1
                                                                   DRAFT 7/31/96


                  FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
                              300 DELAWARE AVENUE
                                   SUITE 1704
                           WILMINGTON, DELAWARE 19801
                                 (302) 427-5800


Dear Stockholder:

     You are cordially invited to attend a Special Meeting of the Stockholders
of Financial Institutions Insurance Group, Ltd. ("FIIG" or the "Company"), to
be held at the offices of Schulte Roth & Zabel, 900 Third Avenue, New York, New
York on _____________, 1996, at 9:00 a.m., Eastern Daylight Saving Time.  A
notice of the Special Meeting, a proxy statement and related information about
the Company and a proxy card are enclosed.  All holders of the Company's
outstanding shares of Common Stock as of July 17, 1996 (the "Record Date") will
be entitled to notice of and to vote at the Special Meeting.

     At the Special Meeting, you will be asked to consider and to vote upon a
proposal to approve and adopt a Merger Agreement, dated as of April 12, 1996
(the "Merger Agreement"), by and among the Company, FIIG Holding Corp., a
Delaware corporation ("Buyer"), and FIIG Merger Corp., a Delaware corporation
and a wholly-owned subsidiary of Buyer ("Buyer Sub"), pursuant to which Buyer
Sub will be merged with and into the Company (the "Merger").  Buyer currently
is a wholly-owned subsidiary of Castle Harlan Partners II, L.P.  It is expected
that John A. Dore, President and Chief Executive Officer of the Company, will
receive options to acquire approximately 7% of the outstanding shares of Buyer
(of which approximately 3% will be issued in exchange for the cancellation of
certain of his options in the Company).  If the Merger Agreement is approved
and the Merger becomes effective, each outstanding share of Common Stock of the
Company (other than dissenting shares) will be converted into the right to
receive $16.00 in cash.  Approval of the Merger requires the affirmative vote
of the holders of a majority of all outstanding shares of the Company's Common
Stock.  Certain executive officers and members of the Board of Directors of the
Company have entered into Voting Agreements pursuant to which such stockholders
have agreed to vote shares representing approximately 20 percent of the
Company's outstanding shares of Common Stock in favor of the Merger.

     Details of the proposed Merger and other important information are set
forth in the accompanying Proxy Statement, and you are urged to read it
carefully.

     YOUR BOARD OF DIRECTORS HAS APPROVED THE MERGER AND RECOMMENDS THAT YOU
VOTE FOR APPROVAL AND ADOPTION OF THE MERGER AGREEMENT.

     Whether or not you plan to attend the Special Meeting, please complete,
sign and date the accompanying proxy card and return it in the enclosed prepaid
envelope.  If you attend the Special Meeting, you may revoke such proxy and
vote in person if you wish, even if you have previously returned your proxy
card.  Your prompt cooperation will be greatly appreciated.


                                   R. Keith Long
                                   Chairman of the Board
___________, 1996

   2


                FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.

      NOTICE OF SPECIAL MEETING OF STOCKHOLDERS ON ______________, 1996

To Stockholders of Financial Institutions Insurance Group, Ltd.:

     A special meeting of the stockholders of Financial Institutions Insurance
Group, Ltd. ("FIIG" or the "Company"), will be held at the offices of Schulte
Roth & Zabel, 900 Third Avenue, New York, New York on _____________, 1996 at
9:00 a.m. Eastern Daylight Saving Time (the "Special Meeting"), to consider and
act upon the following matters:

        1. To consider and vote upon a proposal to approve and adopt a Merger
   Agreement dated as of April 12, 1996 (the "Merger Agreement"), by and among
   the Company, FIIG Holding Corp., a Delaware corporation ("Buyer"), and FIIG
   Merger Corp., a Delaware corporation and a wholly-owned subsidiary of Buyer
   ("Buyer Sub"), pursuant to which, among other things (i) Buyer Sub will be
   merged with and into the Company (the "Merger"); and (ii) each outstanding
   share of common stock, par value $1.00 per share, of the Company (other than
   dissenting shares), will be converted into the right to receive $16.00 in
   cash.  A copy of the Merger Agreement is attached as Appendix A to the
   accompanying Proxy Statement; and

        2. The transaction of such other business as properly may come before
   the Special Meeting or any adjournment or adjournments thereof.

     Your attention is called to the Proxy Statement and other materials
concerning the Company which are mailed with this Notice for a more complete
statement regarding the matters to be acted upon at the Special Meeting.  THE
BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" APPROVAL OF THE MERGER AGREEMENT.


                                        By Order of the Board of Directors



                                        Lana J. Braddock, Secretary


_____________, 1996

     YOUR VOTE IS IMPORTANT.  ALL STOCKHOLDERS ARE CORDIALLY INVITED TO ATTEND
THE SPECIAL MEETING.  WHETHER OR NOT YOU PLAN TO ATTEND, PLEASE MARK, SIGN AND
DATE THE ENCLOSED PROXY AND RETURN IT PROMPTLY IN THE ENCLOSED ENVELOPE.  YOU
MAY NEVERTHELESS VOTE IN PERSON IF YOU ATTEND THE SPECIAL MEETING.


   3


                                PROXY STATEMENT

                  FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
                              300 DELAWARE AVENUE
                                   SUITE 1704
                           WILMINGTON, DELAWARE 19801
                                 (302) 427-5800


     This Proxy Statement is being furnished to the stockholders of Financial
Institutions Insurance Group, Ltd. ("FIIG" or the "Company") in connection with
the solicitation of proxies by the Company's Board of Directors for a Special
Meeting of Stockholders to be held on __________, 1996 at 9:00 a.m. Eastern
Daylight Saving Time, at the offices of Schulte Roth & Zabel, 900 Third Avenue,
New York, New York (the "Special Meeting").  At the Special Meeting, the
stockholders of the Company will consider and vote upon a proposal to approve
and adopt a Merger Agreement dated April 12, 1996 (the "Merger Agreement"),
among the Company, FIIG Holding Corp. ("Buyer") and FIIG Merger Corp. ("Buyer
Sub").  Buyer currently is a wholly-owned subsidiary of Castle Harlan Partners
II, L.P. ("CHP II").  It is expected that John A. Dore, President and Chief
Executive Officer of the Company, will receive options to acquire approximately
7% of the outstanding shares of Buyer (of which approximately 3% will be issued
in exchange for the cancellation of certain of his options in the Company), and
certain other officers and employees of the Company will own shares and options
aggregating approximately 1% of the outstanding shares of Buyer.  If the Merger
is consummated, Buyer Sub will be merged into the Company, with the Company
being the surviving corporation (the "Surviving Corporation").  Pursuant to the
Merger Agreement, each outstanding share of the Company's common stock (other
than dissenting shares) will be converted into the right to receive $16.00 per
share in cash.  Each outstanding share of Buyer Sub common stock will be
converted into one share of the common stock of the Surviving Corporation,
which will become a wholly-owned subsidiary of Buyer.

     This Proxy Statement is first being sent to stockholders on or about
___________, 1996.



THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE FAIRNESS OR MERITS
OF SUCH TRANSACTION NOR UPON THE ACCURACY OR ADEQUACY OF THE INFORMATION
CONTAINED IN THIS DOCUMENT.  ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.



   4

                               TABLE OF CONTENTS


   


                                                                                     PAGE
                                                                                     ----
                                                                                 
SUMMARY                                                                               S-1
  General                                                                             S-1
    The Special Meeting                                                               S-1
    Purpose of the Special Meeting; Quorum; Vote Required                             S-1
    The Parties to the Transaction                                                    S-1
    The Merger                                                                        S-2
    Certain Effects of the Merger                                                     S-3
    Procedures for Exchange of Certificates                                           S-3
    Recommendation of Board of Directors                                              S-3
    Voting of Shares of Certain Holders                                               S-3
    Interests of Certain Persons in the Merger                                        S-3
    Accounting Treatment                                                              S-4
    Federal Income Tax Consequences                                                   S-4
  The Merger Agreement                                                                S-4
    Effective Time of the Merger                                                      S-4
    Conditions to Consummation of the Merger                                          S-4
    Termination of the Merger Agreement                                               S-5
    Amendments to the Merger Agreement                                                S-5
    Dissenters' Rights                                                                S-5
  Comparative Market Price Data                                                       S-6
  Dividends                                                                           S-6
  Selected Consolidated Financial Data of the Company                                 S-7

INTRODUCTION                                                                           1
  Proposal to be Considered at the Special Meeting                                     1
  Voting Rights; Vote Required for Approval                                            1
  Voting and Revocation of Proxies                                                     2
  Solicitation of Proxies                                                              2

SPECIAL FACTORS                                                                        2
  Background of the Merger                                                             2
  Opinion of Investment Banker                                                         7
  The Board of Directors' Reasons for the Merger;
    Recommendation of the Company's Board of Directors                                 13
    Voting Agreements                                                                  16
  Interest of John A. Dore and Management in the Merger                                16
  Dore's Belief as to the Fairness of the Merger                                       16
  CHP II's Belief as to the Fairness of the Merger                                     18
  Purpose and Certain Effects of the Merger                                            19
  Interests of Certain Persons in the Merger                                           20
    Stock Option Plan and Directors' Incentive Plan                                    20
    Acceleration of Stock Options                                                      21
    Employment Agreements                                                              21
    Indemnification and Insurance                                                      21

    


                                     -i-


   5

   


                                                                                     PAGE
                                                                                     ----
                                                                                 

  Certain Federal Income Tax Consequences of the Merger to the
    Company's Stockholders                                                             22

THE MERGER                                                                             23
  Effects of the Merger                                                                24
  Effective Time                                                                       24
  Procedures for Exchange of Certificates                                              24
  Accounting Treatment                                                                 25
  Source and Amount of Funds                                                           25
  Plans or Proposals After the Merger                                                  26
  Rights of Dissenting Stockholders                                                    27
  Regulatory Approvals                                                                 29
  Connecticut Insurance Laws                                                           30

THE MERGER AGREEMENT                                                                   30
  General                                                                              30
  Effective Time                                                                       31
  Consideration to be Received by Stockholders of the Company                          31
  Representations and Warranties                                                       32
  Covenants                                                                            33
  Termination Fee                                                                      38
  Amendments and Waivers                                                               38
  Expenses                                                                             38
  Conditions to Consummation of the Merger                                             39
  Termination                                                                          40

STOCK OWNERSHIP OF MANAGEMENT AND CERTAIN BENEFICIAL OWNERS                            40

OTHER MATTERS                                                                          43

PROPOSALS BY HOLDERS OF COMPANY SHARES                                                 44

EXPENSES OF SOLICITATION                                                               44

INDEPENDENT PUBLIC ACCOUNTANTS                                                         44

AVAILABLE INFORMATION                                                                  44

BUSINESS, FINANCIAL INFORMATION AND MANAGEMENT'S DISCUSSION AND ANALYSIS               45

INDEX TO FINANCIAL STATEMENTS                                                          F-1


    




Appendix A  -  Merger Agreement
Appendix B  -  Section 262 of DGCL
Appendix C  -  Opinion of William Blair & Company, L.L.C.


                                     -ii-
   6

                                                                           PAGE
                                                                           ----
Appendix D  -  Form of Voting Agreement


                                    -iii-

   7


                                    SUMMARY

     The following is a summary of certain information contained elsewhere in
this Proxy Statement.  The following summary is not intended to be complete and
is qualified in its entirety by reference to the more detailed information
contained in this Proxy Statement, in the materials accompanying this Proxy
Statement and in the Appendices hereto.  Stockholders are urged to review the
entire Proxy Statement and accompanying materials carefully.

GENERAL

The Special Meeting

     The Special Meeting of Stockholders of Financial Institutions Insurance
Group, Ltd. ("FIIG" or the "Company") will be held on _____________, 1996 at
9:00 a.m. Eastern Daylight Saving Time, at the offices of Schulte Roth & Zabel,
900 Third Avenue, New York, New York (the "Special Meeting").  Only holders of
record of shares of $1.00 par value common stock of the Company (the "Common
Stock" or the "Company Shares") at the close of business on July 17, 1996 are
entitled to notice of and to vote at the Special Meeting.  On that date, there
were approximately 281 holders of record of Common Stock and 3,210,584 shares
of Common Stock outstanding, with each share entitled to cast one vote at the
Special Meeting.  See "INTRODUCTION--Voting Rights; Vote Required for
Approval."

Purpose of the Special Meeting; Quorum; Vote Required

     At the Special Meeting, stockholders will consider and vote upon a
proposal to approve and adopt the Merger Agreement, a copy of which is attached
as Appendix A to this Proxy Statement (the "Merger Agreement").  The Merger
Agreement provides for the merger of FIIG Merger Corp. with and into the
Company (the "Merger").  The Company, as the surviving corporation (the
"Surviving Corporation"), would then become a wholly-owned subsidiary of FIIG
Holding Corp. (the "Buyer").  All of the issued and outstanding capital stock
of the Buyer currently is owned by Castle Harlan Partners II, L.P. ("CHP II").
It is expected that John A. Dore, President and Chief Executive Officer of the
Company, will receive options to acquire approximately 7% of the outstanding
shares of Buyer (of which approximately 3% will be issued in exchange for the
cancellation of certain of his options in the Company, and of which
approximately 4% will be issued in connection with his employment arrangement),
and certain other officers and employees of the Company will own shares and
options aggregating approximately 1% of the outstanding shares of Buyer.  John
A. Dore has been President and Chief Executive Officer of the Company since
1990.  See "INTRODUCTION--Proposal to be Considered at the Special Meeting" and
"SPECIAL FACTORS -- Interest of John A. Dore and Management in the Merger."
The presence, in person or by proxy, of the holders of a majority of the
outstanding shares of Common Stock at the Special Meeting is necessary to
constitute a quorum at the Special Meeting.  Approval of the Merger Agreement
requires the affirmative vote of the holders of a majority of the outstanding
Company Shares.  See "INTRODUCTION--Voting Rights; Vote Required for Approval,"
and "THE MERGER AGREEMENT--Conditions to Consummation of the Merger."

The Parties to the Transaction

   
     Castle Harlan Partners II, L.P. CHP II, which pursuant to the Merger will
become the ultimate parent of the Company, is a Delaware limited partnership
which invests in businesses for long-term appreciation. The sole general
partner of CHP II is Castle Harlan Associates, L.P., a Delaware limited
partnership ("CHALP").  The principal business of CHALP is serving as general
partner of CHP II.  The sole general partner of CHALP is Castle Harlan Partners
II GP, Inc., a Delaware corporation ("CHALP GP").  The principal business of
CHALP GP is serving as general partner of CHALP. CHALP GP is controlled by John
K. Castle.  The principal executive offices of CHP II,
    


   8

   
CHALP, CHALP GP and John K. Castle are located at 150 East 58th Street,
New York, NY 10155, and the telephone number is (212) 644-8600.
    

     FIIG Holding Corp. and FIIG Merger Corp.  FIIG Holding Corp. ("Buyer") and
FIIG Merger Corp., a wholly-owned subsidiary of Buyer ("Buyer Sub"), have been
formed solely for the purpose of the Merger.  Neither company has engaged in
any business activity unrelated to the Merger.  The principal executive offices
of Buyer and Buyer Sub are located at 150 East 58th Street, New York, NY 10155,
c/o Castle Harlan, Inc., and the telephone number is (212) 644-8600.  Neither
Buyer, Buyer Sub nor CHP II is an affiliate of the Company or its officers or
directors.

     Financial Institutions Insurance Group, Ltd.  The Company is an insurance
holding company that, through its subsidiaries, underwrites insurance and
reinsurance.  The principal lines of business include professional liability,
directors' and officers' liability, and other lines of property and casualty
insurance and reinsurance.  The First Reinsurance Company of Hartford ("First
Re") is the Company's largest subsidiary.  First Re is domiciled in the State
of Connecticut and maintains direct insurance licenses in 19 states and the
District of Columbia, with reinsurance approval or authority in 12 additional
states.  The principal underwriting activity of the group is managed by the
Company's wholly-owned subsidiary, Oakley Underwriting Agency, Inc. ("Oakley").
Oakley underwrites directors' and officers' liability insurance and
professional liability insurance coverages on behalf of First Re and Virginia
Surety Company, Inc., an unaffiliated insurance company that maintains an
underwriting contract with Oakley.  The insurance coverages underwritten by
Oakley on behalf of Virginia Surety Company, Inc. are generally reinsured by
First Re.  First Re Management Company, Inc. ("FRM") is a wholly-owned
subsidiary of the Company which was organized to provide centralized management
and administrative service to the Company and its subsidiaries.  F/I Insurance
Agency, Incorporated ("F/I Agency") is an Illinois-licensed insurance producer
and a wholly-owned subsidiary of the Company.  The Company's Common Stock is
traded on The Nasdaq Stock Market under the symbol "FIRE."  The principal
executive offices of the Company are located at 300 Delaware Avenue, Suite
1704, Wilmington, Delaware 19801, and the telephone number is (302) 427-5800.

The Merger

     Pursuant to the Merger Agreement, Buyer Sub will merge into the Company,
with the Company being the Surviving Corporation.  Each outstanding share of
Common Stock (except those shares held by the Company as treasury shares, or
held by Buyer or Buyer Sub, or shares as to which appraisal rights have been
properly exercised under the Delaware General Corporation Law ("DGCL")
("Dissenting Shares")) will be converted into the right to receive $16.00 in
cash, without interest thereon (the "Merger Consideration").  Holders of
Dissenting Shares will be entitled to receive from the Surviving Corporation a
cash payment in the amount of the "fair value" of such shares, determined in
the manner provided in Section 262 of the DGCL.  Each of the outstanding stock
options of the Company issued to certain directors, officers and employees of
the Company will be converted into the right to receive a cash payment equal to
the difference between $16.00 and the exercise price of such options.  Buyer
intends to fund payment of the Merger Consideration through third party debt
financing and equity contributions by CHP II and certain of its affiliates.
The Merger is not contingent upon the Buyer obtaining financing.  The Buyer has
requested approval from the Commissioner of Insurance of the State of
Connecticut for First Re to pay a dividend to Buyer of $10,000,000 after the
consummation of the Merger.  All shares of Common Stock held by the Company as
treasury shares and each share of Common Stock held by Buyer or Buyer Sub will
be canceled without consideration.  Each outstanding share of Buyer Sub's
common stock will be converted into one share of common stock of the Surviving
Corporation.  See "THE MERGER--Rights of Dissenting Stockholders." After the
Merger, Buyer will own 100% of the outstanding shares of the Company's Common
Stock.  See "THE MERGER AGREEMENT."


                                     S-2
   9


Certain Effects of the Merger

     As a result of the Merger, Buyer will acquire the entire equity interest
in the Company.  Therefore, following the Merger, the present holders of the
Company Shares will no longer have an equity interest in the Company and will
no longer share in future earnings and growth of the Company, the risks
associated with achieving such earnings and growth, or the potential to realize
greater value for their Company Shares through divestitures, strategic
acquisitions or other corporate opportunities that may be pursued by the
Company in the future.  Instead, each holder of Company Shares at the effective
time of the Merger (the "Effective Time") will have the right to receive the
Merger Consideration (or, in the case of Dissenting Shares, the statutorily
determined "fair value") for each Company Share.  The Company Shares will no
longer be listed or traded on The Nasdaq Stock Market and the registration of
the Company Shares under the Securities Exchange Act of 1934 (the "Exchange
Act") will be terminated.  See "SPECIAL FACTORS--Purpose and Certain Effects of
the Merger," and "THE MERGER--Effects of the Merger."

Procedures for Exchange of Certificates

     As soon as practicable after the Effective Time, a letter of transmittal
and instructions for surrendering stock certificates evidencing shares of the
Company's Common Stock will be mailed to each holder of the Company's Common
Stock for use in exchanging such holder's stock certificates for the Merger
Consideration to which such holder is entitled as a result of the Merger.
STOCKHOLDERS SHOULD NOT SEND ANY STOCK CERTIFICATES WITH THEIR PROXY CARDS.
See "THE MERGER--Procedures for Exchange of Certificates."

Recommendation of Board of Directors

     The Board of Directors has determined that the Merger and the  Merger
Consideration are fair to, and in the best interests of, the Company's
stockholders.  The Board of Directors has approved the Merger Agreement and
recommends that stockholders vote FOR the proposal to approve and adopt the
Merger Agreement.  See "SPECIAL FACTORS--The Board of Directors' Reasons for
the Merger; Recommendation of the Company's Board of Directors."

Voting of Shares of Certain Holders

     Certain stockholders of the Company, including certain executive officers
and members of the Board of Directors of the Company, have entered into Voting
Agreements with Buyer and Buyer Sub pursuant to which such stockholders have
agreed to vote in favor of the Merger at the Special Meeting.  Pursuant
thereto, it is expected that shares representing approximately 20 percent of
the Company's outstanding shares of Common Stock will be voted in favor of the
Merger.  See "SPECIAL FACTORS--The Voting Agreements."

Interests of Certain Persons in the Merger

     In considering the recommendation of the Board of Directors of the Company
with respect to the Merger Agreement and the transactions contemplated thereby,
stockholders should be aware that certain members of management of the Company
and the Board of Directors of the Company have certain interests in the Merger
that are in addition to the interests of stockholders of the Company generally.
See "SPECIAL FACTORS--Interests of Certain Persons in the Merger; Interest of
John A. Dore and Management in the Merger."


                                     S-3
   10


     The Company's financial advisor, William Blair & Company L.L.C. ("William
Blair"), will receive a fee equal to 1.2 percent of the Merger Consideration,
or approximately $650,000, if the Merger is consummated.  Total fees and
expenses payable to the financial advisor are expected to be approximately
$685,000.  In the event the Merger is not consummated, fees and expenses
payable to William Blair are expected to be approximately $255,000 - $280,000.
See "SPECIAL FACTORS--Opinion of Investment Banker."

Accounting Treatment

     The Merger will be accounted for under the purchase method of accounting
by Buyer.  See "THE MERGER--Accounting Treatment."

Federal Income Tax Consequences

     The receipt of $16.00 per share in cash for Company Shares pursuant to the
Merger will be a taxable transaction for federal income tax purposes under the
Internal Revenue Code of 1986, as amended, and also may be a taxable
transaction under applicable state, local, foreign and other tax laws.  For
federal income tax purposes, a stockholder of the Company will realize taxable
gain or loss as a result of the Merger measured by the difference, if any,
between the per share tax basis of such stockholder's Company Shares and
$16.00.  Each holder of an option to acquire Company Shares who receives a cash
payment equal to the difference between $16.00 and the exercise price per share
of such option will have ordinary income to the extent of the cash received.
See "SPECIAL FACTORS--Certain Federal Income Tax Consequences of the Merger to
the Company's Stockholders."

THE MERGER AGREEMENT

Effective Time of the Merger

     The Merger will become effective upon the filing of a properly executed
Certificate of Merger with the Secretary of State of the State of Delaware or
at such later date specified in the Certificate of Merger.  The filing will
occur after all conditions to the Merger contained in the Merger Agreement have
been satisfied or waived.  The Company, Buyer and Buyer Sub anticipate that the
Merger will be consummated as promptly as practicable following the Special
Meeting.  See "THE MERGER AGREEMENT--General" and "THE MERGER
AGREEMENT--Effective Time."

Conditions to Consummation of the Merger

     The respective obligations of the Company, Buyer and Buyer Sub to effect
the Merger are subject to the satisfaction at or prior to the Effective Time of
various closing conditions.  Such conditions include, among others, the
approval and adoption of the Merger Agreement by the holders of a majority of
the outstanding Company Shares, the obtaining of regulatory approvals and the
correctness in all material respects of each of the representations and
warranties of the parties to the Merger Agreement.  In addition, Buyer and
Buyer Sub are not obligated to consummate the Merger if the holders of 5% or
more of the outstanding Company Shares have delivered written notice of their
intent to seek dissenters' rights.  See "THE MERGER AGREEMENT--Conditions to
Consummation of the Merger" and "THE MERGER AGREEMENT--Termination."


                                     S-4
   11


Termination of the Merger Agreement

     The Merger Agreement may, under specified circumstances, be terminated and
the Merger abandoned at any time prior to the Effective Time, notwithstanding
approval of the Merger Agreement by the stockholders of the Company.  The
Merger Agreement provides under certain circumstances for the payment of a cash
fee in the amount of $3,500,000 to CHP II in the event the Company executes an
agreement with a third party involving a merger or other business combination
or sale of a substantial portion of the assets or stock of the Company prior to
February 17, 1997.  See "THE MERGER AGREEMENT--Termination" and "THE MERGER
AGREEMENT--Termination Fee."

Amendments to the Merger Agreement

     The Merger Agreement may not be amended except by an instrument in writing
signed on behalf of each of the parties.  After approval of the Merger
Agreement by the stockholders of the Company and without the further approval
of such stockholders, no amendment will be made in a manner which is materially
adverse, as reasonably determined by the Company, to the rights of the
stockholders of the Company.  See "THE MERGER AGREEMENT--Amendments and
Waivers."

Dissenters' Rights

Pursuant to the DGCL, any holder of Common Stock of the Company (i) who files a
proper demand for appraisal in writing prior to the vote taken at the Special
Meeting and (ii) whose shares are not voted in favor of the Merger, shall be
entitled to appraisal rights under Section 262 of the DGCL.  A copy of Section
262 of the DGCL is attached as Appendix B to this Proxy Statement.  Voting
stockholders of the Company who desire to exercise their appraisal rights must
not vote in favor of the Merger Agreement or the Merger and must deliver a
separate written demand for appraisal to the Company prior to the vote by the
stockholders of the Company on the Merger Agreement and the Merger.  A demand
for appraisal must be executed by or on behalf of the stockholder of record and
must reasonably inform the Company of the identity of the stockholder of record
and that such record stockholder intends thereby to demand appraisal of the
Company Shares.  The written demand for appraisal should specify the
stockholder's name and mailing address, the number of shares of Common Stock
owned, and that the stockholder is thereby demanding appraisal of his or her
shares.  Within 120 days after the Effective Time, either the Surviving
Corporation or any stockholder who has complied with the required conditions of
Section 262 may file a petition in the Delaware Court, with a copy served on
the Surviving Corporation in the case of a petition filed by a stockholder,
demanding a determination of the fair value of the shares of all dissenting
stockholders.  If a petition for an appraisal is timely filed and assuming
appraisal rights are available, at the hearing on such petition, the Delaware
Court will determine which stockholders, if any, are entitled to appraisal
rights, and will appraise the shares of Common Stock owned by such
stockholders, determining the fair value of such shares exclusive of any
element of value arising from the accomplishment or expectation of the Merger,
together with a fair rate of interest, if any, to be paid upon the amount
determined to be the fair value.  In such event, the Delaware Court's appraisal
may be more than, less than, or equal to the Merger Consideration.  See "THE
MERGER--Rights of Dissenting Stockholders."


                                     S-5
   12


COMPARATIVE MARKET PRICE DATA

     The Company's Common Stock is traded on The Nasdaq Stock Market under the
symbol "FIRE." The following table sets forth the high and low sales price per
share of the Company's Common Stock on The Nasdaq Stock Market for the periods
indicated.  All share amounts and per share prices set forth herein have been
adjusted to give effect to capital adjustments such as stock dividends and
stock splits.




                                        HIGH         LOW
- ----------------------------------------------------------- 
                                               
1994
  First Quarter                         $10.24       $ 8.68
  Second Quarter                          9.72         8.33
  Third Quarter                           9.54         7.99
  Fourth Quarter                          9.20         8.33
- ----------------------------------------------------------- 
1995
  First Quarter                         $ 9.72       $ 9.03
  Second Quarter                         12.84         9.20
  Third Quarter                          13.75        11.46
  Fourth Quarter                         14.48        12.92
- ----------------------------------------------------------- 
1996
  First Quarter                         $15.75       $12.25
  Second Quarter                         16.25        15.31
=========================================================== 


     On February 16, 1996 the last full day of trading prior to the
announcement by the Company of the execution of a letter of intent with respect
to the Merger, the reported high and low sales price per share of Common Stock
was $14.50.  On ______________, 1996, the last full day of trading prior to the
printing of this Proxy Statement, the reported high and low sales prices per
share of Common Stock were $______________.

DIVIDENDS

     Since January 1, 1994, the Company has paid the following cash and common
stock dividends to holders of record of Common Stock:


                                                Dividend
                            Stockholder         Paid Per
1996     Payment Date       Record Date       Common Share
      ------------------------------------------------------
      February 22, 1996   January 25, 1996  20% Common Stock
      February 22, 1996   January 25, 1996       $0.075
      May 23, 1996        April 18, 1996         $0.075



                                     S-6
   13

                                                Dividend
                            Stockholder         Paid Per
1995     Payment Date       Record Date       Common Share
      ------------------------------------------------------
      February 23, 1995   January 26, 1995       $0.075
      May 25, 1995        April 20, 1995         $0.075
      August 24, 1995     July 27, 1995          $0.075
      August 24, 1995     July 27, 1995     20% Common Stock
      November 24, 1995   October 26, 1995       $0.075

                                                Dividend
                            Stockholder         Paid Per
1994     Payment Date       Record Date       Common Share
      ------------------------------------------------------
      February 24, 1994   January 20, 1994       $0.065
      May 26, 1994        April 21, 1994         $0.065
      August 25, 1994     July 28, 1994          $0.065
      November 25, 1994   October 27, 1994       $0.065

The State of Connecticut, under the statutes and regulations that govern the
operations and affairs of insurance companies that are domiciled in the state,
imposes a restriction on the amount of dividends that can be paid by First Re
to the Company without prior regulatory approval.  The aggregate amount of
dividends that may be paid within a 12-month period by First Re without prior
regulatory approval is limited to the greater of (i) 10% of statutory
policyholders' surplus as of the preceding December 31 or (ii) 100% of net
income for the preceding fiscal year.  Dividends also may not exceed earned
surplus.  Dividends exceeding these limitations require regulatory approval.

SELECTED CONSOLIDATED FINANCIAL DATA OF THE COMPANY

     Set forth below is a summary of certain consolidated selected financial
data with respect to the Company excerpted or derived from the information
contained in the Company's Annual Reports on Form 10-K for the fiscal years
ended December 31, 1995, 1994, 1993, 1992 and 1991, and Quarterly Reports on
Form 10-Q for the quarterly periods ended March 31, 1996 and 1995.  More
comprehensive financial information is included in such reports and other
documents filed by the Company with the Securities and Exchange Commission (the
"Commission"), and the following summary is qualified in its entirety by
reference to such reports and other documents and all of the financial
information (including any related notes) contained therein.  Such reports and
other documents may be inspected and copies may be obtained from the offices of
the Commission.  See "AVAILABLE INFORMATION."  See "BUSINESS, FINANCIAL
INFORMATION AND MANAGEMENT'S DISCUSSION AND ANALYSIS" for more detailed
financial information.

                                     S-7
   14


                     SELECTED FINANCIAL DATA OF THE COMPANY





                                                         FOR THE YEAR ENDED
                                                            DECEMBER 31,
                                   ---------------------------------------------------------------
                                      1995         1994         1993         1992         1991
                                   -----------  -----------  -----------  -----------  -----------
                                                                        
Premiums earned                    $11,356,083   $7,819,784   $7,433,716   $7,344,128   $8,872,195
- --------------------------------------------------------------------------------------------------
Net investment income                4,050,602    3,277,864    3,470,202    3,344,198    3,936,098
- --------------------------------------------------------------------------------------------------
Net realized gains on investments    1,193,780      570,231    1,275,142    1,031,977      830,722
- --------------------------------------------------------------------------------------------------
Other income                           556,941      742,546      582,465      427,072      138,896
- --------------------------------------------------------------------------------------------------
     Total revenue                  17,157,406   12,410,425   12,761,525   12,147,375   13,777,911
- --------------------------------------------------------------------------------------------------
Losses and loss adjustment
expenses                             4,843,484    2,613,394    4,923,662    4,597,056    5,622,158
- --------------------------------------------------------------------------------------------------
Commission expenses                  3,042,719    1,786,664    1,864,320    1,762,197    2,605,405
- --------------------------------------------------------------------------------------------------
Other operating and management
expenses                             3,683,860    3,467,801    2,885,953    2,228,570    1,962,772
- --------------------------------------------------------------------------------------------------
Total Losses and Expenses           11,570,063    7,867,859    9,673,935    8,587,823   10,190,335
- --------------------------------------------------------------------------------------------------
Income Before Income Taxes and
Cumulative Effect of Change in
Accounting Principle                 5,587,343    4,542,566    3,087,590    3,559,552    3,587,576
- --------------------------------------------------------------------------------------------------
Provision for income taxes           1,265,544      803,748       68,160      613,788    1,177,758
- --------------------------------------------------------------------------------------------------
Income before cumulative effect
of change in accounting
principle                            4,321,799    3,738,818    3,019,430    2,945,764    2,409,818
- --------------------------------------------------------------------------------------------------
Cumulative effect of change in
accounting for income taxes                 --           --      192,515           --           --
- --------------------------------------------------------------------------------------------------
Net Income                          $4,321,799   $3,738,818   $3,211,945   $2,945,764   $2,409,818
                                   ===========  ===========  ===========  ===========  ===========
- --------------------------------------------------------------------------------------------------
Weighted average number of
common shares outstanding            3,334,444    3,316,464    3,237,559    3,634,894    3,938,045
- --------------------------------------------------------------------------------------------------
Income per share before offset
of change in accounting
principle                           $     1.30   $     1.13    $    0.99    $    0.81   $     0.61
- --------------------------------------------------------------------------------------------------
Cumulative effect of change in
accounting for income taxes                 --           --         0.09           --           --
- --------------------------------------------------------------------------------------------------
 Total Net Income Per Share         $     1.30   $     1.13    $    1.08    $    0.81   $     0.61
                                   ===========  ===========  ===========  ===========  ===========
- --------------------------------------------------------------------------------------------------
Total Assets At End of Period      $94,200,273  $86,128,532  $83,211,041  $79,132,178  $72,784,107
                                   ===========  ===========  ===========  ===========  ===========
- --------------------------------------------------------------------------------------------------


                                     S-8

   15


                     SELECTED FINANCIAL DATA OF THE COMPANY
                                  (UNAUDITED)




                                       
                                                 FOR THE THREE      FOR THE THREE 
                                                  MONTHS ENDED       MONTHS ENDED  
                                                 MARCH 31, 1996     MARCH 31, 1995
- ----------------------------------------------------------------------------------
                                                                         
Premiums earned                                     $ 3,610,824        $2,305,776 
- ----------------------------------------------------------------------------------
Net investment income                                   939,676         1,170,565 
- ----------------------------------------------------------------------------------
Net realized gains on investments                     2,119,748            83,962 
- ----------------------------------------------------------------------------------
Other income                                            136,336           175,142 
- ----------------------------------------------------------------------------------
     Total revenue                                    6,806,584         3,735,445 
- ----------------------------------------------------------------------------------
Losses and loss adjustment expenses                   1,946,108           822,186 
- ----------------------------------------------------------------------------------
Commission expenses                                     720,692           588,228 
- ----------------------------------------------------------------------------------
Other operating and management                                                    
expenses                                                936,588           850,955 
- ----------------------------------------------------------------------------------
Total Losses and Expenses                             3,603,388         2,261,369 
- ----------------------------------------------------------------------------------
Income Before Income Taxes and                                                    
Cumulative Effect of Change in                                                    
Accounting Principle                                  3,203,196         1,474,076 
- ----------------------------------------------------------------------------------
Provision for income taxes                              910,658           304,656 
- ----------------------------------------------------------------------------------
Income before cumulative effect of                                                
change in accounting principle                        2,292,538         1,169,420 
- ----------------------------------------------------------------------------------
Cumulative effect of change in                                                    
accounting for                                                                    
income taxes                                                 --                -- 
- ----------------------------------------------------------------------------------
Net Income                                          $ 2,292,538        $1,169,420 
                                                    ===========       =========== 
- ----------------------------------------------------------------------------------
Weighted average number of common                                                 
shares outstanding                                    3,371,480         3,258,068 
- ----------------------------------------------------------------------------------
Income per share before offset of                                                 
change in accounting principle                      $      0.68        $     0.36 
- ----------------------------------------------------------------------------------
Cumulative effect of change in                                                    
accounting for                                                                    
income taxes                                                 --                -- 
- ----------------------------------------------------------------------------------
     Total Net Income Per Share                     $      0.68        $     0.36 
                                                    ===========       =========== 
- ----------------------------------------------------------------------------------
TOTAL ASSETS AT END OF PERIOD                       $94,461,064       $87,315,357 
                                                    ===========       =========== 
- ----------------------------------------------------------------------------------


                                     S-9

   16


                                  INTRODUCTION

     This Proxy Statement is furnished in connection with the solicitation of
proxies by the Board of Directors of Financial Institutions Insurance Group,
Ltd. ("FIIG" or the "Company") for a Special Meeting of Stockholders to be held
on _________, _____________, 1996 (the "Special Meeting").  Shares represented
by properly executed proxies received by the Company will be voted at the
Special Meeting or any adjournment thereof in accordance with the terms of such
proxies, unless revoked.  Proxies may be revoked at any time prior to the
voting thereof either by written notice filed with the Secretary of the Company
or by oral notice to the presiding officers during the meeting.

PROPOSAL TO BE CONSIDERED AT THE SPECIAL MEETING

     At the Special Meeting, the stockholders of the Company will consider and
vote upon a proposal to approve and adopt a Merger Agreement dated April 12,
1996 (the "Merger Agreement") among the Company, FIIG Holding Corp., a Delaware
Corporation ("Buyer"), and FIIG Merger Corp., a Delaware corporation and a
wholly-owned subsidiary of Buyer ("Buyer Sub").

     The Merger Agreement provides for the merger (the "Merger") of Buyer Sub
into the Company, with the Company being the surviving corporation (the
"Surviving Corporation").  Pursuant to the Merger:  (i) each outstanding share
of the common stock, $1.00 par value, of the Company (the "Common Stock" or
"Company Shares") (other than Company Shares held by the Company as treasury
shares, or held by Buyer or Buyer Sub, or shares as to which appraisal rights
have not been forfeited under the DGCL, if effective notice of exercise of
appraisal rights with respect to such shares under Section 262 of the DGCL was
required and given prior to the effective time of the Merger ("Dissenting
Shares")), will be converted into the right to receive $16.00 per share in
cash, without interest (the "Merger Consideration"); (ii) all Company Shares
held by the Company as treasury shares and each share of Common Stock held by
Buyer or Buyer Sub will be canceled without consideration; (iii) each
outstanding share of Buyer Sub common stock will be converted into one share of
common stock of the Surviving Corporation; and (iv) each of the outstanding
stock options of the Company issued to certain directors, officers and
employees of the Company will be converted into the right to receive a cash
payment equal to the difference between $16.00 and the exercise price per share
of such options.  Holders of Dissenting Shares will be entitled to receive from
the Surviving Corporation a cash payment in the amount of the "fair value" of
such shares, determined in the manner provided in Section 262 of the DGCL, but
after the effective time of the Merger such shares will not represent any
interest in the Surviving Corporation other than the right to receive such cash
payment.  See "THE MERGER--Rights of Dissenting Stockholders."  A copy of the
Merger Agreement is attached as Appendix A to this Proxy Statement.

VOTING RIGHTS; VOTE REQUIRED FOR APPROVAL

     The record date for the Special Meeting is the close of business on July
17, 1996.  At that date, there were approximately 281 holders of record of
Common Stock and 3,210,584 Company Shares outstanding.  Each Company Share
entitles its holder to one vote concerning all matters properly coming before
the Special Meeting.  Any stockholder entitled to vote may vote either in
person or by duly authorized proxy.  A majority of the shares entitled to vote,
represented in person or by proxy, will constitute a quorum.  Abstentions and
broker non-votes (i.e., shares held by brokers in street name, voting on
certain matters due to discretionary authority or instructions from the
beneficial owner but not voting on other matters due to lack of authority to
vote on such matters without instructions from the beneficial owner) are
counted for the purpose of establishing a quorum.  The Merger Agreement must be
approved by the holders of at least a majority of the outstanding Company
Shares.  Abstentions and broker non-votes have the same effect as a vote
"AGAINST" the approval of the Merger.  Votes will be tabulated by the Company's
transfer agent, First Chicago Trust Company of New York.



   17


     The following directors and executive officers of the Company with
ownership of an aggregate of approximately 20 percent of the outstanding
Company Shares have entered into Voting Agreements with Buyer and Buyer Sub
pursuant to which each such stockholder has agreed to vote his shares of Common
Stock in favor of the Merger:  R. Keith Long, John A. Dore, John B. Zellars,
Lonnie L. Steffen, W. Dean Cannon, Herschel Rosenthal, William B. O'Connell,
Joseph C. Morris, Dale C. Bottom and John P. Diesel.  Accordingly, the
affirmative vote of holders of Common Stock representing approximately an
additional 30 percent of the outstanding Company Shares is required for
approval of the Merger.  See "SPECIAL FACTORS--Voting Agreements."

VOTING AND REVOCATION OF PROXIES

     All Company Shares represented by properly executed proxies received prior
to or at the Special Meeting and not revoked will be voted in accordance with
the instructions indicated in such proxies.  IF NO INSTRUCTIONS ARE INDICATED,
SUCH PROXIES WILL BE VOTED FOR THE PROPOSAL TO APPROVE AND ADOPT THE MERGER
AGREEMENT AND, IN THE DISCRETION OF THE PERSONS NAMED IN THE PROXY, ON SUCH
OTHER MATTERS AS PROPERLY MAY BE PRESENTED AT THE SPECIAL MEETING.

     A stockholder may revoke his or her proxy at any time prior to its use by
delivering to the Secretary of the Company a signed notice of revocation or a
later dated and signed proxy or by attending the Special Meeting and voting in
person.  Attendance at the Special Meeting will not in itself constitute the
revocation of a proxy.

     The Board of Directors of the Company is not currently aware of any
business to be brought before the Special Meeting other than that described
herein.  If, however, other matters are properly brought before the Special
Meeting, or any adjournments or postponements thereof, the persons appointed as
proxies will have discretionary authority to vote the shares represented by
duly executed proxies in accordance with their discretion and judgment as to
the best interest of the Company.

SOLICITATION OF PROXIES

     Expenses in connection with the solicitation of proxies will be borne by
the Company.  Upon request, the Company will reimburse brokers, dealers and
banks, or their nominees, for reasonable expenses incurred in forwarding copies
of the proxy material to the beneficial owners of Company Shares which such
persons hold of record.  Solicitation of proxies will be made principally by
mail.  Proxies may also be solicited in person, or by telephone or telegraph,
by officers and regular employees of the Company.

     Although the Company has no present plans to retain any outside firm to
aid in the solicitation of proxies, the Company reserves the right to do so if
necessary to facilitate the Company's receipt of proxies.  It is not
anticipated that the aggregate cost for any outside assistance will be material
in amount, or will exceed customary charges.

     This proxy material is being mailed to stockholders commencing on or about
___________, 1996.


                                SPECIAL FACTORS

BACKGROUND OF THE MERGER

     On August 18, 1995, the Company received an unsolicited offer from its
Chairman of the Board, R. Keith Long, to acquire the Company for a cash price
of $13.33 per share of Common Stock by means of a merger with a company to be
organized by Mr. Long.  The price of $13.33 per share represented

                                      2
   18

an 8.4% premium over the market price for the Common Stock at the close of
business on August 14, 1995 (one week prior to the announcement of Mr. Long's
proposal).  The proposal was contingent on financing, stockholder and
regulatory approval and the negotiation of a definitive agreement.  The
proposal further required each member of the Board of Directors of the Company
to enter into a Standstill and Lock-up Agreement and required that the Company
deal exclusively with Mr. Long.

     At a meeting of the Executive Committee of the Board of Directors of the
Company on September 12, 1995, it was determined to recommend to the Board of
Directors that a Special Committee be appointed to evaluate Mr. Long's proposal
as well as other alternative strategic actions for the Company.  The Executive
Committee of the Company is comprised of John B. Zellars (Chairman), John A.
Dore, William B. O'Connell and R. Keith Long.  Mr. Long did not participate in
the discussions regarding his proposal or the appointment of a Special
Committee.  The Executive Committee also recommended that the Special Committee
be given authority to hire a financial advisor to assist in its evaluation.
Accordingly, John A. Dore, at the request of the Executive Committee, contacted
eight potential financial advisors and obtained information from each on the
services to be performed and the related costs.  The Executive Committee met
with representatives of seven of the firms.

     At a meeting of the Board of Directors of the Company on September 20,
1995, the Board authorized the formation of a Special Committee of
disinterested directors to evaluate the proposal received from Mr. Long.  The
Board of Directors of the Company is comprised of 12 members:  R. Keith Long,
Richard P. Ackerman, Dale C. Bottom, W. Dean Cannon, Jr., John P. Diesel, John
A. Dore, Gerald J. Levy, Joseph C. Morris, William B. O'Connell, Herschel C.
Rosenthal, Thad Woodard and John B. Zellars.  Messrs. Zellars, O'Connell,
Bottom, Morris and Cannon were appointed to the Special Committee.  The
membership of the Special Committee remained unchanged throughout the
evaluation.  The Board of Directors believed that given the size of the full
Board of Directors, as a practical matter, and in light of Mr. Long's offer, it
was advisable to delegate the duties of evaluation and analysis to a smaller
group of directors.  The Special Committee was not given authority to make a
decision to sell the Company, nor was the Special Committee authorized to
negotiate any sale.  In addition to evaluating Mr. Long's proposal, the Special
Committee was authorized to explore various alternative actions to position the
Company for the future, including internal growth, the acquisition of other
companies, and the potential acquisition of the Company by other companies.
The Special Committee was charged with evaluating the future direction of the
Company and considering the best alternatives for maximizing stockholder value.

     The Special Committee further was authorized by the Board of Directors to
engage financial and other advisors deemed necessary in connection with its
consideration of strategic alternatives.  Mr. Dore and the Executive Committee
presented the Special Committee with the information they had obtained on
financial advisors.  The Special Committee met with representatives of William
Blair & Company, L.L.C. ("William Blair") on September 28, 1995, and on
September 29, 1995 engaged William Blair as its financial advisor.

     On October 10, 1995, John A. Dore requested that the Executive Committee
of the Company grant him permission to pursue the development of a friendly
proposal to acquire the Company.  Permission was granted by the Executive
Committee and subsequently ratified by the Board of Directors.

     Because of the appointment of the Special Committee, the engagement of
William Blair as independent financial advisor, and the fact that, with the
exception of Mr. Dore, and, during the pendency of his offer, Mr. Long, all of
the members of the Board of Directors were independent of management, and had
no financial interest in any acquiring party, the Board of Directors did not
consider it necessary to retain any other unaffiliated representative to act
solely on behalf of the public stockholders

                                      3
   19

for the purpose of negotiating the Merger Agreement or preparing a report
concerning the fairness to stockholders of the Merger.

     The Special Committee of the Company met with William Blair on October 18,
1995, November 8, 1995 and November 30, 1995 to receive reports from William
Blair of the results of its analysis of the Company.  On October 18, 1995,
William Blair discussed generally the various strategic and financial
alternatives that might be available to the Company, including a stock
repurchase, the pursuit of acquisitions, internal growth, the sale of segments
of the Company's business, or the sale of the Company as a whole.  William
Blair also explained to the Special Committee the various approaches that would
be utilized in undertaking a valuation of the Company, including comparable
company analysis, precedent transaction analysis and an acquisition premium
analysis.  At its meeting on November 8, 1995, William Blair discussed Mr.
Long's offer with the Special Committee members and informed the Committee that
preliminary informal indications of interest in a potential acquisition of the
Company had been received from a number of parties.  The financial advisor
again discussed the various valuation approaches with the Committee members,
noting that they were continuing to obtain information from the Company for
their analysis.  On November 30, 1995, the Special Committee met with William
Blair to discuss Blair's ongoing analysis.  William Blair reviewed the stock
price movement of the Company, noting that the market price exceeded the price
offered by Mr. Long, and updated the Special Committee with regard to inquiries
by interested parties.  The Special Committee inquired as to whether William
Blair had any information about the capacity of any of the interested parties
to finance a transaction.  William Blair indicated that certain of the parties
were large institutions with adequate capital, but that it would be difficult
to predict whether any proposed offers would be contingent on financing.
William Blair again reviewed various approaches to valuing the Company, noting
in particular that the Company's non-loss related operating expenses relative
to premium writings were high relative to comparable companies, and that
certain economies of scale could be achieved by larger companies.  William
Blair also presented the various strategic and financial alternatives that
might be available to the Company, including a stock repurchase, the pursuit of
acquisitions, internal growth, the sale of segments of the Company's business
and the sale of the Company as a whole.  It was noted that the Company had in
recent years attempted to look for appropriate acquisition candidates, but that
such attempts had not proved successful.  Further, although the Company had
attempted to engage in open market stock repurchases, such attempts also had
limited success due in part to the low volume of trading in the Company's
shares.  The business of the Company is such that "segments" likely could not
be sold.  Finally, it was noted that the Company faced some obstacles with
respect to internal growth, including the following:  (i) the fact that as a
small company, the Company's expenses are high relative to premiums written;
(ii) as a public company, the Company incurred substantial accounting, legal
and internal costs; and (iii) the fact that the insurance and reinsurance
industries are very competitive, with premiums growing very slowly or remaining
flat and premium rates declining.  In its presentation to the Special
Committee, William Blair had discussed premiums paid for companies believed to
be comparable to the Company, noting that a premium over market price of
approximately 28.8% might be an appropriate reference.  In the exercise of
their fiduciary duties to the stockholders, the Special Committee members
believed that it was appropriate to attempt to determine the value that might
be available to the stockholders in an acquisition context.  Based upon a
review of all information available to it, including the information presented
by William Blair, the Special Committee concluded that it was appropriate for
the Company to explore alternatives to maximize stockholder value, including
the potential sale of the Company.  William Blair therefore was authorized to
undertake a review of potential strategic opportunities for the Company.  In
addition, because the analysis of William Blair was ongoing, and because the
market price of the Company's Common Stock then exceeded the price offered by
Mr. Long, no action was taken on the proposal of Mr. Long.  The conclusions of
the Special Committee were discussed and ratified by the Board of Directors at
a meeting on December 6, 1995.


                                      4
   20


     On December 28, 1995, Mr. Long revoked his offer of $13.33 per share.  On
January 5, 1996, the Company received a joint proposal from CHP II and John A.
Dore to acquire the Company for $15.00 per share of Common Stock in cash, an
18.8% premium over the market price at the close of business on January 4,
1996, and a 22.1% premium over the market price at the close of business on
August 14, 1995 (one week prior to the announcement of Mr. Long's offer).  The
Special Committee met on January 8, 1996 to discuss the CHP II offer.  For the
reasons stated above, the Special Committee was concerned about whether the
Company's stockholders could realize as much value if the Company continued its
present business as might be realized in an acquisition context.  The Special
Committee members believed that their fiduciary duties required that the
Company give serious consideration to the CHP II offer.  Nevertheless, the
Special Committee believed that in order to attempt to achieve maximum value
for the stockholders, it was advisable to determine if greater value could be
obtained in a transaction with another party.  The Special Committee discussed
with William Blair the preparation of a confidential selling memorandum, and
received an update from William Blair on indications of interest it had
received.  The Special Committee instructed William Blair to contact the 24
parties who had been identified as potential purchasers, either because such
parties had previously contacted the Company or William Blair, or because
William Blair had identified the parties as those that might have an interest
in purchasing the Company.  The parties contacted consisted primarily of
insurance companies and private investment firms.  Of the 24 parties contacted,
15 expressed interest in receiving a package of publicly-available information
on the Company, which William Blair forwarded on January 10, 1996.  Between
January 18, 1996 and January 24, 1996, William Blair distributed a confidential
selling memorandum to eight of the interested parties who had expressed further
interest and who had executed confidentiality agreements.  Those parties were
requested to respond with a written indication of interest in a potential
transaction.  On January 26, 1996, Danielson Holding Corporation ("DHC")
submitted an offer to acquire the Company at a price of $17.19 per share.  The
offer was contingent upon satisfactory due diligence, obtaining financing and
the making of satisfactory arrangements with management.  No other offers were
received.  The Company then entered into negotiations with the two parties that
had submitted a written indication of interest.

     In the Company's negotiations with CHP II, CHP II insisted that the
Company enter into a letter of intent that provided, among other things, (i)
for the Company to deal exclusively with CHP II and Mr. Dore for a period of 45
days, and (ii) for a termination fee of $3,500,000 to be paid to CHP II in the
event the Company executed an agreement with a third party involving a merger
or other business combination or sale of a substantial portion of the assets or
stock of the Company prior to February 17, 1997.  The Board of Directors
discussed the two proposals and the ongoing negotiations with both parties at
meetings on February 5-6, 1996, February 8, 1996 and February 14, 1996.
Further negotiations were conducted with CHP II in which CHP II indicated it
would increase its offer to $16.00 per share of Common Stock if the Company
entered into a letter of intent containing the exclusive period of 45 days and
the termination fee of $3,500,000 described above.  On February 15, 1996, the
Company was notified by DHC that as a result of certain internal corporate
constraints, it was unable to pursue its outstanding indication of interest
with the Company at that time. The Special Committee discussed this
notification as well as the CHP II proposal at a meeting on February 16, 1996,
and determined to recommend that the Board accept the CHP II proposal.  The
Company later learned that DHC had entered into an agreement in late February,
1996 to acquire all of the outstanding stock of Midland Financial Group, Inc.
No further meetings of the Special Committee were held, and all subsequent
evaluations and actions were taken by the full Board of Directors (with the
exception of John A. Dore who did not participate).

     On February 17, 1996, CHP II submitted a written proposal to acquire the
Company at a cash price of $16.00 per share of Common Stock, a 6.7% premium
over its prior offer, a 30.1% premium over the market price at the close of
business on August 14, 1995 (one week prior to the announcement of Mr. Long's
offer), a 31.3% premium over the market price on January 4, 1996 (one day prior
to CHP II's

                                      5
   21

first offer), and a 10.3% premium over the market price on February 16,
1996 (the day prior to the receipt of the revised CHP II offer).  The proposal
included the exclusive period of 45 days and the termination fee of $3,500,000
described above.  At a meeting of the Board of Directors of the Company on
February 19, 1996, the Board of Directors discussed in detail the CHP II
proposal, including the termination fee, and determined that acceptance of the
exclusive period and the termination fee was necessary in order to achieve the
increase in price from $15.00 to $16.00 per share and thus obtain greater value
for the Company's stockholders.  The Board noted that the obligation to pay the
termination fee existed only until February 17, 1997.  The Board noted further
that various strategic and financial alternatives for the Company had been
considered, including a stock repurchase, the pursuit of acquisitions, internal
growth and the sale of the Company.  It was noted that the Company had not been
successful in finding acquisition candidates, and that attempts to engage in
open market stock repurchases also had had limited success.  In considering
prospects for internal growth, it was noted that the Company's expenses are
high relative to premiums written, that the insurance and reinsurance
industries are very competitive, with flatness in the growth of premiums and
premium rates declining, and that as a small public company, the Company
incurred substantial legal, accounting, internal and other related costs.
Accordingly, the Board of Directors determined that acceptance of the CHP II
offer was the best alternative available for the Company at this time, and
authorized the execution of a letter of intent with CHP II.  The Board of
Directors asked the representatives of William Blair whether they believed that
the offer of $16.00 per share was a fair price.  William Blair indicated that
they believed that the offer was fair from a financial point of view.  The
letter of intent was executed and delivered by the Company on February 19,
1996.

     CHP II conducted its due diligence evaluation of the Company through March
4, 1996, and on March 4, 1996 delivered to the Company written evidence of its
satisfactory conclusion of due diligence.  During the next several weeks,
representatives of the Company and CHP II negotiated and prepared the Merger
Agreement.  The Board of Directors of the Company reviewed the terms and
conditions of the Merger and Merger Agreement at meetings on March 20, 1996,
March 27, 1996 and March 29, 1996.  On March 20, 1996, William Blair also
presented certain information for consideration by the Board of Directors and
advised the Board of Directors that it was the opinion of William Blair that
the Merger Consideration to be received by the stockholders of the Company
pursuant to the Merger was fair from a financial point of view to the Company's
stockholders.  See "SPECIAL FACTORS - Opinion of Investment Banker."  The
report presented to the Board of Directors included a summary of the strategic
alternatives considered, background and review of the Special Committee's role
and the analysis performed by the Special Committee, a review of CHP II and the
terms of its offer and a discussion of the valuation analyses utilized.  In
preparing its opinion, William Blair considered the DHC indication of interest
in reaching its determination that the CHP II offer was fair to the
stockholders from a financial point of view.  In reviewing the DHC indication
of interest, William Blair noted that such indication of interest was the only
other proposal received, was subject to a variety of conditions and had been
withdrawn.  In light of the factors set forth above, the Board of Directors
believed that acceptance of the CHP II offer was in the best interests of, and
provided maximum value to, the stockholders.  At a meeting of the Board of
Directors on April 10, 1996, by the unanimous vote of the nine directors
participating in the meeting (Messrs. Long, Ackerman, Cannon, Rosenthal,
Woodard, O'Connell, Zellars, Bottom and Levy), the Merger and Merger Agreement
were approved, and it was determined to submit the Merger Agreement to a vote
of the Company's stockholders.  Messrs. Diesel and Morris, who were not present
at the meeting on April 10, 1996 due to prior conflicting engagements, later
ratified and approved all actions taken by the Board.  John A. Dore did not
participate in any of the discussions by the Board of Directors relating to the
Merger.  The Merger Agreement was executed by the Company, Buyer and Buyer Sub
on April 12, 1996, and a public announcement of the execution of the Merger
Agreement was made on April 15, 1996.


                                      6
   22


OPINION OF INVESTMENT BANKER

   
     On March 20, 1996, William Blair delivered its written opinion to the
Board that, as of such date, the Merger Consideration to be received by the
stockholders in the Merger was fair, from a financial point of view. The amount
of such consideration was determined pursuant to extensive negotiations between
the Company and CHP II.  No limitations were imposed by the Company with
respect to the investigations made or the procedures followed by William Blair
in rendering its opinion.  William Blair subsequently updated such opinion in
writing as of July 26, 1996.
    

     The full text of the opinion of William Blair, which sets forth certain
assumptions made, matters considered and limitations on the reviews undertaken,
is attached as Appendix C to this Proxy Statement, and is incorporated herein
by reference.  Stockholders are urged to read the opinion in its entirety.  The
summary of the opinion of William Blair set forth in this Proxy Statement is
qualified in its entirety by reference to the full text of the opinion.
William Blair's opinion is directed only to the consideration to be received by
the stockholders and does not constitute a recommendation to any stockholder as
to how such stockholder should vote at the Special Meeting.  William Blair's
opinion does not address the likely tax consequences of the Merger to any
stockholder.

     In arriving at its opinion, William Blair reviewed and analyzed, among
other data:  (i) the audited financial statements of the Company for the years
1990 through 1995; (ii) the 10-K and 10-Q reports for the Company for the years
1990 through 1995 and the first quarter of 1996; (iii) the statutory financial
statements for First Re for the years 1991 through 1995; (iv) other financial
and operating information which was provided to William Blair by the Company;
(v) publicly available information regarding the performance of certain other
property and casualty insurance companies whose business activities William
Blair believed to be generally comparable with the Company; (vi) the reported
price and trading activity of the Company's Common Stock and the dividends
historically paid with respect thereto, as well as the prices and sales
activity for comparable companies; (vii) the financial performance and
condition of the Company compared with that of certain other comparable
companies; (viii) the financial terms, to the extent publicly available, of
certain comparable transactions; (ix) the Merger Agreement; and (x) other
information William Blair deemed relevant.   In addition, William Blair:  (i)
discussed the past and current operations and financial condition and the
prospects of the Company with senior executives of the Company; and (ii)
participated in discussions and negotiations among representatives of the
Company, CHP II and certain other parties and their financial and legal
advisors.

     William Blair assumed and relied upon without independent verification the
accuracy and completeness of the information reviewed by it for the purposes of
its opinion.  William Blair did not make any independent valuation or appraisal
of the assets or liabilities of the Company.  William Blair assumed without
independent verification that the reserves for unpaid losses and loss
adjustment expenses of the Company are adequate to cover such losses.  William
Blair's opinions were necessarily based on economic, market and other
conditions as in effect on, and the information made available to it as of, the
dates of such opinions.

   
     In preparing its opinion, William Blair reviewed certain financial
forecasts for the Company prepared by the Company's senior management, and
summarized below:
    


                                      7
   23

   

                  FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
    
   
                           PROFORMA FINANCIAL RESULTS
    
   
                                 (000 OMITTED)
    


   


                                                         PROJECTED         BUDGET YEAR
                                                       YEAR ENDED 1995     ENDED 1996
- --------------------------------------------------------------------------------------
                                                                      
REVENUE
  PREMIUMS EARNED                                          $11,800           $16,342      
  NET INVESTMENT INCOME                                      4,400             5,105      
  NET REALIZED GAINS ON INVESTMENTS                          1,000               500      
  GOODWILL AMORTIZATION                                        465               465      
  OTHER INCOME                                                 150                50      
- --------------------------------------------------------------------------------------
  TOTAL REVENUE                                             17,815            22,462      
- --------------------------------------------------------------------------------------
LOSSES AND EXPENSES                                                                       
  LOSSES AND LOSS ADJUSTMENT EXPENSES                                                       
  COMMISSIONS EXPENSES                                       5,600             8,983      
  OTHER OPERATING AND MANAGEMENT                             2,800             3,859      
  EXPENSES                                                   3,859             3,573      

TOTAL LOSSES AND EXPENSES                                   12,259            16,415      
- --------------------------------------------------------------------------------------
INCOME BEFORE INCOME TAXES                                   5,556             6,046      
  PROVISION FOR INCOME TAXES                                 1,300             1,350      
NET INCOME                                                   4,256             4,696      
- --------------------------------------------------------------------------------------
NET INCOME INCREASE                                           13.8%             10.4%     
- --------------------------------------------------------------------------------------
EXPENSE RATIOS                                                                            
  LOSS RATIO                                                  47.5%             55.0%     
  ACQUISITION RATIO                                           23.7%             23.6%     
  EXPENSE RATIO                                               32.7%             21.9%     
  COMBINED RATIO                                             103.9%            100.4%     
                                                                  
    

William Blair assumed that the financial projections provided to it were
reasonably prepared on bases reflecting the best currently available estimates
and judgements of the future financial performance of the Company.  William
Blair relied on the Company's forecasted income statements, as well as its
discussions with senior management of the Company to ascertain the
reasonableness of such forecasts.  William Blair did not, however,
independently verify the completeness or accuracy of such information.  It is
not possible to quantify the extent to which William Blair relied on any
particular forecast.  The Company does not, as a matter of course, publicly
disclose its management's internal financial analyses and forecasts of the type
provided to William Blair.  Such analyses and forecasts were not prepared with
a view towards public disclosure.  Such analyses and forecasts were based on
numerous variables and assumptions which are inherently uncertain, including,
among others, factors related to general economic and competitive conditions.
Accordingly, actual results could vary significantly from those projected by
such analyses and forecasts.


                                      8
   24


     In addition, William Blair considered the DHC indication of interest
($17.19 per share) in reaching its determination that the Merger was fair to
the stockholders from a financial point of view.  In reviewing the DHC
indication of interest, William Blair noted that such indication of interest
was the only other proposal received, was subject to a variety of conditions
and had been withdrawn.

     The following is a summary of the analyses William Blair utilized in
arriving at its opinion as to the fairness of the Merger Consideration to be
received by the stockholders in the Merger and that William Blair discussed
with the Special Committee and the Board.

     Overview.  William Blair reviewed certain financial information for the
Company prepared in accordance with generally accepted accounting principles
("GAAP") including net premiums earned, total revenues, operating earnings and
common book equity as well as the relationships between certain financial data,
including premiums earned to common equity and operating earnings to total
revenue.  In addition, William Blair reviewed certain statutory financial
information, including loss ratio, expense ratio, combined ratio and the ratio
of net premiums written to surplus.  William Blair reviewed the trading volume
and price history of the Common Stock since December 31, 1993.  In reviewing
such price history, William Blair noted that the increases and decreases in the
Company's stock price from August, 1995 through the present appear to track the
Company's public announcements of the progress of its strategic analysis and
acquisition negotiations.

     William Blair noted that $16.00 per share of Common Stock, the
consideration to be received by stockholders in the Merger, represented a 31.3%
premium over the closing market price on January 4, 1996, which was the day
before the CHP II offer was received and a 30.1% premium over the closing
market price on August 14, 1995, which was one week prior to the announcement
of Mr. Long's proposal.  William Blair noted that the total consideration of
$54,139,952 ($16.00 x 3,210,586 shares plus the aggregate Spread of $2,770,576
for the outstanding options) to be received by stockholders in the Merger,
represented multiples of 1.15x GAAP book value as of March 31, 1996 and 9.9x
net income for the twelve months ended March 31, 1996 calculated in accordance
with GAAP.  Furthermore, William Blair noted that such total consideration
represented multiples of 1.26x adjusted book value as of March 31, 1996 (as
adjusted to reflect a similar capital structure to that of the comparable
companies) and 30.5x projected 1996 "core" net income (as adjusted to remove
the effect of non-recurring revenue and expense items).

     William Blair, for purposes of its analyses, subtracted $20,000,000 from
the GAAP book value of the Company after considering the following:  (i) the
amount of capital that management of the Company indicated was required to
operate its business; (ii) the amount of capital that could be paid as a
dividend to the Company from its insurance subsidiary without special
regulatory approval; (iii) the ratio of common equity to total assets of
comparable publicly traded companies; and (iv) the ratio of premiums earned to
common equity of comparable publicly traded companies.  William Blair did not
give specific weights to these four techniques in its analysis.  The adjustment
to book value was made to reflect the over-capitalized position of the Company
relative to other, comparable insurance companies.  Many valuation techniques
utilize multiples from comparable companies and/or comparable transactions to
assist in calculating values for the entity to be valued.  An important
component of the derivation and application of such multiples is that the
relative financial positions of the comparable companies and the entity to be
valued should be similar.  When the financial position of the entity to be
valued differs significantly from the comparable companies (as it does in this
case whereby the Company has significantly more capital relative to the
comparable companies in terms of the capital to assets ratio and the premiums
earned to capital ratio), it is necessary to make adjustments to either the
multiple or to the financial data of the entity to be valued in order for the
calculation of value (the multiple times the financial data) to incorporate
this difference.  Assuming $20,000,000 of excess capital, it is important to
note that excess capital is also excess cash or securities ("Excess Cash") on
the asset side of the balance


                                      9
   25

sheet.  This Excess Cash has a value equal to its face value of $20,000,000 -
it does not receive a premium.  Therefore, when applying multiples to arrive at
a value, the $20,000,000 of excess capital/Excess Cash is excluded from the
financial data to which the multiple is applied (the "multiple calculation"),
and then added to the result of the multiple calculation.

     The after-tax adjustments William Blair made to arrive at core net income
were:  (i) security gains and losses were eliminated; (ii) the income statement
benefit of the release of excess reserves into income were eliminated; and
(iii) the investment income on excess capital was eliminated.

     William Blair did not evaluate the $10,000,000 dividend proposed to be
paid to Buyer following the Effective Date.  Post-closing transactions
undertaken by the Buyer have no effect on the value to be received by the
Company's stockholders.  If the Merger is consummated, stockholders will
receive $16.00 per share regardless of whether a dividend is paid by First Re
to Buyer.  Because the Company has excess capital of approximately $20,000,000,
if a dividend of $10,000,000 had been paid by First Re to the Company, and by
the Company to its stockholders, the value of the Company would be decreased by
$10,000,000.  Stockholders therefore would receive a dividend of $10,000,000
($3.11 per share), but the consideration to be received in an acquisition would
correspondingly decrease by $10,000,000 ($3.11 per share).  Absent tax
considerations, the value to be received by stockholders, therefore, would not
be affected.

     Valuation Analysis.  William Blair arrived at a range of values for the
Company by utilizing three principal valuation methodologies:  (i) a comparable
company analysis; (ii) a precedent transactions analysis; and (iii) an
acquisition premium analysis.  A comparable company analysis focuses upon a
company's operating performance and outlook relative to a group of publicly
traded peers to determine an implied market trading value (without distortion
from merger speculation).  A precedent transactions analysis provides a
valuation range based upon amounts paid for companies in the same or similar
industries which have been acquired in selected recent transactions.  An
acquisition premium analysis provides a valuation range based upon the amounts
paid in excess of the market price for the stock of publicly traded companies
in the same or similar industries which have been acquired in selected recent
transactions.

     No company used in the comparable company analysis described below is
identical to the Company and no transaction used in the precedent transactions
analysis or acquisition premium analysis described below is identical to the
Merger.  Accordingly, an analysis of the results of analyses described below
necessarily involves complex considerations and judgements concerning
differences in financial and operating characteristics of the companies and
other factors that could affect the public trading value or the acquisition
value of, or the premium paid for the companies to which they are being
compared.

     In accordance with accepted valuation practices, William Blair made
certain adjustments to the Company's financial data before applying the
multiples determined from the above-described valuation methodologies.  These
adjustments primarily consisted of removing non-recurring revenue and expense
items from both historical and projected financial data, and adjusting the
Company's capital structure to that of the comparable companies.  Management's
forecast included net income in 1996 of $4.7 million.  William Blair adjusted
this figure as follows:  (i) it eliminated the net realized gains of $0.5
million; (ii) it eliminated the negative goodwill amortization of $0.5 million;
(iii) it eliminated the $2.5 million of favorable reserve development; and (iv)
it eliminated the $1.0 million of investment income assumed to have been earned
on the excess capital.

     Comparable Company Analysis.  William Blair compared certain financial and
other information of the Company with similar information for the following
group of companies that William Blair believed to be appropriate for
comparison:  Acceptance Insurance Company, Inc.; Capsure Holdings Corp.;



                                      10
   26

Executive Risk, Inc.; Exstar Financial Corp.; Gainsco, Inc.; Gryphon Holdings,
Inc.; Guaranty National Corp.; Markel Corp.; MMI Companies; and Titan Holdings
Inc.  The information compared included current market price, market
capitalization, premiums earned and investment income growth over the last
three years, return on assets for 1994 and 1995, return on equity for 1994 and
1995, price/earnings ratio for the twelve months ended March 31, 1996 and
projected for calendar 1996, reported 1995 GAAP expense ratio, loss ratio and
combined ratio, 1995 statutory expense ratio, loss ratio and combined ratio,
latest twelve months operating expenses plus commissions relative to premiums
earned, the ratio of 1995 net premiums to statutory surplus, price/book ratio,
common equity/assets ratio, dividend yield and market capitalization/operating
income.  In order to arrive at a public market reference range for the Company,
William Blair derived the multiples for the comparable companies, including
price as a multiple of:  (i) book value per share; (ii) last twelve months
earnings per share; (iii) last twelve months operating income per share; and
(iv) 1996 estimated earnings per share.  The earnings per share estimates used
were based upon several independent data services that monitor and publish
compilations of earnings estimates produced by selected research analysts.

   
     William Blair then derived from this and other data (based on the relative
comparability of the comparable companies to that of the Company) the median
multiples deemed most meaningful for its analysis.  These multiples were then
adjusted for a 10% marketability discount (to reflect the Company's smaller
size and very low trading volume relative to the comparable publicly traded
companies).  The median adjusted multiples were as follows:  1.23x book
value, with a range from .59x to 2.64x book value, 11.0 last twelve
months adjusted earnings, with a range from 7.7X to 32.2X last
twelve months adjusted earnings, 9.3x last twelve months adjusted
operating income, with a range from 5.9x to 80.7x last twelve months
adjusted operating income, and 9.5x 1996 earnings estimate, with a range
from 1.4x to 14.7x 1996 earnings estimate.  These adjusted multiples were
then applied to Company data, and resulted in an implied public market
reference value of $40.5 million  (or $12.11 per share).  William
Blair derived an acquisition reference value for the Company of $52.2
million (or $15.43 per share) by applying a premium of approximately
28.8% (the premium that William Blair believed, based on an analysis of
comparable industry transactions, to be the most appropriate) to the public
market reference value above.  Note that the per share values assume the
cashless exercise (pursuant to the Merger Agreement) of the 295,056 options
outstanding as of March 20, 1996.
    

     Precedent Transactions Analysis.  William Blair analyzed certain financial
data regarding selected acquisitions of companies which it deemed to be
comparable to the Company.  The transactions used in the analysis included:
Unitrin, Inc.'s acquisition of  Milwaukee Insurance Group, Inc.; Zurich
Reinsurance Centre Holdings, Inc.'s acquisition of Re Capital Corp.; Home State
Holdings, Inc.'s acquisition of Pinnacle Insurance Co.; Acceptance Insurance
Companies, Inc.'s acquisition of Redland Group, Inc.; Foundation Health Corp.'s
acquisition of Business Insurance Corp.; Vik Brothers International, U.S.A.'s
acquisition of American Reliance-Ins Business; Selective Insurance Group,
Inc.'s acquisition of Niagara Exchange Corp.; and Vista Resources, Inc.'s
acquisition of American Southern Insurance Co.  In order to arrive at an
acquisition reference value for the Company, William Blair derived multiples
for the precedent transactions, including the price paid for the acquired
company as a multiple of:  (i) book value; (ii) last twelve months net income;
and (iii) last twelve months operating earnings.  William Blair then derived
from this data the multiples deemed most meaningful for its analysis (which
were 1.41x book value, 15.6x net income, and 14.4x operating earnings) and
applied these multiples to the Company.  Applying the multiples derived from
the precedent transactions resulted in a reference value for the Company of
$49.0 million (or $14.55 per share). Note that the per share value assumes the
cashless exercise (pursuant to the Merger Agreement) of the 295,056 options
outstanding as of March 20, 1996.


                                      11
   27


     Acquisition Premium Analysis.  William Blair analyzed premiums paid for
companies which it believed to be comparable to the Company.  The transactions
used in the analysis included:  Michigan Physicians Mutual Liability Company's
acquisition of Kentucky Medical Insurance Co.; Unitrin, Inc.'s acquisition of
Milwaukee Insurance Group, Inc.; Sierra Health Services, Inc.'s acquisition of
CII Financial, Inc.; First Financial Management Corp.'s acquisition of Employee
Benefits Plans, Inc.; USF&G Corp.'s acquisition of Victoria Financial Corp.;
Beverly Enterprises, Inc.'s  acquisition of Pharmacy Management Services;
Wellpoint Health Networks, Inc.'s acquisition of UniCare Financial Corp.; and
Foundation Health Corp.'s acquisition of National Health Care Systems.  William
Blair compared the prices paid for the companies relative to their market price
one week prior to the announcement of the acquisition of the respective
company.  Accordingly, William Blair determined that the comparable premium for
use in its analysis was 28.8%.  Applying this premium to the Company's market
price one week prior to the announcement of the first offer resulted in a
reference value of $53.0 million (or $15.67 per share).

     William Blair used different transactions in the precedent transactions
and acquisition premium analysis because only two of the companies identified
in the precedent transaction analysis met the size criteria utilized for the
acquisition premium analysis and had a public market prior to the acquisition.
Accordingly, William Blair expanded the search from close comparables of the
Company to a broader range of insurance companies in order to get a larger
sample of public insurance company merger premiums.  Nevertheless, the
acquisition premium analysis included one of the precedent transactions
companies (Milwaukee Insurance), and excluded the other (Niagara Exchange) due
to the 21-month time frame from initial announcement to closing in that
transaction.  This significant delay from announcement to closing effectively
eliminates the usefulness of the premium data, as economic, industry and market
conditions could all have had implications on the stock price, in addition to
any price variation related to the merger.

     The summary set forth does not purport to be a complete description of the
review and analyses performed by William Blair.  William Blair reviewed various
financial data and performed several valuation analyses, including:  (i) a
comparable company analysis; (ii) a precedent transaction analysis; and (iii)
an acquisition premium analysis.  William Blair did not assign specific weights
or probabilities to particular analyses.  William Blair noted that the
preparation of a fairness opinion is a complex undertaking and is not
necessarily susceptible to partial analysis or summary description.  Rather,
William Blair believes that its analyses must be considered as a whole.
William Blair may have given various analyses more or less weight than other
analyses, and may have deemed various assumptions more or less probable than
other assumptions.

     In performing its analyses, William Blair made numerous assumptions with
respect to industry performance, general business and economic conditions and
other matters, many of which are beyond the control of the Company.  Among the
assumptions made by William Blair are the following:  (i) for the forecasted
income statements, William Blair assumed a 25% average tax rate based upon a
blending of the average tax rate for the Company through the first three
quarters of 1995 of approximately 20% and the statutory corporate income tax
rate of 34%, and the trend in 1995 of proportionately less tax-advantaged
investment income; (ii) for forecasted interest rates, William Blair assumed no
change in rates due to the impossibility of predicting future interest rates;
and (iii) for forecasted interest income, William Blair assumed that $20
million of excess capital was not available for investment.  For general
economic factors considered, William Blair noted that stock prices were near
all-time highs and had experienced recent volatility, concern existed regarding
the effect of rising interest rates, interest rates were rising due to strong
economic indicators, consumer debt was at an all-time high, election-related
uncertainty existed, and volatility in retail sales existed (very weak year-end
1995 followed by strong January, 1996).  For industry-specific factors
considered, William Blair noted that the property/casualty insurance industry
was experiencing a very competitive market, "soft" pricing since the late
1980s, narrowing margins, excess capacity, excess capital, consolidation and
restructuring, and a volatile interest

                                      12
   28

rate environment.  Such analyses were prepared solely as part of William
Blair's analysis of the fairness, from a financial point of view, of the Merger
Consideration to be received by the Company's stockholders, and were presented
to the Special Committee and the Board in connection with the delivery of
William Blair's opinion and should not be used for any other purpose.  The term
"fair from a financial point of view" is a standard phrase contained in the
fairness opinions of investment banks and refers to the fact that William
Blair's opinion as to the fairness of the terms of the Merger Agreement are
addressed solely to the financial attributes of the Merger Agreement.

     As described above, William Blair's opinion and presentation to the Board
was one of many factors taken into consideration by the Board in making its
determination to approve the Merger Agreement.  Consequently, the William Blair
analysis described above should not be viewed as determinative of the Board's
conclusions with respect to the value of the Company or of the decision of the
Board to agree to the Merger.

     Pursuant to the Special Committee's engagement of William Blair on
September 29, 1995, the Company agreed to pay William Blair the following for
its services: (i) an engagement fee of $50,000; (ii) quarterly retainer fees of
$25,000; (iii) an opinion fee of $100,000 payable upon the rendering of such
opinion; (iv) a success fee equal to 1.2% of the total consideration received
by the Company and its stockholders, less certain amounts previously paid; and
(v) reimbursement for out-of-pocket expenses, up to $50,000, reasonably
incurred by it in connection with its engagement.

     William Blair and the Company entered into a separate letter agreement,
dated September 29, 1995, by which the Company agreed to indemnify William
Blair against certain liabilities, including liabilities which may arise under
the securities laws.

     William Blair is a full service investment banking firm headquartered in
Chicago, Illinois, with over 60 years of experience in investment banking.  In
particular, William Blair has extensive experience in middle market mergers and
acquisitions.  William Blair also acts as a market maker in the Company Shares.

THE BOARD OF DIRECTORS' REASONS FOR THE MERGER; RECOMMENDATION OF THE COMPANY'S
BOARD OF DIRECTORS

     Each member of the Board of Directors of the Company (with the exception
of Mr. Dore who did not participate in any discussions of the Board regarding
the Merger) has determined that the Merger is fair from a financial and
procedural point of view and is in the best interests of the Company's
stockholders, has approved the Merger Agreement and the transactions
contemplated by the Merger Agreement, and has resolved to recommend that the
Company's stockholders vote for adoption of the Merger Agreement.  Although the
Merger is not structured so that the approval of a majority of the unaffiliated
stockholders is required, in light of (i) the arms-length nature of all
negotiations with respect to the Merger, (ii) the fact that 11 of the Company's
12 directors are independent of management and will have no continuing interest
in Buyer and (iii) the engagement of William Blair, the Company and John Dore
believe that the manner in which the Merger was considered was procedurally
fair to the unaffiliated stockholders.  The Board of Directors of the Company
held meetings on January 30, 1996, February 5-6, 1996, February 8, 1996,
February 14, 1996, February 19, 1996, March 20, 1996, March 27, 1996, March 29,
1996 and April 10, 1996 to receive advice and presentations from its financial
advisor and the Company's legal counsel concerning the then current status of
negotiations and the evolving terms of the Merger.  The presentations by the
Company's financial and legal advisors described and explained:  (i) the terms
and conditions of the proposed Merger and Merger Agreement; (ii) the terms of
the proposed Voting Agreement (discussed below); and (iii) the fiduciary duties
applicable to the Company's Board of Directors in the evaluation of the
proposed transaction.  The Board of Directors, in discussing the

                                      13
   29

Merger, was aware of the special interests of John A. Dore in the transaction
and considered those interests and/or conflicts in making its evaluation.  See
"Interest of John A. Dore and Management in the Merger" and "Interests of
Certain Persons in the Merger."

     In reaching its conclusion to approve the Merger Agreement and to
recommend adoption of the Merger Agreement by the Company's stockholders, the
Company's Board of Directors considered a number of factors, including, without
limitation, the following:

        (1) The condition, prospects and strategic direction of the Company's
   business, including the following factors which could affect future earnings
   and therefore the value of the Shares:  the fact that publicly available
   insurance industry information indicates that the Company's expenses are
   high relative to premiums written when compared to other insurance
   companies; the current "softness" and the overall competitiveness in the
   property and casualty insurance and reinsurance industry, as reflected by
   flatness in the growth of premiums, a decline in premium rates and favorable
   policy terms; and the significant legal, accounting, internal and director
   and other costs incurred by the Company as a small public company totalling
   approximately $500,000 - $750,000 per year (approximately $60,000 - $120,000
   in professional fees (legal, accounting), $250,000 - $350,000 in director
   fees and expenses, which would be substantially reduced or eliminated if the
   Company were not public, $40,000 - $80,000 in filing, printing and mailing
   costs, and $150,000 - $200,000 in allocation of internal costs);

        (2) Current market conditions and historical market prices, volatility
   and trading information with respect to the Company Shares, noting that the
   price of $16.00 per share exceeds historical market prices (see
   "SUMMARY--Comparative Market Price Data"), and considering the probable
   range of prices at which the Company Shares could be expected to trade if
   the CHP II offer were not accepted, which the Board of Directors believed
   would be less than $16.00 per share;

        (3) The consideration to be received by the stockholders in the Merger,
   including the fact that the Merger Consideration represents a substantial
   premium over the market price of the Company Shares preceding announcement
   of a proposed transaction, and the relationship between the Merger
   Consideration and the Company's reported earnings and certain other
   measures, including the fact that the per share price of $16.00 exceeded
   book value both at December 31, 1995 which was $14.32 per share and at March
   31, 1996 which was $14.65 per share;

        (4) The fact that Buyer's offer did not have a financing contingency,
   thus increasing the likelihood of consummation of the transaction and
   eliminating the necessity to discount the Merger Consideration for such
   uncertainty;

        (5) The terms and conditions of the Merger and the Merger Agreement,
   including the amount and form of the consideration, as well as the parties'
   mutual representations, warranties and covenants, and the conditions to
   their respective obligations, which eliminate future obligations of the
   stockholders;

        (6) The fact that the Company, through its financial advisor, contacted
   several prospective purchasers which executed confidentiality agreements and
   reviewed due diligence materials resulting in one other expression of
   interest, which was subsequently withdrawn; and

        (7) The presentation and analysis of the Company made by William Blair
   and its opinion that the proposed consideration to be received by the
   Company's stockholders was fair from a financial point of view (which
   analyses were relied upon but not adopted by the Board of Directors).


                                      14
   30


Because CHP II has not indicated any plans to liquidate the Company, and the
Board of Directors has no plans to liquidate the Company, liquidation value was
not considered by the Board of Directors in analyzing the Merger.  However, in
the Board's judgment, a liquidation of the Company in the near future would not
result in net proceeds greater than $16.00 per share given the costs that would
be incurred in a liquidation and because the Company does not hold assets that
have appreciated in excess of book value.  William Blair performed a valuation
analysis for the Company in connection with the Merger based upon certain
valuation approaches (see "SPECIAL FACTORS - Opinion of Investment Banker"),
but did not perform a going concern valuation.  Consequently, the Board did not
consider going concern value in its fairness analysis.

     In addition to considering the Merger, the Board of Directors and the
Special Committee had considered other alternatives to maximize stockholder
value, including internal growth and the acquisition of other companies.  While
these alternatives might or might not lead to increased value for the Company's
stockholders over the long term due to significant contingencies outside of the
Company's control (e.g., competitiveness of the insurance industry, general
economic conditions, availability of other appropriate companies to acquire),
the receipt of the CHP II offer presented a near-term opportunity for the
stockholders to receive a fair cash price on terms not subject to those
contingencies.  Although one preliminary indication of interest was received by
the Company at a price higher than the Merger Consideration (i.e., the DHC
proposal at $17.19 per share), that offer was preliminary, was subject to due
diligence and the making of satisfactory arrangements with management, and was
contingent on financing.  The indication of interest had been withdrawn, and no
other proposals or offers were received.  The Board of Directors accordingly
determined that the acceptance of a definitive offer at $16.00 per share was in
the best interests of the Company and its stockholders.

     The Board of Directors did not consider in its analysis the fact that the
Buyer had requested approval for payment by First Re of a $10,000,000 dividend
to Buyer after the Effective Date because the Board was not aware of Buyer's
plan to request such approval.  After becoming aware of such proposed dividend,
the Board does not believe that it has any effect on the fairness of the Merger
Consideration.  In conjunction with the analysis performed by William Blair,
the Board of Directors of the Company determined that the Company has
approximately $20,000,000 in excess capital on a consolidated basis.  The Board
therefore believes that if a dividend of $10,000,000, or $3.11 per share, were
paid by First Re to the Company and by the Company to its stockholders, the
consideration to be paid to the stockholders in the Merger would be reduced by
$3.11 per share.  In addition, if approved, the payment by First Re of a
dividend of $10,000,000 to the Buyer after the Merger would not affect the
consideration to be received by the stockholders - i.e., if the Merger is
consummated, the stockholders will receive $16.00 per share regardless of
whether or when First Re pays a dividend to Buyer.  See "SPECIAL FACTORS -
Opinion of Investment Banker."  The Board of Directors did not consider whether
the Buyer may have discounted the Merger Consideration in order to take into
account the uncertainty of whether the dividend would be approved by the
Connecticut Commissioner.

     In view of the wide variety of factors considered in connection with its
evaluation of the terms of the Merger, the Company's Board of Directors did not
find it practicable to, and did not, quantify or otherwise attempt to assign
relative weights to the specific factors considered in reaching its
conclusions.  Based on the factors described above, the Company's Board of
Directors determined that the Merger is in the best interests of the Company's
stockholders and preferable to the other alternatives considered, approved the
Merger Agreement and the transactions contemplated by the Merger Agreement and
certain related agreements and resolved to recommend that the stockholders of
the Company vote for adoption of the Merger Agreement.


                                      15
   31


VOTING AGREEMENTS

     The following executive officers and directors of the Company with
ownership of an aggregate of approximately 20 percent of the outstanding
Company Shares have entered into Voting Agreements,  pursuant to which each
such stockholder has agreed to vote his shares of Common Stock in favor of the
Merger:  R. Keith Long, John A. Dore, John B. Zellars, Lonnie L. Steffen, W.
Dean Cannon, Jr., Herschel Rosenthal, William B. O'Connell, Joseph C. Morris,
Dale C. Bottom and John P. Diesel.

     A copy of the form of Voting Agreement is attached hereto as Appendix D.
In addition, each of the other directors of the Company has indicated that he
intends to vote his Company Shares in favor of the Merger.  See "The Board of
Directors' Reasons for the Merger; Recommendation of the Company's Board of
Directors."

INTEREST OF JOHN A. DORE AND MANAGEMENT IN THE MERGER

   
     In response to the receipt of the offer by Keith Long to acquire the
Company at a price of $13.33 per share, and the subsequent appointment of a
Special Committee to review strategic actions for the Company, in October,
1995, John A. Dore, President and Chief Executive Officer of the Company,
requested permission from the Executive Committee of the Company to pursue the
development of a friendly proposal to acquire the Company.  Mr. Dore did not
participate in the discussions of the Board of Directors or Special Committee
regarding the sale of the Company in general, or the sale of the Company to CHP
II.  Given that the Board had decided to explore the value that might be
achieved in connection with the sale of the Company, and given the interest of
CHP II in acquiring the Company, Mr. Dore believed the time was appropriate to
explore the acquisition of the Company with CHP II.  Accordingly, Mr. Dore
executed letter agreements dated January 4, 1996 with Castle
Harlan, Inc. ("CH"), the investment manager of CHP II ("Dore Agreement") 
pursuant to which Mr. Dore and CHP II agreed to make a joint proposal to
acquire the company and to cooperate generally with respect to such
acquisition.  The Dore Agreement provides, among other things, that Mr.
Dore will not negotiate or enter into any agreement with the Company or an
affiliate of the Company, or any other party, to be employed by the Company or
any such other party in the event of the purchase of the Company by such other
party.  Such exclusivity provision can only be modified with the mutual consent
of CHP II and Mr. Dore.  The Dore Agreement also states that Mr. Dore is
prepared to invest in Buyer (which will own the Company after the Merger).  In
order to effectuate such investment, Mr. Dore currently intends to roll over a
portion of his options in the Company through the cancellation of options for
approximately 91,953 Shares held by Mr. Dore in the Company.  Mr. Dore will
cancel options in the Company with an aggregate spread of $1,000,000 in
exchange for the issuance by Buyer, after the Merger, of options in the Buyer
having an aggregate spread of $1,000,000.  It is expected that, as a result of
such cancellation and issuance, Mr. Dore will hold options for approximately 3%
of the shares of Buyer after the Merger.  As of __________________, 1996, Mr.
Dore owned, directly or indirectly, 181,108 Company Shares, valued at
$2,897,728 ($16.00 x 181,108), all of which Shares will be cashed out in the
Merger.  As of ____________, 1996, Mr. Dore also held options to acquire
115,200 Company Shares.  As a result of the Merger, in addition to the
$2,897,728 for his Company Shares, Mr. Dore will receive a cash payment of
$156,750 equal to the difference between $16.00 per share and the exercise
price of Mr. Dore's remaining options for 23,247 Shares.  Subsequent to the
execution of the Merger Agreement, certain officers and employees of the
Company also were offered the opportunity to invest in Buyer.  Lonnie L.
Steffen, Chief Financial Officer, Robert E. Wendt, Senior Vice President, Lana
J. Braddock, Secretary, Renee Engman, Vice President, and Vernon Suckerman,
Assistant Vice President, are expected to own, in the aggregate, shares and
options aggregating approximately 1% of the outstanding shares of Buyer after
the Merger.  It is anticipated that the investment by such
individuals would be made by rolling over a portion of the Company Shares owned
by them which would be effectuated by contributing such Company
    

                                      16
   32

   
Shares to Buyer prior to the Merger in exchange for shares of Buyer.  Buyer had
also agreed to provide loans to such officers and employees up to an aggregate
amount of $500,000 in order to finance the acquisition of shares of Buyer.  A
portion of the investment by Mr. Steffen may also be made by a rollover of his
options in the Company which would be effectuated through the cancellation of a
portion of his options in the Company prior to the Merger and the issuance by
Buyer of new options on stock of Buyer.  Neither Mr. Dore nor any of the other
officers or employees of the Company participated in any of the negotiations
regarding the Merger on behalf of any party.
    

   
     The Dore Agreement further provides that it is contemplated that Mr. Dore
will serve as Chief Executive Officer and as a director of Buyer, the Surviving
Corporation, all of its subsidiaries, as well as another insurance company
controlled by CHP II after the Merger.  See "THE MERGER - Plans or Proposals
after the Merger."  Mr. Dore is expected to enter into a three year employment
agreement with the Company providing for an annual salary of $300,000.  Mr.
Dore will also be granted additional options to acquire approximately 4% of the
stock of the Buyer.  The options will be exercisable at a price per share equal
to the price per share which will be paid by CHP II.  Although the terms of
such options have not yet been finally determined, it is currently contemplated
that the options will vest over a three year period and will be exercisable for
10 years.  The employment agreement would provide Mr. Dore with a severance
payment equal to two times his annual base salary in the event he is terminated
prior to the end of the contract term for any reason other than death,
disability or cause.  All members of senior management of the Surviving
Corporation would be eligible to participate in an incentive - based bonus
plan.
    

DORE'S BELIEF AS TO THE FAIRNESS OF THE MERGER

   
     Mr. Dore has indicated that he believes the Merger to be financially and
procedurally fair to the Company's stockholders based upon numerous factors,
including the following factors:  (i) the fact that the Merger Consideration
represents a substantial premium over the market price of Company Shares
preceding the announcement of a possible transaction and exceeds historical
market prices of the Company Shares (see "SUMMARY--Comparative Market Price
Data") and the net book value of the Company Shares, which was $14.32 as of
December 31, 1995 and $14.65 as of March 31, 1996; (ii) the approval of the
Merger by all the directors of the Company (with the exception of Mr. Dore, who
did not participate in any discussions of the Board regarding the Merger), each
of whom is an independent non-employee director of the Company; (iii) the
opinion of William Blair that the Merger Consideration is fair to the Company's
stockholders from a financial point of view; and (iv) the fact that the Merger
Agreement was extensively negotiated on an arms-length basis between
representatives of the Company and CHP II.  Although William Blair was engaged
by the Special Committee and Board of Directors of the Company, and not by Mr.
Dore, the fact that a qualified financial advisor rendered an opinion as to the
fairness of the Merger Consideration from a financial point of view,
nevertheless was a relevant factor in a determination that the Merger is fair
to the stockholders of the Company.  Although Mr. Dore did not specifically
quantify the going concern value of the Company, Mr. Dore also generally
analyzed the value of the Company as a going concern, as evidenced by the
Company's historical and current earnings (see "SUMMARY - Comparative Market
Price Data") and anticipated future earnings, and determined that $16.00
represented a fair price for the Company Shares.  In performing his analysis,
Mr. Dore reviewed the same projections which had been provided to William
Blair, which forecasted total revenue and net income for the year ended
December 31, 1996 to be approximately $22.5 million and $4.7 million,
respectively.  Mr. Dore also reviewed the following forecasts of underwriting
results which were prepared by management:
    


                                      17
   33


   
                  FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
    
   
                               UNDERWRITING RECAP
    


   

                       PROJECTED     BUDGET      FORECAST     FORECAST     FORECAST     FORECAST
                         1995         1996         1997         1998         1999         2000
- -----------------------------------------------------------------------------------------------------
                                                                     
PREMIUM               $11,114,468  $16,332,751   $19,344,028   $21,062,430   $22,952,674  $25,031,941
EARNED                  5,029,325    9,235,804    11,387,006    13,063,707    15,858,078   17,281,885
LOSSES                  2,669,727    3,859,946     4,377,636     4,557,226     4,907,654    5,288,563
ACQUISITION             3,415,416    3,237,001     3,579,386     3,441,497     2,186,942    2,461,493
COST                        45.3%        56.5%         58.9%         62.0%         69.1%        69.0%
UW PROFIT                   24.0%        23.6%         22.6%         21.6%         21.4%        21.1%
LOSS RATIO          
ACQUISITION  
RATIO        
COMBINED LOSS               69.3%        80.2%         81.5%         83.7%         90.5%        90.2%
AND ACQUISITION 
RATIO                       

    

In reaching his determination as to fairness, Mr. Dore did not assign specific
weights to particular factors and considered all factors as a whole, but relied
primarily on an analysis of book value and historical stock prices, and less on
a going concern valuation.  CHP II has indicated that it does not have any
plans to liquidate the Company following the Merger.  Accordingly, liquidation
value of the Company Shares was not considered by Mr. Dore in determining the
fairness of the Merger.  However, in Mr. Dore's judgment, a liquidation of the
Company in the near future would not result in net proceeds greater than the
$16.00 per share Merger Consideration, given the costs that would be incurred
in effecting a liquidation, and because the Company does not hold assets that
have appreciated in excess of book value.

     Mr. Dore did not consider the DHC indication of interest at $17.19 per
share in performing his analysis, as Mr. Dore was not aware of the terms of
that offer.  After learning of the DHC indication of interest, Mr. Dore
nevertheless believes that the Merger Consideration is fair to the
stockholders.  It is Mr. Dore's understanding that the DHC indication of
interest was preliminary, was subject to a number of contingencies and was
subsequently withdrawn.

     Mr. Dore does not believe that the $10,000,000 dividend to be paid to
Buyer, if approved by the Connecticut Commissioner, would affect the fairness
of the consideration to the stockholders.  The dividend is to be paid by First
Re after the Merger to Buyer.  It is Mr. Dore's understanding that Buyer will
utilize the funds for part of the Merger Consideration.  No part of the
$10,000,000 dividend is expected to be paid out to the stockholders of Buyer,
including Mr. Dore.

     Mr. Dore did not receive any reports, opinions or appraisals from any
outside party relating to the Merger or the fairness of the consideration to be
received by the stockholders.

   
CHP II'S BELIEF AS TO THE FAIRNESS OF THE MERGER
    

   
     CHP II has indicated that it believes the Merger to be fair to the
Company's stockholders based upon numerous factors, including those cited above
by Mr. Dore and the Board of Directors.  CHP II analyzed the value of the
Company as a going concern, as evidenced by the Company's historical and
current earning (see "SUMMARY -- Comparative Market Price Data") and
anticipated further earnings, and reviewed the same projections that had been
provided to William Blair.  In reaching
    

                                      18
   34

   
its determination as to fairness, CHP II did not assign specific weights
to particular factors and considered all factors as a whole, but relied
principally on the factors cited by Mr. Dore above.
    

   
     CHP II received an executive summary draft report (the "Report") prepared
by Am-Re Consultants, Inc. ("Am-Re Consultants") dated February 28, 1996, which
summarized in preliminary form the due diligence review of the Company
performed by Am-Re Consultants.  Am-Re Consultants is a nationally recognized
consultant in the insurance industry, specializing in due diligence, and was
selected by CHP II based on Am-Re Consultants' experience and reputation as
well as its prior relationship with CHP II in having performed a similar due
diligence review and co-invested with CHP II in connection with another
insurance company acquisition.  The Am-Re Consultants due diligence review was
performed over a four-day period, both on-site at the office of the Company's
subsidiaries in Chicago as well as further analyses performed off-site.  In
addition to its general due diligence observations, Am-Re Consultants concluded
in the report that the Company's gross loss and allocated loss adjustment
expense reserves as of December 31, 1995 were projected to be "redundant", or
in excess of actuarially determined amounts by up to $ 6.2 million.  The AM-RE
Consultants analysis employed traditional actuarial methodologies including
incurred loss projections, Bornhuetter-Ferguson, and loss ratio selection
techniques.  Am-Re Consultants also relied in part on an actuarial analysis
performed by the Company's accountants.  Am-Re Consultants stated in the report
that estimates of loss reserves are subject to potential errors of estimation,
since ultimate liability for claims is subject to the outcome of future events,
and that thus there can be no assurance as to the adequacy of projected reserve
levels.  Am-Re Consultants' analysis was further based on the Company's
historical experience, supplemented by industry data and other qualitative
information where appropriate.  Am-Re Consultants stated in the Report that
this historical data may not be a prediction of future experience for the
company, that Am-Re Consultants did not anticipate any extraordinary changes to
the legal, social and economic environment which might affect the cost and
frequency of claims, and further stated in the report that future loss
emergence will likely deviate, perhaps substantially, from its estimates.  The
Report was prepared for internal use by CHP II only and was not intended to be
disclosed or distributed to any other person.  A copy of the report with
respect to the Company's loss reserves will be made available for inspection
and copying at CHP II's offices at 150 East 58th Street, 37th Floor, New York,
New York 10022 during regular business hours for any interested equity security
holder of the Company or its representative so designated in writing.  Reliance
on the report by persons other than CHP II is expressly prohibited by the
Report and by the terms of the engagement of Am-Re Consultants by CHP II.
    

PURPOSE AND CERTAIN EFFECTS OF THE MERGER

     The purpose of the Merger is for Buyer and its owners, including CHP II
and John A. Dore and certain other officers and employees of the Company, to
acquire the entire equity interest in the Company.  No alternative methods were
considered for achieving this purpose as the Merger is the most direct and
efficient means for CHP II to acquire all of the outstanding shares of the
Company.  As a result of the Merger, the Company will no longer be a
publicly-held company, its shares will not be traded on The NASDAQ Stock Market
and the Company will not be subject to the reporting requirements of the
Securities Exchange Act of 1934.  Consummation of the Merger will eliminate any
opportunity of the stockholders of the Company to share in any future earnings
and growth of the Company and any potential to realize greater value for their
Company Shares.  The opportunity to hold a continuing equity interest in the
Company, which is available to Mr. Dore and certain other officers and
employees of the Company, is not available for other stockholders of the
Company.  Because the Surviving Corporation will not be a public company, costs
and expenses associated with SEC compliance and reporting and maintaining
stockholder relations would be reduced or eliminated.  In addition, it may be
possible for the Surviving Corporation to achieve some economies of scale by
combining certain operations with another

                                      19
   35

insurance company affiliate of CHP II.  See "THE MERGER--Plans or Proposals
After the Merger."  See also "THE MERGER--Effects of the Merger."

   
     CHP II has applied to the Connecticut Commissioner for approval for First
Re to pay a dividend to Buyer after the Merger in the amount of $10,000,000.
If approved and paid, the dividend will have no effect on the consideration to
be received by the stockholders of the Company.  See "SPECIAL FACTORS - Opinion
of Investment Banker," and "SPECIAL FACTORS - The Board of Directors' Reasons
for the Merger; Recommendation of the Company's Board of Directors."  If
approved, the Buyer will receive $10,000,000 from First Re after the Merger,
and the Company understands that Buyer will utilize such proceeds to fund part
of the Merger Consideration.  It is the Company's understanding that Buyer is
not expected to pay out any of the $10,000,000 as a dividend to its
stockholders.  Accordingly, neither Mr. Dore nor CHP II will 
receive any part of the dividend.
    

INTERESTS OF CERTAIN PERSONS IN THE MERGER

     In considering the recommendation of the Board of Directors of the Company
with respect to the Merger Agreement and the transactions contemplated thereby,
stockholders should be aware that, in addition to the matters discussed above,
certain members of both management and the Board of Directors of the Company
have interests in the Merger in addition to the interests of stockholders of
the Company generally.

Stock Option Plan and Directors' Incentive Plan

     Pursuant to the Merger Agreement, each of the outstanding stock options of
the Company issued to certain directors, executive officers and other employees
of the Company under the Company's Stock Option Plan and Directors' Incentive
Plan (collectively, the "Plans") will be converted into the right to receive a
cash payment equal in amount to the difference between $16.00 and the exercise
price per share of such option (the "Spread").  At the date of this Proxy
Statement, stock options covering a total of 295,056 Company Shares with
exercise prices ranging from $3.13 to $10.70 per share were outstanding under
the Plans (including unvested options as described below under "Acceleration of
Stock Options").  The aggregate Spread on all stock options under the Plans
payable pursuant to the Merger is $2,770,586 (less the Spread on any options
which are rolled over by Mr. Dore and Mr. Steffen, as discussed above).  The
Company, Buyer and Buyer Sub have agreed that, with respect to all stock
options outstanding under the Plans at the Closing, Buyer or the Surviving
Corporation will pay out at the Effective Time the Spread on each stock option
outstanding at the Closing.  See "STOCK OWNERSHIP OF MANAGEMENT AND CERTAIN
BENEFICIAL OWNERS."  The following directors, executive officers and employees
hold stock options that will be converted into the right to receive the Spread:


                                      20
   36


               Directors                Officers and Employees
               ---------                ----------------------

               R. Keith Long            John A. Dore
               Richard P. Ackerman      Lonnie L. Steffen
               Dale C. Bottom           Robert E. Wendt
               W. Dean Cannon, Jr.      David Konar
               John P. Diesel           Lana J. Braddock
               Gerald J. Levy           Renee Engman
               Joseph C. Morris         Vernon Suckerman
               William B. O'Connell     Sheila Armour Cunningham
               Herschel C. Rosenthal    Chad Gaizutis
               Thad Woodard             Dennis Leigh
               John B. Zellars          Christel Lobbins
                                        Richard Nowell
                                        Gayle Rutter
                                        Patricia Tallungan



Acceleration of Stock Options

     The Stock Option Agreements executed by the officers and employees of the
Company provide for the accelerated vesting of any unvested options outstanding
under the Stock Option Plan at the Closing.  Currently there are 94,896 options
outstanding under the Plans which have not yet vested through the passage of
time, with an aggregate Spread of $821,949.

Employment Agreements

     Currently, four key executives of the Company are parties to employment
agreements.  Under the terms of these agreements, if employment is terminated
by the executive within six months immediately following the Merger, the
executive may elect to receive (i) a monthly termination payment equal to the
executive's base salary for the month immediately preceding the effective date
of termination, and continuing for a period consisting of one month for each
full year and final fraction of a year of employment (subject to a 6-month
minimum payment period, and in the case of Mr. Dore, subject to a 12-month
minimum payment period), or (ii) the present value of the monthly termination
payments described above.  Mr. Dore is expected to enter into an employment
agreement with Buyer after the Merger.  See "SPECIAL FACTORS -- Interest of
John A. Dore and Management in the Merger" for a description of available
information on Mr. Dore's proposed employment arrangement.

     Pursuant to his employment agreement with the Company, Mr. Dore has
received the following compensation from the Company and its subsidiaries in
the last two fiscal years:




                                       Securities
                                       Underlying  Exercise
      Annual             Stock Awards  Options     Price
Year  Salary    Bonus    (# Shares)    Granted     ($/Share)
- ------------------------------------------------------------
                                    
1994  $217,658  $50,000  7,200         21,600        $9.22
- ----------------------------------------------------------
1995  $217,658  $40,000  7,200         14,400        $9.28
==========================================================



                                      21
   37


In addition, pursuant to the Thrift Plan ("401(k) Plan") available to employees
of the Company, supplemental and matching contributions of $13,500 were made to
Mr. Dore's 401(k) account in 1994 and 1995.

It is the Company's understanding that the current executive officers (John
Dore, President and Chief Executive Officer, Lonnie L. Steffen, Executive Vice
President and Chief Financial Officer, Robert E. Wendt, Senior Vice President,
Daniel S. Konar, Controller, and Lana J. Braddock, Secretary) of the Company
will remain executive officers of the Surviving Corporation.  Except as
described above with respect to Mr. Dore, no information has been provided to
the Company regarding the terms of any employment arrangements that Buyer
and/or CHP II may make with any such officers or any employees of the Company.

Indemnification and Insurance

     The Merger Agreement provides that Buyer will cause the Surviving
Corporation to maintain the current directors' and officers' liability and
corporate indemnification insurance policy for all directors and officers of
the Company and its subsidiaries prior to the Merger for a period of at least
36 months (provided that the Surviving Corporation shall not be required to pay
an annual premium for any such policy in excess of 125% of the current
premium), and maintain in effect the provisions of the certificate of
incorporation and bylaws of the Surviving Corporation and its subsidiaries and
cause the Surviving Corporation to comply with all agreements between the
Company and its directors and officers providing for corporate indemnification
of all such persons.

CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER TO THE COMPANY'S
STOCKHOLDERS

     Set forth below is a description of certain federal income tax aspects of
the Merger to holders of Company Shares disposed of in the Merger under current
law and regulations.  The discussion is based on the Internal Revenue Code of
1986, as amended.  Although the Company has not sought any rulings from the
Internal Revenue Service ("IRS") or obtained an opinion of counsel or other tax
expert with respect to the transactions contemplated hereby, the Company
believes that the Merger will have the federal income tax consequences
described below.

     The following discussion is limited to the material federal income tax
aspects of the Merger for a holder of Company Shares who is a citizen or
resident of the United States, and who, on the date of disposition of such
holder's Company Shares, holds such shares as capital assets.  All holders are
urged to consult their own tax advisors regarding the federal, foreign, state
and local tax consequences of the disposition of Company Shares in the Merger.
The following discussion does not address potential foreign, state, local and
other tax consequences, nor does it address taxpayers subject to special
treatment under the federal income tax laws, such as life insurance companies,
tax-exempt organizations, S corporations and taxpayers subject to alternative
minimum tax.

     A holder of Company Shares will realize gain or loss upon the surrender of
such holder's Company Shares pursuant to the Merger in an amount equal to the
difference, if any, between the amount of cash received and such holder's
aggregate adjusted tax basis in the Company Shares surrendered therefor.

     In general, any gain or loss recognized by a stockholder in the Merger
will be eligible for capital gain or loss treatment.  Any capital gain or loss
recognized by stockholders will be long-term capital gain or loss if the
Company Shares giving rise to such recognized gain or loss have been held for
more than one year; otherwise, such capital gain or loss will be short term.
An individual's long-term capital gain is subject to federal income tax at a
maximum rate of 28% while any capital loss can be offset only against

                                      22
   38

other capital gains plus $3,000 of other income in any tax year.  Any
unutilized capital loss will carry over as a capital loss to succeeding years
for an unlimited time until the loss is exhausted.

     For corporations, a capital gain is subject to federal income tax at a
maximum rate of 35% while any capital loss can be offset only against other
capital gains.  Any unutilized capital loss can be carried back three years and
forward five years to be offset against net capital gains generated in such
years.

     Each holder of an option to acquire Company Shares who receives a cash
payment equal to the Spread on such stock option will have ordinary income to
the extent of the cash received.

     Under the federal income tax backup withholding rules, unless an exemption
applies, the Paying Agent (as defined below) will be required to withhold, and
will withhold, 31% of all cash payments to which a holder of Company Shares or
other payee is entitled pursuant to the Merger Agreement, unless the
stockholder or other payee provides a tax identification number (social
security number, in the case of an individual, or employer identification
number, in the case of other Company stockholders) and certifies that such
number is correct.  Each Company stockholder, and, if applicable, each other
payee, should complete and sign the Substitute Form W-9 included as part of the
letter of transmittal to be returned to the Paying Agent in order to provide
the information and certification necessary to avoid backup withholding, unless
an applicable exemption exists and is proved in a manner satisfactory to the
Paying Agent.

     THE FEDERAL INCOME TAX CONSEQUENCES SET FORTH ABOVE ARE FOR GENERAL
INFORMATION ONLY.  EACH HOLDER OF COMPANY SHARES IS URGED TO CONSULT HIS OR HER
OWN TAX ADVISOR TO DETERMINE THE PARTICULAR TAX CONSEQUENCES TO SUCH
STOCKHOLDER OF THE MERGER (INCLUDING THE APPLICABILITY AND EFFECT OF FOREIGN,
STATE, LOCAL AND OTHER TAX LAWS).


                                   THE MERGER

     The following information describes certain material aspects of the
Merger.  This description does not purport to be complete and is qualified in
its entirety by reference to the appendices hereto, including the Merger
Agreement, which is attached to this Proxy Statement as Appendix A and is
incorporated herein by reference.  All stockholders are urged to read Appendix
A in its entirety.  See also "THE MERGER AGREEMENT."

     The Board of Directors of the Company has approved the Merger Agreement
and recommended approval of the Merger Agreement by the stockholders and has
determined that the transactions contemplated by the Merger Agreement are fair
to and in the best interests of the Company's stockholders.  See "SPECIAL
FACTORS--The Board of Directors' Reasons for the Merger; Recommendation of the
Company's Board of Directors."

   THE BOARD OF DIRECTORS OF THE COMPANY RECOMMENDS A VOTE FOR APPROVAL OF THE
   MERGER AGREEMENT.


EFFECTS OF THE MERGER

     Upon consummation of the Merger:  (i) Buyer Sub will merge with and into
the Company, which will be the Surviving Corporation; (ii) the Company will
become a wholly-owned subsidiary of Buyer (and therefore, an indirect
subsidiary of CHP II); and (iii) each Company Share outstanding immediately


                                      23
   39

prior to the Effective Time (other than Dissenting Shares, shares held by the
Company as treasury shares, and shares held by Buyer or Buyer Sub) will be
converted, in a taxable transaction, into the right to receive $16.00 in cash,
without interest.

     As of the record date, there were 3,210,584 Company Shares outstanding and
295,056 Company Shares reserved for future issuance pursuant to currently
outstanding stock options.  Assuming that no additional Company Shares or stock
options are outstanding at the Effective Time, then, upon consummation of the
Merger, holders of Company Shares and stock options would be entitled to
receive, in the aggregate, $54,139,930.  Because John A. Dore and certain
officers and employees of the Company are expected to exchange certain of their
Company Shares and options for shares and options of the Buyer, the net
consideration to be paid by Buyer is approximately $52,639,930.

     Each certificate previously representing Company Shares will thereafter
represent only the right to receive the Merger Consideration (or, in the case
of Dissenting Shares, the statutorily determined "fair value" of such shares).
Certificates previously representing Company Shares may be exchanged for the
Merger Consideration as provided below, without interest.  All Company Shares
held as treasury shares by the Company and each share of Common Stock held by
Buyer or Buyer Sub will be canceled and no payment will be made with respect
thereto.

     The "fair value" of Dissenting Shares will be determined and paid as
described in "Rights of Dissenting Stockholders."

     For a description of the procedures for exchanging certificates
representing Company Shares, see "Procedures for Exchange of Certificates."

EFFECTIVE TIME

     If the Merger Agreement is adopted by the requisite vote of the Company's
stockholders and the other conditions to the Merger are satisfied (or waived to
the extent permitted), the Merger will be consummated and become effective at
the time the Certificate of Merger is filed with the Secretary of State of the
State of Delaware or at such later date as is specified in the Certificate of
Merger (the "Effective Time").

     The Merger Agreement provides that the parties will cause the Effective
Time to occur as promptly as practicable, but in any event within 5 days, after
the adoption of the Merger Agreement by the stockholders of the Company and the
satisfaction (or waiver, if permissible) of the other conditions set forth in
the Merger Agreement.  The Merger Agreement may be terminated prior to the
Effective Time by either party in certain circumstances, whether before or
after the adoption of the Merger Agreement by the Company's stockholders.  See
"THE MERGER AGREEMENT--Termination."

PROCEDURES FOR EXCHANGE OF CERTIFICATES

     As of the Effective Time, Buyer will deposit, or will cause to be
deposited, with First Chicago Trust Company of New York (the "Paying Agent"),
for the benefit of the holders of Company Shares for exchange in accordance
with the terms of the Merger Agreement, net consideration of approximately
$52,639,930 (the "Payment Fund") issuable pursuant to the Merger Agreement in
exchange for outstanding Company Shares.  The Paying Agent will, pursuant to
irrevocable instructions, deliver to the holders of Company Shares their
respective portions of the Payment Fund according to the procedure summarized
below.


                                      24
   40


     After the Effective Time there will be no further transfers on the stock
transfer books of the Company of Company Shares which were outstanding
immediately prior to the Effective Time.

     As soon as practicable after the Effective Time, but in no event more than
20 days after the date upon which the Effective Time occurs (the "Effective
Date"), the Company will mail to each holder of record of a certificate or
certificates which immediately prior to the Effective Time represented
outstanding Company Shares (the "Certificates") (i) a notice and letter of
transmittal (which will specify that delivery will be effected, and risk of
loss and title to the Certificates will pass, only upon proper delivery of the
Certificates to the Paying Agent); and (ii) instructions for use in effecting
the surrender of the Certificates in exchange for the Merger Consideration.
Upon surrender of a Certificate for cancellation to the Paying Agent together
with a letter of transmittal, duly executed, and any other documents as may be
required pursuant to such instructions, the holder of a Certificate will be
entitled to receive in exchange therefor the Merger Consideration.  The
Certificate so surrendered will forthwith be canceled.  In the event of a
transfer of ownership of Company Shares which is not registered in the stock
transfer records of the Company, it shall be a condition to such exchange that
a Certificate representing the proper number of Company Shares be presented by
a transferee to the Paying Agent, accompanied by all documents required to
evidence and effect such transfer and by evidence that any applicable stock
transfer taxes have been paid.  Until surrendered, each Certificate shall be
deemed at any time after the Effective Time to represent only the right to
receive the Merger Consideration upon surrender.

     STOCKHOLDERS OF THE COMPANY SHOULD NOT FORWARD THEIR STOCK CERTIFICATES TO
THE PAYING AGENT WITHOUT A LETTER OF TRANSMITTAL, AND SHOULD NOT RETURN THEIR
STOCK CERTIFICATES WITH THE ENCLOSED PROXY.

     Any portion of the Payment Fund remaining undistributed 180 days after the
Effective Time will be returned to the Surviving Corporation upon demand, and
any holders of theretofore unsurrendered Company Shares will thereafter be able
to look only to the Surviving Corporation and only as general creditors thereof
for any portion of the Payment Fund to which they are entitled without interest
thereon.  Neither Buyer, Buyer Sub, the Surviving Corporation nor the Paying
Agent will be liable to any person in respect of any cash, shares, dividends or
distributions payable from the Payment Fund delivered to a public official
pursuant to any applicable abandoned property, escheat or similar law.  If any
certificates representing shares of Common Stock have not been surrendered
prior to five (5) years after the Effective Date (or immediately prior to such
earlier date on which any Merger Consideration in respect of any such
certificate would otherwise escheat to or become the property of any
Governmental Entity), any such cash, shares, dividends or distributions payable
in respect of such certificates shall, to the extent permitted by applicable
law, become the property of the Surviving Corporation, free and clear of all
claims or interest of any person previously entitled thereto.

ACCOUNTING TREATMENT

     The Merger will be accounted for under the purchase method of accounting
under which the total consideration paid in the Merger will be allocated among
the Surviving Corporation's consolidated assets and liabilities based on the
fair values of the assets acquired and liabilities assumed.  At the Effective
Time, the Company will become a wholly-owned subsidiary of Buyer.

                                      25
   41

SOURCE AND AMOUNT OF FUNDS

     Buyer intends to fund payment of the Merger Consideration through third
party debt financing and equity contributions by CHP II.  John A. Dore and
certain other officers and employees of the Company will contribute Company
Shares and options valued at approximately $1,500,000 to Buyer in exchange for
shares and options aggregating approximately 4% of Buyer.  The Merger is not
contingent upon the Buyer obtaining financing.  Subject to the terms of a
commitment letter between CHP II and ING Capital Corporation dated June 4,
1996, ING Capital Corporation has agreed to act as agent to provide to the
Company an $11,500,000 seven year senior secured amortizing term loan (the
"Tranche A Loan"), a $4,000,000 seven and one-half year senior secured
amortizing term loan (the "Tranche B Loan"), and a $5,000,000 two and one-half
year revolving credit facility (the "Revolver").  Interest will accrue at
either (a) the higher of the Federal Funds Rate plus one-half of one percent or
the prime commercial lending rate of ING Capital Corporation, as announced from
time to time ("Base Rate Loans") or (b) the Eurodollar Rate ("LIBOR Based
Loans"), plus in either case an applicable margin.  The margins for LIBOR Based
Loans would be +2.50% for the Revolver and the Tranche A Loan, and +2.75% for
the Tranche B Loan.  The margin for Base Rate Loans would be +1.00% for the
Revolver and the Tranche A Loan and +1.25% for the Tranche B Loan.  The loans
would be secured by the assets of the Company, including the capital stock of
its directly owned subsidiaries.  It is anticipated that dividends paid by
First Re to the Company would be the principal source of funds to repay the
loans.  ING Capital Corporation's obligation to provide financing is subject to
the execution of definitive documentation and there is no assurance that a
definitive agreement will be reached.  If a definitive agreement is not
reached, CHP II will seek other senior financing sources to replace ING Capital
Corporation and in its discretion, may provide bridge financing on an interim
basis.  The aggregate net cost to Buyer of acquiring all of the Company Shares
in the  Merger, making required payments to holders of stock options (see
"SPECIAL FACTORS--Interests of Certain Persons in the Merger") and payment of
its fees and expenses will be approximately $55,029,930.

     The Buyer has requested approval from the Commissioner of Insurance of the
State of Connecticut for First Re to pay a dividend of $10,000,000 to Buyer
after the Effective Date.  The Company was informed of the Buyer's intention to
request payment of the dividend after the execution of the Merger Agreement.
The Merger Agreement does not provide for the Merger Consideration to be
adjusted if the dividend is not approved.  An initial application on Form A for
approval of the Merger and all related transactions was submitted by CHP II,
Buyer and Buyer Sub to the Connecticut Commissioner on May 8, 1996 and was
supplemented on June 12, 1996 and June 26, 1996.  A waiver of Connecticut
General Statute Section 38a-136(i)(2)(A) which requires the approval of the
Connecticut Commissioner for the payment of dividends for a period of two years
following a change-in-control also has been requested, and the granting of such
waiver is a condition to Buyer's obligation to close.

PLANS OR PROPOSALS AFTER THE MERGER

     Following the Merger, the Company will be a wholly-owned subsidiary of
Buyer, the Company Shares will no longer be traded on The Nasdaq Stock Market
and the registration of the Company Shares under the Exchange Act will be
terminated.  Except as set forth herein, it is expected that the Company and
its subsidiaries will continue to engage in insurance and reinsurance
activities on a basis substantially consistent with current operations.

     It is contemplated that at some future date (i) the Company and Buyer may
merge and (ii) JBR Holdings, Inc., a Delaware corporation ("JBR") which is a
wholly-owned subsidiary of the Company and the parent company of First Re, may
merge with the Company so that the subsidiaries of the Buyer would be First Re,
Oakley, FRM and F/I Agency.  CHP II currently is the owner of Homestead
National Corporation, a Delaware corporation ("HNC").  HNC is the parent
company of Homestead Insurance

                                      26
   42

Company, a Pennsylvania property and casualty insurer ("HIC").  It is
contemplated that at some future date HNC may be combined with the Company, and
First Re, HIC and their affiliates will become subsidiaries of the combined
entity.  There are, however, no definitive plans for such a combination at the
present time.  HIC and First Re may also enter into a pooling arrangement
whereby the companies would share the premiums, losses and expenses of certain
insurance business based on proportions equivalent to the percentage of
capital/surplus of each company to their combined capital/surplus.  It is
anticipated that some of the programs currently written in HIC will be written
in First Re.  In addition, it is anticipated that management agreements between
certain affiliates of the Company and certain affiliates of HNC will be entered
into for the purpose of underwriting and marketing insurance products.

     John A. Dore will continue to be a member of the board of directors of the
Company and its subsidiaries.  See also "SPECIAL FACTORS--Interest of John A.
Dore and Management in the Merger."  None of the other persons currently
serving on the Board of Directors of the Company will continue as a director.

     It is expected that, to the extent permissible under Connecticut insurance
law, dividends will continue to be paid by First Re to the Company.  See
"SUMMARY--Dividends."  The Company in turn will pay dividends to Buyer in order
to, among other things, support principal and interest payments on any third
party debt financing obtained by Buyer to finance the Merger.

     Other than as set forth herein, the Buyer has not indicated any present
plans or proposals that would result in an extraordinary corporate transaction
or other material change in the present business of the Company.  It is
expected, however, that the Buyer will continue to review the business and
operations of the Company and may propose or develop additional plans or
proposals which it considers to be in the best interests of the Company and its
then stockholders.

RIGHTS OF DISSENTING STOCKHOLDERS

     Pursuant to the DGCL, any holder of Company Shares (i) who properly files
a demand for appraisal in writing prior to the vote taken at the Special
Meeting and (ii) whose shares are not voted in favor of the Merger, shall be
entitled to appraisal rights under Section 262 of the DGCL.

     SECTION 262 IS REPRINTED IN ITS ENTIRETY AS APPENDIX B TO THIS PROXY
STATEMENT.  THE FOLLOWING DISCUSSION IS NOT A COMPLETE STATEMENT OF THE LAW
RELATING TO APPRAISAL RIGHTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
APPENDIX B.  THIS DISCUSSION AND APPENDIX B SHOULD BE REVIEWED CAREFULLY BY ANY
HOLDER WHO WISHES TO EXERCISE STATUTORY APPRAISAL RIGHTS OR WHO WISHES TO
PRESERVE THE RIGHT TO DO SO, AS FAILURE TO COMPLY WITH THE PROCEDURES SET FORTH
HEREIN OR THEREIN WILL RESULT IN THE LOSS OF APPRAISAL RIGHTS.

     A holder of record of Company Shares as of the Record Date who makes the
demand described below with respect to such shares, who continuously is the
record holder of such shares through the Effective Time, who otherwise complies
with the statutory requirements of Section 262 and who neither votes in favor
of the Merger Agreement nor consents thereto in writing may be entitled to an
appraisal by the Delaware Court of Chancery (the "Delaware Court") of the fair
value of his or her shares of stock ("Dissenting Shares").

     Under Section 262, where a merger is to be submitted for approval at a
meeting of stockholders, as in the Special Meeting, not less than 20 days prior
to the meeting each constituent corporation must notify each of the holders of
its stock for which appraisal rights are available that such appraisal rights
are



                                      27
   43

available and include in each such notice a copy of Section 262.  This
Proxy Statement shall constitute such notice to the record holders of Company
Shares.

     Voting stockholders of the Company who desire to exercise their appraisal
rights must not vote in favor of the Merger Agreement or the Merger and must
deliver a separate written demand for appraisal to the Company prior to the
vote by the stockholders of the Company on the Merger Agreement and the Merger.
A stockholder who signs and returns a proxy without expressly directing by
checking the applicable boxes on the reverse side of the proxy card enclosed
herewith that his or her shares of Common Stock be voted against the proposal
or that an abstention be registered with respect to his or her shares of Common
Stock in connection with the proposal will effectively have thereby waived his
or her appraisal rights as to those shares of Common Stock because, in the
absence of express contrary instructions, such shares of Common Stock will be
voted in favor of the proposal.  (See "Voting and Revocation of Proxies.")
Accordingly, a stockholder who desires to perfect appraisal rights with respect
to any of his or her shares of Common Stock must, as one of the procedural
steps involved in such perfection, either (i) refrain from executing and
returning the enclosed proxy card and from voting in person in favor of the
proposal to approve the Merger Agreement or (ii) check either the "Against" or
the "Abstain" box next to the proposal on such card or affirmatively  vote in
person against the proposal or register in person an abstention with respect
thereto.  A demand for appraisal must be executed by or on behalf of the
stockholder of record and must reasonably inform the Company of the identity of
the stockholder of record and that such record stockholder intends thereby to
demand appraisal of the Company Shares.  A person having a beneficial interest
in shares of Common Stock that are held of record in the name of another
person, such as a broker, fiduciary or other nominee, must act promptly to
cause the record holder to follow the steps summarized herein properly and in a
timely manner to perfect whatever appraisal rights are available.  If the
shares of Common Stock are owned of record by a person other than the
beneficial owner, including a broker, fiduciary (such as a trustee, guardian or
custodian) or other nominee, such demand must be executed by or for the record
owner.  If the shares of Common Stock are owned of record by more than one
person, as in a joint tenancy or tenancy in common, such demand must be
executed by or for all joint owners.  An authorized agent, including an agent
for two or more joint owners, may execute the demand for appraisal for a
stockholder of record; however, the agent must identify the record owner and
expressly disclose the fact that, in exercising the demand, such person is
acting as agent for the record owner.

     A record owner, such as a broker, fiduciary or other nominee, who holds
shares of Common Stock as a nominee for others, may exercise appraisal rights
with respect to the shares held for all or less than all beneficial owners of
shares as to which such person is the record owner.  In such case, the written
demand must set forth the number of shares covered by such demand.  Where the
number of shares is not expressly stated, the demand will be presumed to cover
all shares of Common Stock outstanding in the name of such record owner.

     A stockholder who elects to exercise appraisal rights, if available,
should mail or deliver his or her written demand to:  Financial Institutions
Insurance Group, Ltd., 300 Delaware Avenue, Suite 1704, Wilmington, DE, 19801,
Attention: Corporate Secretary.

     The written demand for appraisal should specify the stockholder's name and
mailing address, the number of shares of Common Stock owned, and that the
stockholder is thereby demanding appraisal of his or her shares.  A proxy or
vote against the Merger Agreement will not by itself constitute such a demand.
Within ten days after the Effective Time, the Surviving Corporation must
provide notice of the Effective Time to all stockholders who have complied with
Section 262.

     Within 120 days after the Effective Time, either the Surviving Corporation
or any stockholder who has complied with the required conditions of Section 262
may file a petition in the Delaware Court, with



                                      28
   44

a copy served on the Surviving Corporation in the case of a petition filed
by a stockholder, demanding a determination of the fair value of the shares of
all dissenting stockholders.  Accordingly, stockholders of the Company who
desire to have their shares appraised should initiate any petitions necessary
for the perfection of their appraisal rights within the time periods and in the
manner prescribed in Section 262.  The Buyer does not have any present
intentions as to whether it would file any such petition in the event a
stockholder makes a written demand.  If appraisal rights are available, within
120 days after the Effective Time, any stockholder who has theretofore complied
with the applicable provisions of Section 262 will be entitled, upon written
request, to receive from the Surviving Corporation a statement setting forth
the aggregate number of shares of Common Stock not voting in favor of the
Merger Agreement and with respect to which demands for appraisal were received
by the Company, and the aggregate number of holders of such shares.  Such
statement must be mailed within 10 days after the written request therefor has
been received by the Surviving Corporation.

     If a petition for an appraisal is timely filed and assuming appraisal
rights are available, at the hearing on such petition, the Delaware Court will
determine which stockholders, if any, are entitled to appraisal rights.  The
Delaware Court may require the stockholders who have demanded an appraisal for
their shares and who hold stock represented by certificates to submit their
certificates of stock to the Register in Chancery for notation thereon of the
pendency of the appraisal proceedings; and if any stockholder fails to comply
with such direction, the Delaware Court may dismiss the proceedings as to such
stockholder.  Where proceedings are not dismissed, the Delaware Court will
appraise the shares of Common Stock owned by such stockholders, determining the
fair value of such shares exclusive of any element of value arising from the
accomplishment or expectation of the Merger, together with a fair rate of
interest, if any, to be paid upon the amount determined to be the fair value.
In such event, the Delaware Court's appraisal may be more than, less than, or
equal to the Merger Consideration.  In determining fair value, the Delaware
Court is to take into account all relevant factors.  In relevant case law, the
Delaware Supreme Court discussed the factors that could be considered in
determining fair value in an appraisal proceeding, stating that "proof of value
by any techniques or methods which are generally considered acceptable in the
financial community and otherwise admissible in court" should be considered,
and that "fair price obviously requires consideration of all relevant factors
involving the value of a company."  The Delaware Supreme Court stated that in
making this determination of fair value the court must consider market value,
asset value, dividends, earnings prospects, the nature of the enterprise and
any other facts ascertainable as of the date of the merger that throw light on
future prospects of the merged corporation.  The Delaware Supreme Court also
stated that "elements of future value, including the nature of the enterprise,
which are known or susceptible of proof as of the date of the merger and not
the product of speculation, may be considered."  Section 262, however, provides
that fair value is to be "exclusive of any element of value arising from the
accomplishment or expectation of the merger."

     The cost of the appraisal proceeding may be determined by the Delaware
Court and taxed against the parties as the Delaware Court deems equitable in
the circumstances.  Upon application of a dissenting stockholder of the
Company, the Delaware Court may order that all or a portion of the expenses
incurred by any dissenting stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorney's fees and the
fees and expenses of experts, be charged pro rata against the value of all
shares of stock entitled to appraisal.

     Any holder of Company Shares who has duly demanded appraisal in compliance
with Section 262 will not, after the Effective Time, be entitled to vote for
any purpose any shares subject to such demand or to receive payment of
dividends or other distributions on such shares, except for dividends or
distributions payable to stockholders of record at a date prior to the
Effective Time.

     At any time within 60 days after the Effective Time, any stockholder will
have the right to withdraw such demand for appraisal; after this period, the
stockholder may withdraw such demand for appraisal

                                      29
   45

only with the consent of the Surviving Corporation.  If no petition for
appraisal is filed with the Delaware Court within 120 days after the Effective
Time, stockholders' rights to appraisal shall cease.  Any stockholder may
withdraw such stockholder's demand for appraisal by delivering to the Surviving
Corporation a written withdrawal of his or her demand for appraisal and an
acceptance of the Merger, except that (i) any such attempt to withdraw made
more than 60 days after the Effective Time will require written approval of the
Surviving Corporation, and (ii) no appraisal proceeding in the Delaware Court
shall be dismissed as to any stockholder without the approval of the Delaware
Court, and such approval may be conditioned upon such terms as the Delaware
Court deems just.

     ANY HOLDER WHO FAILS TO COMPLY FULLY WITH THE STATUTORY PROCEDURE
SUMMARIZED ABOVE WILL FORFEIT HIS OR HER RIGHTS OF DISSENT AND WILL RECEIVE THE
MERGER CONSIDERATION FOR HIS OR HER SHARES.

REGULATORY APPROVALS

     Under the Hart-Scott-Rodino Antitrust Improvements Act of 1976 (the "HSR
Act") and the rules promulgated thereunder by the Federal Trade Commission (the
"FTC"), certain acquisition  transactions may not be consummated unless notice
has been given and certain information has been furnished to the Antitrust
Division of the United States Department of Justice (the "Antitrust Division")
and the FTC and certain waiting period requirements have been satisfied.  The
Merger is subject to these requirements.

     The Company and the Buyer each filed with the Antitrust Division and the
FTC a Notification and Report Form with respect to the Merger on June 13, 1996.
Under the HSR Act, the Merger may not be consummated until the expiration of a
waiting period of at least 30 days following the receipt of each filing, unless
the waiting period is earlier terminated by the FTC and the Antitrust Division,
or unless the waiting period is extended by a request for additional
information.  The waiting period was terminated as of July 13, 1996.

     State Attorneys General and private parties also may bring legal actions
under the federal or state antitrust laws under certain circumstances.  There
can be no assurance that a challenge to the proposed Merger on antitrust
grounds will not be made or of the result if such a challenge is made.

CONNECTICUT INSURANCE LAWS

     Under Section 38a-130 of the General Statutes of Connecticut and related
regulations, the direct or indirect acquisition of control of a Connecticut
domestic insurer such as First Re must receive prior approval by the
Commissioner of Insurance of the State of Connecticut ("Connecticut
Commissioner").  Section 38a-132 of the General Statutes of Connecticut
provides that the Connecticut Commissioner shall approve the transaction
unless, after a public hearing, he finds that (a) after the acquisition of
control, the Connecticut domestic insurer would not satisfy the requirements to
be licensed to write the lines of business for which it is presently licensed;
(b) the transaction would substantially lessen competition in the insurance
business in the State of Connecticut; (c) the financial condition of the
acquiring party might jeopardize the financial stability of the Connecticut
domestic insurer or prejudice the interests of its policyholders; (d) any plans
or proposals to make material changes in the Connecticut domestic insurer's
business, corporate structure or management are unfair and unreasonable to its
policyholders and not in the public interest; (e) the competence, experience
and integrity of the persons who would control the operation of the Connecticut
domestic insurer are such that the transaction would not be in the interest of
policyholders and the general public; or (f) the acquisition is likely to be
hazardous or prejudicial to those buying insurance.  Protection of stockholders
is not a criterion of the Connecticut Commissioners's review of change of
control transactions.  An application on Form A for approval of the Merger and
all related transactions was submitted by CHP II, Buyer and Buyer Sub to the
Connecticut Commissioner on May 8, 1996, and updated applications were
submitted on June 12, 1996 and June 26, 1996.  The

                                      30
   46

Form A includes a request for approval for First Re to pay a dividend to Buyer
of $10,000,000 after consummation of the Merger.  A waiver of Connecticut
General Statute Section  38-136(i)(2)(A) which requires the approval of the
Connecticut Commissioner for the payment of dividends for a period of two years
following a change-in-control also has been requested.  The approval of the
Form A and the granting of such waiver by the Connecticut Commissioner are
conditions to Buyer's obligation to close.  The hearing has been scheduled for
July 26, 1996.


                              THE MERGER AGREEMENT


     The following discussion of the Merger Agreement is qualified in its
entirety by reference to the complete text of the Merger Agreement, which is
included in this Proxy Statement as Appendix A (exclusive of all exhibits and
schedules) and is incorporated herein by reference.

GENERAL

     The Merger Agreement provides for the merger of Buyer Sub into the
Company.  The Company will be the Surviving Corporation of the Merger, and, as
a result of the Merger, Buyer will own all of the Surviving Corporation's
common stock.  In the Merger, the stockholders of the Company (other than Buyer
and Buyer Sub and holders who perfect their dissenters' rights) will receive
the Merger Consideration described below.  Pursuant to a letter agreement dated
as of April 12, 1996, CHP II has agreed to guaranty to the Company the full and
punctual payment and performance of all obligations of Buyer and Buyer Sub
under the Merger Agreement, provided that the liability of CHP II shall not
exceed $3,500,000.

EFFECTIVE TIME

     The Effective Time of the Merger will occur upon the filing of the
Certificate of Merger with the Secretary of State of the State of Delaware as
required by the DGCL or at such later date as may be specified in the
Certificate of Merger.  It is anticipated that such Certificate of Merger will
be filed  promptly after the approval and adoption of the Merger Agreement by
the stockholders of the Company at the Special Meeting.  The Merger Agreement
provides that the parties will cause the Effective Time to occur as promptly as
practicable, but in any event within 5 days, after the adoption of the Merger
Agreement by the stockholders of the Company and the satisfaction (or waiver,
if permissible) of the other conditions set forth in the Merger Agreement.

CONSIDERATION TO BE RECEIVED BY STOCKHOLDERS OF THE COMPANY

     In connection with the Merger, each outstanding Company Share at the
Effective Time (except those Company Shares held by the Company as treasury
shares, or held by Buyer or Buyer Sub or shares as to which appraisal rights
have not been forfeited under the DGCL, if effective notice of exercise of
appraisal rights with respect to such Shares under Section 262 of the DGCL was
required and given prior to the Effective Time) will be converted into the
right to receive $16.00 in cash, without interest.  All Company Shares held by
the Company as treasury shares and each share of Common Stock held by Buyer or
Buyer Sub will be canceled without consideration.  Dissenting Shares will be
converted to cash in the manner described in "THE MERGER--Rights of Dissenting
Stockholders." Instructions with respect to the surrender of certificates
formerly representing Company Shares, together with the letter of transmittal
to be used for that purpose, will be mailed to stockholders as soon as
practicable after the Effective Time.  As soon as practicable following receipt
from the stockholder of a duly executed letter of transmittal, together with
certificates formerly representing Company Shares and any other items specified
by the

                                      31
   47

letter of transmittal, the Paying Agent will pay the Merger Consideration to
such stockholder, by check or draft.

     Each of the outstanding shares of Buyer Sub will automatically be
converted into one share of common stock, par value $1.00 per share, of the
Surviving Corporation.

   STOCKHOLDERS SHOULD NOT SEND ANY STOCK CERTIFICATES FOR COMPANY SHARES WITH
   THE ENCLOSED PROXY CARD.

     After the Effective Time, the holder of a certificate formerly
representing Company Shares will cease to have any rights as a stockholder of
the Company, and such holder's sole right will be to receive the Merger
Consideration with respect to such shares (or, in the case of Dissenting
Shares, the statutorily determined "fair value").  If payment is to be made to
a person other than the person in whose name the surrendered certificate is
registered, it will be a condition of payment that the certificates so
surrendered be properly endorsed or otherwise in proper form for transfer and
that the person requesting such payment shall pay any transfer or other taxes
required by reason of such payment or establish to the satisfaction of the
Surviving Corporation that such taxes have been paid or are not applicable.  No
transfer of shares outstanding immediately prior to the Effective Time will be
made on the stock transfer books of the Surviving Corporation after the
Effective Time.  Certificates formerly representing Company Shares presented to
the Surviving Corporation after the Effective Time will be canceled in exchange
for the Merger Consideration.

     In no event will holders of Company Shares be entitled to receive payment
of any interest on the Merger Consideration to be distributed to them in
connection with the Merger.

REPRESENTATIONS AND WARRANTIES

     The Merger Agreement contains various representations and warranties of
the Company relating to, among other things:

        (a) corporate organization, existence, qualification and good standing
   of the Company and corporate power and authority to own, operate and lease
   its assets and properties and carry on its business and enter into and
   perform its obligations under the Merger Agreement;

        (b) organization, existence, qualification and good standing of the
   Company's subsidiaries and corporate power and authority to own, lease and
   operate their respective assets and properties and carry on their respective
   business and perform their respective obligations under the Merger
   Agreement;

        (c) the right, power and authority of the Company to enter into,
   execute and deliver the Merger Agreement and perform its obligations
   thereunder, and the Merger Agreement being the legal, valid and binding
   obligation of the Company;

        (d) the absence of conflicts with the certificate of incorporation or
   bylaws of the Company or any subsidiary or with any agreement to which the
   Company or any of its subsidiaries is a party, and the absence of any
   violations of permits, licenses or applicable law;

        (e) consents and approvals of governmental entities;

        (f) the directors and officers of the Company and its subsidiaries;


                                      32
   48


        (g)  the charter, bylaws, and corporate records of the Company and its
   subsidiaries;

        (h)  the capital structure of the Company and its subsidiaries;

        (i)  compliance with law and obtaining of permits and licenses;

        (j)  the proper filing by the Company with the Securities and Exchange
   Commission of required documents and the accuracy of the information
   contained in such documents;

        (k)  fair presentation of the financial statements and statutory
   financial statements of the Company and its subsidiaries supplied by the
   Company to the Buyer;

        (l)  reasonable provision for loss reserves;

        (m)  compliance with risk-based capital provisions and certain Insurance
   Regulatory Information System guidelines;

        (n)  continuation of reinsurance agreements;

        (o)  policies and contracts of insurance and reinsurance being in
   compliance in all material respects with applicable law;

        (p)  licensing of producers utilized by the Company and its
   subsidiaries;

        (q)  reasonable provision for premium balances receivable and ownership
   of admitted assets;

        (r)  insurance and reinsurance claims having been paid or provided for
   in accordance with the terms of the policies or contracts under which they
   arose;

        (s)  certain matters related to federal, state and local taxes;

        (t)  certain matters related to employee benefit plans and employment
   and labor agreements;

        (u)  investments of the Company and its subsidiaries;

        (v)  ownership of patents, trademarks, service marks, etc.;

        (w)  ownership of tangible property, ownership and leasing of real
   property, and title to assets;

        (x)  agreements for borrowed money;

        (y)  material contracts of the Company and its subsidiaries;

        (z)  absence of litigation;

        (aa) certain environmental matters;
        
        (bb) utilization of brokers and finders;
        
        (cc) banking arrangements of the Company and subsidiaries;



                                     33
   49


        (dd) maintenance of insurance with respect to properties and conduct of
   business;

        (ee) knowledge of legislation limiting the business of the Company or
   its subsidiaries;

        (ff) operations of the Company and its subsidiaries since December 31, 
   1995;

        (gg) absence of potential conflicts of interest;

        (hh) membership in guaranty funds and pools; and

        (ii) full disclosure of information by the Company.

COVENANTS

     Each of the parties to the Merger Agreement has agreed to use its best
efforts to fulfill or obtain the fulfillment of the conditions precedent to the
consummation of the Merger, including cooperation in  the preparation and
filing of this Proxy Statement, obtaining the termination of waiting period
requirements under the HSR Act, making filings and obtaining approvals of
insurance regulatory authorities, and the execution and delivery of any
documents, certificates, instruments or other papers that are reasonably
required for the consummation of the Merger.

     Pursuant to the Merger Agreement, the Company has agreed that, except as
expressly contemplated by the Merger Agreement or consented to in writing by
Buyer, from the date of the Merger Agreement until the Effective Time of the
Merger, the Company will not and will not permit any of its subsidiaries to:

           (i) declare or pay or set aside dividends or other distributions
      (whether in cash, stock or property) on its capital stock or make any
      direct or indirect redemption, retirement, purchase or other acquisition
      of any shares of capital stock;

           (ii) issue, redeem, sell or dispose of any shares of the capital
      stock of the Company or any of its subsidiaries or any rights relating to
      capital stock (whether authorized but unissued or held in treasury) or
      issue any option, warrant or other right to acquire any shares of its
      capital stock;

           (iii) effect any stock split, reclassification or combination;

           (iv) adopt a plan of, or resolutions providing for, complete or
      partial liquidation, dissolution, restructuring, recapitalization or
      other reorganization;

           (v) amend or modify its certificate of incorporation or by-laws (or
      equivalent charter documents);

           (vi) merge or consolidate with any corporation or other entity
      otherwise than as contemplated by the Merger Agreement or reclassify any
      shares of its capital stock or change the character of its business;

           (vii) enter into, adopt, modify or amend in any material respect any
      written employment, severance, consulting, "change of control,"
      "parachute payment," bonus, incentive compensation, deferred
      compensation, profit sharing, stock option, stock purchase, employee
      benefit, welfare benefit or other agreement, plan or arrangement
      providing for compensation or benefits to



                                     34
   50

      employees or directors or stockholders which would have effect for any
      employee of the Company or its subsidiaries after the Effective Time;

           (viii) incur or contract for any capital expenditures in excess of
      $25,000 in the aggregate;

           (ix) amend, terminate or waive any right of value material to the
      business of the Company or any of its subsidiaries;

           (x) make any change in its accounting methods, principles or
      practices or make any change in depreciation or amortization policies or
      rates adopted by it, except insofar as may be required by a change in
      generally accepted accounting principles, or make any change in its
      accounting policies with respect to loss reserves;

           (xi) revalue any portion of its assets, properties or businesses
      other than in the ordinary course of business in a manner consistent with
      past practice;

           (xii) materially change any of its business policies, including,
      without limitation, advertising, marketing, pricing, purchasing,
      personnel, sales or budget policies;

           (xiii) make any wage or salary increase or bonus, or increase in any
      other direct or indirect compensation, for or to any of its officers,
      directors, employees, consultants or agents, other than to persons other
      than its officers, directors or shareholders made in the ordinary course
      of business in a manner consistent with past practice;

           (xiv) make any loan or advance to any of its officers, directors,
      employees, consultants, agents or other representatives (other than
      travel advances made in the ordinary course of business in a manner
      consistent with past practice) or make any other loan or advance;

           (xv) make any payment or commitment to pay severance or termination
      pay to any of its officers, directors, employees, consultants, agents or
      other representatives;

           (xvi) enter into any lease (as lessor or lessee); sell, abandon or
      make any other disposition of any of its investments or other assets,
      properties or businesses other than in the ordinary course of business
      consistent with past practice; grant or suffer any lien on any of its
      assets, properties or businesses or on any of the capital stock of the
      Company (other than for taxes not yet due and payable); enter into or
      amend any contract or other agreement to which it is a party or by or to
      which it or its assets, properties or businesses are bound or subject,
      except in the ordinary course of business in a manner consistent with
      past practice; or enter into or amend any contract or other agreement
      pursuant to which it agrees to indemnify any person or to refrain from
      competing with any person (other than insurance policies and reinsurance
      treaties and contracts entered into in the ordinary course of business);

           (xvii) incur or assume any debt, obligation or liability, or issue
      any debt securities or assume, guarantee, endorse or otherwise as an
      accommodation become responsible for, liabilities of any other person or
      make any loans or advances, individually or in the aggregate, material to
      the business of the Company and its subsidiaries (other than insurance
      policies and reinsurance treaties and contracts entered into in the
      ordinary course of business);

           (xviii) except for tangible property acquired in the ordinary course
      of business in a manner consistent with past practice, make any
      acquisition of all or any part of the assets, properties, capital stock
      or business of any other person;



                                     35
   51



           (xix) except in the ordinary course of business in a manner
      consistent with past practice, amend, terminate or enter into any
      contract or other agreement or amend, terminate or enter into any other
      material transaction; or

           (xx) directly or indirectly solicit proposals from, or cooperate
      with, or furnish any information concerning the business, financial
      condition, properties or assets of the Company or any of its
      subsidiaries, or continue or enter into any discussion, negotiation,
      agreement or understanding with any person concerning any acquisition of
      the Company or any of its subsidiaries, except to the extent required by
      fiduciary obligations.

In addition, the Merger Agreement provides that, except as expressly
contemplated by the Merger Agreement or consented to in writing by Buyer, the
Company has agreed that:

           (i) the Company and each of its subsidiaries will conduct their
      respective businesses in the ordinary course and consistent with past
      practice and will use their reasonable best efforts to preserve intact
      their business organization and goodwill, preserve the goodwill and
      business relationships with all parties having business relationships
      with each of them, keep available the services of their respective
      present officers, employees, consultants and agents, defend and protect
      their respective assets from infringement or usurpation, perform all of
      their obligations under all contracts, leases and any and all other
      agreements relating to or affecting its assets or its business, conduct
      their respective businesses in such a manner so that the representations
      and warranties contained in the Merger Agreement shall continue to be
      true, complete and accurate on and as of the Effective Date with the same
      force and effect as if made on and as of the Effective Date, and shall
      maintain their books, accounts and records in the usual manner consistent
      with past practice and comply in all material respects with all laws,
      ordinances and regulations of governmental entities applicable to the
      Company and any of its subsidiaries, including, without limitation, all
      applicable insurance laws;

           (ii) each of the Company and its subsidiaries will use accounting
      policies in keeping its books and records and preparing its financial
      statements in accordance with GAAP, applied consistently with the
      application of such principles in preparing the annual financial
      statements and in accordance with statutory accounting principles,
      applied consistently with the application of such principles in preparing
      the annual convention statements;

           (iii) the Company shall, and shall cause each of its subsidiaries
      to, use all reasonable efforts to afford Buyer and its authorized
      representatives free and full access during normal business hours to the
      Company and its subsidiaries and to the employees, properties, books and
      records, and contracts and other agreements, documents and other papers,
      and copies, extracts and summaries of each of the foregoing in order to
      afford Buyer the opportunity to make such investigations of the affairs
      of the Company and its subsidiaries as it deems desirable;

           (iv) the Company and each of its subsidiaries shall furnish to Buyer
      such information relating to their respective businesses and affairs (and
      which is reasonably available to the Company and its subsidiaries) as
      Buyer shall from time to time reasonably request and will cause their
      officers, employees, agents and consultants to keep the officers of the
      Buyer informed as to the affairs of the Company and its subsidiaries;

           (v) the Company and its subsidiaries shall maintain in force
      (including necessary renewals thereof) their insurance policies, except
      to the extent that they may be replaced with equivalent policies
      appropriate to insure the assets, properties and businesses of the
      Company and



                                     36
   52

      its subsidiaries to the same extent as currently insured at the same or
      lower rates or at rates approved by Buyer;

           (vi) the Company shall promptly notify Buyer of any suits, actions,
      claims, proceedings or investigations which are commenced after the date
      of the Merger Agreement or, to the Company's knowledge, threatened,
      against the Company or any of its subsidiaries or against any officer,
      director, employee, consultant, agent or stockholder with respect to the
      affairs of the Company or any of its subsidiaries;

           (vii) the Company shall give prompt written notice to Buyer of:  (a)
      the occurrence, or failure to occur, of any event which would be likely
      to cause any representation or warranty of the Company contained in the
      Merger Agreement, to be untrue or inaccurate; (b) any failure of the
      Company or any of its subsidiaries or of any officer, director, employee,
      consultant or agent of the Company or any of its subsidiaries, to comply
      with or satisfy any covenant, condition or agreement to be complied with
      or satisfied by it or them under the Merger Agreement; (c) any event of
      which they have knowledge which will result, or which has a reasonable
      prospect of resulting, in the failure to satisfy the conditions specified
      in the Merger Agreement; (d) any notice of, or other communication
      relating to, a default (or event which, with notice or lapse of time or
      both, would constitute a default), received by the Company or any of its
      subsidiaries subsequent to the date of the Merger Agreement and prior to
      the Closing Date, under any contract or other agreement material to the
      business of the Company or any of its subsidiaries; (e) the termination
      or cancellation of any reinsurance agreement; (f) any notice or other
      communication from any person alleging that the consent of such person is
      or may be required in connection with the Merger; (g) any notice or other
      communication from any foreign, federal, state, county or local
      government or any other governmental, regulatory or administrative agency
      or authority in connection with the Merger or any other material notice
      or other material communication from any foreign, federal, state, county
      or local government or any other governmental, regulatory or
      administrative agency or authority; (h) any change which has a material
      adverse effect on the business, operations, assets or prospects of the
      Company and its subsidiaries taken as a whole, or the occurrence of any
      event which, so far as can be foreseen at the time of its occurrence,
      would have such a material adverse effect; or (i) any matter arising
      which, if existing, occurring or known at the date of the Merger
      Agreement, would have been required to be disclosed to Buyer;

           (viii) the Company and its subsidiaries shall:  (a) provide to Buyer
      a monthly management report in scope and detail reasonably satisfactory
      to Buyer; (b) timely prepare, and promptly deliver to Buyer, monthly
      financial statements in scope and detail reasonably satisfactory to
      Buyer; (c) provide to Buyer a monthly statement of investments in detail
      reasonably satisfactory to Buyer; (d) provide to Buyer a monthly list of
      all claims paid under any insurance or reinsurance policy issued by the
      Company or any of its subsidiaries in excess of $50,000; (e) file with
      the Securities and Exchange Commission all reports, schedules, forms,
      statements and other documents required to be filed under the Securities
      Exchange Act of 1934 (the "SEC Filings") and promptly provide Buyer with
      a copy of such SEC Filing; and (f) file all reports, schedules, forms,
      statements and other documents required to be filed under any applicable
      insurance laws and promptly provide Buyer with a copy of any such filing;
      and

           (ix) the Company shall cause a special meeting of its stockholders
      to be called and held for the purposes of acting on the Merger Agreement
      and the Merger, and shall, through its Board of Directors, and subject to
      its fiduciary duties, recommend to its stockholders approval of the
      Merger.




                                     37
   53


Further, each of the Company and the Buyer have, pursuant to the Merger
Agreement, agreed to:

           (i) promptly and timely file with the Federal Trade Commission and
      the Department of Justice, all notifications, including responses to
      requests for information, required by the HSR Act applicable to the
      Company and Buyer;

           (ii) use their respective best efforts to take all steps necessary
      or appropriate to obtain the approval of the Connecticut Commissioner and
      any other insurance regulatory approvals required for the consummation of
      the Merger;

           (iii) duly make all regulatory filings required to be made by each
      in respect of the Merger Agreement or the transactions contemplated
      thereby, including the filing of a Form A with the Connecticut
      Commissioner for approval of the Merger and the filing of a request for a
      waiver of Connecticut General Statute Section  38-136(i)(2)(A) which
      requires the approval of the Connecticut Commissioner for the payment of
      dividends for a period of two years following a change-in-control (the
      "Connecticut Waiver");

           (iv) comply as promptly as practicable with all governmental
      requirements applicable to the Merger, and obtain promptly all necessary
      permits, orders and other consents of governmental entities and consents
      of third parties necessary for the consummation of the Merger; and

           (v) execute such contracts and other agreements and documents and
      other papers and take such further actions as may be reasonably required
      or desirable to carry out the Merger, and use its best efforts to fulfill
      or obtain the fulfillment of the conditions precedent to the consummation
      of the Merger, including the execution and delivery of any documents,
      certificates, instruments or other papers that are reasonably required
      for the consummation of the Merger.

TERMINATION FEE

     The Merger Agreement provides under certain circumstances for the payment
of a cash fee in the amount of $3,500,000 to CHP II, along with reimbursement
of expenses of Buyer up to $100,000, in the event the Company executes an
agreement with a third party involving a merger or other business combination
or sale of a substantial portion of the assets or stock of the Company prior to
February 17, 1997 (the "Termination Fee").  No Termination Fee shall be paid
if:  (i) at any time Buyer lowers the cash consideration per share below
$16.00; (ii) the Merger is not consummated due to the failure by Buyer to
satisfy the terms and conditions of the Merger Agreement; (iii) Buyer for any
reason (other than due to the failure by the Company to satisfy the terms and
conditions of the Merger Agreement) determines not to pursue the transaction
with the Company; (iv) any regulatory approval required for the Merger is not
obtained; or (v) the Merger Agreement is terminated as a result of the
Connecticut Department denying the Connecticut Waiver.  The Termination Fee is
the sole and exclusive remedy of Buyer upon any such termination of the Merger
Agreement.

AMENDMENTS AND WAIVERS

     The Merger Agreement may not be amended except by an instrument in writing
signed on behalf of the Company, Buyer and Buyer Sub.  By mutual written
consent, the parties may (a) extend the time for performance of obligations,
(b) waive inaccuracies in representations and warranties, (c) waive compliance
with covenants and agreements, or (d) make other modifications as agreed to by
the parties' Boards of Directors.  After approval of the Merger Agreement by
the stockholders of the Company, the Board of Directors of the Company will
not, without first obtaining the further approval of the



                                     38
   54

stockholders, approve any amendment which is materially adverse, as reasonably
determined by the Company, to the rights of the stockholders of the Company.

EXPENSES

     The Merger Agreement provides that, whether or not the Merger is
consummated, all costs and expenses incurred in connection with the Merger
Agreement and the transactions contemplated thereby shall be paid by the party
incurring such expenses, except for (i) the Termination Fee and (ii)
reimbursement to the Company for expenses of up to $50,000 if the Merger
Agreement is terminated as a result of the Connecticut Waiver being denied.

     The following is an estimate of the costs and expenses incurred or
expected to be incurred by the Company in connection with the Merger:



                                    
                                                    
               Legal Fees and Expenses                                  $250,000
               Transfer Agent Fees                                      $  3,500
               SEC and Other Filing Fees                                $ 10,830
               Printing and Mailing Costs                               $ 12,000
               Fees and Expenses to Financial Advisor                   $685,000
                                                                      ----------
                  Total                                                 $961,330
                                   
               
CONDITIONS TO CONSUMMATION OF THE MERGER

     The obligations of the parties to effect the Merger are subject to the
satisfaction or waiver at or prior to the Effective Time of a number of
conditions typical in acquisition transactions, including: accuracy of
representations and warranties; performance of all covenants; receipt of all
necessary approvals, consents and clearances (including approval by the
Connecticut Commissioner of the Form A and the Connecticut Waiver); absence of
certain litigation; and approval by the holders of a majority of the Company's
outstanding Common Stock.  In addition, Buyer's obligation to close is
conditioned upon:

           (a) receipt of a legal opinion from Lord, Bissell & Brook, special
      counsel for the Company, with respect to certain legal matters;

           (b) receipt of all required approvals, none of which shall contain
      any terms, limitations or conditions which Buyer determines in good faith
      to be materially burdensome to Buyer or its affiliates or to the Company
      or its subsidiaries taken as a whole, or which restrict Buyer's rights as
      a controlling stockholder of the Company (including without limitation
      its right to participate actively in the management of the Company or its
      subsidiaries), which would prevent Buyer, its affiliates or the Company
      and its subsidiaries from conducting their respective businesses in
      substantially the same manner as currently conducted;

           (c) no legislation shall have been proposed in bill form or enacted
      and no statute, law, ordinance, code, rule or regulation shall have been
      adopted, revised or interpreted by any



                                      39
   55

      governmental entity that would require the divestiture or cessation of
      the conduct of any business presently conducted by the Company or any of
      its subsidiaries or by Buyer or any of its affiliates, or which may
      individually or in the aggregate have an adverse effect on Buyer or any
      of its affiliates, or which, individually or in the aggregate, is
      reasonably likely to have a material adverse effect on the Company or any
      of its subsidiaries;

           (d) resignation of certain directors and officers of the Company and
      its subsidiaries;

           (e) receipt of notices of intent to dissent from the holders of not
      more than 5 percent of the Company Shares; and

           (f) no material adverse effect on the business or operations of the
      Company and its subsidiaries taken as a whole.

TERMINATION

     The Merger Agreement may be terminated and the Merger abandoned at any
time before the Effective Time, notwithstanding approval of the Merger
Agreement by the stockholders of the Company:

           (i) by mutual written consent of Buyer and the Company;

           (ii) at the election of the Company, if Buyer or Buyer Sub has
      breached or failed to perform or comply with in any material respect any
      representation, warranty, covenant or agreement contained in the Merger
      Agreement, and such breach or failure is not cured within 15 days;

           (iii) at the election of Buyer, if the Company or any of its
      Subsidiaries has breached or failed to perform or comply with in any
      material respect any representation, warranty, covenant or agreement
      contained in the Merger Agreement, and such breach or failure is not
      cured within 15 days;

           (iv) by Buyer or the Company if the Effective Date shall not be on
      or before September 30, 1996 or such later date as the parties may agree
      upon, unless the failure to consummate the Merger is the result of a
      willful and material breach of the Merger Agreement by the party seeking
      to terminate the Merger Agreement;

           (v) at the election of the Company, in the event of receipt of an
      unsolicited acquisition proposal, if the Board of Directors determines in
      good faith pursuant to a written opinion of outside counsel that its
      fiduciary duties require it to consider such proposal, and the Company
      has paid the Termination Fee; or

           (vi) by Buyer 45 days following the date on which the Company first
      actively participates in any discussions or negotiations regarding, or
      furnishes to any person any confidential information with respect to, any
      unsolicited acquisition proposal, unless prior to the expiration of such
      45 day period the Company notifies Buyer that such acquisition proposal
      has been rejected and any such negotiations have been terminated.


                                      40

   56


          STOCK OWNERSHIP OF MANAGEMENT AND CERTAIN BENEFICIAL OWNERS

     Since January 1, 1994, John A Dore has acquired 24,552 Company Shares at
prices ranging from $8.51 to $12.19.  Of the 24,552 Company Shares so acquired,
6,552 were acquired in open market  purchases and 18,000 were issued by the
Company to Mr. Dore pursuant to the terms of his employment agreement.  In
addition, during such period, Mr. Dore received options to acquire 36,000
Company Shares pursuant to the terms of his employment agreement and as
incentive compensation awarded by the Executive Compensation Committee of the
Company.  The average purchase price for the Company Shares acquired by John A.
Dore in open market purchases since January 1, 1994 is as follows:




                                          Average Purchase
                      Quarter Ended          Price
                      ------------------  ----------------
                                       

                      June 30, 1994          $9.03
                      September 30, 1994     $8.77
                      March 31, 1995         $9.38




     As of March 31, 1996 the following persons or entities were known by the
Company to be beneficial owners of 5 percent or more of the Company's Common
Shares:



                                                   
                                 Amount and Nature       Percent of
            Name and Address    of Beneficial Ownership  Class(1)
            ----------------  -------------------------  ----------

  R. Keith Long Direct   -           Direct   -   285,004 Shares
  400 Royal Palm Way                 Indirect -   113,184 Shares(2)
  Suite 204                                       -------            
  Palm Beach, Florida 33480                       398,188 Shares(3)  12.6%
                             

  Pierpont Morgan Ltd./
   Scott J. Seligman                 Direct   - 196,150 Shares(4)     6.0%
  1760 S. Telegraph Rd.
  Bloomfield Hills, Michigan 48302

  Jane Marvel Garnett                Direct   - 171,936 Shares(5)     5.4%
  David G. Booth                     Direct   -  73,468 Shares(5)     2.3%
  24 Monroe Place
  Brooklyn, New York 11238

  John F. Fyfe                       Direct   - 248,745 Shares(6)     7.8%
  630 W. Fullerton Parkway
  Chicago, Illinois 60614

  John A. Dore                       Direct   - 107,114 Shares
  First Re Management Company, Inc.  Indirect -  73,994 Shares(7)     7.4% (8)
  55 West Monroe Street                         --------------      
  Suite 2700                                    181,108 Shares
  Chicago, Illinois 60603
                         

  William M. Toll                    Direct   - 370,344 Shares(9)    11.5% (9)
  1904 Lamington Road
  Bedminster, New Jersey 07921



- -----------
(1)  Calculated for each beneficial owner on the basis of shares outstanding
     at March 31, 1996, plus shares subject to options exercisable by such
     beneficial owner within 60 days of March 31, 1996.


                                      41
   57


(2)  Owned directly by a limited partnership, the general partner of which is
     a corporation owned by Mr. Long.

(3)  Mr. Long also holds options to purchase 7,200 shares of the Company's
     Common Stock.

(4)  Schedule 13D dated June 26, 1992 filed with the Securities and Exchange
     Commission reported ownership of 192,096 Common Shares.  The Company's
     records indicate an additional 4,054 shares subsequently were acquired.

(5)  As reported in an Amendment to Schedule 13D dated March 8, 1995 filed
     with the Securities and Exchange Commission.  David G. Booth is the spouse
     of Jane Marvel Garnett.

(6)  As reported in a Schedule 13D dated December 16, 1994 filed with the
     Securities and Exchange Commission.

(7)  6,336 shares of Common Stock are owned directly by the children of Mr.
     Dore, and 67,658 shares of Common Stock are owned directly by the spouse
     of Mr. Dore.

(8)  Mr. Dore also holds options (currently exercisable or exercisable within
     60 days of March 31, 1996) to acquire 59,040 shares of Common Stock.

(9)  As reported in a Form 4 dated September 6, 1995 filed with the Securities
     and Exchange Commission.

     The amount and nature of beneficial ownership of Common Shares by the
directors and named executive officers of the Company as of March 31, 1996 is
set forth below:




                                        Amount and Nature
    Name                           of Beneficial Ownership(1)                   Percent of Class (2)
- ---------------------------------  -------------------------------------------  ----------------------
                                                                                       

Richard P. Ackerman                  Direct    -           0 Shares                     0%
Dale C. Bottom                       Direct    -       8,823 Shares                    (*)
W. Dean Cannon, Jr.                  Direct    -      24,984 Shares                    (*)
John P. Diesel                       Direct    -       7,200 Shares                    (*)
John A. Dore                         Direct    -     107,114 Shares
                                     Indirect  -      73,994 Shares(3)                7.4%(3)
Gerald J. Levy                       Direct    -       4,608 Shares                    (*)
R. Keith Long                        Direct    -     285,004 Shares
                                     Indirect  -     113,184 Shares(4)               12.6%
Joe C. Morris                        Direct    -      10,080 Shares
                                     Indirect  -       3,196 Shares(5)                 (*)
William B. O'Connell                 Direct    -       4,176 Shares
                                     Indirect  -      10,137 Shares(6)                 (*)
Herschel Rosenthal                   Direct    -      19,248 Shares
                                     Indirect  -       5,990 Shares(7)                1.2%
Thad Woodard                         Direct    -       4,608 Shares                    (*)
John B. Zellars                      Direct    -      54,062 Shares
                                     Indirect  -         720 Shares(7)                1.9%
Lonnie L. Steffen                    Direct    -      30,624 Shares
                                     Indirect  -       3,168 Shares(8)                1.8%(8)
Robert E. Wendt                      Direct    -       7,012 Shares                    (*)
                                                     -----------------
                                                  
All directors and named executive                 
 officers as a group                                 777,932 Shares                  27.9%
                                          


(*) Less than one percent.
- --------------------------

                                      42
   58


(1)  The directors and named executive officers also hold certain options to
     purchase shares of the Company's Common Stock as described below.

(2)  Calculated for each beneficial owner on the basis of shares outstanding
     at March 31, 1996, and including shares subject to options currently
     exercisable or exercisable by such beneficial owner within 60 days of
     March 31, 1996.

(3)  6,336 shares of Common Stock are owned directly by the children of Mr.
     Dore and 67,658 shares of Common Stock are owned directly by the spouse of
     Mr. Dore.  Mr. Dore's ownership percentage of 7.4 percent is calculated by
     including options held by Mr. Dore that are currently exercisable or
     exercisable within 60 days of March 31, 1996.  If the percentage ownership
     is calculated by including all the options held by Mr. Dore, regardless of
     whether such options are exercisable, Mr. Dore's percentage ownership
     would be 8.9 percent.

(4)  Owned directly by a limited partnership, the general partner of which is
     a corporation owned by Mr. Long.

(5)  Owned directly by a trust of which Mr. Morris is trustee.

(6)  Owned directly by the estate of the spouse of the person whose ownership
     is reported.

(7)  Owned directly by the spouse of the person whose ownership is reported.

(8)  Owned directly by the children of Mr. Steffen.  Mr. Steffen's ownership
     percentage of 1.8 percent is calculated by including options currently
     exercisable or exercisable within 60 days of March 31, 1996.  If the
     percentage ownership is calculated by including all options held by Mr.
     Steffen, regardless of whether such options are exercisable, Mr. Steffen's
     ownership percentage would be 2.4 percent.


     As used herein, "beneficially owned" means the sole or shared power to
vote or direct the voting of a security and/or sole or shared investment power
with respect to a security (i.e., the power to dispose or direct the
disposition of a security).  Unless otherwise indicated, all directors and
executive officers have sole voting and sole investment power over the shares
listed.

     As of March 31, 1996, the directors and named executive officers held
options to acquire the following Company Shares:


                                      43
   59


                                                  Amount of Securities
                 Name                              Subject to Options
                 ----                             --------------------       
                 William B. O'Connell                    12,960
                 W. Dean Cannon, Jr.                      5,760
                 R. Keith Long                            7,200
                 John B. Zellars                          5,760
                 Joe C. Morris                            7,200
                 Thad Woodward                           12,960
                 Dale C. Bottom                          12,960
                 Gerald J. Levy                          12,960
                 Herschel Rosenthal                      12,960
                 John A. Dore                            115,200
                 Lonnie L. Steffen                       43,200
                 Robert E. Wendt                          7,920

See "SPECIAL FACTORS--Stock Option Plan and Directors' Incentive Plan" and
"SPECIAL FACTORS--Acceleration of Stock Options."

                                 OTHER MATTERS

     The Board of Directors of the Company is not aware of any matters to be
presented for action at the Special Meeting other than those described herein
and does not intend to bring any other matters before the Special Meeting.
However, if other matters should come before the Special Meeting, it is
intended that the holders of proxies solicited hereby will vote thereon in
their discretion.

                     PROPOSALS BY HOLDERS OF COMPANY SHARES

     In the event the Merger is not consummated for any reason, proposals of
stockholders intended to be presented at the 1996 annual meeting of
stockholders must be received by the Company at its principal executive offices
a reasonable time prior to the Company's solicitation of proxies in order to be
included in the Company's Proxy Statement and form of proxy relating to that
meeting.  Once the date of any such annual meeting is scheduled, stockholders
will be informed in a timely manner of the date by which such proposals must be
received.  In addition, a stockholder who intends to present business at any
annual meeting must comply with the notice requirements set forth in the
Company's Bylaws.  Stockholders should mail any proposals by certified
mail-return receipt requested.

                            EXPENSES OF SOLICITATION

     The expenses in connection with solicitation of the enclosed form of proxy
will be paid by the Company.  In addition to solicitation by mail, officers or
regular employees of the Company, who will receive no compensation for such
services other than their regular salaries, may solicit proxies personally or
by telephone or facsimile.  Arrangements will be made with brokerage houses,
nominees, participants in central certificate depository systems and other
custodians and fiduciaries to supply them with solicitation material for
forwarding to their principals, and arrangements may be made with such persons

                                      44
   60

to obtain authority to sign proxies.  The Company may reimburse such persons
for reasonable out-of-pocket expenses incurred by them in connection therewith.

                         INDEPENDENT PUBLIC ACCOUNTANTS

     The consolidated financial statements of the Company as of December 31,
1995, and for each of the years in the five-year period ended December 31,
1995, incorporated by reference have been audited by Coopers & Lybrand, LLP,
independent public accountants, as stated in their report.

     It is not anticipated that a representative of Coopers & Lybrand will
attend the Special Meeting.

                             AVAILABLE INFORMATION

   
     The Company is subject to the informational reporting requirements of the
Exchange Act and, in accordance therewith, files reports, proxy statements and
other information with the Commission.  Such reports, proxy statements and
other information can be inspected and copies made at the Public Reference Room
of the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549 and the
Commission's regional offices at 7 World Trade Center, New York, New York 10048
and Northwestern Atrium Center, 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661.  Copies of such material can also be obtained from the Public
Reference Section of Commission at its Washington address at prescribed rates.
    










   
    


                                      45
   61


   
               BUSINESS, FINANCIAL INFORMATION AND MANAGEMENT'S
                           DISCUSSION AND ANALYSIS
    

   
    

GENERAL

   
The Company is an insurance holding company which, through its subsidiaries, 
underwrites insurance and reinsurance.  The principal lines of business
include professional liability, directors and officers liability, property
catastrophe reinsurance and other lines of property and casualty reinsurance.
    

   
The Company conducts its business by operating an insurance company and
managing insurance and reinsurance assumptions through two underwriting
agencies.
    

   
First Re is the largest subsidiary.  Incorporated in 1911, First Re was the
first reinsurance company formed in the United States.  First Re is domiciled 
in the State of Connecticut and currently maintains  direct licenses in 20
states.  First Re has reinsurance authorities in an additional 14 states.  A
second insurance company, Financial Institutions Insurance Fund, Incorporated   
("FIIF"), was sold in the third quarter of 1994, after all of  its business and
unrestricted net assets were transferred to First Re.
    

The principal underwriting activity of the group is managed by a wholly-owned
subsidiary, Oakley Underwriting Agency, Inc. ("Oakley").  Formed in 1993,
Oakley underwrites directors and officers liability insurance and professional
liability insurance coverages on behalf of First Re and Virginia Surety
Company, Inc. ("VSC").  VSC is an unaffiliated insurance company that maintains
an underwriting contract with Oakley.

Oakley produces its business through independent insurance agents and brokers.
In 1994, Oakley became the major source of premium revenue for the Registrant,
providing 78.5% of the net written premium revenue and 66.1% of the earned
premium revenue.  In 1995 Oakley premiums increased to 88.3% and 84.4%
respectively of the Registrant's total net written and earned premium.

First Re provides reinsurance behind VSC on the Oakley produced premium.  The
agreement with VSC permits First Re to retain approximately 70.0% of the gross
premium revenue paid by the insureds.  The remaining 30.0% of the premium is
ceded to approximately 15 other reinsurance companies.  First Re assumes a
maximum net exposure of $500,000 per risk under the current reinsurance program
that expires April 1, 1996.

The non-Oakley reinsurance activities of First Re depend on agreements
("reinsurance treaties") that have been entered into with non-affiliated ceding
insurance companies that market and underwrite policies of insurance.  First Re
has entered into reinsurance treaties whereby companies cede a portion of their
premiums, commissions and related incurred losses to First Re.

These agreements consist of both quota share and excess of loss treaties with
the ceding companies.  The principal distinction between these two types of
agreements is that in quota-share treaties, the reinsurer usually takes a pro
rata portion of the risk and receives that pro rata portion of the premium
revenues.  Under the excess of loss treaty, for a specified rate, a portion of
the liability is assumed in excess of a specific retention and up to the agreed
reinsurance limit.

   
The treaties are usually for a one year duration and cover policies attaching
during that period.  The policies covered by the agreements are normally for a
one year term.  Most of the premiums written in 1995 were for quota share
treaties.  These treaties with ceding companies were the primary source of
non-investment related income during 1995.  The loss of revenues from any one
treaty or cedant would not affect the Company's ability to remain a going
concern.
    

   
                                      35
    
   62


GENERAL (CONTINUED)

First Re recognizes premium revenues according to the terms of the reinsurance
treaties and the insurance contracts it issues.  Premiums assumed under the
terms of quota share treaties are earned by the cedant on a pro rata basis,  
whereas premiums assumed on excess of loss treaties are calculated by applying
the respective rate and participation percentages to the subject premiums.  In
both kinds of treaties, the premiums earned are based on the terms and the 
periods of the underlying insurance contracts.

   
In addition, First Re exercises the right to periodically review ceding
companies' records to evaluate their compliance with such matters as premium
accounting, underwriting standards and claims handling.  Reports on the
performance of the ceding companies are reviewed by the Company's
affiliates.
    

   
The Company's subsidiaries have 25 full-time employees and 6
part-time employees and maintained offices in Chicago, Illinois and Avon,
Connecticut.
    

PRODUCTS AND COMPETITORS

Oakley operates as an insurance underwriting agency, writing professional
liability and directors and officers liability insurance policies under
contracts with First Re and VSC.  The producers of this business are both
retail and wholesale insurance brokers who represent the insureds.  Oakley
underwrites, issues and maintains the policies on behalf of First Re and VSC.
First Re assumes a portion (approximately 70.0%) of the gross written premium
that VSC cedes to its reinsurers after deductions for acquisition costs.  In
1995, 40.6% of the premiums written through the Oakley operation were written
directly for First Re.  First Re, when acting as the insurer, shares the same
reinsurance protections as are arranged for VSC. The Oakley operation gives
First Re a larger degree of control over the risk selection at reduced
commission terms than it could expect as a quota-share reinsurer.

A directors and officers liability policy indemnifies its directors and
officers for claims made against the directors and officers for wrongful acts.
The policy is written on a claims made basis and provides coverage to insureds,
not for profit entities, public entities, and educational entities. The
professional liability policy provides selected lines of business with
insurance for errors and omissions in the conduct of the insureds professional
activities.  The majority of the professional liability business written covers
lawyers, architects and engineers, consultants and insurance agents.  These
policies are also written on a claims made basis.

First Re also operates as a reinsurer in the intermediary segment of the
reinsurance market.  Business is produced by non-affiliated reinsurance
intermediaries (brokers) who represent various ceding companies in the purchase
of quota-share and excess of loss reinsurance.

First Re assumes various lines of property and casualty reinsurance.  These
exposures are typically less than 10.0% of any one reinsurance program.  The
property exposures are excess of loss and quota share coverages.  The liability
lines are professional liability, directors and officers liability, municipal
liability and auto exposures.  First Re competes with other reinsurance
companies within the intermediary market and with direct marketing reinsurers.
A direct market reinsurer does not use intermediaries, but instead markets its
reinsurance through an employed production staff.

Factors that affect First Re's ability to compete in the insurance and
reinsurance marketplace are:  (1) approval by various state regulatory
authorities, brokers, reinsurance intermediaries and ceding companies which
would enable other companies to transact business with First Re, (2) First Re's
"A-" rating by A.M. Best Company, the traditional rating agency for the
reinsurance (insurance) industry, and (3) the size of the surplus of First Re.

The agreement structured between Oakley and VSC allows Oakley to utilize a
company that has in place the filings necessary to compete in the current
marketplace until First Re can gain its own approvals by various state
insurance departments.  VSC is rated A+ (Superior) by A.M. Best Company.  There
is no one dominant company that can be identified as a major competitor of
First Re.  The insurance industry is a competitive marketplace where no one
insurer or reinsurer dominates the industry.




   
                                      36
    




   63

PRODUCTS AND COMPETITORS  (CONTINUED)


The competitive marketplace for products changes with cycles in the insurance
industry.  At any given time there are a number of insurance carriers competing
for professional liability, property-casualty reinsurance programs, and
directors and officers liability insurance.  Over the last three years, First
Re has reduced its dependence on VSC production by expanding First Re's ability
to write insurance business and by expanding into new lines of reinsurance from
other insurance companies. It is management's intent to continue to build the
Oakley/First Re facilities.  See further discussion under "Customers."

   
For further discussion of these products and their inherent risks, see the
General Business section of the Management's Discussion and Analysis.
    

LICENSING AND REGULATION

   
Insurance and reinsurance companies must comply with laws and regulations of
the jurisdictions in which they do business.  These regulations are designed to
ensure financial solvency of insurance and reinsurance companies and to require
fair and adequate service for policyholders.  The regulations are enforced in
the United States and certain other countries through the granting and revoking
of licenses to do business.  Licensing of agents, monitoring of trade
practices, policy form approval, maximum premium and commission rates,
investment parameters, underwriting limitations, minimum reserve and capital
requirements, transactions with affiliates, dividend limitations, changes in
control and a variety of other financial and non-financial components of an
insurance company's business are also regulated under the various regulatory
jurisdictions.  These regulations and procedures are administered by individual
state insurance departments by means of regular reporting procedures and
periodic examinations.  The quarterly and annual financial reports to the
regulators in the various states utilize accounting principles (statutory
accounting principles), which are different from the generally accepted
accounting principles used in stockholder reports.  The statutory accounting
principles, in keeping with the intent to assure policyholder protection, are
primarily based on a solvency concept, while generally accepted accounting
principles are based on a going concern concept. The Company believes that
more, rather than less, regulation is likely in the future.
    

   
In particular, the National Association of Insurance Commissioners ("NAIC") has
adopted systems of assessing risk based capital and establishing statutory
capital requirements based on levels of risk assumed by insurance companies.
Based on the formulas adopted by the NAIC in 1994, the capital of First Re
exceeds required levels by a significant margin.  The Company does not
foresee any regulatory impediments to its planned operations.
    

CUSTOMERS

   
The Company's principal source of revenue, other than that which it derives
from its investment portfolio, is now produced by  Oakley.  The Oakley business
has increased from 16.5% in 1993 to 66.4% in 1994, and to 84.4% in 1995, of the
total premiums earned. The other reinsurance business provided 15.3%, 23.0% and
27.0% in 1995, 1994, and 1993 respectively of premiums earned.  These are the
two main components of the Company's current business.
    

The VSC financial institutions blanket bond and directors and officers sources
of business, were approximately 0.2%, 10.5% and 54.3%, of the premiums earned
in 1995, 1994, and 1993 respectively.

Oakley markets its products through a network of producers who represent the
insureds.  Approximately 50 independent producers account for 90% of the Oakley
business.  Additionally, the Oakley staff visits producers, advertises in trade
publications and participates in industry seminars and conferences to promote
its products and further its relationships with the producers.

First Re is continuing to develop its insurance and reinsurance sources of
income as opportunities present themselves.



   
                                      37
    
   64
   

    

   
PROPERTIES
No properties are owned by the Company that are material to its business.
    

   

    



   
                                      38
    
   65
   
SELECTED CONSOLIDATED FINANCIAL DATA
FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
    





STATEMENTS OF INCOME

                                                                          Year Ended December 31,
                                                    --------------------------------------------------------------------
                                                        1995          1994          1993          1992          1991
                                                    --------------------------------------------------------------------

                                                                                              
Premiums earned . . . . . . . . . . . . . . . . . . $11,356,083   $ 7,819,784   $ 7,433,716   $ 7,344,128    $ 8,872,195

Net investment income . . . . . . . . . . . . . . .   4,050,602     3,277,864     3,470,202     3,344,198      3,936,098

Net realized gains (losses) on investments  . . . .   1,193,780       570,231     1,275,142     1,031,977        830,722

Other income  . . . . . . . . . . . . . . . . . . .     556,941       742,546       582,465       427,072        138,896
                                                    --------------------------------------------------------------------

  TOTAL REVENUE . . . . . . . . . . . . . . . . . .  17,157,406    12,410,425    12,761,525    12,147,375     13,777,911
                                                    ====================================================================

  NET INCOME  . . . . . . . . . . . . . . . . . . . $ 4,321,799   $ 3,738,818   $ 3,211,945   $ 2,945,764    $ 2,409,818
                                                    ====================================================================

PER SHARE(**) . . . . . . . . . . . . . . . . . . . $      1.30   $      1.13   $      0.99   $      0.81    $      0.61
                                                    ====================================================================

DIVIDENDS DECLARED PER SHARE(*) . . . . . . . . . . $      0.22   $      0.18   $      0.17   $      0.16    $      0.12
                                                    ====================================================================




(**) As of 12/10/93 a 2-for-1 stock split to shareholders of record on January
     20, 1994 was recorded.

     As of 6/7/95 a 20% stock dividend was declared payable to stockholders of
     record on July 27, 1995.

     As of 12/6/95 a 20% stock dividend was declared payable to stockholders of
     record on January 26, 1996.

     Earnings per share were restated to reflect the stock dividend dilution.

(*)  As of 12/6/95 $.075 of dividends were declared payable to stockholders of
     record on January 26, 1996 and were accrued by FIIG as part of the other 
     liabilities.





BALANCE SHEET DATA

                                                                     December 31,
                                          -------------------------------------------------------------------
                                              1995         1994          1993          1992          1991
                                          -------------------------------------------------------------------

                                                                                   
Assets

Investments . . . . . . . . . . . . . . . $75,184,832   $65,235,902   $63,968,135   $49,763,479   $53,474,614

Other assets  . . . . . . . . . . . . . .  19,015,441    20,892,630    19,242,906    29,368,699    28,456,009
                                          -------------------------------------------------------------------

  TOTAL ASSETS  . . . . . . . . . . . . . $94,200,273   $86,128,532   $83,211,041   $79,132,178   $81,930,623
                                          ===================================================================

Liabilities and stockholders' equity

  Reserves for unpaid losses and loss   
    adjustment expenses . . . . . . . . . $32,455,874   $32,967,809   $33,502,333   $33,179,237   $24,686,811

  Other liabilities . . . . . . . . . . .  15,781,277    14,377,067    12,136,749    11,135,083    18,666,723
                                          -------------------------------------------------------------------

TOTAL LIABILITIES . . . . . . . . . . . .  48,237,151    47,344,876    45,639,082    44,314,320    43,353,534

Stockholders' equity  . . . . . . . . . .  45,963,122    38,783,656    37,571,959    34,817,858    38,577,089
                                          -------------------------------------------------------------------

  TOTAL LIABILITIES AND
    STOCKHOLDERS' EQUITY  . . . . . . . . $94,200,273   $86,128,532   $83,211,041   $79,132,178   $81,930,623
                                          ===================================================================



The accompanying notes are an integral part of these financial statements.

Certain balance sheet amounts have been reclassified for prior years to 
conform with 1995 presentations.


   
                                       39
    
   66


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



                                GENERAL BUSINESS

The profitability of the property-casualty business is dependent on competitive
influences, the efficiency and costs of operations, investment results between
the time premiums are collected and losses are paid, the level of ultimate
losses paid, and the ability to estimate each of these factors in setting
premium rates.  Investment results are dependent on the selection of investment
vehicles, the ability to project ultimate loss payments, and the timing of the
loss payments.  Ultimate loss payments are dependent on the types of coverages
provided, results of litigation, the geographic areas of the country covered
and the quality of underwriting.

The major product lines the Registrant reinsures are professional liability,
directors & officers ("D&O") liability, other reinsurance lines, and run-off
reinsurance exposures acquired in the First Re acquisition.  These product
lines and their unique risk characteristics are discussed below.

OAKLEY  PROFESSIONAL LIABILITY COVERAGES

Oakley was formed in April 1993 to underwrite professional liability and D&O
coverages.  The underlying business had been managed by an experienced staff
and established systems at VSC.  Oakley agreed to hire certain staff from VSC
and entered into an arrangement that compensates VSC for its costs with an
override related to the renewal of policies and the use of VSC as the issuing
carrier until First Re can gain the necessary approvals to insure these
coverages. The exclusive portion of the contract with VSC was extended until
September 1996. In 1995 84.4% of First Re's premiums earned came from Oakley,
up from 66.1% in 1994 and 16.5% in 1993.

ASSUMED REINSURANCE

   
Since 1991, First Re has expanded its reinsurance business by writing
participating coverages brokered by reinsurance intermediaries.  As a result of
these efforts, First Re has been able to increase existing business lines in
casualty, professional liability and property catastrophe.  These exposures are 
typically less than $500,000 per insured exposure of each reinsurance program 
ceded and have different risk characteristics from the Company's insurance 
program.
    

The property exposures are significant natural disaster coverages  where First
Re reinsures the insureds losses in excess of underlying retentions and
reinsured coverages.  The losses on this class are reported and settled in a
shorter time frame than First Re's traditional business.  Catastrophe losses
are  sporadic, difficult to predict and vary depending on the cedent's
underwriting exposures.

Because of the sporadic nature of the insured catastrophes, in any one year the
losses incurred can exceed the premiums for that year.  The underwriters for
this class typically attempt to recoup this shortfall of premiums in excess of
losses over a period of time.

The professional liability and casualty reinsurance components of this business
are typically claims-made policies that reimburse injured third parties or
defend insureds for wrongful acts.

At December 31, 1995, 1994 and 1993 these programs accounted for 15.3%, 23.0%
and 27.0% respectively of First Re's earned premium.

        

   
                                      40
    
   67

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

FINANCIAL INSTITUTIONS REINSURANCE

   
The Company was originally formed to support reinsurance of financial
institutions blanket bond and directors and officers liability insurance
coverages.  First Re reinsured two companies, Virginia Surety Company, Inc. and
Dearborn Insurance Company ("DIC"), both affiliates of Aon Corporation ("Aon").
Effective July 1, 1993, VSC withdrew from the market for these coverages.
    

The financial institutions reinsurance was approximately 0.2%, 10.5% and 54.3%,
of the premiums earned in 1995, 1994, and 1993 respectively. All of the
policies expired by  June 30, 1994.

First Re continues to reserve and pay claims on these lines of business.


     BLANKET BOND COVERAGE ("BOND")

The Bond policy issued by VSC/DIC, which was marketed by Aon affiliates and in
part reinsured by First Re,  is based on a Surety Association of America
standard form.  This program was terminated when VSC withdrew from the market
on July 1, 1993.  The policy provides for indemnification of the insured
financial institution for any losses discovered during the period of coverage.

Bonds policies issued as a result of the treaties had limits up to $5,000,000,
of which First Re reinsured 50% of the first $500,000 limit and 11% of the
limits between $500,000 and $5,000,000.

     DIRECTORS AND OFFICERS LIABILITY COVERAGES

The D&O liability coverages issued by VSC/DIC and other ceding companies, and
reinsured in part by First Re, is a Directors and Officers and Company
Indemnity Policy form ("Policy").   The policy was marketed by Aon Corporation
affiliates until the program terminated July 1, 1993, when VSC withdrew from
the market for this coverage.

Policies issued from this treaty coverage had limits up to $3,000,000, of which
First Re reinsured $600,000 (in 1993) and amounts up to $1,000,000 in earlier
years.

CLAIMS INCURRED AND RESERVES

The reinsurance contracts generally have customary clauses which bind First Re
to pay its share of claims and claim settlement costs. First Re reviews and
monitors all aspects of the reinsurance relationships based on the monthly or
quarterly reports it receives as part of the contract terms.

Oakley claims are adjusted by an affiliate of Aon for VSC, First Re and its
reinsurers. The claims are typically reported to the insured's broker who in
turn reports them to Oakley or VSC.  VSC reports the claims to reinsurers as
per terms of the reinsurance agreements in place.  Some of the claims reported
will be notification of an incident or potential claim that will ultimately be
closed without payment or indemnity.  Legal counsel is assigned to significant
claims.

First Re establishes reserves for its loss and loss adjustment expense
liabilities.  These liabilities consist of accruals for reported claims and
estimates for incurred but not reported claims ("IBNR").  First Re utilizes
ceding company actuarial reports, industry experience,  independent legal
counsel and its own experience to establish IBNR reserves.



   
                                      41
    
   68
   
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
RESULTS OF OPERATIONS (CONTINUED)
    

CLAIMS INCURRED AND RESERVES (CONTINUED)

   
The following table outlines the respective reserve components and their
balances at December 31, 1994 and at quarterly intervals through the period to
March 31, 1996:
    

   


                                                 RESERVES ON
                                                   REPORTED                      IBNR
       DATE           RESERVES        %             CLAIMS          %           RESERVES        %
DIRECT AND ASSUMED
                                                                              
    12/31/94          32,967,809      100%          12,814,155      38.87%      20,153,654      61.13%
     3/31/95          33,048,655      100%          13,551,763      41.01%      19,496,892      58.99%
     6/30/95          33,794,332      100%          13,106,992      38.78%      20,687,340      61.22%
     9/30/95          34,546,320      100%          12,486,310      36.14%      22,060,010      63,86%
    12/31/95          32,455,874      100%          11,688,406      36.01%      20,767,468      63.99%
     3/31/96          32,280,982      100%          13,201,167      40.89%      19,079,815      59.11%

CEDED
    12/31/94           6,424,110      100%           4,006,925       62.37%       2,417,185      37.63%
     3/31/95           6,228,220      100%           4,282,499       68.76%       1,945,721      31.24%
     6/30/95           6,712,578      100%           5,503,357       81.99%       1,209,221      18.01%
     9/30/95           6,598,823      100%           5,058,984       76.66%       1,539,839      23.34%
    12/31/95           4,181,349      100%           2,199,000       52.59%       1,982,349      47.41%
     3/31/96           3,199,588      100%           2,510,388       78.46%         689,200      21.54%
                                       
NET RESERVES                           
    12/31/94          26,543,699      100%           8,807,230       33.18%      17,736,469      66.82%
     3/31/95          26,820,435      100%           9,269,264       34.56%      17,551,171      65.44%
     6/30/95          27,081,754      100%           7,603,635       28.08%      19,478,119      71.92%
     9/30/95          27,947,497      100%           7,427,326       26.58%      20,520,171      73.42%
    12/31/95          28,274,525      100%           9,489,406       33,56%      18,785,119      66.44%
     3/31/96          29,081,394      100%          10,690,779       36.76%      18,390,615      63.24%

    

First Re regularly monitors the relative proportions of its gross reserves to
ensure that they are adequate.  In the event such reserves are deemed to be
either redundant or deficient, adjustments are made at the time of such
determination.  Such adjustments were recorded as reductions in losses and loss
adjustment expenses in the consolidated income statement for 1995, 1994 and
1993 in the amounts of  $4,883,000,  $3,352,436, and $1,648,000, respectively.

   
Management considers the Company's current capitalization, investments and
net reserves to be adequate to meet the Company's operating needs and to
support the level of insurance and reinsurance premiums currently being
written.
    

LIQUIDITY & CASH FLOWS

The extended development period on claims permits First Re to invest the
reserves from the associated premiums and then realize investment income.  Such
extended periods may also cause temporary and possibly significant pressure on
liquidity due to unanticipated requests for claim payments.

   
The Company engages the firms of Asset Allocation and Management Company
("AAM") and Otter Creek Management, Inc. ("OCM") to provide investment
portfolio management services under the Board of Directors' approved
guidelines, which in turn are conformed to the insurance laws of Connecticut.
The investment portfolio remains at investment grade quality.  No investment in
a single security or issuer exceeds 5.0% of the total investment portfolio.
OCM began managing $5,000,000 of the portfolio January 1, 1994 and the
portfolio had a market value of approximately $6,700,000  at  December 31, 1995.
OCM is controlled by a director of the Company who manages portfolios for a
variety of clients seeking  investments in certain segments of the market that
are perceived as undervalued.  In January 1995, the Company invested
$1,000,000 in PSCO Partners Limited Partnership ("PSCO"), a limited
partnership, that invests in publicly held financial services stocks. The
partnership is recorded as part of the common stock investments of the
Company.
    

        
   
                                       42
    
   69


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

LIQUIDITY & CASH FLOWS(CONTINUED)

   
The Company's investment portfolio historically has been structured such 
that the average expected maturity of the portfolio is approximately three and 
one half  years.  In the first three months of 1996, the average duration of
the fixed portfolio was reduced to approximately two years.  This action was
taken to protect the market value of the fixed portfolio from the potential
effect of rising interest rates. The Company also reduced its market risk
exposure to common stock and convertible securities during this period.  The
Company believes that the current investment market risk justifies a
defensive posture. Following this policy, the Company realized $2,119,748 of
capital gains from the held for sale portfolio in the first three months of
1996 by selling longer term fixed securities and equity investments and
reinvesting the proceeds into short-term investments.  
    

   
The Company and its investment advisors believe that, given  the current
uncertainties in the fixed income market, it was appropriate to realize these
gains. This activity increased the  liquidity and quality of the portfolio. The
length of time needed to settle claims from contracts or  policies is influenced
by the type of coverage involved, the complexity of the individual loss
occurrence and the early determination of ultimate liability.   Management
believes that it has positioned the Company's investment  portfolio to ensure
that it can meet its obligations without adverse deviation from its current
investment objectives.  It is also believed that the Company's current
investment policies permit it to continue to take advantage of favorable changes
that might occur in the investment marketplace.  The Company has also reduced
exposure to duration risk and maintains an investment grade portfolio with an
average credit rating of "A" as determined by Moodys. 
    

At January 1, 1994, First Re had capital loss carryforwards of approximately
$404,000, which were utilized  in 1994 to offset taxes due on the realized
capital gains of $570,231. Approximately $778,000 of the $1,275,142 gains
recorded in 1993 were free of taxes paid, due to the utilization of capital
loss carryforwards.  The capital gains realized in 1995 were fully taxed.

   
As part of its revised investment policy, the Company elected, beginning in
1991, to segregate its securities held for investment from those which are held
for trading.  Fixed maturities held for investment were carried at amortized
cost, because the Company had the ability and intent to hold such
investments to maturity.  As of December 31, 1993, the Registrant adopted
Statement of Financial Accounting Standards (SFAS) No. 115, "Accounting for
Certain Investments in Debt and Equity Securities."  SFAS No. 115 allows the
Registrant to classify its portfolio of fixed maturities and equity securities
as available for sale and to report them at market value. The market value of
the non-redeemable preferred equities at December 31, 1995 was $6,091,931.
Fixed maturities held for sale had a market value of $58,834,592 as of December
31, 1995.  Common stocks had an aggregate market value of $4,148,237 at
December 31, 1995.
    

The unrealized gain or loss on these securities in the held for sale portfolio
is recorded directly to stockholders' equity less the applicable capital gains
tax. The unrealized gain net of taxes on these securities was $1,542,730 at
December 31, 1995. Short-term investments are carried at the lower of amortized
cost or market value, which was $6,110,072 and $4,673,778, as of December 31,
1995 and 1994 respectively.

   
The Company believes that it will not have to sell invested assets to meet
its obligations ahead of their scheduled maturities. There are no equity
investments  with an unrealized loss position that represent a permanent
impairment to the Company's fixed capital structure.
    

Cash balances at year end were $3,782,536  in 1995 as compared to $3,251,227 in
1994.

Cash flow provided from operations was $5,368,018 in 1995 as compared to
$2,933,553 in 1994  and $1,014,343 in 1993.  Investing activities used cash in
the amount of $4,413,500 in 1995 and  $3,981,220 in 1994 as compared to a
contribution of $3,266,013 in 1993.

Financing activities used cash amounting to $423,209, $564,822 and $517,825  in
1995, 1994 and 1993 respectively. Receipt of shareholder loans and proceeds 
from stock options totaling $270,754 offset an increase in stockholder 
dividends of $129,141 in 1995. Payment of cash dividends was the sole financing
activity in 1994 and 1993.

   
The Oakley operations of  the Company generated most of the cash increase
from operations in 1995 and 1994. Oakley collects premiums from producers and
invests them in short-term investments until settlement with the issuing
company (VSC or First Re) is required. Oakley invests these funds in short-term
investments that are matched to quarterly settlement dates.  First Re, as a
reinsurer and an insurer,  receives its contractual portion of these funds and
invests them in fixed income securities that match the anticipated loss payout
term. Oakley completed its second full year of operation in 1995.
    

In 1993, operating activities included the release of  funds held by VSC which
provided  $14,101,348 of cash.  A decrease of  $607,932 related to the
utilization of other assets, and accrued liabilities provided additional cash
in 1994.   Purchases of fixed maturities held for trading in 1993 totaled
$16,727,247.  These purchases  were the principal use of the cash.


   
                                      43
    
   70

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

LIQUIDITY & CASH FLOWS(CONTINUED)

   
Investing activities in 1995 reflect a net use of cash totaling $4,413,500
compared to $3,981,220 in 1994.  The Company increased its short-term
investments $1,437,064 to fund the contractual settlement requirements of
Oakley.  It also invested $1,000,000 in an investment partnership (PSCO) in
January 1995.  PSCO invests in publicly traded financial services company
common stocks and this investment is carried as part of common stocks.  The
year end value of PSCO was $1,379,000.
    

Sales of fixed term investments and other securities were completed in 1993 and
1994 as part of  a strategy to utilize all of a long term capital loss
carryforward that would have expired on December 31, 1994.  The realized gains
of  $570,231 were utilized in the remaining balance of that capital loss
carryforward.  The investing activity in 1993 was also directed at utilizing
the long term capital loss and investing for the highest after tax total return
possible.

   
The Company's cash flow in the first three months of 1996 reflects a
decrease in net cash of $1,350,931.  The net cash outflow is comprised of
$2,591,346 related to cash used for purchasing of investments, cash inflow of
$1,411,428 related to operations and a cash outflow of $171,013 related to the
payments of dividends less stock options being exercised.  The prior year 1995
reflects a net cash decrease of $923,240 comprised of the purchases of
investments of $2,528,549, cash provided by operations of $1,744,062 and cash
used to pay dividends less cash received on stock options in the amount of
$138,753. The decrease in cash provided by operations is primarily due to the
increase in loss adjustment expenses and operating expenses.
    

   
As of April 1, 1995, First Re increased its net participation in the lower
layer of the Oakley treaties and eliminated its participations in the two upper
layers. The net exposure per risk increased by less than 1% (from $495,000 to
$500,000) but was concentrated in the first layer of coverage rather than
spread among the policy limits of up to $5,000,000.  The net premium writings
increased from approximately 44% of the gross premiums, to approximately 70% of
the gross premiums. This change in participation  created a proportional
increase in the commission expenses and incurred losses on the program.
    

   
The Company is unaware of any other trends or uncertainties that have had,
or that the Company reasonably expects will have, a material effect on its
liquidity, capital resources or operations.  Management feels that the
Company's liquidity and capital resources are adequate to meet future needs.
    

   
    

CAPITAL RESOURCES

   
Prior  to risk based capital standards, general convention in the insurance
industry established an informal guideline ratio of premiums to capital that
was deemed appropriate.  Typically, this ratio provided that written premiums
be no greater than three times the capital and surplus of First Re.  The 
Company has maintained a ratio of less than $ .40 of premium written for 
each $1.00 of its capital and surplus since its inception.  On the basis of 
these results, management believes that it has available insurance capacity to 
increase its writings should the opportunity present itself.  Additionally, 
the Company must file certain reports with various regulatory agencies.  
These reports measure the liquidity, capital resources and profitability of 
the Company to insurance industry standards.   Based on these reports, for 
the years 1994 and 1995, and the first three months  of 1996, the liquidity 
and capital resources of the Company exceed the insurance industry standards.
    

   
Payments of future cash dividends are reviewed and voted on at regularly
scheduled Board of Directors' meetings of the Company and its subsidiaries.
In declaring the most recent dividend, the Company considered its current
financial condition with special attention to current income and retained
earnings, and its Stockholder Dividend Policy.  These decisions, further, are
based upon the subsidiaries' performance, taking into account regulatory
restrictions on the payment of dividends by such subsidiaries, which are
discussed in more detail in the footnotes to the financial statements.
    

   
In September 1994, the Company made a formal  offer to acquire, in a cash
transaction,  AmerInst Insurance Group, Inc. ("AIIG"), a publicly held
reinsurer of accountants professional liability insurance. This offer was
rejected by the AmerInst board as being insufficient.  The Company
increased its offer to purchase AIIG in January, 1995 and  this offer too was
rejected as being insufficient.
    

   
The Company announced in March, 1995 plans to repurchase up to three million
dollars of its common stock in open market purchases, but to date has not
acquired any stock through this program.
    

   
Management considers the Company's capitalization and net reserves to be
adequate to meet current operating and financing needs. The Company is
unaware of any other trends or uncertainties that have had, or it  reasonably
expects will have, a material effect on its liquidity, and capital resources or
operations.
    

   
                                      44
    
   71


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

   
The Company's financial position and results of operations are subject to
fluctuations due to a variety of factors.  Abnormally high severity or
frequency of claims in any period could have a material adverse effect on the
Company.  Additionally, re-evaluations of  the Company's loss reserves
could result in an increase or decrease in these reserves and a corresponding
adjustment to earnings.  The historical results of operations are not
necessarily indicative of future results.
    

   
The Company has replaced its financial institutions' reinsurance business
with Oakley's professional liability and D&O policies and other reinsurance
writings that may not match the historical experience the Registrant recorded
on its financial institutions' business.  Oakley is an insurance underwriter
who can write a broad range of professional liability and D&O policies produced
by the marketing efforts of insurance producers.  This underwriting will likely
cost less in commission expense but will increase operating costs as the risk
analysis is performed by company staff for each submission for an insurance
policy.  The other assumed reinsurance writings will depend on First Re's
ability to participate in the brokered reinsurance market.
    

Net income per share in 1995 amounted to $1.30 as compared to $1.13 for 1994.
This represents an increase of 15.0% for  the year.  In 1994, earnings per
share were 14.1% higher than 1993 ($1.13 vs $.99).  Earnings per share are
calculated on a primary basis and have been adjusted to reflect the 20.0%
stock dividends declared in June 1995 and December 1995.

Net income in 1995 is 15.6% higher than 1994 ($4,321,799 vs $3,738,818) and
1994 was 16.4% higher than 1993 ($3,738,818 vs $3,211,945).

   
Earnings per share in the three months ended March 31, 1996 and 1995
amounted to $.68 and $0.36 respectively.  This represents an increase of 89%
from the comparable period of 1995.  Earnings per share are calculated on a
diluted basis.
    

   
Net income for the three months ended March 31, 1996 is 96% higher than for the
same period in 1995 ($2,292,538 vs. $1,169,420).
    

   
Premiums earned and realized capital gains caused the total revenue to increase
by $3,071,139 or 82% for the three months.  Incurred losses and commission
expenses increased proportionally to the premium increase, but favorable
development in losses in the financial institution reinsurance programs
continued to contribute significantly to the Company's net income.
    

The major factors influencing performance are:

1. NET INVESTMENT INCOME AND NET REALIZED CAPITAL GAINS

Net investment income and net realized gains on investments in 1995 increased
by 36.3% to $5,244,382 from $ 3,848,095.  Capital gains increased $623,549 due
to improvement in the stock and bond markets. Investment income increased
principally due to increased investment funds from underwriting operations.
Net investment income and net realized gains on investments in 1994 decreased
from 1993 by 18.9% from $4,745,344 to $3,848,095. This decrease is attributable
to reduced capital gains and lower short-term interest rates that were
available in the first six months of 1994.

The pre-tax average yields on mean invested assets for the years 1995 and 1994
were 5.5% and 5.1%, respectively.  Improvement in short term rates was the
major reason for the increase in yield.

   
The Company's investments at December 31, 1995 had an unrealized after-tax
gain of $1,542,730 as  compared to a loss of   $1,562,822 at December 31, 1994.
In 1994, the Company utilized the $404,000 remaining unrealized capital
loss carry forward  from December 31, 1993  to offset taxes that would
otherwise be paid on its capital gains.
    

   
Net investment income in the three months ended March 31, 1996 decreased
approximately 20% ($939,676 vs. $1,170,565).  This was due to a greater
proportion of the portfolio being invested into shorter duration securities
yielding lower interest rates.
    

   
Net realized gains on investments in the three months ended March 31 increased
approximately 2,425%, ($2,119,748 vs. $83,962). The gains earned in 1996
represented repositioning of the total portfolio.  The Company secured these
gains due to the uncertainties in the investment market and the potential
negative effect that investment losses could have on the impending acquisition
of the Company.
    

   
Future realized gains will be dependent on portfolio positions and market
conditions.  Consistent with its investment guidelines adjusted as discussed
above, the Company will continue to invest for the highest total return
possible while maintaining its portfolio's current liquidity and credit
characteristics.
    

Uncertainty exists about the future direction of investment yields and
realization of capital gains, making forecasts regarding future interest income
difficult.

2.   PREMIUMS EARNED AND COMMISSION EXPENSES

Premiums earned increased 45.2% in 1995 (to $11,356,083) as compared to a 5.2%
growth in 1994 (to $7,819,784) as First Re continued its expansion into other
reinsurance lines and finished its second full year of the Oakley operation
(the 1993 results reflected nine months of Oakley).  These increases offset the
loss of revenue from the financial institutions program due to the withdrawal
of VSC as an underwriter of this coverage in the third quarter of 1993. The
financial institutions' program represented less than 0.2% of  total earned
premium in  1995, as compared to 10.5% in 1994 and 54.3% in 1993.

   
Premiums earned for the three months ended March 31, 1996 increased 57% 
($3,610,824 vs. $2,305,776) over 1995. This increase is primarily due to earned
premiums from business produced by the Company's Oakley subsidiary and  is
largely related to an increase in retention of gross premium written from
approximately 44% to 70% of the gross premium, which occurred in the second
quarter of 1995.
    

Gross premiums written increased approximately 7% for the first three months of
1996 when compared to 1995.


   
                                      45
    


   72
   
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (CONTINUED)
    

2.   PREMIUMS EARNED AND COMMISSION EXPENSES(CONTINUED)

The Oakley operation produced professional liability and D&O net written
premiums of approximately  $12,500,000 for 1995, $7,038,954 for 1994 and
$3,256,991 in the last three quarters of 1993.  The increase was due to an
increase in gross written premiums and to a change in  participation of the
underlying risk premium (gross premium) from approximately 37.0%  to 47.0% in
the second quarter of 1994 and to 70.0% in the second quarter of 1995.

   
Commission expense increased 70.3% to $3,042,719 in 1995. The 1995 commissions
paid include contractual contingent commissions of $416,000  on financial
institutions' business for the prior underwriting year results.  The remainder
of the 1995 commission expense increase relates to the increase in premiums
written. 
    

   
The three months ended March 31, 1996 had a commissions expense
increase of approximately 23% ($720,692 vs. $588,228) from the same period in
1995. The 1996 increase in commission expenses is proportional to the increased
premiums earned.  The effective commission rate on premiums earned in 1996 
decreased from 26% to 20% from the comparable period in 1995.  The lower
acquisition cost relates to  the change in retention levels on the Oakley
business at the April 1, 1995 treaty renewal date and the lower acquisition
costs associated with writing more business directly in First Re.
    

   
Commissions paid  relate directly to premiums written as they follow
contractually set rates.  The Oakley premiums have a lower commission rate due
to the use of ceded reinsurance programs.  The average commission rate on
Oakley production is approximately 24.0%, as contrasted to 29.0% on the
discontinued financial institution business.  The Company expects to lower
its commission rate as the Oakley premiums become an even larger proportion of
the total writings. The Company's premium writings for all sources of
business in 1995, 1994 and 1993 were approximately $14,140,000, $8,962,000 and
$7,425,000 respectively.
    

   
The Company believes that in the current environment, a conservative
underwriting philosophy is warranted. The Company, however, will take
advantage of  opportunities which provide a reasonable return. It seeks to make
an underwriting profit on all lines and will withdraw from opportunities that
do not provide a reasonable return.
    

3.   OTHER INCOME

Other income decreased 25.0%  to $556,941 in 1995 from 1994.  Other income
increased 27.5% to $742,546 in 1994 from 1993. The 1995 amount includes
amortization of the excess of acquired net assets over cost related to the
First Re purchase  of $455,000 and the remainder is brokerage income from the
company's financial institution division of its Oakley subsidiary. This
division was terminated in the second quarter of 1995. The 1994 amount includes
amortization of the excess of acquired net assets over cost related to the
First Re purchase  of $466,465  and the remainder is from management fees
related to First Re Management Company, Inc. activities and brokerage income
from the Oakley operation.

4.   LOSSES AND LOSS ADJUSTMENT EXPENSES

Loss and loss adjustment expenses incurred in 1995 were $4,843,484.  This is
$2,230,090 or 85.3% greater than 1994.   The year 1994 losses incurred were
$2,310,268 or 46.9%  less than in 1993.  These changes vary in direct relation
to the volume of business underwritten for the subject year, the type of
business written, and the development of actual claims incurred for both the
subject year and re-estimations of prior year claims.

The incurred relationship between paid losses and reserves in the current and
prior periods is explained in Note K to the financial statements.

   
Favorable development in underlying claim settlements on the VSC financial
institutions' business created a favorable re-estimation of liabilities related
to claims that had been charged to prior year income statements.  The reduction
in estimated ultimate losses on this and other non renewed programs for the
underwriting years 1988-1990 recorded in the 1995 income statement was
approximately $3,469,000.   For 1994 these coverages represented 96.7% or
approximately $2,585,000 of the incurred claims and 36.3% or $1,771,442 for
1993.  The Company continues to monitor these claims carefully and continually
re-estimates its ultimate losses based on evaluation of each underlying case
and advice from outside counsel and ceding companies' actuaries.  The
Company believes its reserves are adequate to cover the remaining exposures
in its financial institutions' business.
    

   
                                      46
    
   73

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

4.   LOSSES AND LOSS ADJUSTMENT EXPENSES(CONTINUED)

   
The other reinsurance had incurred losses of approximately $1,167,000 in 1995
as compared to approximately $500,800 in 1994 and $2,022,000 in 1993.   The
1994 losses reflected favorable re-estimations of approximately $1,100,000
related to property exposures on expired reinsurance contracts. The Company
records these reserves at  values reported by the ceding companies plus 
estimates for additional development.
    

   
Incurred losses and loss adjustment expenses for the quarter ended March 31,
1996 were $1,946,108, a 137% increase over the three month period ended March
31, 1995. The increase in premium earnings  caused a increase in losses
incurred. The three months ended March 31, 1996 reflected a loss ratio of 54% as
compared to 36% in 1995.  Favorable liability re-estimations of loss reserves on
First Re's reinsurance assumed contracts issued prior to 1993 provided
approximately $800,000 of reduction in incurred losses for the period. 
    

Oakley loss estimates are recorded using a combination of the prior
underwriting history, industry experience and management judgment. Oakley
losses were $7,145,864 in 1995, $4,705,129 in 1994 and $1,052,453 in 1993.  The
estimated ultimate losses are approximately 80.9% of the Oakley inception to
date earned premiums.  The increase in the estimated ultimate losses on these
classes were due to the increase in premium revenues and its' related exposure.

Total losses incurred are shown in aggregate terms in the consolidated
statements of income in the financial statements. Losses are such that First Re
is not required to record premium deficiency reserves.

   
For income tax purposes, the liability for unpaid losses and loss adjustment
expenses is discounted to values less than those reported for accounting
purposes.  The effect of the discounting is to increase the amount of taxable
income and current income tax liability. The tax based adjustments are more
fully explained in Notes A and D to the consolidated financial statements of
the Company for the year ended December 31, 1995.
    

5.   OTHER OPERATING AND MANAGEMENT EXPENSES

   
A portion of the expenses of the Company are fixed and do not vary directly
in relation to the volume of operating activity.
    

The operating and management expenses increased 6.2 % to $3,683,860 in 1995 
from 1994. The increase in general expenses relates to the increase in
premium revenues and the related expenses on Oakley business as compared to
other reinsurance that had been written by First Re.  The operating and
management expenses increased 20.2 % to $3,467,801 in 1994 from 1993. This was
due to the full year of costs involving Oakley, which required more staff and
the corresponding expenses including additional office space.

   
Other operating and management expenses increased 10% for the three months
ending March 31, 1996 ($936,588 vs. $850,955) when compared to the same
periods of 1995.  The increase relates to expenses incurred with the higher
levels of premium production and professional fees incurred in resolving
various acquisition issues.
    

   
The Company continues to identify and initiate expense saving strategies as
it becomes more efficient in operating its Oakley subsidiary and managing its
run-off liabilities.
    

6.   TAXES

   
The Company incurred taxes of $1,265,544, $803,748, and $68,160 for the
years ended December 31, 1995, 1994 and 1993 respectively on net income before
taxes and cumulative effect of changes in accounting principles.  The increase
in the tax provision  from 1994 to 1995 is primarily due to the favorable
re-estimations of loss reserves as described more fully in Paragraph 4 above.
This contributed a higher proportion of fully taxable income to the total
income.
    

The effective tax rate was  22.7%, 17.7% and 2.4% for 1995, 1994 and 1993
respectively.  The increase from 1993 to 1994 was primarily due to the full
recognition of the capital loss carry forward in 1993 due to the adoption of
FASB 109.  The increase in the rate from 1994 to 1995 is the result of a lower
proportion of tax advantaged investment income to the total investment income.

   
The three months ended March 31, 1996 reflected a 28% effective tax rate as
compared to a 21% tax rate for the 1995 period.  This increase is due to a
higher proportion of fully taxed realized capital gains in the total revenue.
    

7.   REGULATORY ENVIRONMENT

The reinsurance (and insurance) industry is continually being scrutinized by
the Executive and Legislative branches of government, as well as by other
regulatory agencies for dividend paying ability and solvency.

Current statutes require prior approval by the Connecticut Insurance
Commissioner for any dividend distributions during a twelve-month period that
are in excess of the greater of (a) 10% of an insurer's surplus, or (b) net
income measured as of the preceding December 31.  This will not have any
material effect on First Re's dividend paying ability.

   
The NAIC has established a new set of measurements for risk based capital
("RBC") requirements on 1994 financial statements.  The tests correlate the
risk and uncertainty of the underwriting exposure with the quality of the
assets.  Based on the RBC formulas adopted by the NAIC, capital of First Re
exceeded the required levels of capital.  The Company does not foresee any
negative results of this requirement.
    

   
The Company will continue to monitor  developments and respond as necessary
to the changing environment.  Without an appropriate response, actions of
regulatory authorities could adversely affect the operations of the Company.
    


   
                                     47
    


   74

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

7.   REGULATORY ENVIRONMENT(CONTINUED)

   
The NAIC is currently conducting a project to codify statutory accounting
principles.  The codification is not expected to be final until 1997.  At this
time the impact on the financial statements of the Company cannot be
determined.
    

   

    

   
                                      48

    

   75
   
                         INDEX TO FINANCIAL STATEMENTS


                                                                 
Independent Auditor's Report......................................  PG. F-2

Consolidated Balance Sheets - December 31, 1995 and 1994..........  PG. F-3

Consolidated Statements of Income - Years ended
December 31, 1995, 1994 and 1993..................................  PG. F-4

Consolidated Statements of Stockholders' Equity - Years ended
December 31, 1995, 1994 and 1993..................................  PG. F-5

Consolidated Statements of Cash Flows - Years ended
December 31, 1995, 1994 and 1993..................................  PG. F-6

Notes to Consolidated Financial Statements........................  PG. F-7-20

Consolidated Interim Financial Statements (Unaudited).............  PG. F-21-24


    

   
                                      F-1
    


   76



[Coopers & Lybrand LOGO]


                       REPORT OF INDEPENDENT ACCOUNTANTS



The Board of Directors
     Financial Institutions Insurance Group, Ltd.:

We have audited the consolidated balance sheets of Financial Institutions
Insurance Group, Ltd. as of December 31, 1995 and 1994, and the related
consolidated statements of income, stockholders' equity and cash flows for each
of the three years in the period ended December 31, 1995 and the financial
statement schedules of Financial Institutions Insurance Group, Ltd. listed in
Item 14 (a) of this Form 10-K.  These consolidated financial statements and
financial statement schedules are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these consolidated
financial statements and financial statement schedules based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Financial Institutions Insurance Group, Ltd.  as of December 31, 1995 and 1994,
and the consolidated results of their operations and their cash flows for each
of the three years in the period ended December 31, 1995 in conformity with
generally accepted accounting principles.  In addition, in our opinion, the
financial statement schedules referred to above, when considered in relation to
the basic consolidated financial statements taken as a whole, present fairly,
in all material respects, the information required to be included therein.

As discussed in Note A to the consolidated financial statements, the Company
changed its method of accounting for income taxes and accounting and reporting
for debt and equity securities in 1993.

Hartford, Connecticut
March 28, 1996


   
                                                COOPERS & LYBRAND L.L.P.
    

   

                                      F-2


    

   77
FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
CONSOLIDATED BALANCE SHEETS
- -------------------------------------------------------------------------------



                                                                                                               DECEMBER 31,
                                                                                                       ---------------------------
                                                                                                          1995            1994
                                                                                                       -----------     -----------
                                                                                                                 
ASSETS

INVESTMENTS
  Fixed maturities held for sale at market . . . . . . . . . . . . . . . . . . . . . . . . . . .       $58,834,592     $52,283,318
  Non-redeemable preferred equities at market  . . . . . . . . . . . . . . . . . . . . . . . . .         6,091,931       5,785,356
  Common stocks at market  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         4,148,237       2,493,450
  Short-term investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         6,110,072       4,673,778
                                                                                                       -----------     -----------
        TOTAL INVESTMENTS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        75,184,832      65,235,902
                                                                                        
OTHER ASSETS

  Cash and equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         3,782,536       3,251,227
  Restricted cash  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         2,601,312       2,831,922
  Premiums receivable  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         3,101,867       2,934,056
  Reinsurance recoverable on losses paid . . . . . . . . . . . . . . . . . . . . . . . . . . . .           347,620         330,210
  Reinsurance recoverable on unpaid losses . . . . . . . . . . . . . . . . . . . . . . . . . . .         4,181,349       6,424,110
  Accrued investment income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           757,395         594,748
  Deferred acquisition costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,583,607         974,751
  Current federal income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           271,298          --
  Deferred federal income taxes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,082,569       2,330,000
  Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,305,888       1,221,606
                                                                                                       -----------     -----------
        TOTAL OTHER ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        19,015,441      20,892,630
                                                                                                       -----------     -----------
        TOTAL ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       $94,200,273     $86,128,532
                                                                                                       ===========     ===========


LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
  Reserves for unpaid losses and loss adjustment expenses  . . . . . . . . . . . . . . . . . . .       $32,455,874     $32,967,809
  Unearned premium reserves  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         8,146,302       5,244,747
  Accrued liabilities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         3,874,970       4,322,792
  Funds withheld from reinsurers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         2,601,312       2,831,922
  Current federal income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            --             363,051
  Excess of acquired net assets over cost  . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,158,693       1,614,555
                                                                                                       -----------     -----------
        TOTAL LIABILITIES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        48,237,151      47,344,876

STOCKHOLDERS' EQUITY
  Preferred stock, $1,000 par value, 75,000 shares authorized; no shares issued
    and outstanding  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       $    --         $    --
  Common stock, $1 par value, 6,000,000 shares authorized; 3,901,211 shares issued . . . . . . .         3,901,211       2,923,404
  Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        43,201,779      29,534,302
  Treasury stock, at cost (1995 - 707,300 shares; 1994 - 746,700 shares) . . . . . . . . . . . .        (6,471,628)     (7,016,554)
  Unrealized investment gains (losses), net of taxes . . . . . . . . . . . . . . . . . . . . . .         1,542,730      (1,562,822)
  Retained earnings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         3,789,030      14,905,326
                                                                                                       -----------     -----------
        TOTAL STOCKHOLDERS' EQUITY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        45,963,122      38,783,656
                                                                                                       -----------     -----------
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY . . . . . . . . . . . . . . . . . . . . . . .       $94,200,273     $86,128,532
                                                                                                       ===========     ===========



The accompanying notes are an integral part of these financial statements.




   
                                      F-3


    

   78
p
FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
CONSOLIDATED STATEMENTS OF INCOME



                                                                                               Year ended December 31,
                                                                                   -------------------------------------------
                                                                                      1995             1994           1993
                                                                                   -----------      -----------    -----------
                                                                                                         
REVENUE
 Premiums earned................................................................   $11,356,083      $ 7,819,784    $ 7,433,716
 Net investment income..........................................................     4,050,602        3,277,864      3,470,202
 Net realized gains on investments..............................................     1,193,780          570,231      1,275,142
 Other income...................................................................       556,941          742,546        582,465
                                                                                   -----------      -----------    -----------
  TOTAL REVENUE.................................................................    17,157,406       12,410,425     12,761,525

LOSSES AND EXPENSES
 Losses and loss adjustment expenses............................................     4,843,484        2,613,394      4,923,662
 Commission expenses............................................................     3,042,719        1,786,664      1,864,320
 Other operating and management expenses........................................     3,683,860        3,467,801      2,885,953
                                                                                   -----------      -----------    -----------
  TOTAL LOSSES AND EXPENSES.....................................................    11,570,063        7,867,859      9,673,935

INCOME BEFORE INCOME TAXES AND CUMULATIVE EFFECT OF CHANGE IN
  ACCOUNTING PRINCIPLE..........................................................     5,587,343        4,542,566      3,087,590

 Provision for income taxes.....................................................     1,265,544          803,748         68,160
                                                                                   -----------      -----------    -----------
Income before cumulative effect of change in accounting principle...............     4,321,799        3,738,818      3,019,430
 Cumulative effect of change in accounting for income taxes.....................           -                -          192,515
                                                                                   -----------      -----------    -----------
NET INCOME......................................................................   $ 4,321,799      $ 3,738,818    $ 3,211,945
                                                                                   ===========      ===========    ===========
PER SHARE DATA
 Income before cumulative effect of change in accounting principle..............   $      1.30      $      1.13    $      0.93
 Cumulative effect of change in accounting for income taxes.....................           -                -             0.06
                                                                                   -----------      -----------    -----------
NET INCOME PER SHARE............................................................   $      1.30      $      1.13    $      0.99
                                                                                   ===========      ===========    ===========

Weighted average number of shares outstandings after the 20% stock
 dividend declared June 7, 1995 and December 6, 1995                                 3,334,444        3,316,464      3,237,559
                                                                                   ===========      ===========    ===========




The accompanying notes are an integral part of these financial statements.


    
                                      F-4


    

   79


FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY 





                             COMMON STOCK           TREASURY STOCK          ADDITIONAL                                    TOTAL
                        -------------------------------------------------    PAID-IN       UNREALIZED     RETAINED     STOCKHOLDERS'
                          SHARES      AMOUNT      SHARES       AMOUNT        CAPITAL       GAIN/(LOSS)    EARNINGS        EQUITY
- -------------------------------------------------------------------------   -----------    -----------    --------     -------------
                                                                                                
Balance at December 
 31, 1992 ............  1,461,702    $1,461,702   388,150    $(7,332,925)   $30,948,605    $   668,386   $ 9,072,090    $34,817,858

Treasury shares issued
 to officers and 
 directors ...........      --            --       (8,000)       171,000         13,000          --           --            184,000
Dividends on common
 stock declared ......      --            --         --           --            --               --         (529,625)      (529,625)
Stock Split 
 declared ............  1,461,702     1,461,702   380,150         --         (1,461,702)         --           --              --
Unrealized investment
 losses, net of 
 taxes ...............      --            --         --           --            --            (112,219)       --           (112,219)
Net income ...........      --            --         --           --            --               --        3,211,945      3,211,945
                        ---------    ----------   -------    -----------    -----------    -----------   -----------    -----------
Balance at December
 31, 1993 ............  2,923,404    $2,923,404   760,300    $(7,161,925)   $29,499,903    $   556,167   $11,754,410    $37,571,959
                        =========    ==========   =======    ===========    ===========    ===========   ===========    ===========


Treasury shares issued
 to officers and 
 directors ...........      --            --      (13,600)       145,371         34,399          --           --            179,770
Dividends on common
 stock declared ......      --            --         --           --            --               --         (587,902)      (587,902)
Unrealized investment
 losses, net of 
 taxes ...............      --            --         --           --            --          (2,118,989)       --         (2,118,989)
Net income ...........      --            --         --           --            --               --        3,738,818      3,738,818
                        ---------    ----------   -------    -----------    -----------    -----------   -----------    -----------
Balance at December
 31, 1994 ............  2,923,404    $2,923,404   746,700    $(7,016,554)   $29,534,302    $(1,562,822)  $14,905,326    $38,783,656
                        =========    ==========   =======    ===========    ===========    ===========   ===========    ===========


Treasury shares issued
 to officers and 
 directors ...........      --            --      (15,800)       168,902         83,098          --           --            252,000
Stock options 
 exercised ...........      --            --      (23,600)       252,274       (131,520)         --           --            120,754
Shareholder loan
 received ............      --            --         --          123,750         26,250          --           --            150,000
Dividends on common
 stock declared ......    977,807       977,807      --           --         13,689,649          --      (15,438,095)      (770,639)
Unrealized investment
 gains, net of 
 taxes ...............      --            --         --           --            --           3,105,552        --          3,105,552
Net income ...........      --            --         --           --            --               --        4,321,799      4,321,799
                        ---------    ----------   -------    -----------    -----------    -----------   -----------    -----------
Balance at December
 31, 1995 ............  3,901,211    $3,901,211   707,300    $(6,471,628)   $43,201,779    $ 1,542,730   $ 3,789,030    $45,963,122
                        =========    ==========   =======    ===========    ===========    ===========   ===========    ===========



The accompanying notes are an integral part of these financial statements.

   
                                      F-5
    

   80
FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                             YEAR ENDED DECEMBER 31,
                                                                              -------------------------------------------------
                                                                                  1995               1994              1993
                                                                              ------------        -----------        ----------

                                                                                                            
OPERATING ACTIVITIES
  Net Income..............................................................     $ 4,321,799         $ 3,738,818       $ 3,211,945
  Adjustments to reconcile net income to net cash provided
    by operating activities (net of effects of acquisitions)
  Fixed maturities held for trading, net..................................              --                  --       (16,727,247)
  Increase in premiums receivable.........................................        (167,811)         (1,430,215)         (886,819)
  (Increase) Decrease in reinsurance recoverable on paid loss.............         (17,410)              8,627           (32,040) 
  Increase in funds on deposit with reinsured companies...................              --                  --        14,101,348
  (Increase) Decrease in accrued investment income........................        (162,647)            147,317          (224,335)  
  Amortization of deferred acquisition costs..............................        (608,856)           (301,415)          172,032
  Decrease in current federal income taxes................................        (634,349)           (127,446)         (228,842)
  Amortization of excess of acquired net assets over cost.................        (455,862)           (466,138)         (477,465)
  Increase (Decrease) in deferred federal income taxes....................        (100,107)            239,193          (395,514)
  Net amortization of premium on investments..............................         110,454             336,872           361,623 
  Gain on dispositions of investments.....................................      (1,193,780)           (531,680)       (1,275,142)
  Gain on sale of subsidiary..............................................              --             (50,000)               --
  Increase in other assets and accrued liabilities........................        (598,794)            607,932         1,877,288
  Increase (Decrease) in unearned premium reserves........................       2,901,555           1,142,625            (7,904)
  Increase (Decrease) in reserves for unpaid losses and loss adjustment
     expenses.............................................................       1,730,826            (560,707)        1,361,415
  Issuance of common stock as compensation................................         243,000             179,770           184,000
                                                                               -----------        ------------       -----------
   NET CASH PROVIDED BY OPERATING ACTIVITIES..............................       5,368,018           2,933,553         1,014,343

INVESTING ACTIVITIES
  Proceeds on the sale of subsidiary......................................              --           1,575,241                --
  Short term investments, sales net.......................................      (1,437,064)         (3,126,644)        1,449,199
  Purchases of investments
    Fixed maturities held for sale........................................     (41,077,681)        (33,567,488)               --
    Fixed maturities held for investment..................................              --                  --        (5,692,142)
    Non-redeemable preferred equities.....................................      (4,256,203)         (4,011,746)       (4,045,318)
    Common stocks.........................................................      (5,155,652)         (5,787,122)       
  Proceeds on sales of investments
    Fixed maturities held for sale........................................      39,071,486          21,866,175                --
    Fixed maturities held for investment..................................              --                  --         2,719,755 
    Non-redeemable preferred equities.....................................       3,897,707             947,093         1,631,743
    Common stocks.........................................................       4,508,907           3,659,271         
  Proceeds on maturities of investments...................................          35,000          14,464,000         7,202,776
                                                                               -----------        ------------       -----------
    NET CASH PROVIDED BY (USED IN) IN INVESTING ACTIVITIES................      (4,413,500)         (3,981,220)        3,266,013 

FINANCING ACTIVITIES
  Shareholder loans received..............................................         150,000                  --                --
  Stock options exercised.................................................         120,754                  --                --
  Payment of cash dividends...............................................        (693,963)           (564,822)         (517,825)
                                                                               -----------        ------------       -----------
   NET CASH USED IN FINANCING ACTIVITIES..................................        (423,209)           (564,822)         (517,825)

Increase (Decrease) in cash...............................................         531,309          (1,612,489)        3,762,531
   CASH AND EQUIVALENTS AT BEGINNING OF YEAR..............................       3,251,227           4,863,716         1,101,185
                                                                               -----------        ------------       -----------
CASH AND EQUIVALENTS AT END OF YEAR.......................................      $3,782,536          $3,251,227        $4,863,716
                                                                               ===========        ============       ===========


The accompanying notes are an integral part of these financial statements.

   
                                      F-6
    

   81

FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE A - SIGNIFICANT ACCOUNTING POLICIES

THE REGISTRANT

Financial Institutions Insurance Group, Ltd. ("the Registrant") is an insurance
holding company, which through its subsidiaries underwrites insurance and
reinsurance.  The principal lines of business include professional liability,
directors and officers liability, fidelity, property catastrophe reinsurance
and other lines of property and casualty reinsurance.

The Registrant conducts its business by owning and operating an insurance
company and underwriting insurance and reinsurance assumptions through two
wholly owned underwriting agencies.

The First Reinsurance Company of Hartford ("First Re") is the insurance
company. First Re is domiciled in the State of Connecticut and maintains direct
licenses in 20 states.  First Re has reinsurance authorities in an additional
14 states.  A second insurance company, Financial Institutions Insurance Fund,
Incorporated ("FIIF"), was sold at book value plus legal fees in the third
quarter of 1994, after all of the liabilities and the net unrestricted assets
were transferred to First Re during 1993 and 1994.

The Registrant's primary business from its inception in 1986 through July 1,
1993 was reinsurance of  Directors and Officers liability and Blanket Bond
coverage for banks and savings institutions that were insured by an
unaffiliated insurer, Virginia Surety Company ("VSC").  These reinsurance
contracts were assumed by FIIF.

On August 23, 1991, FIIF completed the acquisition of all the outstanding
common stock of JBR Holdings, Inc. ("JBR") and its wholly-owned subsidiary, The
First Reinsurance Company of Hartford.  JBR's only operation is as the holding
company for First Re.

First Re had stopped writing new business in April 1990, was running-off its
discontinued underwriting operations and commuting, where possible, its
underwriting liabilities since that time.  The run-off of this book of business
has continued since the acquisition and has been combined with the Registrant's
primary business.  Liabilities on contracts issued prior to November, 1987 were
assumed by the former owners of  First Re.

In 1992 the Registrant formed an underwriting management company, First Re
Management Company "FRM" and began to write reinsurance through the reinsurance
intermediary market.  FRM typically assumed for First Re  5.0% or less of a
company's reinsurance exposure on terms set by the reinsurance market.   The
premiums are typically related to property catastrophe coverages, professional
liability and other liability coverages.

On April 1, 1993, the Registrant acquired the renewal rights from VSC for a
book of professional liability and non-financial institutions directors and
officers liability insurance and further entered into a management agreement
pursuant to which the Registrant will perform underwriting and administrative
services with respect to such business.  The Registrant  organized a
wholly-owned subsidiary, Oakley Underwriting Agency, Inc. ("Oakley"), to act as
an underwriting management company and hired staff involved with this program
from VSC to underwrite these lines of business.   First Re assumes, as
reinsurance, a portion of the premiums and liabilities from these programs.
First Re also issues direct insurance policies in Oakley and reinsures them
with non-affiliated reinsurers.

Nearly all of the premiums written by the Registrant are produced by Oakley.
Should changes be made to the Oakley program, the revenues of the Registrant
could change significantly.  In addition, the Registrant writes reinsurance for
catastrophe coverage.  The Registrant believes its portfolio is
well-diversified so that any catastrophic event would not have a material
impact on its financial position.

   
                                      F-7
    

   82
FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE A - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
BASIS OF PRESENTATION

The accompanying consolidated financial statements have been prepared in
conformity with generally accepted accounting principles and include the
accounts, after inter-company eliminations, of the Registrant and its
subsidiaries, JBR, First Re, FIIF (through September 21,  1994), FRM, Oakley,
and F/I Insurance Agency("F/I Agency"), Incorporated  (collectively "the
Registrant").

RECOGNITION OF EARNED PREMIUM AND RELATED ACQUISITION COSTS

Premiums are recognized as revenue over the term of the related reinsurance
contracts or policies and are net of deductions for retrocessions to other
reinsurers.  Unearned premium reserves are established for the unexpired
portion of policy premiums.

Acquisition costs, which consist primarily of commissions, are deferred and
amortized pro rata over the contract periods in which the related premiums are
earned.  Future investment income attributable to related premiums is taken
into account in measuring the carrying value of this asset.  All other
acquisition expenses are charged to operations as incurred.

CEDED REINSURANCE

Ceded reinsurance premiums, commissions, expense reimbursements, and reserves
related to ceded reinsurance business are accounted for on a basis consistent
with that used in accounting for the assumed business.  Premiums ceded to other
companies have been reported as a reduction of premium income.  Loss and loss
adjustment expense payments ceded to other companies have been reported as a
reduction of those items.  A provision for doubtful or uncollectable
reinsurance ceded of approximately $171,000 is recorded net of ceded
reinsurance recoverable.

INCOME TAXES

The provision for federal and state income taxes gives effect to permanent
differences between income before taxes and taxable income.  Deferred income
taxes are provided for certain transactions which are reported in different
periods for financial reporting than for income tax purposes.  The deferred
federal income tax asset is recognized to the extent that future realization of
the tax benefit is more likely than not, with a valuation allowance for the
portion that is not likely to be realized.

Statement of Financial Accounting Standards ("SFAS") No. 109, "Accounting for
Income Taxes" was adopted by the Registrant during the first quarter of 1993
retroactive to January 1,  1993.  SFAS No. 109 establishes an asset and
liability approach for financial reporting of income taxes. The adoption of
SFAS No. 109 resulted in a one time increase to earnings of $192,515 or $0.08
per share, in the first quarter of 1993.  This increase in earnings was
principally due to the recognition of a portion of previously unrecognized
deferred tax assets.

EXCESS OF ACQUIRED NET ASSETS OVER COST

The excess of acquired net assets over cost relating to the acquisition of
First Re during 1991, is being amortized on a straight-line basis over a seven
year period, which is the estimated time period over which the purchased
liabilities will be settled.  The amortization is recorded as other income in
the consolidated statement of income.

   
                                      F-8
    

   83

FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE A - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

INVESTMENTS

At December 31, 1993, the Registrant adopted SFAS No. 115, "Accounting for
Certain Investments in Debt and Equity Securities."  The Registrant classified
its entire portfolio of fixed maturities and equity securities as available for
sale and reported them at market value.  The unrealized gain or loss on the
securities is recorded directly to stockholders' equity, less the applicable
capital gains tax.  The adoption of  SFAS No. 115 had an immaterial effect on
the unrealized capital gains of the Registrant, because most of the portfolio
had been marked to market prior to December 31, 1993 as part of the trading
portfolio. During 1993, before the adoption of SFAS No. 115, the Registrant's
fixed maturities portfolio was segregated into two classifications: securities
held for trading and securities held for investment.  All securities held for
trading were previously reported at estimated market values, whereas the
securities held for investment were reported at amortized cost.

Non-redeemable preferred equities are carried at estimated market value in 1995
and 1994.  The Registrant reports short-term investments at amortized cost,
which approximates current market value. Realized gains and losses on
investments are determined on the basis of specific identification. The
Registrant classifies its portfolio as available for sale, as it has the
ability but not the intent to hold these securities to maturity.

LOSS AND LOSS ADJUSTMENT EXPENSE RESERVES

As most of the Registrant's business is written on a claims-made form of
coverage, the liability for unpaid losses and loss adjustment expenses consists
of an aggregation of the estimated liability for incurred losses and loss
adjustment expenses on claims that are known to the Registrant as of the
reporting date and an aggregate estimate of the liability for losses and loss
adjustment expenses incurred, but not reported to the Registrant, as of the
same date. Although such reserves are based on estimates, management believes
that the recorded reserves for loss and loss adjustment expenses are adequate
in the aggregate to cover the ultimate resolution of reported and incurred but
not reported claims.  These estimates are continually reviewed, and any
required adjustments are reflected in current operations.

The Registrant's estimates are developed from its own experience using
independent actuarial analysis and advice from its ceding reinsurers.
Additionally, the Registrant uses available industry information on similar
lines of insurance coverage to establish its reserves.  The Registrant believes
that the combined liability reflected in the accompanying consolidated
financial statements is a reasonable estimate of unpaid losses and loss
adjustment expenses (See Note K).

STATEMENTS OF CASH FLOWS

Cash equivalents include short term, highly liquid investments that are readily
convertible to known amounts of cash.

Due to the nature of the Registrant's operations, none of the short-term
investments are considered to be cash equivalents for purposes of the
statements of cash flows.  Restricted cash is also not considered to be cash
for the statements of cash flows, as such cash is not available for general
corporate purposes.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.  Certain balances in the
prior years' financial statements have been reclassified to conform to current
presentation.

   
                                      F-9
    

   84

FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE B - INVESTMENTS AND INVESTMENT INCOME

Effective December 31, 1993, the Registrant adopted SFAS No. 115, "Accounting
for Certain Investments in Debt and Equity Securities."  The Registrant
classified its entire portfolio of fixed maturities and equity securities as
available for sale and reported them at market value.  During 1993, before the
adoption of SFAS No. 115, the Registrant's portfolio was segregated into two
classifications:  securities held for trading and securities held for
investment.  All securities held for trading were previously reported at
estimated market values, whereas the securities held for investment were
reported at amortized cost.  The investment portfolio consisted of securities
for which the Registrant had the intention and ability to hold until maturity.
The trading portfolio arose primarily because investment assets exceed the
amounts needed to match against liabilities, and because the Registrant
intended to generate realized gains so the tax benefits of capital loss carry
forwards obtained through the purchase of JBR could be realized.

Realized investment gains and losses for the years ended December 31, 1995,
1994 and 1993 are summarized as follows:



                                           1995          1994           1993     
                                         ---------     ---------      ---------  
                                                          
Fixed maturities held for sale                                                     
                   Realized Gains       $ 1,178,480  $    258,644  $            -  
                   Realized Losses         (408,145)     (283,432)              -  
Fixed maturities held for trading                                                  
                   Realized Gains                 -             -       1,030,003  
                   Realized Losses                -             -        (108,705)  
Fixed maturities held for investment                                               
                   Realized Gains                 -             -         122,664  
                   Realized Losses                -             -                  
Nonredeemable preferred equities                                                   
                   Realized Gains           265,626       233,542         231,180  
                   Realized Losses          (52,954)     (123,748)                 
Common Stocks                                                                      
                   Realized Gains           217,819       495,960               -  
                   Realized Losses           (6,311)      (10,735)              -  

Short Term         Realized Losses             (735)            -               -
                                        -----------  ------------  --------------
Net realized Gains on Investments       $ 1,193,780  $    570,231  $    1,275,142  
                                        ===========  ============  ==============


The proceeds from the sale of investments held for sale were $39,071,486 and
$21,866,175 during 1995 and 1994 respectively.

The proceeds from the sale of investment account securities were $2,719,755,
in 1993.

Net purchases and sales activity related to fixed maturities held for trading
are reflected in the operating activities section of the consolidated statement
of cash flows.

   
                                      F-10
    

   85

FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE B INVESTMENTS AND INVESTMENT INCOME (CONTINUED)




     COMPARATIVE NET INVESTMENT INCOME               1995              1994             1993
                                                    ------            ------           ------
                                                                           
Fixed maturities                                   $3,343,499         $3,169,403     $1,767,929
Short term investments                                383,887             14,740         98,555
Non redeemable preferred equities                     466,554            318,461        928,585
Common Stocks                                         104,329             32,207              -
                                                   ----------         ----------     ----------
  Total investment income on investments            4,298,269          3,534,811      2,795,069
  Investment expenses                                 247,667            256,947        158,216
                                                   ----------         ----------     ----------
Net investment income on investments                4,050,602          3,277,864      2,636,853
Funds on deposit                                            -                  -        833,349
                                                   ----------         ----------     ----------
  Net investment income                            $4,050,602         $3,277,864     $3,470,202
                                                   ==========         ==========     ==========


The carrying values of investments held for sale at market value at December
31, 1995 and 1994 are summarized below.



HELD FOR SALE AT MARKET VALUE AT DECEMBER 31, 1995
                                                                                    GROSS            GROSS          ESTIMATED
                                                                AMORTIZED         UNREALIZED       UNREALIZED         MARKET
                      DESCRIPTION                                  COST             GAINS            LOSSES           VALUE
                      -----------                             -------------    --------------    -------------    ---------------
                                                                                                        
Fixed maturity securities:                                                                             
 U.S. Government                                              $   5,147,262    $      130,942    $           -    $     5,278,204
 Foreign                                                          1,925,593           204,349                -          2,129,942
 Municipal Bonds                                                 27,116,990           323,456           10,399         27,430,047
 Corporate                                                       23,123,336         1,153,417          280,355         23,996,399
                                                              -------------    --------------    -------------    ---------------
Total fixed maturity securities as of December 31, 1995       $  57,313,181    $    1,812,164    $     290,754    $    58,834,592
                                                              =============    ==============    =============    ===============
Non-redeemable preferred equities                             $   5,985,937    $      222,019    $     116,025    $     6,091,931
                                                              =============    ==============    =============    ===============
Common stock                                                  $   3,438,930    $      819,706    $     110,399    $     4,148,237
                                                              =============    ==============    =============    ===============


Included in the above, at December 31, 1995, are mortgage backed securities 
with a market value of $12,292,889 and amortized cost of $12,116,499. The gross 
unrealized gains and losses are $183,335 and $6,945 respectively. 

HELD FOR SALE AT MARKET VALUE AT DECEMBER 31, 1994




                                                                                    GROSS            GROSS          ESTIMATED
                                                                AMORTIZED         UNREALIZED       UNREALIZED         MARKET
                      DESCRIPTION                                  COST             GAINS            LOSSES           VALUE
                                                              -------------    --------------    -------------    -------------
                                                                                                        
Fixed maturity securities:
 U.S. Government                                              $   1,457,365     $         380    $      43,108    $   1,414,637
 Foreign                                                          1,151,053            14,199                -        1,165,252
 Municipal Bonds                                                 20,974,787            70,036          696,557       20,348,266
 Corporate                                                       30,325,983            96,188        1,067,008       29,355,163
                                                              -------------    --------------    -------------    -------------
Total fixed maturity securities as of December 31, 1994       $  53,909,188     $     180,803    $   1,806,673    $  52,283,318
                                                              =============     =============    =============    =============
Non-redeemable preferred equities                             $   6,189,589     $         960    $     405,193    $   5,785,356
                                                              =============     =============    =============    =============
Common stock                                                  $   2,578,971     $      69,050    $     154,571    $   2,493,450
                                                              =============     =============    =============    =============



   
                                      F-11
    

   86

FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE B INVESTMENTS AND INVESTMENT INCOME (CONTINUED)

INVESTMENT MATURITIES

The amortized cost and estimated market value of fixed income securities at
December 31, 1995, by contractual maturity are shown below.  Expected
maturities will differ from contractual maturities, because borrowers may have
the right to call or prepay obligations with or without call or prepayment
penalties.




                                                           DECEMBER 31,  1995
                                                AMORTIZED                         MARKET
                                                  COST                            VALUE
                                                                         
Due one year or less                           $ 1,910,939                     $ 1,933,166
Due after one year through five years           25,050,465                      25,562,079
Due after five years through ten years          13,590,682                      14,134,108
Due after ten years                             16,761,095                      17,205,239
                                               -----------                     -----------
Total fixed maturities                         $57,313,181                     $58,834,592
                                               ===========                     ===========


RESTRICTIONS ON SECURITIES AND ASSETS

First Re has certain invested assets on deposit with state insurance regulatory
authorities at December 31, 1995, with an amortized cost of $2,189,091.  These
deposits are required to maintain the licenses and allow the writing of
insurance and reinsurance in those states.  Market value of these securities is
$2,236,000.

Some of First Re's existing contracts require letters of credit in the amount
of the premium paid to be held by the reinsured.  First Re collateralized the
letter of credit with a U.S. treasury bond totaling approximately $351,000 and
has collateralized these with an interest bearing investment of approximately
the same amount.

During 1992, First Re drew down a letter of credit from a reinsurer for
approximately $3,200,000 in response to the reinsurer's financial condition.
The current $2,601,312 balance of restricted cash and funds withheld from
reinsurers represents the projected ultimate reinsurance recoverable due to
First Re based on expected loss development.  On a quarterly basis, the
restricted cash is reduced by the amount of losses paid by the Registrant on
behalf of the reinsurer, and the remaining balance is not available for general
use.

Prior to December 1993, there was an agreement between the principal ceding
companies, VSC and First Re, which called for funds to be held by VSC. During
the fourth quarter of 1993, the Registrant negotiated the release of these
funds by establishing a trust agreement between First Re and VSC.  The trust,
which is the property of First Re, has been funded with securities with a
current estimated market value of approximately $6,606,000 and $13,768,000 for
1995 and 1994 respectively which is included as investments in the consolidated
balance sheet.  Investments must be maintained in the trust until certain
reinsurance assumed obligations are settled.


   
                                      F-12
    

   87

FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE C - INCOME TAXES


A reconciliation of the expected federal income tax on income before tax 
expense using the 34% statutory rate to the provision for income taxes is as 
follows:



                                                           1995               1994             1993
                                                       --------------    --------------    ------------
                                                                                  
Income tax provision at statutory tax rate             $    1,899,696    $    1,544,472    $  1,049,781
Nontaxable investment income                                 (458,809)         (478,055)       (441,047)
Change in the valuation allowance                                   -                 -        (192,675)
Amortization of excess of acquired net assets                             
 over cost                                                   (154,993)         (158,487)       (162,338)
Adjustment to prior year estimate                             (30,110)         (120,000)       (140,692)
Other, net                                                      9,760            15,818         (44,869)
                                                       --------------    --------------    ------------
Provision for income taxes                             $    1,265,544    $      803,748    $     68,160
                                                       ==============    ==============    ============


The net deferred tax asset comprised the tax effects of the temporary 
 differences relating to the following assets and liabilities:



                                                           1995               1994             1993
                                                       --------------    --------------    ------------
                                                                                  
Current tax provision                                  $    1,365,651    $      564,555    $    271,160
Deferred tax (benefit) provision                             (100,107)          239,193        (203,000)
                                                       --------------    --------------    ------------
                                                       $    1,265,544    $      803,748    $     68,160
                                                       ==============    ==============    ============


The net deferred tax asset comprised the tax effects of the temporary 
 differences relating to the following assets and liabilities:



                                                     December 31,              December 31,
                                                   ----------------          ----------------
                                                         1995                      1994
                                                   ----------------          ----------------
                                                                      
Deferred Tax Assets
 Reserves for unpaid losses and loss             
  adjustment expense                               $      1,922,668          $      1,804,972
 Unearned premium reserves                                  477,202                   287,895
 Unrealized investment losses                                     -                   719,314
 Other                                                       15,865                    15,551
                                                   ----------------          ----------------
Total Deferred Tax Assets                                 2,415,735                 2,827,732
Deferred Tax Liabilities
 Unrealized investment gains                               (794,739)                        -
 Deferred acquisition costs                                (538,427)                 (331,415)
                                                   ----------------          ----------------
Total Deferred Tax Liabilities                           (1,333,166)                 (331,415)
Total Net Deferred Tax assets
 Before Valuation Allowance                               1,082,569                 2,496,317
 Valuation allowance for deferred tax assets                      -                  (166,317)
                                                   ----------------          ----------------
Net Deferred Tax Assets                            $      1,082,569          $      2,330,000
                                                   ================          ================
                                                           

The Registrant files a consolidated federal income tax return.  The Registrant
had available a capital loss carryforward of approximately $404,000 as of
January 1, 1994, which resulted from former activities of JBR.  The loss
carryforward is less than the annual limitation prescribed by the Internal
Revenue Code and was fully utilized during 1994.


   
                                      F-13
    

   88


FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE C INCOME TAXES (CONTINUED)

Upon adoption of SFAS No. 109, a valuation allowance of $192,675 was
established to reduce the net deferred tax asset to an amount that, based on
all available evidence, would more likely than not be realized.  During 1993,
this allowance was reduced, allowing full recognition of the deferred tax asset
as there were unrealized gains on investments in the balance sheet against
which the tax deduction giving rise to the asset could be taken.

The valuation allowance established in 1994 is with respect to the tax effect
of the unrealized losses on equity securities.  There was no valuation
allowance established on the tax effect of the fixed maturities in 1994
because, although they were held for sale, management would hold them until
maturity to avoid non-deductible losses.

Actual income tax payments made amounted to approximately $2,000,000, $692,000
and $500,000 in 1995, 1994 and 1993, respectively.

NOTE D - REINSURANCE CEDED

First Re had immaterial amounts of ceded premiums earned and incurred losses
and loss adjustment expenses for the year ended  1993 as related to the
1987-1993 underwriting years.  For the years ended 1995 and 1994, the following
schedule shows the components of First Res' underwriting results.




Premiums Written                         1995              1994
                                        ------            ------
                                               
                        Direct     $    5,744,722    $      829,586
                        Assumed        10,737,730         9,759,699
                        Ceded          (2,342,441)       (1,626,877)
                                   --------------    --------------
Net Premiums Written               $   14,140,011    $    8,962,408
                                   ==============    ==============
Premiums Earned
                        Direct     $    3,054,758    $      238,741
                        Assumed        10,526,138         8,196,920
                        Ceded          (2,224,813)         (615,877)
                                   --------------    --------------
Net Premiums Earned                $   11,356,083    $    7,819,784
                                   ==============    ==============
Losses Incurred
                        Direct     $    2,228,928    $    1,178,632
                        Assumed         1,349,634         1,920,910
                        Ceded           1,264,922          (486,148)
                                   --------------    --------------
Net Losses Incurred                $    4,843,484    $    2,613,394
                                   ==============    ==============


At December 31, 1995,  $4,181,349 represented reinsurance recoverable related
to the reserves.  First Re is liable to pay the claims even if this is not
collected from the reinsurers who are liable under their ceded contracts.  The
ceded contracts allow First Re to collateralize the reinsurance recoverable to
a certain extent with letters of credit and other collateral balances.
Accordingly, First Re has received collateral of approximately $1,441,000 which
came from a formerly affiliated insurance company in the form of a letter of
credit from Citibank of New York. In addition, as discussed in Note B, First Re
has restricted cash of  $2,601,312, which is drawn upon to pay losses on behalf
of a former affiliated reinsurer.

The Registrant released its former affiliated reinsurer of its reinsurance
obligation on February 7, 1996, to reduce handling costs and agreed to release
$1,340,000 of the funds held and retain $1,261,314 of funds.

   
                                      F-14
    
   89



FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE E - DIVIDENDS FROM SUBSIDIARY

The State of Connecticut, under the statutes and regulations that govern the
operations and affairs of insurance companies that are domiciled in the state,
impose a restriction on the amount of dividends that can be paid by First Re to
the Registrant without prior regulatory approval.  The maximum amount of
dividends that may be paid by First Re without prior regulatory approval, is
limited to the greater of 10% of statutory surplus (stockholders' equity
determined on a statutory basis) or 100% of net income for the preceding fiscal
year. There is also a further limitation to earned surplus.  Dividends
exceeding these limitations require regulatory approval. The maximum dividends
that could be paid in 1996 by First Re is equal to 10% of the company's surplus
or $4,226,588.

NOTE F - RECONCILIATION OF NET INCOME AND STOCKHOLDERS' EQUITY

The following reconciles the consolidated statutory net income and
stockholders' equity of FIIG and its subsidiaries, determined in accordance
with accounting practices prescribed or permitted by the Insurance Department
of the State of Connecticut, with such amounts determined in conformity with
generally accepted accounting principles (GAAP):

   
                                      F-15
    

   90

FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE F - RECONCILIATION OF NET INCOME AND STOCKHOLDERS' EQUITY (CONTINUED)



                                              1995                 1994             1993
                                        --------------       --------------    ------------
                                                                      
Statutory net income, as filed          $    3,537,110       $    4,050,035    $  3,264,732
cumulative effect of change in
  accounting for income taxes                        -                    -         192,515
Deferred and other federal
  income taxes                                 103,167             (239,193)        284,207
Contingent commissions                               -                    -        (258,161)
Amortization of excess of
  acquired net assets over cost                455,862              466,139         477,465
Net loss from parent and
  its non-insurance affiliates                (383,185)            (857,580)       (638,635)
Deferred acquisition cost                      608,856              301,415        (172,032)
Other                                              (11)              18,002          61,854
                                        --------------       --------------    ------------
GAAP net income                         $    4,321,799       $    3,738,818    $  3,211,945
                                        ==============       ==============    ============

                                                     December 31,
                                              1995                 1994
                                        --------------       --------------    
                                                                     
Statutory capital and surplus           $   42,265,879       $   40,112,320
add: Deferred and other federal
 income taxes                                1,082,569            2,330,000
Deferred acquisition costs                   1,583,607              974,750
Unrealized investment gains (losses)           817,168           (1,244,360)
GAAP stockholders' equity (deficit)
 of parent and its non-insurance
 Subsidiaries after elimination
 of investment in insurance
 subsidiaries                                  445,471           (1,872,040)
Excess of acquired net assets over
 cost                                       (1,158,693)          (1,614,555)
Penalty of unauthorized reinsurance            128,000              262,502
Statutory non-admitted assets                  416,642                    -
Other                                          382,479             (164,961)
                                        --------------       --------------    
GAAP stockholders' equity               $   45,963,122       $   38,783,656
                                        --------------       --------------    


NOTE G - LEASE COMMITMENTS

In June 1993, the Registrant entered into a lease for office space in Chicago
with an annual rent of approximately $112,000.  The lease is due to terminate
on May 31, 1996. On a month to month basis, the Registrant also leases space in
Avon, Connecticut to service the run-off operation that it assumed in
conjunction with the purchase of JBR and First Re.  The annual cost of this is
approximately $40,000.


   
                                      F-16
    
   91


FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE H - PENSIONS, EMPLOYEE BENEFIT OBLIGATIONS

The Registrant has a 401 (k) retirement savings plan which commenced in 1992.
All employees are eligible to participate in the plan after completing six
months of service.  Participants may make contributions on a pre-tax basis of
up to 15% of annual compensation subject to IRS limitations.  The Registrant
matches 50% of the employee's contribution (up to 6%).  The Registrant's
contributions were approximately $111,000, $120,000, and $95,000 in 1995, 1994
and 1993, respectively.

The Registrant has no other significant pension or other post-retirement
programs in place for the benefit of its employees as of December 31, 1995.

NOTE I - STOCK OPTIONS AND STOCK GRANTS

In October 1995, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 123, "Accounting for Stock-Based Compensation."  SFAS No. 123 is effective
for fiscal years beginning after December 15, 1995.  SFAS No. 123 introduces a
preferable fair value-based method of accounting for stock-based compensation.
SFAS No. 123 encourages, but does not require, companies to recognize
compensation expense for grants of stock, stock options, and other equity
instruments to employees based on the new fair value accounting rules.  The
Company intends to continue applying the existing accounting rules contained in
Accounting Principles Board Opinion No. 25, " Accounting for Stock Issued to
Employees," and disclose net income and earnings per share on a pro forma
basis, based on the new fair value methodology.

Mr. Dore received a loan from the Registrant in 1991 in the amount of $150,000
in order to finance the purchase of 43,200 shares of common stock from the
Registrant at a price of $3.48 per share.  Mr. Dore purchased the 43,200 shares
from the Registrant on January 2, 1991, and executed a Promissory Note in the
amount of $150,000 payable to the Registrant.  The Promissory Note provided
that payment of the amounts due thereunder was secured by the 43,200 shares so
purchased by Mr. Dore.  The principal amount bore interest at a rate equal to
the average yield on five year Treasury obligations, and interest was due and
payable annually.  The $150,000 principal amount plus accrued interest was paid
in full by Mr. Dore in 1995.

The Board of Directors in 1990 approved plans for stock options and stock
grants for certain key officers, directors, and employees.

At December 31, 1995, stock options for an adjusted total of 310,896 shares
were outstanding with exercise prices ranging from $3.13-$10.70 per share.  Of
this total, 180,504 stock options were exercisable. During 1995 there were
23,600 stock options exercised for a total of $120,754.  During 1995, stock
options for an adjusted total of 51,120 shares were granted with market values
$9.20 and $12.32.

In addition, at December 31, 1995, the Registrant had allocated for future
grants a total of 3,600 shares after adjusting for the stock dividend.  The
Registrant granted in 1994 and issued in 1995, 7,200 shares with a market value
of $9.20 and in addition the Registrant granted in 1994 and 1995 7,776 shares
and issued during 1995 15,552 with a  market value of  $12.32 per share.

NOTE J - STOCK SPLIT AND STOCK DIVIDENDS

At the December 10, 1993 Board of Directors' Meeting, the Registrant declared
a split of the common stock to be effected by a distribution on February 24,
1994 of one fully paid and non-assessable share of common stock for each share
of stock outstanding with shareholders of record on January 20, 1994.  The
Registrant submitted to its shareholders at the June 1994 annual meeting a
proposal to increase its authorized shares of stock from 3,000,000 to 6,000,000
which was approved.

At the June 7, 1995 meeting of the Board of Directors, a 20% stock dividend was
declared payable on August 24, 1995 to stockholders of record on July 27, 1995.
At the December 6, 1995 board meeting, the Registrant declared another 20%
stock dividend payable February 22, 1996 to stockholders of record on January
25, 1996.  Information set forth herein has been adjusted to reflect the stock
split and dividends.

   
                                      F-17
    

   92

FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE K - REINSURANCE RISK

When a reinsured company reports a claim, the Registrant establishes a reserve
equal to that report. It also evaluates the circumstance of that claim based on
the judgment of management and reserving practices for the type of business, it
establishes additional case reserves sufficient to settle the estimated
ultimate liability given the current information.  In many cases, several years
may elapse between the reporting of a claim and its final settlement.  These
estimates are difficult to quantify, as the outcome may depend on multi-party
litigation and other factors not readily predictable.

The Federal Deposit Insurance Corporation the success of to The Resolution Trust
Corporation can be a party to claims in the discontinued financial institution
business which tends to lengthen the claims settlement period.  The other
reinsurance  exposures typically would involve  property catastrophe events
which tend to be more easily quantified, as the claims would likely be notified
quickly, and they do not usually involve litigation.

The Registrant, with the help of consulting actuaries and the advice from its
reinsured companies, establishes incurred but not reported "IBNR" reserves in
addition to the reserves reported by the reinsureds.  These reserves are
estimates based on company and industry data that estimate claims that may
occur against the policy coverage. Reserves are estimates involving actuarial
and statistical projections of the ultimate settlement and administration of
claims, based on facts and circumstances then known, predictions of future
events, estimates of future trends in severity and other variable factors such
as new concepts of liability.  Future revisions of the estimated claims
liability have occurred and are likely to continue to occur.  These revisions
are recorded on the statement of income in the period in which they occur.  The
following table displays the effect of those revisions for 1995, 1994, and
1993.



                                                                      DECEMBER 31,
                                                                     (000 omitted)
                                                           1995          1994          1993
                                                          -------       -------       -------
                                                                            
Balance at January 1                                    $   32,968    $   33,502     $  33,179
Less reinsurance recoverables                                6,424         6,398         7,436
                                                        ----------    ----------     ---------
Net reserves for unpaid losses and loss adjustment
  expenses beginning of period                              26,544        27,104        25,743
Incurred losses and loss adjustment expense:
Provision of losses of the current period                    9,726         6,166         6,572
Provision (savings) for losses of prior period              (4,883)       (3,553)       (1,648)
                                                        ----------    ----------     ---------
Total incurred losses and loss adjustment expenses           4,843         2,613         4,924
Payments:
Loss of the current period                                     668           687           153
Losses and loss adjustment expenses attributable
  to losses of prior periods                                 2,444         2,486         3,410
                                                        ----------    ----------     ---------
Total payments                                               3,112         3,173         3,563
                                                        ----------    ----------     ---------
Net reserves for unpaid losses and loss adjustment
  expenses, end of period                                   28,275        26,544        27,104
Reinsurance recoverable on unpaid losses                     4,181         6,424         6,398
                                                        ----------    ----------     ---------
Gross reserves for unpaid losses and loss adjustment
  expenses per the Balance Sheet                        $   32,456    $   32,968     $  33,502
                                                        ==========    ==========     =========


   
                                      F-18
    
   93

FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE K - REINSURANCE RISK (CONTINUED)

Included in the table on the prior page are reserves with respect to contracts
on programs no longer renewed.  While this business is not a separate segment
or operation, the loss behavior patterns are unique.  While no premium is
currently being earned on these programs, the continual adjustment of reserves
on this business is charged to current operations and has had a material effect
on net income.  The following table displays the changes in those reserves in
1995 and 1994:




                                                  DECEMBER 31,
                                                 (000 OMITTED)
                                               1995          1994
                                            ----------    ----------
                                                         
Total net reserves, beginning of year . . . $   26,544    $   27,104
Net reserves on renewed business  . . . . .      7,687         3,526
                                            ----------    ----------
Net reserves on non-renewed business,       
 beginning of year  . . . . . . . . . . . .     18,857        23,578
Provision (savings) on losses . . . . . . .     (3,469)       (2,585)
Payments  . . . . . . . . . . . . . . . . .     (1,398)       (2,136)
                                            ----------    ----------
Net reserves on non-renewed business,       
  end of year . . . . . . . . . . . . . . .     13,990        18,857
Net reserves on renewed business  . . . . .     14,285         7,687
                                            ----------    ----------
Total net reserves, end of year . . . . . . $   28,275    $   26,544
                                            ==========    ==========


NOTE L - SUBSEQUENT EVENTS

On February 19, 1996 the Registrants entered into a letter agreement to be
sold to a new company to be formed by Castle Harlan Partners II and John Dore,
the President of the Registrant.  This event will not have a material effect on
the affairs of the Registrant.


   
                                      F-19
    

   94
   
FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
    

   


                                                                                              AS OF            AS OF
                                                                                            MARCH 31,      DECEMBER 31,
                                                                                              1996             1995
                                                                                          ------------     ------------
ASSETS                                                                                   (unaudited)
    INVESTMENTS
                                                                                                    
    Fixed maturities held for sale at market............................................  $ 50,366,461     $ 58,834,592
    Non-redeemable preferred equities at market.........................................     3,868,225        6,091,931
    Common stocks at market.............................................................     2,386,702        4,148,237
    Short-term investments..............................................................    24,644,880        6,110,072
                                                                                          ------------     ------------
        Total investments...............................................................    81,266,268       75,184,832

    OTHER ASSETS

    Cash and equivalents................................................................     2,431,605        3,782,536
    Restricted cash.....................................................................            --        2,601,312
    Premiums receivable.................................................................     1,747,742        3,101,867
    Reinsurance recoverable on paid losses..............................................       310,255          347,620
    Reinsurance recoverable on unpaid losses............................................     3,199,588        4,181,349
    Accrued investment income...........................................................       716,519          757,395
    Deferred federal income taxes.......................................................     2,134,627        1,082,569
    Other assets........................................................................     2,654,460        3,160,793
                                                                                          ------------     ------------
        Total other assets..............................................................    13,194,796       19,015,441
                                                                                          ------------     ------------
        Total assets....................................................................  $ 94,461,064     $ 94,200,273
                                                                                          ============     ============

LIABILITIES AND STOCKHOLDERS' EQUITY
    LIABILITIES

    Reserves for unpaid losses and loss adjustment expenses.............................  $ 32,280,982     $ 32,455,874
    Unearned premium reserves...........................................................     8,172,167        8,146,302
    Accrued liabilities.................................................................     5,910,341        3,874,970
    Funds withheld from reinsurers......................................................            --        2,601,312
    Excess of acquired net assets over cost.............................................     1,046,561        1,158,693
                                                                                          ------------     ------------
        Total liabilities...............................................................    47,410,051       48,237,151

    STOCKHOLDERS' EQUITY
    Preferred stock, $1,000 par value. 75,000 shares authorized; no shares issued
      and outstanding...................................................................  $         --     $         --
    Common stock, $1 par value, 6,000,000 shares authorized; 3,901,204 shares issued....     3,901,204        3,901,211
    Additional paid-in capital..........................................................    43,125,115       43,201,779
    Treasury stock, at cost (1996 - 690,620; shares; 1995 - 707,300 shares).............    (6,325,388)      (6,471,628)
    Unrealized investment gains net of taxes............................................       509,309        1,542,730
    Retained earnings...................................................................     5,840,773        3,789,030
                                                                                          ------------     ------------
        Total stockholders' equity......................................................    47,051,013       45,963,122
                                                                                          ------------     ------------
        Total liabilities and stockholders' equity......................................  $ 94,461,064     $ 94,200,273
                                                                                          ============     ============


    

   
See the accompanying notes to the condensed consolidated financial statements.
    

   
                                      F-20
    

   95
   
FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
    


   



                                                                            THREE MONTHS                    THREE MONTHS
                                                                               ENDED                            ENDED
                                                                            MARCH 31, 1996                  MARCH 31, 1995
                                                                            --------------                  --------------
                                                                             (UNAUDITED)                      (UNAUDITED)

                                                                                                       
REVENUE
        Premiums earned ..........................................              3,610,824                       2,305,776
        Net investment income.....................................                939,676                       1,170,565
        Net realized gains on investments.........................              2,119,748                          83,962
        Other income..............................................                136,336                         175,142
                                                                               ----------                       ---------
                Total revenue.....................................              6,806,584                       3,735,445
                                                                                                              
LOSSES AND EXPENSES                                                                                           
        Losses and loss adjustment expenses.......................              1,946,108                         822,186
        Commissions expenses......................................                720,692                         588,228
        Other operating and management expenses...................                936,588                         850,955
                                                                               ----------                       ---------
                Total losses and expenses                                       3,603,388                       2,261,369
                                                                               ----------                       ---------
Income before income taxes........................................              3,203,196                       1,474,076
Provision for income taxes........................................                910,658                         304,656
                                                                               ----------                       ---------
Net income........................................................              2,292,538                       1,169,420
                                                                               ==========                       =========
Net income per common share.......................................                   0.68                            0.36
                                                                               ==========                       =========
Weighted average number of shares outstanding                                                                 
for the entire period.............................................              3,371,480                       3,258,068
                                                                               ----------                       ---------


    

   
 See the accompanying notes to the condensed consolidated financial statement
    

   
                                      F-21
    

   96
   
FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
    

   



                                                                     THREE MONTHS         THREE MONTHS
                                                                         ENDED                ENDED
                                                                       MARCH 31,            MARCH 31,
                                                                         1995                 1995
                                                                   ----------------     ----------------
                                                                     (UNAUDITED)          (UNAUDITED)
                                                                                   
CASH PROVIDED BY OPERATING ACTIVITIES...........................       $ 1,744,062       $   3,243,561
                                                                                          
INVESTING ACTIVITIES                                                                      
    Net purchases of short term investments.....................          (108,648)           (500,158)
    Purchases of fixed maturities...............................        (4,814,230)        (10,150,663)
    Dispositions of fixed maturities............................         2,926,157          14,821,942
    Net (purchases) dispositions of preferred equities..........           459,484            (954,293)
    Net purchases of common stock...............................          (991,312)         (2,255,075)
                                                                       ------------      -------------  
NET CASH (USED) PROVIDED BY INVESTING ACTIVITIES                        (2,528,549)            961,753
                                                                                          
FINANCING ACTIVITIES                                                                      
    Stock options exercised.....................................            25,250                   -
    Payments of cash dividends..................................          (164,003)           (140,927)
                                                                       ------------      -------------  
NET CASH USED BY FINANCING ACTIVITIES                                     (138,753)           (140,927)
                                                                       ------------      -------------  
INCREASE (DECREASE) IN CASH.....................................       $  (923,240)      $   4,064,387
                                                                       ============      =============  

    

   
See the accompanying notes to the condensed consolidated financial statements
    




   
                                      F-22
    

   97
   
                  FINANCIAL INSTITUTIONS INSURANCE GROUP, LTD.
            NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                MARCH 31,  1996
                                  (unaudited)
    

   
A.   BASIS OF PRESENTATION
    

   
     The condensed consolidated financial statements included herein have been
     prepared by the Registrant without audit, pursuant to the rules and
     regulations of the Securities and Exchange Commission and reflect all
     adjustments, consisting of normal recurring accruals, which are, in the
     opinion of management, necessary for a fair presentation of the results of
     operations for the periods shown.  These statements are condensed and do
     not include all information required by generally accepted accounting
     principles to be included in a full set of financial statements.  It is
     suggested that these financial statements be read in conjunction with the
     consolidated financial statements at, and for the year ended, December 31,
     1995 and notes thereto, included in the Registrant's annual report on form
     10K as of that date.  Certain prior year amounts have been reclassified to
     conform with the 1996 presentation.
    

   
B.   DIVIDENDS PAID
    

   
     The Registrant has paid the following cash and common share dividends in
     1996 to outstanding stockholders of record:
    


   


             Payment            Stockholder       Dividend Paid
             Date               Record Date       Per Common Share
             -----------------  ----------------  ----------------
                                            
             February 22, 1996  January 25, 1996  20% Common Stock
             February 22, 1996  January 25, 1996  $0.075

    


   
     In addition, the Registrant has declared the following cash dividends in
     1996 to outstanding stockholders of record:
    



   


                Payment       Stockholder      Dividend Paid
                Date          Record Date      Per Common Share
                ------------  ---------------  ----------------
                                         
                May 23, 1996  April 18,  1996  $0.075

    





   
                                       F-23