2000 Annual Report

                                                   As of and for the years
                                                       ended December 31,
                                              ----------------------------------
(IN THOUSANDS, EXCEPT SHARE AND
PER SHARE AMOUNTS, STOCK PRICES AND EMPLOYEES)     2000       1999       1998
- --------------------------------------------------------------------------------
RESULTS OF OPERATIONS
Earned premiums ........................   $   67,034   $   54,040   $   55,411
Total revenues .........................   $   86,237   $   71,158   $   64,744
Net income .............................   $    1,030   $    1,255   $    2,301
Net cash provided by (used in) continuing
  operating activities .................   $    6,644   $  (6,478)   $   (5,170)
Net income per diluted share
  of Common Stock ......................   $     0.05   $    0.07    $     0.14
Combined ratio .........................        123.1%      125.2%       108.6%
================================================================================

BALANCE SHEET AND OTHER DATA
Total investments ......................   $  154,130   $  140,391   $  134,859
Policyholder liabilities ...............   $  123,601   $  111,987   $  109,539
Stockholders' equity ...................   $   81,330   $   76,226   $   63,273
Book value per share of Common Stock ...   $     4.21   $     4.13   $     4.06
Common Stock price range
  High .................................   $    7 3/8   $    7 1/2   $    8 1/8
  Low ..................................   $    3 7/8   $    2 7/8   $    3
Shares of Common Stock

  outstanding at year end ..............   19,295,954   18,476,265   15,576,276
Employees of continuing

  operations at year end ...............          156          138          155


                           FINANCIAL TABLE OF CONTENTS

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

Selected Consolidated Financial Data .......................................   2

Management's Discussion and Analysis of

  Financial Condition and Results of Operations ............................   3

Consolidated Statements of Operations ......................................   9

Consolidated Balance Sheets ................................................  10

Consolidated Statements of Stockholders' Equity ............................  11

Consolidated Statements of Cash Flows ......................................  12

Notes to Consolidated Financial Statements .................................  13

Independent Auditors' Report ...............................................  25

Responsibility for Financial Reporting .....................................  25

Quarterly Financial Data ...................................................  26

Stock Market Prices ........................................................  26

                                        1

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                      SELECTED CONSOLIDATED FINANCIAL DATA

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

     The following selected financial data of Danielson Holding  Corporation and
its subsidiaries  should be read in conjunction with the Consolidated  Financial
Statements  and Notes  thereto  and  Management's  Discussion  and  Analysis  of
Financial  Condition  and  Results of  Operations,  included  elsewhere  in this
Report.




                                                                           YEARS ENDED DECEMBER 31,
                                                -----------------------------------------------------------------------------------
(IN THOUSANDS, EXCEPT SHARE AND
  PER SHARE AMOUNTS)                                2000            1999            1998            1997            1996
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
A. RESULTS OF OPERATIONS
Total revenues ...............................  $    86,237     $    71,158     $    64,744     $    65,746     $    48,704
Income (loss) from continuing operations
  before extraordinary items .................  $     1,030     $     1,255     $     2,301     $     4,589     $    (6,240)(1,2)
Net loss from discontinued operations ........           --              --              --              --     $      (633)(3)
Loss on disposal of discontinued operations ..           --              --              --              --     $    (1,246)(3)
Net income (loss) ............................  $     1,030     $     1,255     $     2,301     $     4,589     $    (8,119)(1,2,3)
Diluted earnings (loss) per share
  of Common Stock:
  Income (loss) from continuing operations
    before extraordinary items ...............  $      0.05     $      0.07     $      0.14     $      0.28     $     (0.41)(1,2)
  Net loss from discontinued operations ......           --              --              --              --     $     (0.04)(3)
Loss on disposal of discontinued operations ..           --              --              --              --     $     (0.08)(3)
  Net income (loss) ..........................  $      0.05     $      0.07     $      0.14     $      0.28     $     (0.53)(1,2,3)
B. BALANCE SHEET DATA
Invested assets ..............................  $   154,130     $   140,391     $   134,859     $   142,823     $   151,555
Total assets .................................  $   210,829     $   194,752     $   180,895     $   187,773     $   196,419
Unpaid losses and loss adjustment expenses ...  $   100,030     $    94,934     $    95,653     $   105,947     $   120,651
Stockholders' equity .........................  $    81,330     $    76,226     $    63,273     $    63,920     $    58,853
Shares of Common Stock outstanding ...........   19,295,954(4)   18,476,265(4)   15,576,276(4)   15,576,287(4)   15,360,238(4)


(1)  Includes  expenses  incurred in  connection  with the  terminated  proposed
     merger with Midland Financial Group,  Inc. and  non-recurring  compensation
     expenses for death benefits and severance pay.

(2)  Includes $10 million  increase in  provision  for  pre-1980  accident  year
     losses and loss adjustment  expenses relating to run-off  businesses and $4
     million reduction in policyholder dividend accrual.

(3)  In 1996,  DHC sold 100% of the common  stock of  Danielson  Trust  Company.
     Accordingly,  Danielson Trust's results are reported herein as discontinued
     operations and are included in net income (loss).

(4)  Does  not  give  effect  to  currently  exercisable  options  and,  in 2000
     and 1999, warrants to purchase shares of Common Stock.

                                        2

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


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

GENERAL

     Danielson  Holding  Corporation  ("DHC") is organized as a holding  company
with substantially all of its operations conducted by subsidiaries (collectively
with DHC, the "Company").  DHC, on a parent-only  basis, has limited  continuing
expenditures for rent and administrative expenses and derives revenues primarily
from investment return on portfolio securities.  Therefore,  the analysis of the
Company's financial condition is generally best done on an operating  subsidiary
basis. For additional  information relating to the Company's  organization,  see
Note 1 of the Notes to Consolidated Financial Statements.

     The Company does not  currently pay regular  Federal  income tax due to its
net operating  loss  carryforwards  and the  recognition  of losses from several
trusts  that  assumed   various   liabilities  of  certain  present  and  former
subsidiaries of DHC. It is expected that the Company's 2000 consolidated Federal
income tax return will  report a  cumulative  net  operating  loss  carryforward
currently  estimated at $899 million,  which will expire in various amounts,  if
not used,  between  2001 and 2019.  Exclusive  of the  trusts'  activities,  the
Company has generated cumulative taxable losses both historically and during the
prior  three  years.  Over the  past  several  years,  the  Company's  insurance
operations have been generating losses exclusive of net investment  income,  net
realized gains and the trusts' activities. DHC has historically generated losses
at the holding company level. Therefore, these tax loss attributes are currently
fully reserved,  for valuation purposes,  on the Company's financial statements.
See Note 8 of the Notes to Consolidated Financial Statements.

     This  Management's  Discussion  and  Analysis of  Financial  Condition  and
Results of Operations,  and certain Notes to Consolidated  Financial  Statements
contain  forward-looking  statements,  including  statements  concerning  plans,
capital adequacy, adequacy of reserves, utilization of tax losses, goals, future
events or performance and underlying  assumptions and other statements which are
other than statements of historical facts. Such  forward-looking  statements may
be   identified,   without   limitation,   by  use  of  the  words   "believes",
"anticipates",   "expects",   "intends",   "plans",   "estimates"   and  similar
expressions.   All  such   statements   represent  only  current   estimates  or
expectations  as to future  results and are  subject to risks and  uncertainties
which could cause actual results to materially  differ from current estimates or
expectations. See "RISK FACTORS THAT MAY AFFECT FUTURE RESULTS."

RESULTS OF NAICC'S OPERATIONS

     The operations of the Company's  principal  subsidiary,  National  American
Insurance Company of California (NAICC), are in property and casualty insurance.

PROPERTY AND CASUALTY INSURANCE OPERATIONS

     Net premiums earned were $67.0 million,  $54.0 million and $55.4 million in
2000,  1999 and 1998,  respectively.  The  change in net  premiums  earned  were
directly  related to the change in net written  premiums.  Net written  premiums
were $73.1  million,  $56.6 million and $58.9 million in 2000,  1999,  and 1998,
respectively.

     The overall  increase in net written  premiums in 2000 was  attributable to
growth in our commercial  automobile insurance business.  Workers'  compensation
net written  premiums  increased by $9.3 million during 2000 over the comparable
year to date  period  in 1999  due to  increased  production  primarily  outside
California, and decreased reinsurance coverage associated with the rescission of
a treaty effective in 1999. The commercial  automobile net written premiums grew
from $12.7 million in 1999 to $23.1 million in 2000 due to increased  production
primarily in California.  New written premiums for personal automobile insurance
remained relatively flat during 2000.

     Premiums and fees receivable, net of allowances,  increased by $3.9 million
or 34%. The increase is  attributable  to the growth in installment  premiums in
our commercial  automobile programs.  In 1998, the Company introduced automobile
programs that have installment features on policy terms in excess of six months.
During 2000 these programs  experienced  significant  growth.  Premiums from the
automobile program that generally offer policy terms less than six months and do
not utilize  installment  plans declined in 2000. The effect of these trends was
to increase the  installment  premium  receivable by $4.0 million as well as the
related unearned premium on those installment premiums. The Company expects this
trend to continue into 2001.

     The increase in the allowance for premiums and fees receivable  during 2000
of $726,000 was attributable to the change in the mix of premiums  receivable in
2000 versus  1999.  In 2000 the Company  experienced  significant  growth in its
automobile  programs that have premium  installment  features as noted above. In
conjunction with the increase in installment premiums the Company experienced an
increase  in  collection   efforts   relating  to  such   premiums,   especially
non-standard policies. As a result, the Company increased both its allowance for
premiums  and the amount of  write-offs  against  such  allowance.  The  Company
expects this trend to continue in 2001.


     Net  investment  income was $7.7 million,  $7.3 million and $7.7 million in
2000,  1999,  and 1998,  respectively.  Net  investment  income has increased as
fixed-income invested assets increased by $9.1 million. The increase in invested
assets is  attributable  to  increased  premium  volume  and the  receipt of the
Reliance  settlement.  As of December  31, 2000 and 1999,  the average  yield on
NAICC's portfolio was 6.6 percent and 6.6 percent,  respectively.  The estimated
average  maturity of the portfolio at December 31, 2000 was 3.25 years  compared
to 3.77 years at December 31, 1999.


     In January  1999,  NAICC entered into a workers'  compensation  reinsurance
agreement with Reliance Insurance Company ("Reliance  Agreement") with a term of
two years.  The Reliance  Agreement  provided  excess of loss  coverage  down to
$10,000 and a 20 percent quota share below the excess  retention  resulting in a
maximum net loss to NAICC of $18,000 per claim.  During 1999, Reliance initiated
efforts to rescind  their  workers'  compensation  reinsurance  agreements  with
several insurance  companies,  including NAICC.  NAICC was originally offered $5
million as a  settlement,  which was  negotiated to $8 million.  In  determining
whether the $8 million proposed settlement amount was reasonable, an antiicpated
loss ratio was  calculated  based on  existing  reserves,  which  resulted in an
estimated $8 to $9 million that would have been  recoverable  under the Reliance
Agreement,  and  therefore  management  believed  that the $8 million in present
value was a reasonable settlement amount. Management believed it was in the best
interest of the  Company to accept the offer and agree to rescind the  agreement
based on several factors: (1) the projected premium and losses for 2000, (2) the
negative press Reliance was beginning to receive in the summer of 1999 regarding
certain underwriting pools, and, most importantly,  (3) the potential for future
credit risk of Reliance if the offer was rejected.  Reliance did not provide the
Company with any estimates of amounts reported under the initial agreements, did
not  disclose how they arrived at the  additional  compensation  included in the
overall  settlement  amount,  and did not provide  their  reason for  requesting
rescission of the agreements as of their effective date.

     In the fourth  quarter of 1999,  NAICC executed an agreement to rescind the
Reliance  Agreement  retroactive  to  its  effective  date.  The  terms  of  the
rescission  included the return of amounts paid during the nine month period the
Reliance  Agreement was active plus the  settlement  fee of $8.0 million paid by
Reliance to eliminate further obligations under the contract. NAICC recognized a
gain of $8,317,000 in the fourth quarter of 1999 as a result of this rescission.
The gain  represented  the  difference  between the  proceeds  received of $11.5
million and the reinsurance  recoverable balances due from Reliance at September
30, 1999. The results of operations include ceded premiums of $3,875,000, net of
ceding  commissions,  and $417,000 of paid losses and loss  adjustment  expenses
during the nine months the agreement was active. The gain realized should not be
considered as an indication of an  understatement of reserves or negative trends
in this business.


                                        3

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                           ---------------------------
                                   (CONTINUED)

     Net losses and loss  adjustment  expenses (LAE) were $60.5  million,  $45.8
million, and $39.1 million in 2000, 1999, and 1998, respectively.  The resulting
net loss and LAE ratios were 90.3  percent,  84.7  percent  and 70.6  percent in
2000, 1999 and 1998, respectively. The increase in the loss and LAE ratio during
2000 was  attributable  to higher than  expected  losses in our  commercial  and
private passenger automobile programs and additional  development in our run-off
lines.  The  increase  in the loss and LAE  ratio in 1999  over  1998 was due to
higher than expected  losses in the California  workers'  compensation  line and
developments on certain businesses in run-off.

     Policy  acquisition  costs were $16.4  million,  $13.9  million,  and $13.3
million in 2000, 1999, and 1998. As a percentage of net premiums earned,  policy
acquisition expenses were 24.5 percent,  25.7 percent, and 24.0 percent in 2000,
1999, and 1998, respectively. Policy acquisition costs include expenses directly
related  to  premium  volume  (i.e.,   commissions,   premium  taxes  and  state
assessments) as well as certain underwriting expenses which are fixed in nature.
The decline in the policy acquisition expense ratio in 2000 compared to 1999 was
due primarily to an increase in our workers'  compensation  business which has a
lower commission cost than our automobile  programs.  The increase in the policy
acquisition  expense  ratio in 1999 over 1998 was due in part to an  increase in
our  preferred  private  passenger  automobile  line of  business.  That line of
business has higher  commission  costs than our non-standard  private  passenger
automobile line of business.

     General and administrative  expenses were $5.5 million,  $5.8 million,  and
$7.3 million in 2000, 1999, and 1998,  respectively.  General and administrative
expenses  decreased  in 2000  due to cost  saving  measures  implemented  by the
Company at the end of 1999.  The  decrease  in 1999 was in line with the overall
premium activity for that year.

     Policyholder dividends incurred were $(144,817), $2.2 million, and $471,000
in 2000, 1999, and 1998,  respectively.  The negative  policyholder  dividend in
2000 was  attributable to less  participating  business on the Montana  workers'
compensation  policies  which  resulted in the  adjustment of prior  accruals to
reflect  aniticipated  payments  based  on  experience.   The  increase  in  the
policyholder  dividends  during  1999 was  attributable  to the  increase in our
Montana workers' compensation policyholder dividends that historically have loss
ratios well below those recorded in California.

     Combined  underwriting ratios were 123.1 percent,  125.2 percent, and 108.6
in 2000,  1999,  and 1998,  respectively.  The decrease in the combined ratio in
2000 was due to premium growth and reduced costs  associated with producing such
premiums.  The  increase  in the  combined  ratio in 1999 was due to higher than
expected loss costs, and policyholder dividends.

     The insurance  operations had income from operations of $1.7 million,  $3.0
million,  and $4.1 million in 2000, 1999, and 1998,  respectively.  The decrease
for 2000 was  attributable to an increase in loss and loss adjustment  expenses,
which was offset in part by realized gains of $8.4 million. The decrease in 1999
was  attributable to the decrease in premium  volume,  along with an increase in
loss and loss  adjustment  expenses,  which was  offset in part by the gain on a
treaty rescission of $8.3 million.

LIQUIDITY AND CAPITAL RESOURCES

     The Company's insurance subsidiaries require both readily liquid assets and
adequate capital to meet ongoing obligations to policyholders and claimants,  as
well as to pay ordinary operating expenses. The primary sources of funds to meet
these  obligations  are premium  revenues,  investment  income,  recoveries from
reinsurance and, if required,  the sale of invested assets.  NAICC's  investment
policy guidelines require that all liabilities be matched by a comparable amount
of  investment  grade assets.  Management  believes that NAICC has both adequate
capital resources and sufficient  reinsurance to meet any unforeseen events such
as  natural   catastrophes,   reinsurer   insolvencies,   or  possible   reserve
deficiencies.

     The Company meets both its short-term and long-term liquidity  requirements
through operating cash flows that include premium receipts,  investment  income,
and reinsurance  recoveries.  To the extent  operating cash flows do not provide
sufficient  cash flow, the Company relies on the sale of invested  assets.  Cash
provided by  insurance  operations  was $8.1  million in 2000 while cash used in
insurance  operations  was $4.6  million  and  $3.0  million  in 1999 and  1998,
respectively. The increase in cash provided by insurance operations for 2000 was
primarily  attributable  to  amounts  received  for the  rescission  of  certain
reinsurance  treaties of $11.5 million  offset by an increase in claim  payments
made under the commercial and private  passenger  automobile  programs.  Had the
funds  related  to the  rescission  not been  received  in 2000 the cash used in
operations would have been approximately $3.4 million. The increase in cash used
in  insurance  operations  for  1999 was  primarily  due to the  decline  in our
non-standard private passenger written premiums, and to the timing difference in
receiving payment on the Reliance settlement of $11.5 million in 2000. Had those
funds been received in 1999,  operations would have provided  approximately $6.9
million in cash. The Company  believes that its liquidity needs will continue to
be met through the same sources in the future.

     The  National  Association  of  Insurance  Commissioners  provides  minimum
solvency standards in the form of risk-based capital requirements (RBC). The RBC
model for property and casualty insurance companies requires companies to report
their RBC ratios based on their  statutory  annual  statements as filed with the
regulatory  authorities.  NAICC has calculated its RBC requirement under the RBC
model and believes that it has sufficient capital for its operations.

RESULTS OF DHC'S OPERATIONS

CASH FLOW FROM PARENT-ONLY OPERATIONS

     Operating  cash flow of DHC on a parent-only  basis is primarily  dependent
upon the rate of return achieved on its investment  portfolio and the payment of
general and  administrative  expenses incurred in the normal course of business.
For the years ended December 31, 2000,  1999, and 1998, cash used in parent-only
operating  activities  was  $1.5  million,   $1.9  million,  and  $2.2  million,
respectively.   Cash  used  in  operations  is  primarily  attributable  to  the
parent-only  net loss from  operations  for each  year,  adjusted  for  non-cash
charges such as depreciation and amortization, and the operating working capital
requirements of the holding company's  business.  For information  regarding the
Company's  operating  subsidiaries'  cash flow from operations,  see "RESULTS OF
NAICC'S OPERATIONS, PROPERTY AND CASUALTY INSURANCE OPERATIONS."

LIQUIDITY AND CAPITAL RESOURCES

     As of December 31, 2000, cash and investments of DHC were

                                        4

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


     approximately  $21.0 million. As previously  described,  the primary use of
funds was the  payment  of general  and  administrative  expenses  in the normal
course of business.  In 2000 and 1999,  DHC received  cash in the amount of $3.1
million and $13.1  million,  respectively,  from the sale of newly issued common
stock.

     DHC's sources of funds are its  investments  as well as dividends  received
from its subsidiaries. Various state insurance requirements restrict the amounts
that may be  transferred  to DHC in the  form of  dividends  from its  insurance
subsidiaries  without  prior  regulatory  approval.   In  2000,  NAICC  received
regulatory  approval and  paid a $1.5 million dividend to DHC. See Note 4 of the
Notes to Consolidated Financial Statements.

THE COMPANY'S INVESTMENTS

     The amount and type of certain of the Company's  investments  are regulated
by  California  and  Montana  insurance  laws  and  regulations.  The  Company's
investment  portfolio is composed  primarily of fixed maturities and is weighted
heavily toward investment grade short and medium term securities. NAICC does not
invest in high yield  non-investment  grade securities.  See Notes 1(B) and 5 of
the Notes to Consolidated Financial Statements.

     The  following  table  sets  forth a summary  of the  Company's  investment
portfolio at December 31, 2000, by investment grade (dollars in thousands):

                                                          Cost        Fair Value
- --------------------------------------------------------------------------------
Investment by investment grade:
Fixed maturities

  U.S. Government/Agency ............................   $ 34,167        $ 34,682
  Mortgage-backed ...................................     37,592          37,640
  Asset-backed ......................................      1,967           1,974
  Corporates (AAA to A) .............................     38,948          39,075
  Corporates (BBB to B) .............................     10,993           9,842
                                                        ------------------------
    Total fixed maturities ..........................    123,667         123,213
Equity securities ...................................     25,064          24,454
                                                        ------------------------
    Total ...........................................   $148,731        $147,667
                                                        ========================

     The following table sets forth a summary of the Company's equity securities
portfolio at December 31, 2000 (dollars in thousands):

                                                          Cost        Fair Value
- --------------------------------------------------------------------------------
Equity securities by type:
  U.S. domestic securities ..........................    $14,726         $14,302
  Foreign securities ................................     10,338          10,152
                                                        ------------------------
    Total equity securities .........................    $25,064         $24,454
                                                        ========================

MARKET RISK

     The  Company's  objectives  in managing  its  investment  portfolio  are to
maximize  investment  income and  investment  returns while  minimizing  overall
credit risk. Investment strategies are developed based on many factors including
underwriting  results,  overall  tax  position,  regulatory  requirements,   and
fluctuations in interest rates.  Investment decisions are made by management and
approved by the Board of  Directors.  Market risk  represents  the potential for
loss due to adverse  changes in the fair value of  securities.  The market risks
related to the Company's  fixed maturity  portfolio are primarily  interest rate
risk and  prepayment  risk.  The market risks  related to the  Company's  equity
portfolio are foreign currency risk and equity price risk.

RISKS RELATED TO FIXED MATURITIES

     The  Company's  fixed  maturities  are subject to interest  rate risk.  The
Company's  primary  interest rate risk exposure is to changes in short-term U.S.
prime  interest  rates.  Interest  rate risk is the price  sensitivity  of fixed
maturities  to changes in  interest  rates.  Management  views  these  potential
changes in price  within the overall  context of asset and  liability  matching.
Management estimates the payout patterns of the Company's liabilities, primarily
loss reserves, to determine their duration. Management sets duration targets for
the Company's fixed income portfolio after  consideration of the duration of its
liabilities, which management believes mitigates the overall interest rate risk.

     Fixed  maturities of the Company include  Mortgage-Backed  Securities (MBS)
representing 30.5 percent and 35.1 percent of total fixed maturities at December
31, 2000 and December 31,  1999,  respectively.  All MBS held by the Company are
issued by the Federal National Mortgage  Association  (FNMA) or the Federal Home
Loan Mortgage Corporation (FHLMC), which are both rated Aaa by Moody's Investors
Services.  Both FNMA and FHLMC are  corporations  that were  created  by Acts of
Congress.  FNMA and FHLMC guarantee the principal  balance of their  securities.
FNMA guarantees timely payment of principal and interest.

     One of the risks associated with MBS is the timing of principal payments on
the mortgages  underlying  the  securities.  The principal an investor  receives
depends upon amortization  schedules and the termination pattern (resulting from
prepayments or defaults) of the individual  mortgages included in the underlying
pool of mort-

                                        5

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                           ---------------------------
                                   (CONTINUED)

gages.  The  principal  is  guaranteed  but the  yield  and  cash  flow can vary
depending on the timing of the  repayment of the principal  balance.  Securities
that have an amortized cost greater than par, which are backed by mortgages that
repay faster (or slower) than  expected,  will incur a decrease (or increase) in
yield.  Those  securities  that have an amortized cost lower than par that repay
faster (or slower) than  expected  will  generate an increase  (or  decrease) in
yield.  The degree to which a  security  is  susceptible  to changes in yield is
influenced by the  difference  between its amortized  cost and par, the relative
sensitivity to repayment of the underlying mortgages backing the securities in a
changing interest rate environment, and the repayment priority of the securities
in the overall securitization structure. The Company attempts to limit repayment
risk by purchasing MBS whose costs are below or do not significantly exceed par,
and by primarily purchasing  structured  securities with repayment protection to
provide a more certain  cash flow to the  investor.  There are various  types of
bonds that may  comprise a MBS and they can have  differing  interest  rates and
maturities,  as well as priorities to the cash flows of the underlying mortgages
or assets.  MBS with sinking fund  schedules  are known as Planned  Amortization
Classes (PAC) and Targeted  Amortization  Classes (TAC).  The structures of PACs
and TACs  attempt to increase  the  certainty  of the timing of  prepayment  and
thereby minimize the prepayment and interest rate risk.

     MBS, as well as callable bonds, have a greater  sensitivity to market value
declines in a rising interest rate environment than to market value increases in
a declining interest rate environment.  This is primarily due to the ability and
the  incentive  of the payor to prepay the  principal  or the issuer to call the
bond in a declining  interest rate  scenario.  NAICC's MBS by type of instrument
are as follows (in thousands):

                                             2000                    1999
                                   ---------------------------------------------
                                    AMORTIZED    PERCENT     Amortized  Percent
                                      COST       OF TOTAL       Cost    of Total
- --------------------------------------------------------------------------------
Non-PAC/TAC .....................    $19,774        53%       $19,317       48%
PAC/TAC .........................     17,818        47%        20,872       52%
                                   ---------------------------------------------
                                     $37,592       100%       $40,189      100%
                                   =============================================

     The following table provides information about the Company's fixed maturity
investments  at  December  31,  2000 that are  sensitive  to changes in interest
rates. The table presents  expected cash flows of principal  amounts and related
weighted average interest rate by expected maturity dates. The expected maturity
date for other than  mortgage-backed  securities  is the earlier of call date or
maturity date, and for  mortgage-backed  securities is based on expected payment
patterns. Actual cash flows could differ, and potentially materially differ from
expected amounts  considering the weighting of the Company's  portfolio  towards
mortgage-backed securities.




                                                                                                           There-
(IN THOUSANDS)                            2001         2002         2003         2004         2005         after        Total
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
U.S. Government/Agency                  $10,506      $ 6,395       $ 2,155       $3,528       $2,700      $ 8,883      $34,167
  Average interest rate                   6.64%        7.53%         6.76%        5.62%        7.37%        8.35%
Mortgage-backed                           4,777        4,649         3,940        2,772        3,331       18,123       37,592
  Average interest rate                   7.21%        7.35%         7.44%        7.52%        7.50%        6.90%
Asset-backed                              1,967                                                                          1,967
  Average interest rate                   5.81%
Corporates (AAA to A)                     1,490        3,825        10,900       11,725        7,025        3,983       38,948
  Average interest rate                   8.08%        7.31%         6.29%        6.07%        6.51%        6.54%
Corporates (BBB to B)                     1,000                                                             9,993       10,993
  Average interest rate                   9.50%                                                             8.77%
                                        -------------------------------------------------------------------------------------------
Total                                   $19,740      $14,869       $16,995      $18,025      $13,056      $40,982     $123,667
                                        ===========================================================================================


                                        6

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


Management believes that the interest and prepayment risks generally inherent in
the Company's fixed maturity portfolio are not significant at December 31, 2000.

RISKS RELATED TO EQUITY SECURITIES

     The  increase in the equity  portfolio  during  1998 was done to  diversify
NAICC's  investments.  After  consideration of NAICC's  relatively  conservative
capital position, management believed additional diversification was warranted.

     The Company classifies all of its equity securities,  including the foreign
exchange  listed  component,  in the reporting  category:  "available for sale."
These securities are marked to the market at the closing U.S.  denominated price
on the various exchanges and over-the-counter pricing systems.

     Since the  portfolio  includes both  domestic and foreign  securities,  the
portfolio is subject to foreign  currency  risk.  Foreign  currency  risk is the
sensitivity  to exchange rate  fluctuations  of the market value and  investment
income related to foreign  denominated  financial  instruments.  At December 31,
2000,  NAICC  held  approximately   $10.3  million  of  yen  denominated  equity
securities. See Note 6 of the Notes to Consolidated Financial Statements.

     Equity price risk is the  potential  loss arising from changes in the value
of equity securities.  Typically, equity securities have more year-to-year price
volatility than medium term investment grade fixed maturity instruments.

     The  foreign  currency  and  equity  price  risks  inherent  in the  equity
portfolio are subject to several  factors beyond the control of  management.  At
December 31, 2000 the only foreign currency exposure was Japenese yen. To manage
foreign currency exposure on the Company's foreign equity holdings,  the Company
reviews the available hedging  products.  In 1998 the Company entered into a yen
put option  contract  which  expired in 1999. At December 31, 2000 there were no
hedging  instuments in place. It is management's  view that the cost of entering
into a subsequent  hedging  instrument  would outweigh any potential  benefit of
such instrument.

AUTHORITATIVE ACCOUNTING PRONOUNCEMENTS

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and  Hedging  Activities"("FAS  133").  FAS 133 is  effective  for fiscal  years
beginning  after June 15, 2000 and  establishes  standards for the reporting for
derivative  instruments.  It requires  changes in the fair value of a derivative
instrument and the changes in fair value of the assets or liabilities  hedged by
that  instrument  to be  included in income.  The Company  will adopt FAS 133 on
January 1, 2001.  The  adoption  of FAS 133 is not  expected  to have a material
effect on the Company's results of operations or financial condition.

     Effective  January 1, 1999, the Company adopted AICPA Statement of Position
98-1,  Accounting for the Costs of Computer  Software  Developed or Obtained for
Internal Use (SOP 98-1). The statement establishes the standard in which certain
internal costs incurred to develop  software used internally can be capitalized.
During 1999, the Company capitalized  approximately  $142,000 of internal costs,
mostly salary and benefits, related to software developed.

     Effective  January 1, 1999, the Company adopted AICPA Statement of Position
97-3,  Accounting  by  Insurance  and Other  Enterprises  for  Insurance-Related
Assessments.  The statement  establishes the standards for reporting assessments
charged to an enterprise. An enterprise is required to recognize a liability for
insurance related assessments when an assessment is probable and estimable.  The
impact of adopting this statement was not material to the consolidated financial
statements.

     In September  2000,  the Financial  Accounting  Standards  Board issued FAS
Statement 140,  "Accounting for Transfers and Servicing of Financial  Assets and
Extinguishments  of Liabilities (a replacement of FAS 125)" ("FAS 140"). FAS 140
revises the standards for accounting for  securitizations and other transfers of
financial assets and collateral and requires certain disclosures.  The statement
requires  the  Company  to  reclassify   certain  financial  assets  pledged  as
collateral and to disclose certain information about its collateral  activities.
The company has implemented FAS 140 as of December 31, 2000. There was no impact
on the financial results of the Company other than the  reclassification  and/or
disclosure about certain financial assets pledged or accepted as collateral.

ECONOMIC CONDITIONS

     The operating  results of a property and casualty insurer are influenced by
a  variety  of  factors  including  general  economic  conditions,  competition,
regulation of insurance  rates,  weather,  and frequency and severity of losses.
The markets in which NAICC  operates have  experienced  periods of rate adequacy
followed by increased  competition  and rate  inadequacy.  The general  economic
conditions in  California,  where NAICC writes  approximately  63 percent of its
current business, are currently competitive.

     The  competition,  rate  regulation  and loss  experience in the automobile
markets  are  currently  such  that  NAICC is able to write its  premium  volume
profitably.  As part of Proposition 103, the California  Department of Insurance
issued new regulations for private passenger automobile rates requiring that the
three mandatory rating factors of (1) driving safety record, (2) number of miles
driven annually,  and (3) years of driving experience have the first, second and
third   greatest   weights,   respectively.   Geographic   location   and  other
characteristics  may still be used as  optional  rating  factors;  however,  the
combined  weight of all such optional rating factors may not be greater than the
third  mandatory  rating  factor  of years of  driving  experience.  Previously,
insurers could use geographic  location as the primary rating factor.  NAICC has
made the appropriate  modifications  to its rating plans in order to comply with
the latest regulations.

     The California workers'  compensation  market, where NAICC had historically
written  a  significant  amount  of its  premium,  continues  to be  very  price
competitive.  Workers'  compensation  premium  volume has increased  slightly as
competitors  have  begun  to raise  rates  during  2000.  Despite  current  rate
increases,  the Company believes that competitors  continue to price policies at
rates well below a level  necessary  to achieve an  underwriting  profit and the
Company's future growth could continue to be limited by such activity.


RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

     As noted above,  the  foregoing  discussion  and the Notes to  Consolidated
Financial Statements may include  forward-looking  statements that involve risks
and uncertainties.  In addition to other factors and matters discussed elsewhere
herein,  some of the important  factors that, in the view of the Company,  could
cause  actual  results  to  differ   materially  from  those  discussed  in  the
forward-looking statements include the following:

                                        7

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                           ---------------------------
                                   (CONTINUED)

1. The insurance products sold by the Company are subject to intense competition
from many competitors,  many of whom have  substantially  greater resources than
the  Company.  There  can be no  assurance  that  the  Company  will  be able to
successfully  compete in these markets and generate sufficient premium volume at
attractive prices to be profitable.

2. In order to  implement  its  business  plan,  the Company has been seeking to
enter into strategic  partnerships  and/or make  acquisitions of businesses that
would  enable  the  Company  to  earn  an  attractive   return  on   investment.
Restrictions  on the Company's  ability to issue  additional  equity in order to
finance  any such  transactions  exist  which  could  significantly  affect  the
Company's ability to finance any such transaction.  The Company may have limited
other  resources  with  which to  implement  its  strategy  and  there can be no
assurance that any transaction will be successfully consummated.

3. The insurance  industry is highly regulated and it is not possible to predict
the impact of future  state and  federal  regulation  on the  operations  of the
Company.

4. Unpaid losses and loss adjustment  expenses ("LAE") are based on estimates of
reported losses,  historical  Company experience of losses reported by reinsured
companies  for insurance  assumed from such  insurers,  and  estimates  based on
historical Company and industry experience for unreported claims. Such liability
is, by necessity,  based upon  estimates  which may change in the near term, and
there can be no assurance that the ultimate  liability will not exceed,  or even
materially exceed, such estimates.

                                        8

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                      CONSOLIDATED STATEMENTS OF OPERATIONS

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




                                                                                             For the years ended December 31,
                                                                                           --------------------------------------
(IN THOUSANDS, EXCEPT PER SHARE INFORMATION)                                                2000            1999            1998

REVENUES:
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
  Gross premiums earned...............................................................     $73,888         63,710        $65,861
  Ceded premiums earned...............................................................      (6,854)        (9,670)       (10,450)
                                                                                           --------------------------------------
  Net premiums earned.................................................................      67,034         54,040         55,411
  Net investment income...............................................................       9,326          7,777          8,174
  Net realized investment gains (losses)..............................................       8,765           (152)           252
  Gain on reinsurance treaty rescission...............................................          --          8,317             --
  Other income........................................................................       1,112          1,176            907
                                                                                           --------------------------------------
    TOTAL REVENUES....................................................................      86,237         71,158         64,744

LOSSES AND EXPENSES:
  Gross losses and loss adjustment expenses...........................................      71,524         57,610         45,559
  Ceded losses and loss adjustment expenses...........................................     (11,001)       (11,818)        (6,428)
                                                                                           --------------------------------------
  Net losses and loss adjustment expenses.............................................      60,523         45,792         39,131
  Policyholder dividends..............................................................        (145)         2,217            471
  Policy acquisition expenses.........................................................      16,436         13,864         13,300
  General and administrative expenses.................................................       8,259          7,989          9,531
                                                                                           --------------------------------------
    TOTAL LOSSES AND EXPENSES.........................................................      85,073         69,862         62,433
                                                                                           --------------------------------------
Income before provision for income tax................................................       1,164          1,296          2,311
Income tax provision..................................................................         134             41             10
                                                                                           ======================================
NET INCOME ...........................................................................     $ 1,030        $ 1,255        $ 2,301
                                                                                           ======================================
EARNINGS PER SHARE OF COMMON STOCK:

Basic.................................................................................     $  0.06        $  0.08        $  0.15
Diluted...............................................................................     $  0.05        $  0.07        $  0.14


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                        9

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                           CONSOLIDATED BALANCE SHEETS

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




                                                                                                               December 31,
                                                                                                         -----------------------
(IN THOUSANDS, EXCEPT SHARE INFORMATION)                                                                   2000            1999
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
ASSETS:

  Fixed maturities at fair value (Cost: $123,667 and $113,641)......................................     $123,213        110,841
  Equity securities at fair value (Cost: $25,064 and $20,614).......................................       24,454         21,316
  Short term investments, at cost which approximates fair value.....................................        6,463          8,234
                                                                                                         -----------------------
      TOTAL INVESTMENTS.............................................................................      154,130        140,391
  Cash..............................................................................................        6,082            105
  Accrued investment income.........................................................................        1,782          1,499
  Premiums and fees receivable, net of allowances of $588 and $274..................................       15,555         11,619
  Reinsurance recoverable on paid losses, net of allowances of $623 and $402........................        4,020          6,060
  Reinsurance recoverable on unpaid losses, net of allowances of $101 and $246......................       20,641         15,628
  Prepaid reinsurance premiums......................................................................        2,629          1,767
  Property and equipment, net of accumulated depreciation of $8,748 and $8,225......................        1,325          1,762
  Deferred acquisition costs........................................................................        3,665          2,522
  Receivable on reinsurance treaty rescission.......................................................           --         11,459
  Other assets......................................................................................        1,000          1,940
                                                                                                         -----------------------
      TOTAL ASSETS..................................................................................     $210,829       $194,752
                                                                                                         =======================

LIABILITIES AND STOCKHOLDERS' EQUITY:
  Unpaid losses and loss adjustment expenses........................................................     $100,030       $ 94,934
  Unearned premiums.................................................................................       23,207         16,239
  Policyholder dividends............................................................................          364            814
  Reinsurance premiums payable......................................................................        1,630            905
  Funds withheld on ceded reinsurance...............................................................        1,666          1,708
  Other liabilities.................................................................................        2,602          3,926
                                                                                                         -----------------------
      TOTAL LIABILITIES.............................................................................      129,499        118,526

  Preferred Stock ($0.10 par value; authorized 10,000,000 shares;
    none issued and outstanding)....................................................................           --             --
  Common Stock ($0.10 par value; authorized 100,000,000 shares;
    issued 19,306,694 shares and 18,486,994 shares; outstanding 19,295,954 shares
       and 18,476,265 shares).......................................................................        1,931          1,849
  Additional paid-in capital........................................................................       62,449         59,491
  Accumulated other comprehensive income (loss).....................................................       (1,064)        (2,098)
  Retained earnings.................................................................................       18,080         17,050
  Treasury stock (Cost of 10,740 shares and 10,729 shares)..........................................          (66)           (66)
                                                                                                         -----------------------
      TOTAL STOCKHOLDERS' EQUITY....................................................................       81,330         76,226
                                                                                                         -----------------------
Commitments and contingencies

      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY....................................................     $210,829       $194,752
                                                                                                         =======================


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                       10

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                           ---------------------------




                                                                                For the years ended December 31,
                                                                -----------------------------------------------------------------
(IN THOUSANDS, EXCEPT SHARE AMOUNTS)                                  2000                 1999                  1998
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
COMMON STOCK
  Balance, beginning of year..................................     $ 1,849               $ 1,559               $ 1,559
  Issuance of Common Stock....................................          82                   290                    --
                                                                 ---------             ---------             ---------
  Balance, end of year........................................       1,931                 1,849                 1,559
                                                                 ---------             ---------             ---------
ADDITIONAL PAID-IN CAPITAL
  Balance, beginning of year..................................      59,491                46,673                46,673
  Issuance of Common Stock....................................       2,958                12,818                    --
                                                                 ---------             ---------             ---------
  Balance, end of year........................................      62,449                59,491                46,673
                                                                 ---------             ---------             ---------
RETAINED EARNINGS
  Balance, beginning of year..................................      17,050                15,795                13,494
  Net income .................................................       1,030      1,030      1,255     $1,255      2,301    $2,301
                                                                 ---------     ------  ---------     ------   --------    ------
  Balance, end of year........................................      18,080                17,050                15,795
                                                                 ---------             ---------             ---------
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
  Balance, beginning of year..................................      (2,098)                 (688)                2,260
  Net unrealized gain (loss) on available-for-sale securities
    ($1,034, $(1,410), and $(2,948)pre-tax, in 2000, 1999, and
    1998 respectively)(1).....................................                  1,034                (1,410)              (2,948)
                                                                               ------                ------              -------
  Other comprehensive income (loss)...........................       1,034      1,034     (1,410)    (1,410)    (2,948)   (2,948)
                                                                 ---------     ------  ---------     ------   --------    ------
  Total comprehensive income (loss)...........................                 $2,064               $ (155)               $ (647)
                                                                               ======               =======               ======

  Balance, end of year........................................      (1,064)               (2,098)                 (688)
                                                                 ---------             ---------             ---------
TREASURY STOCK
  Balance, beginning and end of year..........................         (66)                  (66)                  (66)
                                                                 ---------             ---------            ---------
      Total stockholders' equity..............................     $81,330               $76,226               $63,273
                                                                 =========             =========             =========

- ---------------------------------------------------------------------------------------------------------------------------------
COMMON STOCK, SHARES
  Balance, beginning of year..................................  18,486,994            15,586,994            15,586,994
  Issuance of Common Stock....................................     819,700             2,900,000                    --
  Exercise of options to purchase Common Stock................          --                    --                    --
                                                                ----------            ----------            ----------
  Balance, end of year........................................  19,306,694            18,486,994            15,586,994
                                                                ==========            ==========            ==========
TREASURY STOCK, SHARES
  Balance, beginning of year..................................      10,729                10,718                10,707
  Purchased during year.......................................          11                    11                    11
                                                                 ---------             ---------             ---------
  Balance, end of year........................................      10,740                10,729                10,718
                                                                ==========            ==========            ==========


- ----------
(1)  Disclosure of reclassification amount

                                                  2000        1999        1998
                                                -------     -------     -------
  Unrealized holding losses

    Arising during the period                   $(7,731)    $(1,258)    $(3,200)
  Less: reclassification adjustment
    for net (gains) losses included
       in net income                             (8,765)        152        (252)
                                                -------     -------     -------
Net unrealized losses on securities             $ 1,034     $(1,410)    $(2,948)

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                       11

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                              For the years ended December 31,
                                                                                          ---------------------------------------
(IN THOUSANDS)                                                                               2000          1999           1998
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES:
  Income from continuing operations...................................................    $  1,030       $  1,255       $  2,301
  Adjustments to reconcile income from continuing operations to
    net cash used in operating activities:
      Net realized investment (gains) losses..........................................      (8,765)           152           (252)
      Depreciation and amortization...................................................         384            654            855
      Change in accrued investment income.............................................        (283)           (72)           579
      Change in premiums and fees receivable..........................................      (3,936)        (1,647)        (4,534)
      Change in reinsurance recoverables..............................................       2,040          1,654            809
      Change in reinsurance recoverable on unpaid losses .............................      (5,013)         2,559          1,998
      Change in prepaid reinsurance premiums..........................................        (862)           (99)            13
      Change in deferred acquisition costs............................................      (1,143)          (141)          (831)
      Change in unpaid losses and loss adjustment expenses............................       5,096           (719)       (10,294)
      Change in unearned premiums.....................................................       6,968          2,534          3,456
      Change in policyholder dividends payable........................................        (450)           633           (230)
      Change in reinsurance payables and funds withheld...............................         683           (972)         1,087
      Change in receivable on reinsurance treaty rescission...........................      11,459        (11,459)            --
      Other, net......................................................................        (564)          (810)          (127)
                                                                                          ---------------------------------------
        Net cash provided by (used in) operating activities...........................       6,644         (6,478)        (5,170)
                                                                                          ---------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from sales:
    Fixed income maturities available-for-sale........................................      16,656            741          3,412
    Equity securities.................................................................      26,735             --            240
  Investments, matured or called:
    Fixed income maturities available-for-sale........................................      21,829         29,995         52,338
  Investments purchased:
    Fixed income maturities available-for-sale........................................     (48,077)       (32,255)       (28,408)
    Equity securities.................................................................     (22,462)          (560)       (19,952)
  Purchases of property and equipment.................................................        (159)          (370)          (127)
  Proceeds from sale of property and equipment........................................          --             --              6
                                                                                          ---------------------------------------
        Net cash (used in) provided by investing activities...........................      (5,478)        (2,449)         7,509
                                                                                          ---------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of Common Stock..............................................       3,040         13,109             --
                                                                                            ---------------------------------------
        Net cash provided by financing activities.....................................       3,040         13,109             --
                                                                                          ---------------------------------------
Net increase in cash and short term investments.......................................       4,206          4,182          2,339
Cash and short term investments at beginning of year..................................       8,339          4,157          1,818
                                                                                          ---------------------------------------
Cash and short term investments at end of year........................................    $ 12,545          8,339          4,157
                                                                                          =======================================


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                       12

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2000, 1999, AND 1998

1)   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

FORMATION AND ORGANIZATION

     Danielson Holding  Corporation ("DHC") is a holding company organized under
the General Corporation Law of the State of Delaware. DHC owns all of the voting
stock of Mission American  Insurance Company ("MAIC").  MAIC owns 100 percent of
the voting  stock of KCP Holding  Company  ("KCP").  KCP owns 100 percent of the
common  stock of  National  American  Insurance  Company  of  California,  DHC's
principal operating insurance  subsidiary,  which owns 100 percent of the common
stock of Danielson Insurance Company,  Danielson National Insurance Company, and
Valor Insurance  Company,  Incorporated  ("Valor")  (National American Insurance
Company of California and its  subsidiaries  being  collectively  referred to as
"NAICC").

     The  operations  of NAICC are in property  and  casualty  insurance.  NAICC
writes  non-standard and preferred private passenger and commercial  automobile,
homeowners'  and workers  compensation  insurance in the western  United States,
primarily California.  NAICC writes approximately 63 percent of its insurance in
California  and 12 percent  of its  business  in  Montana.  For the years  ended
December 31, 2000 and 1999, personal lines direct written premiums, representing
28 percent and 36 percent,  respectively, of total direct written premiums, were
produced  through two general  agents of NAICC.  For the year ended December 31,
1998,  private passenger  automobile  direct written  premiums,  representing 44
percent of total direct  written  premiums,  were  produced  through one general
agent of NAICC.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A. BASIS OF PRESENTATION

     The accompanying  Consolidated Financial Statements of DHC and subsidiaries
(collectively  with DHC, the  "Company")  have been prepared in accordance  with
accounting  principles  generally accepted in the United States of America.  All
material transactions among consolidated companies have been eliminated. Certian
prior year amounts  have been  reclassified  to conform with the current  year's
financial statement presentation.

B. INVESTMENTS

     The  Company  classifies  its debt and  equity  securities  in one of three
categories: trading,  available-for-sale or held- to-maturity.  Securities which
are classified as "trading" are bought and held principally for sale in the near
term. Securities which are classified as "held-to-maturity" are securities which
the  Company  has the  ability  and  intent to hold  until  maturity.  All other
securities, which are not classified as either trading or held-to-maturity,  are
classified as "available-for-sale."

     Fixed  maturities  classified  as  available-for-sale  are recorded at fair
value. Fixed maturities classified as held-to-maturity are recorded at amortized
cost,  adjusted for the  amortization  or  accretion  of premiums or  discounts.
Amortization and accretion of premiums and discounts on collateralized  mortgage
obligations  are  adjusted  for  principal  paydowns  and  changes  in  expected
maturities.  Net unrealized  gains or losses on fixed  maturities  classified as
available-for-sale  are  excluded  from  earnings and are reported as a separate
component of  accumulated  other  comprehensive  income (loss) in  stockholders'
equity  until  realized.  No  deferred  tax  liability  has  been  provided  for
unrealized appreciation due to the anticipated availability of the Company's net
operating tax loss carryforwards, and other various deferred tax assets.

     A decline in the market value of any security below cost which is deemed to
be other than temporary is charged to earnings,  resulting in the  establishment
of a new cost basis for such security.

     Premiums and discounts of fixed  maturities are amortized or accreted based
on the effective  interest  method.  Dividend and interest income are recognized
when  earned.  The cost of  securities  sold is  determined  using the  specific
identification method.

     Equity  securities  are stated at fair value,  and any increase or decrease
from cost is  reported  as  accumulated  other  comprehensive  income  (loss) in
stockholders' equity as unrealized gain or loss.

     Short term  investments are stated at cost which  approximates  fair value.
Investments having an original maturity of three months or less from the time of
purchase have been classified as "short term investments."

C. REVENUE RECOGNITION

     Earned premium income is recognized  ratably over the contract period of an
insurance  policy.  A liability is established for unearned  insurance  premiums
representing  the  portion  of  premiums  received  that  is  applicable  to the
unexpired  terms of policies in force.  Premiums  earned include an estimate for
earned  but  unbilled  workers'  compensation  premiums.  Workers'  compensation
premiums  earned but  unbilled  and  included in premiums  receivable  were $1.2
million and  $640,000 at December 31, 2000 and 1999,  respectively.  The Company
estimates its earned but unbilled  workers'  compensation  premium based on past
history of additional  premiums  billed as a result of payroll  audits.  Payroll
audits  are  conducted  between 30 and 60 days after the  coverage  period.  The
increase  in earned  but  unbilled  premiums  reflects  the  growth in  workers'
compensation premium during 2000.

D. UNPAID LOSSES AND LOSS ADJUSTMENT EXPENSES

     Unpaid losses and loss adjustment  expenses  ("LAE") are based on estimates
of  reported  losses,  historical  Company  experience  of  losses  reported  by
reinsured  companies for  insurance  assumed from such  insurers,  and estimates
based on  historical  Company and industry  experience  for  unreported  claims.
Management  believes that the  provisions for unpaid losses and LAE are adequate
to cover the cost of losses and LAE incurred to date.  However,  such  liability
is, by necessity,  based upon estimates,  which may change in the near term, and
there can be no assurance that the ultimate liability will not

                                       13

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2000, 1999, AND 1998
                                   (CONTINUED)

exceed, or even materially exceed, such estimates.

E. REINSURANCE

     In the normal course of business, the Company seeks to reduce the loss that
may arise from catastrophes or other events which cause unfavorable underwriting
results by reinsuring  certain  levels of risk in various areas of exposure with
other insurance enterprises or reinsurers.

     The  Company   accounts  for  its   reinsurance   contracts  which  provide
indemnification by reducing premiums earned by the amounts paid to the reinsurer
and establishing recoverable amounts for paid and unpaid losses and LAE ceded to
the reinsurer.  Amounts  recoverable  from  reinsurers are estimated in a manner
consistent  with the  claim  liability  associated  with the  reinsured  policy.
Contracts pursuant to which it is not reasonably possible that the reinsurer may
realize  a  significant  loss  from the  insurance  risk  generally  do not meet
conditions for reinsurance accounting and are accounted for as deposits. For the
years ended December 31, 2000 and 1999, the Company had no reinsurance contracts
which were accounted for as deposits.

F. DEFERRED ACQUISITION COSTS

     Deferred  acquisition  costs,  consisting  principally of  commissions  and
premium  taxes  paid at the time of  issuance  of a  policy,  are  deferred  and
amortized over the period during which the related premiums are earned. Deferred
acquisition  costs are  limited to the  estimated  future  profit,  based on the
anticipated losses and LAE (based on historical experience),  maintenance costs,
policyholder  dividends,  and anticipated investment income. The amortization of
deferred  acquisition  costs charged to  operations  in 2000, 1999 and 1998  was
$12.2 million, $10.1 million and $9.9 million, respectively.

G. POLICYHOLDER DIVIDENDS

     Policyholder  dividends  represent  management's  estimate of amounts to be
paid on  participating  policies which share in positive  underwriting  results,
based on the type of policy plan. Participating policies represent approximately
2.7 percent, 6.1 percent and 8.8 percent of workers' compensation direct written
premiums for the years ended December 31, 2000, 1999 and 1998, respectively.  An
estimated  provision for policyholder  dividends is accrued during the period in
which the related  premium is earned.  These  estimated  dividends do not become
legal liabilities  unless and until declared by the Board of Directors of NAICC.
No dividends were declared and unpaid as of December 31, 2000.

H. PROPERTY AND EQUIPMENT

     Property and equipment, which include data processing hardware and software
and  leasehold  improvements,  are carried at historical  cost less  accumulated
depreciation.  Depreciation  of property  and  equipment  is  provided  over the
estimated  useful lives of the respective  assets.  Leasehold  improvements  are
amortized on a straight-line basis over the estimated useful lives of the assets
or over the term of the leases,  whichever  is shorter.  The useful lives of all
property and equipment range from three to 12 years.

I. INCOME TAXES

     Deferred  tax  assets and  liabilities  are  recognized  for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying amounts of existing assets and liabilities and the respective tax basis
thereof.  Deferred tax assets and  liabilities  are measured  using  enacted tax
rates which are expected to apply to taxable  income in the years in which those
temporary  differences  are  anticipated  to be  recovered  or settled,  and are
limited,   through  a  valuation  allowance,  to  the  amount  estimated  to  be
realizable.

J. PER SHARE DATA

     Per share data is based on the weighted  average number of shares of common
stock of DHC, par value $0.10 per share ("Common Stock") outstanding during each
year. Diluted earnings per share computations,  as calculated under the treasury
stock method,  include the average  number of shares of  additional  outstanding
Common Stock  issuable for stock options and warrants,  whether or not currently
exercisable. Such average shares were 18,841,925, 16,793,873, and 16,006,708 for
the years ended December 31, 2000, 1999 and 1998,  respectively.  Basic earnings
per share are calculated using only the average number of outstanding  shares of
Common Stock and  disregarding  the average number of shares  issuable for stock
options.  Such average  shares  outstanding  were  18,482,980,  16,356,821,  and
15,576,281, for the years ended December 31, 2000, 1999, and 1998, respectively.

K. FAIR VALUE OF FINANCIAL INSTRUMENTS

     The  fair  value of a  financial  instrument  is the  amount  at which  the
instrument could be exchanged in a current  transaction between willing parties.
The carrying values of the Company's cash and short term investments approximate
fair value  because of the short term  maturity of those  investments.  The fair
values  of  the  Company's  debt  security   instruments   and  equity  security
investments  are based on quoted market prices as of December 31, 2000. The fair
value of all other financial instruments  approximates their respective carrying
value.

L. USE OF ESTIMATES

     The  preparation  of financial  statements  in accordance  with  accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management

                                       14

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


to make  estimates and assumptions that  affect the  reported  amounts of assets
and liabilities  and the disclosure of  contingent  assets and liabilities as of
the date of the financial statements as well as the reported amounts of revenues
and expenses during the reporting period. Therefore, actual results could differ
from such estimates.

M. STOCK INCENTIVE COMPENSATION PLANS

     The Company  measures  stock-based  compensation  cost using the  intrinsic
value based method of accounting prescribed by APB Opinion 25. Accordingly,  the
Company  discloses  pro forma net income and  earnings  per share as if the fair
value based method of accounting prescribed by Statement of Financial Accounting
Standards ("SFAS") No. 123,  "Accounting for Stock-Based  Compensation" had been
applied.

N. RECLASSIFICATIONS

     Certain reclassifications have been made to prior years' amounts to conform
to the current year's presentation.

2) REINSURANCE

     Reinsurance  is the  transfer  of risk,  by  contract,  from one  insurance
company to another for  consideration  (premium).  Reinsurance  contracts do not
relieve an insurance company of its obligations to policyholders. The failure of
reinsurers  to  honor  their  obligations  could  result  in  losses  to  NAICC;
consequently,   allowances  are   established   for  amounts  which  are  deemed
uncollectable.  NAICC  evaluates the financial  condition of its  reinsurers and
monitors  concentrations of credit risk arising from similar geographic regions,
activities,  or economic  characteristics  of the  reinsurers  to  minimize  its
exposure to significant losses from reinsurer insolvencies.

     NAICC has  reinsurance  under both excess of loss and quota share treaties.
NAICC cedes  reinsurance  on an excess of loss basis for  workers'  compensation
risks in excess of $500,000  prior to April 2000 and  $200,000  thereafter.  For
risks other than worker's  compensation  NAICC cedes reinsurance on an excess of
loss basis for risks in excess of $250,000.  In 1998,  NAICC ceded 25 percent of
its private  passenger  automobile  business on a quota share  basis.  Effective
January 1, 1999,  the quota share  agreement was amended to reduce the cessation
rate to 10 percent.  The effect of reinsurance on premiums written  reflected in
the  Company's  Consolidated  Financial  Statements  is as follows  (dollars  in
thousands):

                                           For the years ended December 31,
                                     ------------------------------------------
                                         2000            1999             1998
- --------------------------------------------------------------------------------
Direct ...........................   $ 80,856         $ 66,375         $ 69,318
Ceded ............................     (7,715)          (9,770)         (10,438)
                                     ------------------------------------------
Net premium ......................   $ 73,141         $ 56,605         $ 58,880
                                     ==========================================

     In 1997,  NAICC paid $5.9  million in losses and loss  adjustment  expenses
relating   to  an   environmental   claim   filed  by   Hughes   Aircraft   (the
"Hughes-Fullerton Claim"). The Hughes-Fullerton Claim alleged that environmental
damage occurred  continuously over a period of many years. NAICC assumed certain
policyholder obligations of a general liability policy issued to Hughes Aircraft
for three of those  years.  The  Hughes-Fullerton  Claim  liability is reinsured
under various contracts  involving  numerous  reinsurance  companies under which
NAICC ceded $5.3 million. In 1999 NAICC collected  approximately $5.3 million as
settlement on the Hughes-Fullerton Claim from almost all participants.

     In  November  1999,  NAICC  paid  $2.1  million  in  losses  relating  to a
settlement on an environmental claim filed by Hughes Aircraft (the Hughes-Tucson
II Claim).  The  Hughes-Tucson II Claim also alleged that  environmental  damage
occurred  continuously  over a  period  of many  years.  NAICC  assumed  certain
policyholder obligations of a general liability policy issued to Hughes Aircraft
for a portion of those years. The  Hughes-Tucson II Claim liability is reinsured
under various contracts  involving  numerous  reinsurance  companies under which
NAICC ceded $3.9 million, which includes loss adjustment expenses not previously
ceded of $2.1 million.  During 2000, NAICC collected  approximately $2.7 million
as settlement on the Hughes-Tucson II claim from almost all the participants. At
this time the  reinsurers  have not disputed the submission of amounts ceded and
no proceedings are in progress.  NAICC believes that the ultimate disposition of
the  Hughes-Tucson  II Claim  will not have a  material  adverse  impact  on the
financial condition of the Company.

     In February 2000, NAICC paid $1 million in losses relating to settlement on
an environmental  claim filed by Public Service of Indiana (PSI Claim).  The PSI
Claim  alleged that  environmental  claim damage  occurred  continuously  over a
period of many  years.  NAICC  assumed  certain  policyholder  obligations  of a
general  liability  policy  issued to PSI for a portion of those years.  The PSI
Claim  liability  is  reinsured  under  various  contracts   involving  numerous
reinsurance companies under which NAICC ceded $1.2 million,  which includes loss
adjustment  expenses not previously  ceded of $295,000.  At this time reinsurers
have not disputed the unpaid amount ceded in the submission,  and no proceedings
are in progress.  NAICC  believes that the ultimate  dispositon of the PSI Claim
will not have a  material  adverse  impact  on the  financial  condition  of the
Company.

     As of December 31, 2000, General Reinsurance Corporation ("GRC") and Mitsui
Marine & Fire Insurance  Company,  Ltd.  ("MMF") were the only  reinsurers  that
comprised  more than 10 percent of NAICC's  reinsurance  recoverable on paid and
unpaid claims. NAICC monitors all reinsurers, by reviewing A.M. Best reports and
ratings,  information  obtained from  reinsurance  intermediaries  and analyzing
financial statements.  At December 31, 2000, NAICC had reinsurance  recoverables
on paid and unpaid  claims of $12.3  million and $2.3 million from GRC, and MMF,
respectively.  Both GRC and MMF have an A.M.  Best  rating of A+ or better.  The
unsecured balance from MMF is approximately $1.2 million.



     In January  1999,  NAICC entered into a workers'  compensation  reinsurance
agreement with Reliance Insurance Company ("Reliance  Agreement") with a term of
two years.  The Reliance  Agreement  provided  excess of loss  coverage  down to
$10,000 and a 20 percent quota share below the excess  retention  resulting in a
maximum net loss to NAICC of $18,000 per claim.  In the fourth  quarter of 1999,
NAICC executed an agreement to rescind the Reliance Agreement retroactive to its
effective date. The terms of the rescission  included the return of amounts paid
during the nine month period the Reliance Agreement was active plus a settlement
fee of $8.0 million paid by Reliance to eliminate further  obligations under the
contract.  When considering  Reliance's  settlement offer,  management looked at
several factors: (1) the projected premium and losses for 2000, (2) the negative
press Reliance was beginning to receive in the summer of 1999 regarding  certain
underwriting  pools, and, most importantly,  (3) the potential for future credit
risk  of  Reliance  if the  offer  was  rejected.  NAICC  recognized  a gain  of
$8,317,000  in the fourth  quarter of 1999 as a result of this  rescission.  The
gain represented the difference  between the proceeds  received of $11.5 million
and the  reinsurance  recoverable  balances due from  Reliance at September  30,
1999. The results of operations  include ceded  premiums of  $3,875,000,  net of
ceding  commissions,  and $417,000 of paid losses and loss  adjustment  expenses
during the nine months the agreement was active.

                                       15

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2000, 1999, AND 1998
                                   (CONTINUED)


3)   UNPAID LOSSES AND LOSS ADJUSTMENT EXPENSES

     The following chart summarizes the activity in NAICC's liability for unpaid
losses and LAE during the three most recent fiscal years (dollars in thousands):

                                             For the years ended December 31,
                                          --------------------------------------
                                             2000          1999           1998
- --------------------------------------------------------------------------------
Net unpaid losses and
  LAE at January 1 ....................   $ 79,306      $ 77,466       $ 85,762

Incurred related to:
  Current year ........................     55,269        43,301         39,131
  Prior years .........................      5,254         2,491             --
                                          --------------------------------------
Total incurred ........................     60,523        45,792         39,131
                                          --------------------------------------
Paid related to:
  Current year ........................    (26,147)      (16,527)       (16,169)
  Prior years .........................    (34,293)      (27,425)       (31,258)
                                          --------------------------------------
Total paid ............................    (60,440)      (43,952)       (47,427)
                                          --------------------------------------
Net unpaid losses and
  LAE at December 31 ..................     79,389        79,306         77,466
Plus: reinsurance
  recoverables ........................     20,641        15,628         18,187
                                          --------------------------------------
Gross unpaid losses and
  LAE at December 31 ..................   $100,030      $ 94,934       $ 95,653
                                          ======================================

     The  losses  and LAE  incurred  during  2000  related  to  prior  years  is
attributable to development on the commercial automobile lines and certain lines
in  run-off.  The losses and LAE incured  during 1999  related to prior years is
primarily  attributable to development in the California  workers'  compensation
line. NAICC increased its bulk unpaid  liabilities as it has become evident that
the loss costs  associated  with these claims  would be greater than  previously
anticipated.

     NAICC has claims for  environmental  clean-up against policies issued prior
to 1980 and which are currently in run-off.  The  principal  exposure from these
claims arises from direct excess and primary  policies of businesses in run-off,
the obligations of which were assumed by NAICC.  These excess and primary claims
are  relatively  few in number and have  policy  limits of between  $50,000  and
$1,000,000,   with   reinsurance   generally  above  $50,000.   NAICC  also  has
environmental  claims primarily  associated with participation in excess of loss
reinsurance  contracts  assumed  by  NAICC.  These  reinsurance  contracts  have
relatively  low limits,  generally  less than  $25,000,  and estimates of unpaid
losses are based on information provided by the primary insurance company.

     The unpaid losses and LAE related to  environmental  cleanup is established
based upon facts  currently  known and the current state of the law and coverage
litigation.  Liabilities  are estimated for known claims  (including the cost of
related  litigation) when sufficient  information has been developed to indicate
the  involvement  of  a  specific  contract  of  insurance  or  reinsurance  and
management can reasonably estimate its liability. Liabilities for unknown claims
and  development of reported  claims are included in NAICC's unpaid losses.  The
liability for the  development  of reported  claims is based on estimates of the
range of potential  losses for reported  claims in the  aggregate.  Estimates of
liabilities are reviewed and updated continually and there is the potential that
NAICC's  exposure  could be  materially in excess of amounts which are currently
recorded.  Management  does not expect that  liabilitiies  associated with these
types of claims will result in a material adverse effect on the future liquidity
or  financial  position of NAICC.  However,  claims such as these are based upon
estimates  and there can be no assurance  that the ultimate  liability  will not
exceed or even  materially  exceed such  estimates.  As of December 31, 2000 and
1999,  NAICC's net unpaid losses and LAE relating to  environmental  claims were
approximately $7.6 million and $8.3 million, respectively.

4)   REGULATION, DIVIDEND RESTRICTIONS AND STATUTORY SURPLUS

     DHC's  insurance   subsidiaries  are  regulated  by  various  states.   For
regulatory  purposes,  separate  financial  statements  which  are  prepared  in
accordance  with  statutory  accounting  principles are filed with these states.
NAICC prepares its statutory financial  statements in accordance with accounting
practices prescribed or permitted by the California Department of Insurance (the
"Insurance  Department").  Prescribed  statutory  accounting practices include a
variety of publications of the National  Association of Insurance  Commissioners
(the "Associ-

                                       16

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


ation"),  as  well  as  state  laws,  regulations   and  general  administrative
rules.   Permitted  statutory  accounting  practices  encompass  all  accounting
practices  not  so  prescribed.  The  Company  has  not  applied  any  permitted
accounting practices in its statutory financial  statements.  As of December 31,
2000  and 1999, DHC's operating insurance subsidiaries had statutory capital and
surplus of $50.4 million and $52.5 million, respectively. The combined statutory
net  income  for  DHC's  operating  insurance  subsidiaries,  as reported to the
regulatory authorities for  the years ended  December 31, 2000, 1999  and  1998,
was $0.6 million,  $2.5 million and $3.5 million,  respectively.  The California
Department of Insurance has examined the statutory basis financial statements of
NAICC through  December 31, 1998. No adjustments  were proposed to the statutory
basis financial statements of NAICC or its subsidiaries.  The Montana Department
of Insurance has completed its  examination  of the statuatory  basis  financial
statements of Valor though  December 31, 1999.  As a result of that  examination
Valor's surplus was reduced by $197,000 during 2000.

     In December  1993,  the  Association  adopted a model for  determining  the
risk-based  capital  ("RBC")  requirements  for property and casualty  insurance
companies.  Under the RBC model,  property and casualty insurance  companies are
required  to report  their RBC ratios  based on their  latest  statutory  annual
statements as filed with the  regulatory  authorities.  NAICC has calculated its
RBC requirement under the Association's  model, and has capital in excess of any
regulatory action or reporting level.

     Insurance   companies  are  subject  to  insurance  laws  and   regulations
established  by the  states  in  which  they  transact  business.  The  agencies
established   pursuant  to  these  state  laws  have  broad  administrative  and
supervisory  powers  relating  to the  granting  and  revocation  of licenses to
transact  insurance  business,  regulation of trade practices,  establishment of
guaranty  associations,  licensing of agents,  approval of policy forms, premium
rate filing requirements, reserve requirements, the form and content of required
regulatory  financial  statements,  periodic  examinations of insurers' records,
capital  and surplus  requirements  and the  maximum  concentrations  of certain
classes of  investments.  Most states also have enacted  legislation  regulating
insurance  holding  company  systems,  including  with respect to  acquisitions,
extraordinary  dividends,  the terms of affiliate transactions and other related
matters. DHC and its insurance subsidiaries have registered as a holding company
system pursuant to such  legislation in California and routinely report to other
jurisdictions.  The  Association  has formed  committees and appointed  advisory
groups to study and formulate regulatory proposals on such diverse issues as the
use of surplus  debentures,  accounting  for  reinsurance  transactions  and the
adoption of RBC requirements. It is not possible to predict the impact of future
state and federal regulation on the operations of the Company. Effective January
1, 2001 the Association's codified statutory accounting principles ("SAP") shall
be adopted by all U.S. insurance companies.  The purpose of such codification is
to provide a  comprehensive  basis of  accounting  and  reporting  to  insurance
departments.  Although codificaion is expected to be the foundation of a state's
statutory  accounting  practice,  it may be subject to modification by practices
presented  or  permitted  by  a  state's  insurance   commissioner.   Therefore,
statutory  financial  statements will  continue  to be prepared on the basis of
accounting  practices prescribed or permitted by the insurance department of the
state  of  domicile.  The  Company  has  determined  that  the  adoption  of the
codification does not have a  material  effect on the  statutory  capital of its
insurance subsidiaries.


     Under the California Insurance Code, NAICC is prohibited from paying, other
than from  accumulated  earned surplus,  shareholder  dividends which exceed the
greater of net income or ten percent of statutory surplus without prior approval
of the Insurance  Department.  During 2000,  NAICC paid an ordinary  dividend of
$1,500,000 to DHC from NAICC's  accumulated  surplus within the limits specified
under the California  Insurance Code. The overall limit of dividends that can be
paid during 2001 is  aproximately  $3.6  million as long as there is  sufficient
accumulated surplus to pay such.


5)   INVESTMENTS

     The cost or amortized cost,  unrealized  gains,  unrealized losses and fair
value of the Company's investments at December 31, 2000 and 1999, categorized by
type of security, were as follows (dollars in thousands):

                                                  DECEMBER 31, 2000
                                    --------------------------------------------
                                     COST OR

                                     AMORTIZED  UNREALIZED  UNREALIZED    FAIR
                                       COST        GAIN        LOSS       VALUE
- --------------------------------------------------------------------------------
Fixed maturities:
  U.S. Government/
  Agency .........................   $ 34,167     $  637     $  122     $ 34,682
  Mortgage-backed ................     37,592        214        166       37,640
  Asset-backed ...................      1,967          7         --        1,974
  Corporate ......................     49,941        372      1,396       48,917
                                     --------     ------     ------     --------
      Total fixed

        maturities ...............    123,667      1,230      1,684      123,213
                                     --------     ------     ------     --------
Equity securities ................     25,064      1,520      2,130       24,454
                                     --------     ------     ------     --------
Total available-for-sale .........   $148,731     $2,750     $3,814     $147,667
                                     ========     ======     ======     ========

                                                  December 31, 1999
                                    --------------------------------------------
                                     Cost or

                                     Amortized  Unrealized  Unrealized    Fair
                                       Cost        Gain        Loss       Value
- --------------------------------------------------------------------------------
Fixed maturities:
  U.S. Government/
  Agency .........................   $ 25,755     $  100     $  655     $ 25,200
  Mortgage-backed ................     40,189         67      1,336       38,920
  Asset-backed ...................      9,512         --          8        9,504
  Corporate ......................     38,185         48      1,016       37,217
                                     --------     ------     ------     --------
      Total fixed

        maturities ...............    113,641        215      3,015      110,841
                                     --------     ------     ------     --------
Equity securities ................     20,614      1,847      1,145       21,316
                                     --------     ------     ------     --------
Total available-for-sale .........   $134,255     $2,062     $4,160     $132,157
                                     ========     ======     ======     ========

     Fixed maturities of the Company include mortgage-backed  securities ("MBS")
representing  30.5  percent  and  35.1 percent  of the  Company's  total  fixed
maturities  at  December  31, 2000 and 1999,  respectively.  All MBS held by the
Company are issued by the Federal National Mortgage Association ("Fannie

                                       17

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2000, 1999 AND 1998
                                   (CONTINUED)

Mae") or the Federal Home Loan Mortgage  Corporation  ("Freddie  Mac"),  both of
which are rated "Aaa" by Moody's Investors Services.  MBS and callable bonds, in
contrast to other bonds, are more sensitive to market value declines in a rising
interest rate environment than to market value increases in a declining interest
rate environment.  This is primarily because of payors' increased  incentive and
ability to prepay principal and issuers' increased  incentive to call bonds in a
declining  interest  rate  environment.  Management  does not  believe  that the
inherent  prepayment risk in its portfolio is significant.  However,  management
believes  that the  potential  impact of the interest rate risk on the Company's
Consolidated  Financial  Statements could be significant  because of the greater
sensitivity of the MBS portfolio to market value declines and the classification
of  the  entire  portfolio  as  available-for-sale.   The  Company  has  no  MBS
concentrations in any geographic region.

     The expected  maturities of fixed  maturities,  by amortized  cost and fair
value,  at December 31, 2000,  are shown below.  Expected  maturities may differ
from contractual  maturities due to borrowers having the right to call or prepay
their  obligations  with or  without  call  or  prepayment  penalties.  Expected
maturities of mortgage-backed  securities are estimated based upon the remaining
principal balance, the projected cash flows and the anticipated prepayment rates
of each security (dollars in thousands):

                                                          Amortized      Fair
Maturity                                                    Cost         Value
- --------------------------------------------------------------------------------
Available-for-sale:
  One year or less .................................    $ 19,740        $ 19,778
  Over one year to five years ......................      74,757          75,601
  Over five years to ten years .....................      26,561          25,365
  More than ten years ..............................       2,609           2,469
                                                        ------------------------
    Total fixed maturities .........................    $123,667        $123,213
                                                        ========================

     The  following  reflects  the  change  in net  unrealized  gain  (loss)  on
available-for-sale  securities  included as a separate  component of accumulated
other   comprehensive   income  (loss)  in  stockholders'   equity  (dollars  in
thousands):

                                                       For the years ended
                                                           December 31,
                                                --------------------------------
                                                  2000       1999         1998
- --------------------------------------------------------------------------------
Fixed maturities                                $ 2,346     $(5,352)    $   742
Equity securities                                (1,312)      3,942      (3,690)
                                                --------------------------------
                                                $ 1,034      (1,410)    $(2,948)
                                                ================================

     Net realized  investment  gains  (losses) in 2000,  1999,  and 1998 were as
follows (dollars in thousands):

                                                         For the years ended
                                                            December 31,
                                                     ---------------------------
                                                       2000      1999       1998
- --------------------------------------------------------------------------------
Fixed maturities ................................    $   43      $  3     $  198
Equity securities ...............................     8,722      (155)        54
                                                     ---------------------------
 Net realized investment gains (losses) .........    $8,765     $(152)      $252
                                                     ===========================

     Gross realized gains relating to fixed maturities were $60,000,  $3,000 and
$213,000 for the years ended  December  31, 2000,  1999 and 1998,  respectively.
Gross realized losses relating to fixed  maturities were $17,000 and $15,000 for
the years ended December 31, 2000 and 1998,  respectively.  Gross realized gains
relating to equity  securities  were  $8,734,000 and $54,000 for the years ended
December 31, 2000 and 1998,  respectively.  Gross  realized  losses  relating to
equity  securities  were $12,000 and  $155,000 for the years ended  December 31,
2000 and 1999, respectively.

     Net investment  income for the past three years was as follows  (dollars in
thousands):

                                                       For the years ended
                                                           December 31,
                                                --------------------------------
                                                  2000         1999         1998
- --------------------------------------------------------------------------------
Fixed maturities ...........................    $8,621       $7,454       $8,032
Short term investments .....................       717          363          279
Other, net .................................       119           61            2
                                                --------------------------------
  Total investment income ..................     9,457        7,878        8,313
Less: Investment expense ...................       131          101          139
                                                --------------------------------
  Net investment income ....................    $9,326       $7,777       $8,174
                                                ================================

     There were no investments with a carrying value greater than ten percent of
stockholders' equity as of December 31, 2000, 1999, or 1998.

     In compliance with state insurance laws and regulations,  securities with a
fair value of approximately $44 million, $41 million and $51 million at December
31, 2000, 1999, and 1998,  respectively,  were on deposit with various states or
governmental  regulatory  authorities.  In addition, at December 31, 2000, 1999,
and 1998,  respectively,  investments  with a fair value of $6.5  million,  $6.6
million and $6.9 million were held in trust or as collateral  under the terms of
certain reinsurance treaties and letters of credit.

                                       18

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


6)   FOREIGN CURRENCY TRANSLATION AND FOREIGN INVESTMENTS

     During 1998,  NAICC  invested  approximately  $10.3 million in Japanese yen
based equity  securities.  During the second quarter of 1998,  NAICC purchased a
foreign  currency  option at a cost of $155,000 to sell  Japanese yen at a fixed
price on a given date in April 1999.  The  foreign  currency  option  expired in
April 1999,  resulting  in a realized  loss of  $155,000.  The foreign  currency
option is considered a derivative instrument.  Foreign currency translation gain
as of December 31, 2000 and 1999 was $1.1 million and $2 million,  respectively.
Foreign currency  translation gain as of December 31, 1998 was $855,050,  net of
an unrealized loss on the foreign currency option for 1998 of $150,000.

     Assets and liabilities  relating to investments in foreign corporations are
translated  into  U.S.  dollars  using  current  exchange  rates;  revenues  and
expenses,  if any, are translated into U.S.  dollars using the average  exchange
rate  for  the  month  when  incurred.  Translation  gains  and  losses,  net of
applicable  taxes, are excluded from income and included in net unrealized loss,
reported as  accumulated  other  comprehensive  income  (loss) in  stockholders'
equity.

7)   STOCKHOLDERS' EQUITY

     On August 12, 1999,  pursuant to a Stock  Purchase and Sale  Agreement with
Samstock, L.L.C.  ("Samstock"),  which agreement was assigned with the Company's
consent by Samstock to its sole member, SZ Investments,  L.L.C. ("SZ"), pursuant
to an amendment and assignment  agreement (such Purchase and Sale Agreement,  as
amended and  assigned,  the "Purchase  Agreement"),  the Company sold to SZ, for
consideration  of $9 million,  2,000,000  shares of Common Stock and a four year
warrant  (subject  to  extension  in  certain   circumstances)  to  purchase  an
additional  2,000,000  shares of Common Stock at $4.75 per share. The warrant is
subject  to two  types of  downward  price  adjustments:  (1) A  pro-rata  price
adjustment if DHC issues  additional shares for less than $4.75; (2) A formulaic
adjustment to the warrant  purchase price if certain  insurance  liabilities are
actually  paid in excess of $5 million of what was reported on the balance sheet
at December 31, 1998. In order to provide sufficient  available shares of Common
Stock for this  transaction,  on July 20, 1999, DHC's  stockholders  approved an
amendment to DHC's  Certificate of  Incorporation  increasing  DHC's  authorized
common stock from 20,000,000 shares to 100,000,000 shares. The stockholders also
approved  amendments  to  eliminate  cumulative  voting  for  Directors  and  to
eliminate a prohibition on issuing non-voting equity securities.

     On  December  29, 2000 and 1999,  the  Company  sold,  for  aggregate  cash
consideration  of $3,073,875 and $4,162,500,  respectively,  819,700 and 900,000
newly  issued  shares of Common  Stock,  respectively.  The sales  were  private
placements  to  accredited  investors  made  pursuant to  Regulation D under the
Securities Act of 1933. In 2000 and 1999,  brokerage  commissions of $33,900 and
$54,000, respectively,  were paid to M.J. Whitman, Inc., an affiliate of DHC, in
connection with the placement of certain of those shares by M.J. Whitman, Inc.

     As of December  31,  2000,  there were  19,306,694  shares of Common  Stock
issued of which  19,295,954  were  outstanding;  the remaining  10,740 shares of
Common  Stock  issued  but not  outstanding  are  held  as  treasury  stock.  In
connection  with  efforts to  preserve  the  Company's  net  operating  tax loss
carryforwards,  DHC has imposed  restrictions  on the ability of holders of five
percent or more of DHC Common  Stock to transfer  the Common Stock owned by them
and to acquire  additional  Common  Stock,  as well as the  ability of others to
become five percent stockholders as a result of transfers of Common Stock.

8)   INCOME TAXES


     DHC files a Federal  consolidated  income tax return with its subsidiaries.
DHC's Federal  consolidated  income tax return  includes the taxable  results of
certain grantor trusts. These trusts were established by certain state insurance
regulators  and the  courts as part of the 1990  reorganization  from  which the
Mission Insurance Group, Inc.  ("Mission")  emerged from Federal  bankruptcy and
various state insolvency court proceedings as DHC. These trusts were created for
the purpose of assuming various  liabilities of their grantors,  certain present
and former  subsidiaries  of DHC (the "Mission  Insurance  Subsidiaries").  This
allowed the state  regulators to administer the continuing  run-off of Mission's
insurance  business,  while  DHC and the  Mission  Insurance  Subsidiaries  were
released,  discharged and dismissed from the proceedings  free of any claims and
liabilities of any kind,  including any obligation to provide further funding to
the trusts.  The agreements  establishing the trusts provide the grantor of each
trust with a certain  "administrative  power"  which,  as  specified  in Section
675(4)(C) of the Internal Revenue Code, requires that DHC include the income and
deductions of each trust on its  consolidated  Federal income tax returns.  This
was to ensure that DHC's net operating loss carryforward  would remain available
to  offset  any  post-restructuring   taxable  income  of  the  trusts,  thereby
maximizing  the amounts  available  for  distribution  to trust  claimants.  The
Insurance  Commissioner  of the  State of  California  and the  Director  of the
Division of  Insurance  of the State of  Missouri,  as the  trustees,  have sole
management  authority over the trusts.  Neither DHC nor any of its  subsidiaries
has any power to control or otherwise influence the management of the trusts nor
do they have any rights with  respect to the  selection  or  replacement  of the
trustees.  At the present  time, it is not  anticipated  that any of the Mission
Insurance  Subsidiaries  will  receive  any  distribution  with  regard to their
residual interests in the existing trusts. Since DHC does not have a controlling
financial  interest  in these  trusts,  they are not  consolidated  with DHC for
financial statement purposes.

     As of the close of 2000, the Company had a consolidated  net operating loss
carryforward of approximately $899 million for Federal income tax purposes. This
estimate is based upon  Federal  consolidated  income tax losses for the periods
through  December  31,  1999 and an estimate of 2000  taxable  results.  The net
operating loss carryforward will expire in various amounts, if not used, between
2001 and 2019. The Internal Revenue Service has not audited any of the Company's
tax returns for any of the years during the carryforward  period including those
returns for the years in which the losses giving rise to the net operating  loss
carryforward were reported.

     SFAS No. 109,  which  provides  guidance  on  reporting  for income  taxes,
requires the establishment of a valuation allowance to reflect the likelihood of
realization of deferred tax assets. Pursuant to SFAS No. 109, DHC makes periodic
determinations  of whether it is "more likely than not" that all or a portion of
the   Company's   deferred  tax  assets  will  be  realized.   In  making  these
determinations, the Company considers all of the relevant factors, both positive
and negative, which may impact upon its future taxable income including the size
and  operating  results of NAICC,  the  competitive  environment  in which NAICC
operates  and  the  impact  of the  grantor  trusts.  Exclusive  of the  trusts'
activities,  the Company has generated cumulative taxable losses on a historical
basis. Over the past several years, the Company's  insurance and holding company
operations  have been  generating  combined  losses  exclusive of net investment
income,  net realized gains and the trusts'  activities.  Therefore,  due to the
absence  of a  reliable  taxable  income  stream,  the  Company  has  recorded a
valuation  allowance for the amount by which its deferred tax assets exceeds its
deferred  liabilities  and,  as a  result,  the  Company  has not  recorded  any
liability or asset for deferred taxes.

     See Note 7 "STOCKHOLDERS' EQUITY" for a description of certain restrictions
on the transfer of Common Stock.



     The  Company's net operating  tax loss  carryforwards  will expire,  if not
used, in the following amounts in the following years (dollars in thousands):

                 Year Ending               Amount of Carryforward
                December 31,                      Expiring

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

                    2001......................153,397
                    2002......................139,613
                    2003...................... 60,849
                    2004...................... 69,947
                    2005......................106,225
                    2006...................... 92,355

                                       19

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2000, 1999, AND 1998
                                   (CONTINUED)

                    2007......................89,790
                    2008......................31,688
                    2009......................39,689
                    2010......................23,600
                    2011......................19,755
                    2012......................38,255
                    2019......................33,636
                                           ----------
                                            $898,799
                                           ==========


     The Company has made  provisions  for certain  state and other  taxes.  Tax
filings for these  jurisdictions  do not  consolidate the activity of the trusts
referred to above, and reflect preparation on a separate company basis.

     Tax expense consists of the following amounts (dollars in thousands):

                                                        For the years ended
                                                            December 31,
                                                 -------------------------------
                                                  2000        1999         1998
- --------------------------------------------------------------------------------
Federal income tax ...........................     $ --       $  --        $  --
State and other ..............................      134          41           10
                                                 -------------------------------
                                                   $134       $  41        $  10
                                                 ===============================

     The following  reflects a reconciliation  of income tax expense computed by
applying  the  applicable  Federal  income tax rate of 34 percent to  continuing
operations  for 2000,  1999 and 1998,  as compared to the  provision  for income
taxes (dollars in thousands):

                                                  For the years ended
                                                      December 31,
                                       -----------------------------------------
                                          2000            1999            1998
- --------------------------------------------------------------------------------
Computed "expected"
  tax expense......................   $    396          $    462      $     794
Change in valuation allowance .....    (89,394)          (56,837)       (12,573)
Decrease (increase) in losses
  from the trusts..................     30,303           (13,289)         7,125
Expiring NOL.......................     60,209            69,315          4,944
State and other tax expense........        134                41             10
Other, net.........................     (1,514)              349           (290)
                                       -----------------------------------------
Total income tax expense...........     $  134          $    41        $    10
                                       =========================================

     The tax effects of temporary differences that give rise to the deferred tax
assets  and  liabilities  at  December  31,  2000 and  1999,  respectively,  are
presented as follows (dollars in thousands):

                                                         For the years ended
                                                             December 31,
                                                       ------------------------
                                                           2000            1999
- -------------------------------------------------------------------------------
Deferred tax assets

  Loss reserve discounting .........................    $   5,347      $  5,032
  Unearned premiums ................................        1,605           984
  Net operating loss
    carryforwards ..................................      305,592       395,800
  Allowance for doubtful
    accounts .......................................          200            93
  Policyholder dividends ...........................          124           277
  Unrealized loss on available-
    for-sale securities ............................           72           713
  Capital loss carryforwards .......................           --         1,463
  Other ............................................          169           164
  AMT credit carryforward ..........................        1,986           375
                                                       ------------------------
  Total gross deferred tax asset ...................      315,095       404,901
  Less: Valuation allowance ........................     (313,616)     (403,649)
                                                       ------------------------
  Total deferred tax asset .........................    $   1,479      $  1,252
                                                       ------------------------
Deferred tax liabilities

  Deferred acquisition costs .......................        1,246           857
  Difference in tax basis
    of bonds .......................................          166           127
  Difference in tax basis of
    property and equipment .........................           67           268
                                                       ------------------------
  Total deferred tax liability .....................        1,479         1,252
                                                       ------------------------
  Net deferred tax asset ...........................    $      --      $     --
                                                       ========================


9)   EMPLOYEE BENEFIT AND STOCK OPTION PLANS

1990 STOCK OPTION PLAN

     The 1990  Stock  Option  Plan  (the  "1990  Plan") of DHC was  intended  to
attract,  retain and provide incentives to key employees of DHC by offering them
an  opportunity  to acquire or increase a proprietary  interest in DHC.  Options
under the 1990 Plan were  granted to  existing  officers  or  employees  of DHC.
Options  under and  outside  the 1990 Plan would have been  granted  for, in the
aggregate, the purchase of up to 2,030,000 shares of Common Stock.

     On March 13, 1991,  options to purchase an aggregate of 630,000 shares were
granted with an exercise price of $3.00 per share, the arithmetic average of the
closing  prices of the Common  Stock on the American  Stock  Exchange for the 30
days prior to the date of grant.  An  additional  630,000  options  were granted
outside  the 1990 Plan as of that date to  Junkyard  Partners,  L.P.  ("Junkyard
Partners"),  upon  similar  terms as those  granted  on that date under the 1990
Plan. During 1994, Junkyard Partners  transferred 257,910 of its 630,000 options
to one of its  limited  partners.  On  December  29,  1994,  DHC issued  257,910
restricted shares of Common Stock upon the exercise of such transferred options.
In  connection  therewith,  DHC  received a total  exercise  price of  $773,730.
Effective May 19, 1995, DHC purchased 69,453 of the remaining 372,090 options

                                       20

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


to  purchase  Common  Stock  owned  by  Junkyard  Partners.   The  options  were
exercisable  at the time of such  purchase and  otherwise  would have expired on
March 13, 2001.  The  aggregate  purchase  price paid by DHC for the options was
approximately  $286,500,  which was equal to the difference  between the closing
price of Common Stock on May 19, 1995 ($7.125 per share),  the effective date of
such  purchase,  and the exercise  price of such options  ($3.00 per share),  or
$4.125 per share.  Effective  November 12,  1997,  DHC  purchased  20,920 of the
remaining  302,637 options to purchase Common Stock owned by Junkyard  Partners.
The options were  exercisable  at the time of such purchase and otherwise  would
have expired on March 13, 2001. The aggregate purchase price paid by DHC for the
options  was  $107,215,  which was equal to the  difference  between the closing
price of Common  Stock on November 12, 1997  ($8.125 per share),  the  effective
date of such purchase, and the exercise price of such options ($3.00 per share),
or $5.125 per share.

     On September  16,  1991,  DHC  granted,  outside the 1990 Plan,  options to
purchase an aggregate of 140,000  shares of Common Stock with an exercise  price
of $3.63,  the  arithmetic  average of the closing prices of the Common Stock on
the American Stock  Exchange for the thirty days prior to the date of grant.  On
this date, the Compensation  Committee of the Board of Directors of DHC resolved
that it intended to refrain from granting any additional  options under the 1990
Plan.

     On June 13,  1997,  options  to  purchase  210,000  shares of Common  Stock
granted under the 1990 Plan were exercised at their exercise price of $3.00.  As
a result, DHC received $630,000.

     As of December 31, 2000, 841,717 options granted under and outside the 1990
Plan were exercisable and  unexercised.  All such options expire ten years after
the date of grant. The Board of Directors has voted to seek shareholder approval
for an extension of 140,000 of these options held by three current directors for
a term of an additional ten years.

1995 STOCK AND INCENTIVE PLAN

     The 1995 Stock and  Incentive  Plan (the "1995  Plan") is a qualified  plan
which  provides  for the grant of any or all of the  following  types of awards:
stock  options,  including  incentive  stock  options  and  non-qualified  stock
options;  stock  appreciation  rights,  whether in tandem with stock  options or
freestanding;  restricted stock;  incentive awards; and performance  awards. The
purpose of the 1995 Plan is to enable DHC to provide  incentives to increase the
personal financial  identification of key personnel with the long term growth of
the Company and the  interests of DHC's  stockholders  through the ownership and
performance  of DHC's Common Stock,  to enhance the Company's  ability to retain
key personnel,  and to attract outstanding  prospective employees and Directors.
The 1995 Plan became  effective as of March 21, 1995. No incentive stock options
may be granted  under the 1995 Plan  after  March 21,  2005.  The 1995 Plan will
remain in effect until all awards have been satisfied or expired.  The aggregate
number of shares of Common Stock which may be issued under the 1995 Plan,  or as
to which  stock  appreciation  rights or other  awards may be  granted,  may not
exceed 1,700,000.

     On April 25, 1995, options to purchase 40,000 shares were granted under the
1995 Plan.  The exercise  price for such options is $7.00 per share (the mean of
the high and low prices of the Common  Stock on the American  Stock  Exchange on
the date of grant).

     On January 15, 1996,  options to purchase an aggregate of 158,900 shares of
Common  Stock were  granted  under the 1995 Plan.  The  exercise  price for such
options is $6.6875  per share (the mean of the high and low prices of the Common
Stock on the American Stock Exchange on the date of grant).  In 1997,  22,800 of
such options expired.  In 1999, 10,000 of such options expired.

     On September 17, 1996,  options to purchase an aggregate of 120,000  shares
of Common Stock were granted  under the 1995 Plan.  The exercise  price for such
options  is $5.50 per share  (the mean of the high and low  prices of the Common
Stock on the American  Stock  Exchange on the date of grant).  On September  19,
1996,  options to purchase an aggregate  of 125,000  shares of Common Stock were
granted under the 1995 Plan.  The exercise price for such options is $5.6875 per
share (the mean of the high and low prices of the Common  Stock on the  American
Stock Exchange on the date of grant). In 1997, 1,500 of such options expired. In
2000, 5,000 of such options expired.

     On December 17, 1996,  options to purchase an aggregate of 35,000 shares of
Common Stock were  granted  under the 1995 Plan.  The exercise  price for all of
such  options is  $4.9375  per share (the mean of the high and low prices of the
Common  Stock on the  American  Stock  Exchange on the date of grant).  In 1999,
10,000 of such options expired.

     On March 31,  1997,  options to purchase  6,100 shares of Common Stock were
exercised at their exercise price of $6.6875. As a result, DHC received $40,794.

     On July 1, 1997,  options to purchase an aggregate  amount of 10,000 shares
of Common Stock were granted  under the 1995 Plan.  The exercise  price for such
options is $8.0625  (the mean of the high and low prices of the Common  Stock on
the  American  Stock  Exchange on the date of the grant).  In 1999,  all of such
options expired.

     On December  15, 1997,  options to purchase an aggregate  amount of 155,000
shares of Common Stock were granted under the 1995 Plan.  The exercise price for
such options is $7.0625 (the mean of the high and low prices of the Common Stock
on the American Stock Exchange on the date of the grant). In 1999, 7,500 of such
options expired. In 2000, 5,000 of such options expired.

     On December 2, 1998,  options to  purchase an  aggregate  amount of 167,500
shares of Common Stock were granted under the 1995 Plan.  The exercise price for
such options is $3.65625 (the mean of the high and low prices of the Common

                                       21

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2000, 1999, AND 1998
                                   (CONTINUED)

Stock on the American Stock Exchange on the date of the grant).  In 1999,  5,000
of such options expired.  In 2000, 10,000 of such options expired.

     On December 8, 1999,  options to  purchase an  aggregate  amount of 142,500
shares of Common Stock were granted under the 1995 Plan.  The exercise price for
such options is $5.3125 (the mean of the high and low prices of the Common Stock
on the American  Stock  Exchange on the date of the grant).  In 2000,  10,000 of
such options expired.

     On December  12, 2000,  options to purchase an aggregate  amount of 192,500
shares of Common Stock were granted under the 1995 plan.  The exercise price for
such  options is $4.00 (the mean of the high and low prices of the Common  Stock
on the American Stock Exchange on the date of the grant). The Board of Directors
has voted to seek  shareholder  approval and ratification of an amendment to the
plan that will allow an additional grant of options to purchase 40,000 shares of
Common Stock for each qualified outside Director.  If that amendment is approved
by  shareholders  and these grants are ratified,  an additional  200,000 options
shall be deemed issued as of December 12, 2000 at an exercise price of $4.00. At
present, these options are not exercisable.

     As of December 31, 1999,  731,000  options granted under the 1995 Plan were
exercisable.  Options granted under the 1995 Plan generally  become  exercisable
over three years and expire ten years after the date of grant.

     The  Company  applies  APB  Opinion  25  and  Related   Interpretations  in
accounting for the Stock Option Plans.  Accordingly,  no  compensation  cost has
been recognized.  Had compensation  cost been determined based on the fair value
at the grant date of the options  consistent  with the method of SFAS  Statement
123,  the net income and  earnings  per share would have been reduced to the pro
forma amounts indicated below (dollars in thousands except per share amounts):

                                             2000           1999           1998
- --------------------------------------------------------------------------------
Net income

  As reported ........................    $ 1,030         $1,255         $2,301
  Pro forma ..........................    $   733            987          1,827
Diluted earnings  per share
  As reported ........................    $  0.05         $ 0.07         $ 0.14
  Pro forma ..........................    $  0.04           0.06           0.11

     The fair value of the option  grants are  estimated as of the date of grant
using the  Black-Scholes  option  pricing model with the following  assumptions:
dividend  yield of 0% per annum;  an  expected  life of  approximately  8 years;
expected  volatility  of 36%-59%;  and a risk free  interest rate of 6%. The pro
forma  effect on net  income  may not be  representative  of the  effects on net
income for future years.

EMPLOYEE BENEFIT PLANS

     KCP  maintains  an  Employee  Stock  Ownership  Plan  ("ESOP")  of KCP  and
Subsidiaries covering all of its employees.  The ESOP originally acquired common
stock of KCP in  February  1990,  financed  by a loan from KCP in the  principal
amount of $998,000 bearing interest at an annual rate of ten percent.  Shares of
DHC  Common  Stock  were  substituted  for the KCP stock  held by the ESOP as of
December 31, 1991. The loan,  which is guaranteed by KCP and  collateralized  by
the DHC Common Stock held by the ESOP,  was paid in full during 1997. All shares
have been released from collateral and allocated to employees. All of the shares
of Common Stock held by the ESOP are deemed to be  outstanding  for earnings per
share  computations.  KCP has elected to include  the value of the Common  Stock
allocated  annually to  participants  under the ESOP in the  calculation  of its
matching contribution to the KCP and Subsidiaries Salary Deferred Plan and Trust
("401(k) Plan"). The participating employers contributed 50 percent of the first
six percent of employee-contributed  compensation to the 401(k) Plan. The shares
of Common  Stock owned by the ESOP as of December  31, 2000 and 1999 were 60,728
and 76,893, respectively.

     KCP maintains a non-contributory defined benefit pension plan (the "Pension
Plan") covering  substantially all of its employees.  Benefits under the Pension
Plan are based on an employee's years of service and average final compensation.
The funding policy of the Pension Plan provides for the participating  employers
to contribute the minimum pension costs  equivalent to the amount required under
the  Employee  Retirement  Income  Security  Act of 1974,  as  amended,  and the
Internal  Revenue Code of 1986, as amended.  Vested  benefits  under the Pension
Plan are  fully  funded.  Any  liability  associated  with the  Pension  Plan is
reflected in the Company's Consolidated Financial Statements.

     The following table sets forth the Pension Plan's funded status at December
31, 2000 and 1999, valued at January 1, 2001 and 2000,  respectively (dollars in
thousands):

                                                         2000           1999
- -------------------------------------------------------------------------------
Actuarial present value of benefit obligations:
  Accumulated benefits obligation,
  including vested benefits of $1,482
  for 2000 and $1,560 for 1999 .....................   $  1,766        $  1,749
                                                       ========================

Projected benefit obligation .......................   $  1,769        $  1,793
Plan assets at fair value ..........................      1,235           1,399
                                                       ------------------------
  Projected benefit obligation in excess
  of plan assets ...................................       (534)           (394)
Unrecognized net loss ..............................        201              76
Unrecognized prior service cost ....................         41              49
Adjustment required to recognize
  minimum liability ................................         --              --
                                                       ------------------------
  (Accrued) prepaid pension cost ...................   $   (292)       $   (269)
                                                       ========================

                                       22

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


     Net pension  costs for the years ended  December  31,  2000, 1999, and 1998
include the following components:

                                                       For the years ended
                                                           December 31,
                                                 ------------------------------
                                                    2000        1999       1998
- --------------------------------------------------------------------------------
                                                                        -------
Service cost ................................    $   250     $  243      $  207
Interest cost ...............................        116        112         133
Expected (return) loss on plan assets .......        (25)      (101)       (128)
Net amortization and deferral ...............        (65)         8           8
                                                 ------------------------------
  Net pension cost ..........................    $   276     $  262      $  220
                                                 ==============================

     The  Pension  Plan's  assets  consist  of  U.S.   Government   obligations,
registered equity mutual funds and insured  certificates of deposit. The average
discount rate used in determining  the actuarial  present value of the projected
benefit obligation was 7.25 percent for 2000 and 1999 and 7.0 percent for 1998 .
The projected  long-term rate of return on assets was 7.5 percent for 2000, 1999
and 1998.  The average rate of  compensation  increase used in  determining  the
actuarial present value of the projected benefit  obligation was 4.5 percent for
2000, 1999 and 1998.

     The following tables provide a reconciliation of the changes in the Pension
Plan's  benefit  obligation and the fair value of plan assets as of December 31,
2000 and 1999 (dollars in thousands):

                                                           2000            1999
- -------------------------------------------------------------------------------
Reconciliation of Benefit Obligation

  Benefit Obligation, beginning of year ............   $  1,793        $  1,801
  Service Cost .....................................        250             243
  Interest Cost ....................................        116             112
  Actuarial (gain) loss ............................         53               9
  Benefits paid ....................................       (443)           (372)
                                                       ------------------------
     Benefit Obligation, end of year ...............   $  1,769        $  1,793
                                                       ========================
Reconciliation of Plan Assets

  Plan Assets, beginning of year ...................   $  1,399        $  1,490
  Actual return on plan assets .....................         25             101
  Employer contributions ...........................        254             180
  Benefits paid ....................................       (443)           (372)
                                                       ------------------------
     Plan Assets, end of year ......................   $  1,235        $  1,399
                                                       ========================

     The prior  service costs are  amortized on a  straight-line  basis over the
average  remaining  service period of active  participants.  Gains and losses in
excess of 10 percent of the greater of the benefit obligation and the fair value
of related plan assets are amortized over the average  remaining  service period
of active  participants.  NAICC  recognized  $281,777, $134,745 and $246,838 in
accrued  pension  benefit for the years ended December 31, 2000, 1999 and 1998,
respectively.

     KCP  maintains a 401(k) Plan in which all  employees of KCP are eligible to
participate.  Under the 401(k) Plan,  employees may elect to contribute up to 20
percent of their eligible compensation to a maximum dollar amount allowed by the
IRS.  KCP and  subsidiaries  contributed  50 percent of the first six percent of
employee-contributed  compensation.  The  participating  employers have opted to
include the value of the Common Stock allocated  annually to participants  under
the ESOP in the  calculation of their matching  contribution.  In 1999, 1998 and
1997,  the  employers'  matching  obligation  to the 401(k)  Plan was  satisfied
through ESOP shares,  cash and  forfeitures  totaling  $146,000,  $129,000,  and
$156,000, respectively, in value.

10)  LEASES

     DHC  and  its   subsidiaries  and  affiliates  have  entered  into  various
non-cancelable operating lease arrangements for office space and data processing
equipment.  The terms of the operating leases generally  contain renewal options
and  escalation  clauses  based on  increases  in  operating  expenses and other
factors.  Rent expense under  operating  leases was $1.6 million for each of the
years  ended  December  31,  2000 and 1999 and $1.5  million  for the year ended
December 31, 1998.  At December 31,  2000,  future net minimum  operating  lease
rental payment commitments were as follows (dollars in thousands):

Years Ending                                             Minimum Operating Lease
December 31,                                                 Rental Payments
- --------------------------------------------------------------------------------

2001.................................................            $1,396
2002.................................................             1,319
2003.................................................               654
2004.................................................               433
2005 and thereafter..................................                --
                                                                 ------
Total commitments....................................            $3,802
                                                                 ======


                                       23

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2000, 1999, AND 1998
                                   (CONTINUED)

11)  ALLOWANCES

     The  following  table sets forth the  activity  related to the premiums and
fees receivable at December 31, 2000 and 1999:


                                                           2000            1999
                                                      --------------------------
Beginning Balance:                                    $ 274,028       $ 135,853
  Increase to Allowance Charges to Expenses             726,426         444,244
  Increase to Allowance Charges to Other Accounts        24,868              --
  Deductions                                           (437,693)       (306,069)
                                                      --------------------------
Ending Balance                                        $ 587,629       $ 274,028
                                                      ==========================

     The  increase in the  allowance  and related  reductions  to the  allowance
during the year are  attributable to the growth in our automobile  programs that
have premium installment features. In conjunction with the increased installment
premiums the Company experienced  increased  collection efforts relating to such
premiums,   especially  for   non-standard   policies.


12) COMMITMENTS AND CONTINGENCIES

     NAICC is involved in litigation  relating to losses  arising from insurance
contracts in the normal course of business  which are provided for under "unpaid
losses and loss adjustment expenses." NAICC also is involved in other litigation
relating to environmental  claims as well as general  corporate  matters.  While
litigation  is by nature  uncertain,  management,  based in part on advice  from
counsel,  believes  that the ultimate  outcome of these  actions will not have a
material adverse effect on the consolidated financial position of DHC.

On June 22,  1999,  the Missouri  Court of Appeals  reversed a decision to award
interest  on  claims  under a plan of  distribution  of  assets  of the  Mission
Reinsurance  Corporation Trust (the "Trust").  The effect of the decision of the
Court of Appeals  would have been to return to the Company the surplus  existing
in the Trust,  which was one of the trusts that had been  created in  connection
with the insolvency and  reorganization of Mission Insurance Group, Inc. and its
subsidiaries  from which the Company  emerged,  which  surplus  was  believed to
approximate  $14 million.  The  Missouri  Department  of Insurance  appealed the
decision of the Court of Appeals and the  decision  was  reversed by the Supreme
Court of  Missouri.  As a  result,  the  Missouri  Department  of  Insurance  is
permitted to pay interest on claims, and it is anticipated that there will be no
surplus remaining in the Trust after payment of the interest.

13) RELATED PARTY TRANSACTIONS

     DHC shares  certain  personnel and facilities  with several  affiliated and
unaffiliated  companies who have certain  common  directors  and  officers,  and
certain expenses are allocated among the various  entities.  Personnel costs are
allocated  based upon actual  time spent on DHC's  business.  Costs  relating to
office space and  equipment are  allocated  based upon actual usage.  Management
believes the  methodolgy  used for  allocation is  appropriate.  Total  expenses
allocated to DHC from  affiliated  entitites  were  $1,309,748,  $1,193,941  and
$1,168,226, for the years 2000, 1999 and 1998, respectively.

     Samuel  Zell,  the  Chairman of the Board of DHC is the  Chairman of Equity
Group Investments,  LLC ("EGI"). DHC has entered into a non-exclusive investment
advisory agreement with EGI, pursuant to which EGI has agreed to provide certain
investment  banking  services  to  the  Company  in  connection  with  potential
transactions.  For these services, DHC pays an annual fee of $125,000 to EGI. In
the  event  that any  transaction  is  consummated  for  which  the  Acquisition
Committee of DHC's Board of  Directors  determines  that EGI  provided  material
services,  DHC will pay to EGI a fee in the  amount  of 1% of the  consideration
paid by DHC in connection with such  transaction.  Samuel Zell and Willaim Pate,
who serves as Director of Mergers and  Acquisitions for EGI, are both members of
DHC's four member Acquisition Committee.  DHC has also agreed to reimburse, upon
request,  EGI's  out-of-pocket  expenses  related  to  the  investment  advisory
agreement.

                                       24

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                          INDEPENDENT AUDITORS' REPORT

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


The Board of Directors and Stockholders
Danielson Holding Corporation

     We have audited the accompanying  consolidated  balance sheets of Danielson
Holding  Corporation and  subsidiaries as of December 31, 2000 and 1999, and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for each of the years in the  three-year  period ended  December 31, 2000.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material  respects,  the financial  position of Danielson
Holding  Corporation and  subsidiaries as of December 31, 2000 and 1999, and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended  December  31,  2000,  in  conformity  with  accounting
principles generally acccepted in the United States of America.

/s/ KPMG LLP

New York, New York
March 7, 2001

                     RESPONSIBILITY FOR FINANCIAL REPORTING

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


     The Consolidated  Financial Statements of Danielson Holding Corporation and
subsidiaries are the responsibility of the Company's  management,  and have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United  States of America.  To help ensure the  accuracy  and  integrity  of its
financial  data,  the  Company  maintains a strong  system of internal  controls
designed to provide  reasonable  assurances that assets are safeguarded and that
transactions are properly executed and recorded. The internal control system and
compliance therewith are monitored by the Company's financial management.

     The  Consolidated  Financial  Statements have been audited by the Company's
independent auditors,  KPMG LLP. The independent auditors,  whose appointment by
the Board of Directors was ratified by the Company's stockholders, express their
opinion on the  fairness  of  presentation,  in all  material  respects,  of the
Company's  Consolidated  Financial  Statements  based on  procedures  which they
consider to be sufficient to form their opinion.

     The Audit  Committee  of the Board of  Directors  meets  periodically  with
representatives  of KPMG LLP and the  Company's  financial  management to review
accounting, internal control, auditing and financial reporting matters.

                                       25

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                            QUARTERLY FINANCIAL DATA

                           ---------------------------
                                   (UNAUDITED)

     The following  table presents  unaudited  quarterly  financial data for the
years ended  December  31,  2000 and 1999.  In the  opinion of  management,  all
adjustments  necessary  to present  fairly the  results of  operations  for such
periods are  reflected.  Total revenues and net income include gains on sales of
investments.  Quarterly financial results are not necessarily  indicative of the
results that may be expected for the year and hence,  caution  should be used in
drawing conclusions from quarterly consolidated results.

(In thousands,                           First    Second      Third     Fourth
except per share amounts)               Quarter   Quarter    Quarter    Quarter
- --------------------------------------------------------------------------------
2000:

TOTAL REVENUES ....................... $20,859    $18,952    $21,389    $25,037
NET INCOME ...........................   3,435      1,324      1,267     (4,996)
NET INCOME PER DILUTED SHARE .........     .18        .07        .07       (.27)

1999:

Total revenues ....................... $14,585    $14,312    $15,415    $26,846
Net income ...........................     101        266        466        422
Net income per diluted share .........     .01        .01        .03        .02




                               STOCK MARKET PRICES

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

     Danielson  Holding  Corporation  Common  Stock is listed  and traded on the
American  Stock  Exchange   (symbol:   DHC).  On  March  21,  2001,  there  were
approximately 1,361 holders of record of Common Stock.

     The  following  table sets forth the high,  low and closing stock prices of
the Company's  Common Stock for the last two years,  as reported on the American
Stock Exchange Composite Tape.

                                   2000                           1999
                          ------------------------------------------------------
                          HIGH     LOW     CLOSE        High      Low    Close
                          ------------------------------------------------------
First Quarter..........   7 3/8    4 3/4   6 3/8        4 5/8    2 7/8   2 7/8
Second Quarter.........   6 1/4    4 5/8   4 7/8        5 3/4    2 7/8   5 3/8
Third Quarter..........   5        3 7/8   4 2/16       7 1/2    5 1/4   5 5/8
Fourth Quarter.........   4 9/16   3 9/16  4 9/16       6 1/8    4 5/8   5 3/4
                          ------------------------------------------------------

                                       26

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


CORPORATE OFFICERS

Martin J. Whitman
Chief Executive Officer

David M. Barse
President and
Chief Operating Officer

Michael T. Carney
Chief Financial Officer and Treasurer

W. James Hall
General Counsel and Secretary

BOARD OF DIRECTORS

David M. Barse
President and
Chief Operating Officer,
Danielson Holding Corporation

Stanley J. Garstka
Deputy Dean and Professor in
the Practice of Management,
Yale University School of Management

Eugene M. Isenberg
Chairman of the Board and
Chief Executive Officer,
Nabors Industries, Inc.

William Pate
Director of Mergers and Acquisitions,
Equity Group Investments, LLC

Joseph F. Porrino
Counsellor to the President,
New School University

Frank B. Ryan
Professor of Mathematics,
Rice University

Wallace O. Sellers
Vice Chairman and Director,
Enhance Financial
Services Group, Inc.

Martin J. Whitman
Chief Executive Officer,
Danielson Holding Corporation

Samuel Zell
Chairman,
Equity Group Investments, LLC

Harry LeVine
State of California
Department of Insurance

Form 10-K

A copy of  Danielson's  Form  10-K as filed  with the  Securities  and  Exchange
Commission may be obtained without charge by writing to:

Danielson Holding Corporation
767 Third Avenue - Fifth Floor
New York, NY 10017-2023
Attention: Lisa Morris
Investor Relations

212/888-0347

Stock Transfer Agent and Registrar
American Stock Transfer and Trust Company
40 Wall Street

New York, NY 10005
718/921-8261

Independent Certified
Public Accountants

KPMG LLP

757 Third Avenue
New York, NY 10017