SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549n

                                    FORM 10-Q

(Mark One)

|X|   QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT
      OF 1934

                  For the quarterly period ended March 31, 2001

                                       OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

             For the transition period from __________ to __________

                           Commission File No. 1-12644

                   Financial Security Assurance Holdings Ltd.
             (Exact name of registrant as specified in its charter)

                 New York                                13-3261323
     (State or other jurisdiction of                 (I.R.S. employer
     incorporation or organization)                  identification no.)

                                 350 Park Avenue
                            New York, New York 10022
                    (Address of principal executive offices)

                                 (212) 826-0100
                         (Registrant's telephone number,
                              including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes |X| No |_|

At May 14, 2001, there were 33,213,238 outstanding shares of Common Stock of the
registrant (excludes 304,757 shares of treasury stock).



                                      INDEX

                                                                            PAGE
                                                                            ----

PART I     FINANCIAL INFORMATION

Item 1.    Condensed Unaudited Financial Statements
           Financial Security Assurance Holdings Ltd. and Subsidiaries
           Condensed Consolidated Balance Sheets - March 31, 2001
               and December 31, 2000                                          3

           Condensed Consolidated Statements of Operations and
               Comprehensive Income - Three months ended
               March 31, 2001 and 2000                                        4

           Condensed Consolidated Statement of Changes in Shareholders'
               Equity - Three months ended March 31, 2001                     5

           Condensed Consolidated Statements of Cash Flows - Three
               months ended March 31, 2001 and 2000                           6

           Notes to Condensed Consolidated Financial Statements               7

Item 2.    Management's Discussion and Analysis of Financial
               Condition and Results of Operations                            8

PART II    OTHER INFORMATION, AS APPLICABLE

Item 6.    Exhibits and Reports on Form 8-K                                  11

SIGNATURES                                                                   12


                                       2


                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                  (Dollars in thousands, except per share data)



                                                                          March 31,       December 31,
                          ASSETS                                             2001             2000
                                                                             ----             ----
                                                                                     
Bonds at market value (amortized cost of $2,055,478 and $1,998,143)      $ 2,173,700       $ 2,103,316
Equity investments at market value (cost of $10,006)                           9,747             9,747
Short-term investments                                                        76,627           121,788
                                                                         -----------       -----------
     Total investments                                                     2,260,074         2,234,851
Cash                                                                          16,536             9,411
Deferred acquisition costs                                                   209,075           201,136
Prepaid reinsurance premiums                                                 362,399           354,117
Reinsurance recoverable on unpaid losses                                      22,035            24,617
Receivable for securities sold                                                 9,226             4,611
Investment in unconsolidated affiliates                                       58,858            57,609
Other assets                                                                 265,587           262,342
                                                                         -----------       -----------

          TOTAL ASSETS                                                   $ 3,203,790       $ 3,148,694
                                                                         ===========       ===========

       LIABILITIES AND MINORITY INTEREST AND SHAREHOLDERS' EQUITY

Deferred premium revenue                                                 $   963,173       $   936,826
Losses and loss adjustment expenses                                           99,639           116,336
Deferred federal income taxes                                                 96,800            88,817
Ceded reinsurance balances payable                                            52,324            48,784
Payable for securities purchased                                              21,165             4,751
Notes payable                                                                230,000           230,000
Deferred compensation                                                         95,260            90,275
Minority interest                                                             39,372            37,228
Accrued expenses and other liabilities                                        83,286           129,944
                                                                         -----------       -----------

          TOTAL LIABILITIES AND MINORITY INTEREST                          1,681,019         1,682,961
                                                                         -----------       -----------

Common stock (200,000,000 shares authorized; 33,517,995
   issued; par value of $.01 per share)                                          335               335
Additional paid-in capital - common                                          903,479           903,479
Accumulated other comprehensive income [net of deferred income
   tax provision of $38,519 and $34,818]                                      79,443            70,095
Accumulated earnings                                                         539,514           491,824
Deferred equity compensation                                                  24,004            24,004
Less treasury stock at cost (304,757 shares held)                            (24,004)          (24,004)
                                                                         -----------       -----------

          TOTAL SHAREHOLDERS' EQUITY                                       1,522,771         1,465,733
                                                                         -----------       -----------

          TOTAL LIABILITIES AND MINORITY INTEREST
                 AND SHAREHOLDERS' EQUITY                                $ 3,203,790       $ 3,148,694
                                                                         ===========       ===========


           See notes to condensed consolidated financial statements.


                                       3


                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                            AND COMPREHENSIVE INCOME

                             (Dollars in thousands)



                                                                                       March 31,
                                                                                -----------------------
                                                                                  2001           2000
                                                                                  ----           ----
                                                                                         
Revenues:

   Net premiums written (net of premiums ceded of $32,316 and $29,931)          $ 71,373       $ 36,936
   Decrease (increase) in deferred premium revenue                               (20,109)        10,648
                                                                                --------       --------
   Premiums earned (net of premiums ceded of $22,095 and $19,896)                 51,264         47,584
   Net investment income                                                          31,714         28,433
   Net realized gains (losses)                                                     1,930        (28,835)
   Other income                                                                      257            269
                                                                                --------       --------
                        TOTAL REVENUES                                            85,165         47,451
                                                                                --------       --------
Expenses:

   Losses and loss adjustment expenses                                             2,778          1,781
   Interest expense                                                                4,154          4,154
   Policy acquisition costs                                                        9,274          9,681
   Merger related expenses                                                                       50,126
   Other operating expenses                                                        8,079          9,704
                                                                                --------       --------
                        TOTAL EXPENSES                                            24,285         75,446
                                                                                --------       --------
Minority interest and equity earnings                                                (37)          (296)
                                                                                --------       --------
INCOME (LOSS) BEFORE INCOME TAXES                                                 60,843        (28,291)
Benefit (provision) for income taxes                                             (13,153)        15,509
                                                                                --------       --------
      NET INCOME (LOSS)                                                           47,690        (12,782)
                                                                                --------       --------

Other comprehensive income, net of tax:
   Unrealized gains on securities:
      Holding gains arising during period                                         10,693         22,683
      Less: reclassification adjustment for gains (losses) included in net
         income                                                                    1,345        (19,164)
                                                                                --------       --------
   Other comprehensive income                                                      9,348         41,847
                                                                                --------       --------
      COMPREHENSIVE INCOME                                                      $ 57,038       $ 29,065
                                                                                ========       ========


            See notes to condensed consolidated financial statements.


                                       4


                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

       CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

                             (Dollars in thousands)



                                                   Additional    Accumulated                 Deferred
                                                    Paid-In      Other Comp-                  Equity
                                       Common       Capital -     rehensive    Accumulated    Compen-   Treasury
                                       Stock        Common         Income       Earnings      sation      Stock      Total
                                       -----        ------         ------       --------      ------      -----      -----
                                                                                              
BALANCE, December 31, 2000             $335         $903,479       $70,095      $491,824      $24,004   $(24,004)  $1,465,733

Net income                                                                        47,690                               47,690

Net unrealized gain on investments,
   net of tax                                                        9,348                                              9,348
                                       ----         --------       -------      --------      -------   --------   ----------
BALANCE, March 31, 2001                $335         $903,479       $79,443      $539,514      $24,004   $(24,004)  $1,522,771
                                       ====         ========       =======      ========      =======   ========   ==========


           See notes to condensed consolidated financial statements.


                                       5


                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                             (Dollars in thousands)



                                                         Three Months Ended March 31,
                                                         ----------------------------
                                                           2001            2000
                                                           ----            ----
                                                                   
Cash flows from operating activities:

   Premiums received, net                                $  74,576       $  28,377

   Policy acquisition and other operating expenses
     paid, net                                             (70,924)        (71,729)

   Loss and LAE recovered (paid), net                      (20,279)            679

   Net investment income received                           32,902          28,955

   Recoverable advances received (paid)                      1,536            (709)

   Federal income taxes paid                               (10,523)        (12,452)

   Interest paid                                            (4,134)         (4,134)

   Other, net                                                1,155            (848)
                                                         ---------       ---------
          Net cash provided by (used for) operating
             activities                                      4,309         (31,861)
                                                         ---------       ---------

Cash flows from investing activities:

   Proceeds from sales of bonds                            116,706         735,196

   Purchases of bonds                                     (159,399)       (847,255)

   Purchases of property and equipment                        (467)         (2,321)

   Net decrease in short-term securities                    45,735         109,460

   Other investments, net                                      241           1,785
                                                         ---------       ---------
          Net cash provided by (used for) investing
             activities                                      2,816          (3,135)
                                                         ---------       ---------
Cash flows from financing activities:

   Dividends paid                                                           (3,949)

   Treasury stock                                                           13,936

   Other                                                                    25,005
                                                                         ---------

          Net cash provided by financing activities                         34,992
                                                                         ---------

Net increase (decrease) in cash                              7,125              (4)

Cash at beginning of period                                  9,411           6,284
                                                         ---------       ---------

Cash at end of period                                    $  16,536       $   6,280
                                                         =========       =========


           See notes to condensed consolidated financial statements.


                                       6


                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

               For the Three Months Ended March 31, 2001 and 2000

1.    ORGANIZATION AND OWNERSHIP

      Financial Security Assurance Holdings Ltd. (the Company) is an insurance
holding company domiciled in the State of New York. The Company is primarily
engaged (through its insurance subsidiaries, collectively known as FSA) in the
business of providing financial guaranty insurance on asset-backed and municipal
obligations. The Company is an indirect subsidiary of Dexia S.A. (Dexia), a
publicly held Belgian corporation.

2.    BASIS OF PRESENTATION

      The accompanying condensed consolidated financial statements have been
prepared in accordance with instructions to Form 10-Q and, accordingly, do not
include all of the information and disclosures required by accounting principles
generally accepted in the United States of America. These statements should be
read in conjunction with the consolidated financial statements and notes thereto
included in the Company's 2000 Annual Report to Shareholders filed on Form 10-K.
The accompanying financial statements have not been audited by independent
accountants in accordance with auditing standards generally accepted in the
United States of America but, in the opinion of management, all adjustments,
which include only normal recurring adjustments necessary to present fairly the
financial position, results of operations and cash flows at March 31, 2001 and
for all periods presented, have been made. The December 31, 2000 condensed
balance sheet data was derived from audited financial statements, but does not
include all disclosures required by accounting principles generally accepted in
the United States of America. The results of operations for the periods ended
March 31, 2001 and 2000 are not necessarily indicative of the operating results
for the full year. Certain prior year balances have been reclassified to conform
to current year's presentation.

3.    RECENTLY ISSUED ACCOUNTING STANDARDS

      In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities" (SFAS No. 133). SFAS 133 was subsequently amended by
SFAS 137 and 138. These statements established accounting and reporting
standards for derivative instruments, including certain derivative instruments
embedded in other contracts, and hedging activities. It requires that entities
recognize all derivatives as either assets or liabilities in the statement of
financial position and measure the instruments at fair value. At December 31,
2000 and March 31, 2001, the Company had a limited number of insurance policies
that would be considered derivatives for accounting purposes and had no open
positions in U.S. Treasury bond futures, call options or other derivative
instruments used for hedging purposes. The adoption on January 1, 2001 of this
standard did not have a material impact on the Company's financial position,
results of operations or cash flows.


                                       7


                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

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

Results of Operations

2001 and 2000 First Quarter Results

The Company's 2001 first quarter net income was $47.7 million, compared with a
net loss of $12.8 million (net income of $19.8 million excluding costs relating
to the July 5, 2000 merger with a subsidiary of Dexia S.A.) for the same period
in 2000. Core net income (operating net income less the after-tax effect of
refundings and prepayments) was $48.9 million, compared with $41.7 million for
the same period in 2000, an increase of 17.2%. Total core revenues increased
$8.9 million, from $73.2 million in the first quarter of 2000 to $82.1 million
in the first quarter of 2001, while total core expenses increased only $1.1
million. Operating net income (net income less the after-tax effect of net
realized capital gains or losses and the cost of the equity-based compensation
programs and other non-operating items) was $49.5 million for the first quarter
of 2001 versus $43.2 million for the comparable period in 2000, an increase of
$6.3 million, or 14.5%.

There are two measures of gross premiums originated for a given period. Gross
premiums written captures premiums collected in the period, whether collected
up-front for business originated in the period, or in installments for business
originated in prior periods. An alternative measure, the gross present value of
premiums written (gross PV premiums written), reflects future installment
premiums discounted to a present value, as well as up-front premiums, but only
for business originated in the period. The Company considers gross PV premiums
written to be the better indicator of a given period's origination activity
because a substantial part of the Company's premiums are collected in
installments, a practice typical of the asset-backed business. The discount rate
used to calculate the gross PV premiums written is 5.79% for 2001 and was 5.77%
for 2000. The discount rates represent the average pre-tax yield on the
Company's investment portfolio for the previous three years. Regardless of the
measure used, quarter to quarter comparisons are of limited significance because
originations fluctuate from quarter to quarter but historically have not
exhibited a seasonal pattern.

Gross premiums written increased 55.1%, to $103.7 million for the first quarter
of 2001 from $66.9 million for the first quarter of 2000. Gross PV premiums
written increased 121.2%, to $137.8 million in the first quarter of 2001 from
the first quarter result of $62.3 million in 2000. In the first quarter of 2001,
U.S. asset-backed gross PV premiums written were $62.1 million as compared with
$26.8 million in 2000, an increase of 131.7%; U.S. municipal gross PV premiums
written were $42.3 million as compared with $20.8 million, an increase of
103.4%; and international gross PV premiums were $33.4 million as compared with
$14.7 million, an increase of 127.2%. The increase in PV premium resulted, in
part, from lower overall volume in the first quarter of 2000 due to the
Y2K-related acceleration of business into the fourth quarter of 1999, which
reduced the pipeline in the first quarter of 2000. In addition, in the U.S.
asset-backed market, the Company had strong collateralized debt obligation
issuances and repeat business from auto loan and residential mortgage issuers.

In the first quarter of 2001, the Company insured par value of bonds totaling
$17.4 billion, an increase of 123.1% compared to the first quarter of 2000.
FSA's first quarter U.S. asset-backed component rose 88.0% to $6.8 billion and
the U.S. municipal sector increased 110.1% to $8.0 billion. The international
sector rose to $2.6 billion in the first quarter 2001 from $0.4 billion in the
first quarter of 2000.

Net premiums written were $71.4 million for the first quarter of 2001, an
increase of 93.2% when compared with 2000. Net premiums earned for the first
quarter of 2001 were $51.3 million, compared with $47.6 million in the first
quarter of 2000, an increase of 7.7%. Premiums earned from refundings and
prepayments were $1.2 million for the first quarter of 2001 and $3.1 million for
the same period of 2000, contributing $0.6 million and $1.5 million,
respectively, to after-tax earnings. Net premiums earned for the quarter grew
12.5% relative to the same period in 2000 when the effects of refundings and
prepayments are eliminated.


                                       8


Net investment income was $31.7 million for the first quarter of 2001 and $28.4
million for the comparable period in 2000, an increase of 11.5%. The Company's
effective tax rate on investment income was 11.4% for the first quarter of 2001
compared with 13.5% for the same period in 2000. In the first quarter of 2001,
the Company realized $1.9 million in net capital gains compared with net capital
losses of $28.8 million for the same period in 2000. Capital gains and losses
are generally a by-product of the normal investment management process and will
vary substantially from period to period. However, the Company intentionally
incurred above normal realized losses during the first quarter of 2000 in order
to take advantage of various federal tax loss carrybacks that were available to
the Company.

The provision for losses and loss adjustment expenses during the first quarter
of 2001 was $2.8 million compared with $1.8 million in 2000, representing
additions to the Company's general loss reserve. Additions to the general loss
reserve represent management's estimate of the amount required to adequately
cover the net cost of claims. The Company will, on an ongoing basis, monitor
these reserves and may periodically adjust such reserves, upward or downward,
based on the Company's actual loss experience, its future mix of business and
future economic conditions. At March 31, 2001, the unallocated balance in the
Company's general loss reserve was $67.6 million.

Total policy acquisition and other operating expenses (excluding the cost of the
equity-based compensation programs of $4.6 million for the first quarter of 2001
compared with $6.3 million for the same period of 2000) were $12.7 million for
the first quarter of 2001 compared with $13.1 million for the same period in
2000. Excluding the effects of refundings, total policy acquisition and other
operating expenses were $12.4 million for the first quarter of 2001 compared
with $12.3 million for the same period in 2000. In the first quarter 2000, the
Company recognized $50.1 million in merger-related expenses, of which $50.0
million represented an increase in equity-based compensation.

Income before income taxes for the first quarter of 2001 was $60.8 million,
compared with a loss before income taxes of $28.3 million for the same period in
2000.

Liquidity and Capital Resources

The Company's consolidated invested assets and cash equivalents at March 31,
2001, net of unsettled security transactions, was $2,248.1 million, compared
with the December 31, 2000 balance of $2,234.7 million. These balances include
the change in the market value of the investment portfolio, which had an
unrealized gain position of $118.0 million at March 31, 2001 and $104.9 million
at December 31, 2000.

At March 31, 2001, the Company had, at the holding company level, an investment
portfolio of $25.5 million available to fund the liquidity needs of its
activities outside of its insurance operations. Because the majority of the
Company's operations are conducted through FSA, the long-term ability of the
Company to service its debt will largely depend upon the receipt of dividends or
surplus note payments from FSA and upon external financings.

FSA's ability to pay dividends is dependent upon FSA's financial condition,
results of operations, cash requirements, rating agency approval and other
related factors and is also subject to restrictions contained in the insurance
laws and related regulations of New York and other states. Under New York State
insurance law, FSA may pay dividends out of earned surplus, provided that,
together with all dividends declared or distributed by FSA during the preceding
12 months, the dividends do not exceed the lesser of (i) 10% of policyholders'
surplus as of its last statement filed with the New York Superintendent of
Insurance or (ii) adjusted net investment income during this period. FSA paid no
dividends in 2000 or the first quarter of 2001. Based upon FSA's statutory
statements for the quarter ended March 31, 2001, and considering dividends that
can be paid by its subsidiary, the maximum amount normally available for payment
of dividends by FSA without regulatory approval over the following 12 months is
approximately $75.5 million. However, as a customary condition for approving the
application of Dexia for a change in control of FSA, the prior approval of the
Superintendent of the New York State Insurance Department is required for any
payment of dividends by FSA to the Company for a period of two years following
such change in control, which occurred July 5, 2000. In addition, the Company
holds $120 million of surplus notes of FSA. Payments of principal and interest
on such notes may be made only with the approval of the New York Insurance
Department. FSA paid $1.5 million in interest on such notes in the first quarter
of 2001 and 2000.

FSA's primary uses of funds are to pay operating expenses and to pay dividends
to, or repay surplus notes held by, its parent. FSA's funds are also required to
satisfy claims under insurance policies in the event of default by an issuer of
an insured obligation and the unavailability or exhaustion of other payment
sources in the transaction, such as the


                                       9


cash flow or collateral underlying the obligations. FSA seeks to structure
asset-backed transactions to address liquidity risks by matching insured
payments with available cash flow or other payment sources. The insurance
policies issued by FSA provide, in general, that payments of principal, interest
and other amounts insured by FSA may not be accelerated by the holder of the
obligation but are paid by FSA in accordance with the obligation's original
payment schedule or, at FSA's option, on an accelerated basis. These policy
provisions prohibiting acceleration of certain claims are mandatory under
Article 69 of the New York Insurance Law and serve to reduce FSA's liquidity
requirements.

The Company believes that FSA's expected operating liquidity needs, both on a
short- and long-term basis, can be funded from its operating cash flow. In
addition, FSA has a number of sources of liquidity that are available to pay
claims on a short- and long-term basis: cash flow from written premiums, FSA's
investment portfolio and earnings thereon, reinsurance arrangements with
third-party reinsurers, liquidity lines of credit with banks, and capital market
transactions.

FSA has a credit arrangement, aggregating $150.0 million at March 31, 2001,
provided by commercial banks and intended for general application to
transactions insured by FSA and its insurance company subsidiaries. At March 31,
2001, there were no borrowings under this arrangement. In April 2001, FSA
reduced this credit facility to $125.0 million, and extended its term through
April 26, 2002, unless further extended. In addition, there are credit
arrangements assigned to specific insured transactions. In August 1994, FSA
entered into a facility agreement with Canadian Global Funding Corporation and
Hambros Bank Limited. Under the agreement, FSA can arrange financing for
transactions subject to certain conditions. The amount of this facility was
$186.9 million, of which $110.2 million was unutilized at March 31, 2001.

FSA has a standby line of credit in the amount of $240.0 million with a group of
international banks to provide loans to FSA after it has incurred, during the
term of the facility, cumulative municipal losses (net of any recoveries) in
excess of the greater of $240.0 million or the average annual debt service of
the covered portfolio multiplied by 5.75%, which amounted to $573.7 million at
March 31, 2001. The obligation to repay loans made under this agreement is a
limited recourse obligation payable solely from, and collateralized by, a pledge
of recoveries realized on defaulted insured obligations in the covered
portfolio, including certain installment premiums and other collateral. This
commitment has a term that will expire on April 30, 2008 and contains an annual
renewal provision subject to approval by the banks. No amounts have been
utilized under this commitment as of March 31, 2001.

The Company has no plans for material capital expenditures within the next
twelve months.

Forward-Looking Statements

This quarterly report contains forward-looking statements regarding, among other
things, the Company's plans and prospects. Important factors, including general
market conditions and the competitive environment, could cause actual results to
differ materially from those described in such forward-looking statements.
Certain of these factors are described in more detail under the heading
"Forward-Looking Statements" in Item 1 of the Company's Annual Report on Form
10-K for the year ended December 31, 2000. Forward-looking statements in this
report are expressly qualified by all such factors. The Company undertakes no
obligation to revise or update any forward-looking statements to reflect changes
in events or expectations or otherwise.


                                       10


Item 6. Exhibits and Reports on Form 8-K

      (a) Exhibits

      10.1  Amended and Restated 1993 Equity Participation Plan (amended and
            restated as of February 15, 2001).

      99    Financial statements of Financial Security Assurance Inc. for the
            quarterly period ended March 31, 2001.

      (b) Reports on Form 8-K

      None


                                       11


                                   SIGNATURES

      Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                      FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.


                                      By /s/ Jeffrey S. Joseph
                                         ---------------------------------------
May 14, 2001                                 Jeffrey S. Joseph
                                         Managing Director & Controller
                                           (Chief Accounting Officer)


                                       12


                                  Exhibit Index

Exhibit No.                         Exhibit
- -----------                         -------

      10.1    Amended and Restated 1993 Equity Participation Plan (amended and
              restated as of February 15, 2001).

      99      Financial statements of Financial Security Assurance Inc. for the
              quarterly period ended March 31, 2001.