just note that rating
                    agencies are important constituents to all insurance
                    companies. So they do have a definite impact on every
                    insurance company and to a certain extent they do, you know,
                    through the rating system keep a control over us.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 49


Thomas Mitchell:    And I guess my last - the last point I wanted to get at is
                    that I think that looking at the tremendous increase in your
                    book of business admittedly through acquisitions in which
                    you may have done due diligence that the increase in your
                    book of business it is normal for an outsider to assume that
                    if a book of business grows very rapidly and that company
                    announces that it has had some problems.

                    The assumption is that there must have been something in
                    that growth of new business either organic or through
                    acquisition that management didn't know about and was
                    surprised by. I'm getting the sense from your answers on
                    this call that there's not very much of that. Is that a
                    reasonable inference for me to make?

Paul Goldean:       We're still a little lost on your question again.

Thomas Mitchell:    Well it's this. Most companies that get into trouble that
                    have been rapidly growing whether they're in the insurance
                    business or another business. It turns out that there was
                    something wrong with their assumptions about the new
                    business they acquired. The problems you have reported don't
                    seem to reflect very much of that sort of thing. And I'm
                    wondering is it correct to infer that you've really taken a
                    hard look at all your new business in the last few years
                    whether acquired or organic and made the decision that there
                    aren't any really serious problems with it.

Dean Miller:        That is what we've done. And I guess we're just struggling
                    for an answer because there's so many pieces to the puzzle.
                    But you know what - you're right. I mean following an
                    acquisition is a period of integration. And the ING
                    acquisition was a big acquisition and that integration is
                    complete. But what happened in the second quarter it's not
                    looking back at a particular acquisition


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 50


                    or looking back at organic new business production and
                    coming to a different conclusion.

                    It's getting, you know, evaluating the facts, the
                    information we have available in the quarter, and refining
                    certain calculations and estimates and making the
                    appropriate adjustments to get exactly what you said. It's
                    comfort that the financial statements are fairly stated
                    today at the end of the second quarter. And that's what
                    we're focused on is not where I came from or how it happened
                    but, you know, getting them right today. And that includes
                    you know, the underlying calculations and processes and
                    controls.

Thomas Mitchell:    Okay thank you.

Operator:           Your next question comes from David Merkel with Hovde
                    Capital.

David Merkel:       Hi. When I think about your earnings, I think about them in
                    three pieces, mortality margins, investment income margins,
                    and expense margins. And I guess you could throw in things
                    like just risk margins that you received, you know, fee
                    income from. But from what I'm hearing you think that
                    mortality margins haven't deteriorated. What are the
                    investment margins and your overall expense levels? Because
                    if you're moving from a 15% ROE run rate to a mid to high
                    single digit ROE run rate it means that something has
                    deteriorated which one?

Dean Miller:        Yes our - well one of the big reconciled items right off the
                    bat is taxes. So that's part of the adjustment from previous
                    historical returns on equities to future ones. With respect
                    to investments our investment portfolio is very sound, very
                    high quality and continues to perform at expectations so no
                    change in anything on the investment portfolio very clean.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 51


                    On expenses it's - on expenses there's besides the impact of
                    the non-recurring charges we've had this quarter the run
                    rate is much higher will continue to be higher than I think
                    originally expected due to the need to look at the
                    infrastructure and respond to the growth. So and there's
                    other factors that we've been talking about in prior calls
                    around things like catastrophe coverage and other scale
                    issues and so forth when you compare us to some of our
                    competitors.

                    And then the other piece of course is cost of capital. And
                    the cost of capital, you know, has gone up with the
                    securitizations. And, you know, securitizations eliminate
                    the mismatch and are a big risk management in very
                    successful thing but do have an impact on the capital
                    structure.

David Merkel:       Okay. When you do (dack) recoverability at the insurance
                    companies that I've worked for, you can do (dack)
                    recoverability across the company as a whole by line, by
                    class here and I suppose at a re-insurance company even down
                    to the tree level. What's your sell division level that you
                    end up deciding when you can't recover your (dack)? Is it
                    just by line of business or do you do...?

Dean Miller:        It's a line of business level.

David Merkel:       Okay thank you. I guess my second to the last question
                    (Orkney). You had to put in some more capital into (Orkney)
                    as I recall from your 10Q in March. What ended up prompting
                    that? Was it something from the Delaware regulator? Or is it
                    just something that is just common to what you have to do in
                    order to run an affiliated re-insurer?

Dean Miller:        I'll try and summarize this as briefly as possible. (Orkney)
                    is a wholly owned subsidiary of SRUS which is our main U.S.
                    regulated entity and is domiciled in Delaware. The issue is
                    at what value do you record an investment in


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 52


                    subsidiary like (Orkney). Now statutory accounting
                    principles typically have you record insurance companies at
                    a statutory value.

                    The unique thing here is (Orkney) won as a vehicle was
                    formed solely for the purpose of securitizing the excess
                    Triple X reserves. So it was kind of a strange result. If
                    you follow to the letter of the law the statutory guidance,
                    that you would account for it on statutory and put all those
                    excess reserves onto your books.

                    So we've had discussions with Delaware. They agreed with us
                    that was kind of non sensical conclusion but ultimately when
                    it came to filing our 10K and getting formal sign off from
                    Delaware they were unable to give us formal sign off that
                    GAAP was the appropriate measure as opposed to statutory.
                    And the issue with Delaware of course is there was nothing
                    in the literature that said that.

                    And so we - so they said they agree with us and they'll work
                    with us over the year. So what we did is we conservatively
                    recorded our investment in (Orkney) at a statutory account
                    value. And what that did is in the first quarter generated
                    some statutory strain as we put up additional reserves. That
                    was fully funded in the second quarter.

                    What we're in the process of doing now is working with
                    Delaware and they're being very cooperative and working with
                    us to find a resolution to this issue that allows them to
                    get comfortable with the change and with the end result will
                    be of course will be taken from a statutory to a GAAP,
                    release the reserves, and get a pick up in our statutory
                    capital in the U.S. So right now it's in our accounts and
                    books at that conservative statutory level.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 53


David Merkel:       Okay. My last question, when I look at all of your options
                    whether it's seeking new capital, a strategic partner or
                    sale, or you know, if none of those happen. You know,
                    Scottish RE can survive but it would be a very different
                    company. It probably would not have a new business
                    origination franchise. And the reason - is it a fair
                    assumption on my part is the reason that you're looking at
                    these other three options is that you think that new
                    business origination franchise has real value?

Dean Miller:        Absolutely. We're, you know, number two or number three in
                    new business market share in the United States and that's
                    tremendous value.

David Merkel:       Right. Well in my opinion given the whole ogolopolistic
                    nature of re-insurance I would think that it has value.
                    Thanks.

Dean Miller:        Thank you.

Operator:           Your next question comes from Michael McNulty with Context
                    Capital.

Michael McNulty:    Hi I just wanted to confirm that the $110 million forward
                    sale that you received has been maintained at the parent
                    company? And then I had a follow up on that.

Dean Miller:        No it's been pushed down into the operating subsidiaries.

Michael McNulty:    Okay. So then the question I have is if it's been pushed
                    down and there are restrictions right now on putting that
                    money back up, where will the money come from to pay off the
                    convertibles come December?

Dean Miller:        It's all those other sources of liquidity that we talked
                    about earlier. So when I talked about our sources of
                    liquidity before, the proceeds - the $110 million of



                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 54


                    proceeds that we've received to date are not part of those
                    sources in determining that we have sufficient liquidity.
                    It's the other sources.

Michael McNulty:    But I know that like on your Stingray and some of your other
                    credit facilities they're all at the (unintelligible) I
                    think as when you answered John Lepore's question from Basso
                    that you had said you could not up stream given to the
                    parent company.

Paul Goldean:       That's not correct. Our primary Cayman Island operating
                    company can freely distribute dividends up to the parent
                    company which is also a Cayman Island company.

Michael McNulty:    Okay.

Dean Miller:        What we were referring to before was the ability to draw
                    down on the credit facility and then up stream that. That's
                    all we were referring to earlier but other than that we have
                    complete freedom with respect to the cash flow at the
                    holding company.

Michael McNulty:    Okay. And how much available liquidity do you have at the
                    Cayman subsidiary that you could bring up to the parent?

Dean Miller:        I mean that's what we discussed before. And like I said
                    we've got available cash at various entities that is free to
                    use that fully supports our uses in the near term. So it's
                    in place we, you know, that it's free and flexible with no
                    restrictions.

Michael McNulty:    Okay. And then - okay thanks I appreciate it. Now one thing
                    is if - is there anything that you can foresee between now
                    and the end of the year that would


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 55


                    require you to induce some of that so called unrestricted
                    capital into a restricted subsidiary to keep the rating
                    agencies happy?

Dean Miller:        Nothing that we're aware of or rating agencies have been
                    hinting nothing like that.

Michael McNulty:    And will the rating agencies be continually monitoring you
                    on a quarter by quarter basis forcing you to potentially put
                    up more capital? Or have they been - or are they fully
                    comfortable that you have enough now through the end of the
                    year?

Dean Miller:        I think - I mean we have varying degrees of interaction with
                    all of the rating agencies. But principally we provide them
                    with quite a bit of information each quarter. But I think
                    that's a good point about the capital. Each of the rating
                    agencies have their own, you know, risk based capital models
                    that are one unique to them but also unique to Scottish
                    based on our operations.

                    But as of June 30 and projected to the end of the year based
                    on again flat new business production and everything else we
                    are currently and projected to be well in excess of the
                    minimum capital requirements of all the rating agencies.
                    Another important point to note is that the capital that we
                    hold to satisfy the rating agencies is well in excess of
                    what the regulators want us to hold at the insurance
                    entities.

Michael McNulty:    Okay. And then just wanted to just ask from a more macro
                    overview, you see GE selling off their business. You seen
                    ING selling off the business. And I know Scott Willkomm and
                    his former team were buying a lot of these companies. And it
                    just begs the question, you've gone from a 15% ROI down to
                    an 8% ROI. How profitable is this business? And does it
                    makes sense for a smaller player like you folks to be doing
                    this on a going forward given that


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 56


                    under Regulation Triple X the reserves just keep climbing
                    every year from what I understand? In other words the
                    problem gets worse as you go forward.

Dean Miller:        Yes fair point. First of all I mean we haven't been 15% in
                    the past. So we're not coming down from that. But more to
                    your point is there's no doubt bigger is better and for all
                    the obvious reasons.

Michael McNulty:    Okay thank you very much.

Operator:           Your next question comes from David Young with AFLAC.

David Young:        Yes thank you. Earlier the statement was made that Stingray
                    had been tapped for $50 million. I was wondering if you
                    could describe as to what was meant by that comment.

Dean Miller:        Well we can use Stingray in a number of ways and for
                    reasons. And we transacted an intragroup re-insurance treaty
                    like we have - we always do but on a particular treaty that
                    went offshore to get re-insurance credit on a statutory
                    basis you need to post assets or letters of credit. And so
                    for that particular treaty we drew on the Stingray facility
                    to post the letters of credit.

David Young:        And what is - I'm sorry.

(Mary Chapman):     This is (Mary Chapman) in the room with David Young also of
                    AFLAC still. The letter of credit is a letter of credit to
                    (Salak) or to what entity?

Dean Miller:        Well it would be on the benefit of Scottish RE U.S. The
                    seeding company within our group in the U.S.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 57


(Mary Chapman):     And the letter of credit, were there funding agreements from
                    (Salak) put into the trust at Stingray to replace the drawn
                    facility from the letter of credit?

Dean Miller:        Let me clarify. There's two different ways Stingray can be
                    used. One withdraw cash by the issuance of funding
                    agreements or two utilize letter of credit facilities to
                    support statutory strain in Scottish RE U.S. What we did was
                    issue letters of credit to support the statutory strain in
                    Scottish RE U.S. We did not issue funding agreements and
                    withdraw cash.

(Mary Chapman):     And the letters of credit on - are a senior obligation of
                    the entity to which they were issued?

Dean Miller:        That's an obligation of (Salak).

(Mary Chapman):     At a senior level or a subordinated level?

Dean Miller:        Yes it's an insurance liability so it would be senior.

(Mary Chapman):     It's an insurance liability. Is it ranked - I'm sorry. Is
                    that obligation ranked comparative to with policyholder
                    obligations?

Dean Miller:        Hold on one second. If the assets are over drawn out of that
                    trust then ultimately (Salak) has to put a funding agreement
                    to the Stingray trust. So it's a funding agreement out of
                    Cayman which are pursue to policyholders in the Cayman.

(Mary Chapman):     Okay thank you.

Dean Miller:        Okay I made sure you heard that.


                                                                    SCOTTISH RE
                                                       Moderator:  Paul Goldean
                                                            08-04-06/7:30 am CT
                                                         Confirmation # 2906522
                                                                        Page 58


(Mary Chapman):     I did hear that.

Dean Miller:        Yes happy to take off line if that helps later date.

Operator:           Ladies and gentlemen we have reached the end of the allotted
                    time for questions and answers today. We'd like to turn the
                    conference back over to management for closing remarks.

Paul Goldenan:      Yes this is Paul Goldean.  And I'd like tothank all the
                    participants on the call today and look forward to speaking
                    to you in the future.  And that should end our call for
                    today.

Operator:           Thank you ladies and gentlemen for participating in
                    today's Scottish RE Group Limited Second Quarter Earnings
                    Conference Call.  You may now disconnect.

                                      END

Paul Goldean:       Yes this is Paul Goldean. And I'd like to thank all the
                    participants on the call today and look forward to speaking
                    to you in the future. And that should end our call for
                    today.

Operator:           Thank you ladies and gentlemen for participating in today's
                    Scottish RE Group Limited Second Quarter Earnings Conference
                    Call. You may now disconnect.


                                       END