UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

              [X] Annual Report Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934

                  FOR THE FISCAL YEAR ENDED DECEMBER 31, 2001

                                       or

            [ ] Transition Report Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934

                          COMMISSION FILE NUMBER 1-6732

                          DANIELSON HOLDING CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                   Delaware                             95-6021257
           (State of Incorporation)     (I.R.S. Employer Identification No.)

            767 Third Avenue, New York, New York           10017-2023
            (Address of principal executive offices)        (Zip Code)

        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (212) 888-0347

SECURITIES REGISTERED PURSUANT TO SECTION 12 (B) OF THE ACT:

                                                 NAME OF EACH EXCHANGE ON
            TITLE OF EACH CLASS                     WHICH REGISTERED
            -------------------                     ----------------


Common Stock, $0.10 par value...............     American Stock Exchange

SECURITIES REGISTERED PURSUANT TO SECTION 12 (G) OF THE ACT:       None

     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 [ ]

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

     At March 25, 2002, the aggregate market value of the registrant's voting
stock held by non-affiliates was $97,585,223.

     Indicate  the  number of  shares  outstanding  of each of the  registrant's
classes of common stock, as of the latest practicable date.

               CLASS                         OUTSTANDING AT MARCH 25, 2002
               -----                         --------------------------------
      Common Stock, $0.10 par value                 19,510,898 shares

     The following documents have been incorporated by reference herein:

     2001 Annual Report to Stockholders, as indicated herein (Parts I and II)


                                     PART I

ITEM 1.  BUSINESS.

                                  INTRODUCTION

     Danielson Holding  Corporation ("DHC" or "Registrant") is a holding company
incorporated in Delaware,  having separate subsidiaries  (collectively with DHC,
the "Company") offering a variety of insurance  products.  It is DHC's intention
to grow by developing business  partnerships and making strategic  acquisitions.
As  part  of  DHC's  ongoing  corporate  strategy,  DHC  has  continued  to seek
acquisition opportunities which will both complement its existing operations and
enable DHC to earn an attractive return on investment. The largest subsidiary of
DHC  is its  indirectly  wholly-owned  California  insurance  company,  National
American  Insurance  Company  of  California  (together  with its  subsidiaries,
"NAICC").

     DHC had cash and  investments at the holding company level of $29.9 million
at  December  31,  2001.  Total  liabilities  of DHC at the same  date were $6.6
million.

     The  Company  expects  to  report,  as of the  close of its 2001 tax  year,
aggregate consolidated net operating tax loss carryforwards ("NOLs") for Federal
income tax purposes of approximately $745 million. These losses will expire over
the course of the next 18 years unless utilized prior thereto. See Note 8 of the
Notes to Consolidated Financial Statements.

                            DESCRIPTION OF BUSINESSES

     Set  forth  below is a  description  of  DHC's  business  operations  as of
December  31,  2001,  as  presented  in the  Consolidated  Financial  Statements
included in this report. The insurance operation is the only business segment.

                               INSURANCE BUSINESS

     DHC's wholly-owned subsidiary, NAICC, is a California corporation currently
engaged in writing  private  passenger  automobile  insurance in California  and
commercial automobile insurance in certain western states, primarily California.
Prior to the  fourth  quarter  of 2001,  NAICC had also been  engaged in writing
non-standard  private passenger  automobile  insurance in certain western states
outside of California,  preferred  private  passenger  automobile  insurance and
workers' compensation insurance. NAICC is a second tier subsidiary of DHC. Prior
to 2001,  NAICC's immediate parent  corporation was KCP Holding Company ("KCP"),
which was wholly-owned by Mission American Insurance Company ("MAIC"), which was
wholly-owned  by DHC.  In April 2001,  MAIC and KCP were  merged into  Danielson
Indemnity Company ("DIND"). DIND is wholly-owned by DHC.

GENERAL

     NAICC's  objective is to  underwrite  business that is expected to yield an
underwriting  profit.  During  2001,  NAICC  determined  that  certain  lines of
insurance may not be  sustainable in the current rate  environment.  Competitive
and regulatory  pressures have resulted in a general market for premium rates in
these lines that is well below a level  necessary  in order to achieve a profit,
especially  in light of  increasingly  unfavorable  loss  history.  Rather  than
continue to sustain losses,  NAICC has exited the worker's  compensation line of
insurance in all states, and has also exited the non-standard  private passenger
automobile program written outside of California. The last workers' compensation
policy in all  states  other than  Montana  was issued in July 2001 and the last
Montana  workers'  compensation  policy was issued in January 2002. The last new
non-standard  private  passenger  automobile  policy  outside of California  was
issued in September 2001. The remaining lines of insurance written by NAICC will
be  non-standard  private  passenger  automobile  in California  and  commercial
automobile in certain western states, primarily California.

     The  effect  of  this  decision  will  be a  substantial  reduction  in the
underwriting  operations  of NAICC going  forward  into 2002 with a view towards
increasing overall  profitability.  The Company expects that its written premium
for 2002 will be about half of the  amount  written  in 2000.  However,  premium
activity  could  change  substantially  if the rate  environment  in those lines
exited  materially  improves and NAICC re-enters those markets.

     NAICC began writing  non-standard private passenger automobile insurance in
California in July 1993,  in Oregon and  Washington in April 1998 and in Arizona
in 1999.  NAICC writes its California  business  through two general agents that
use over 700 sub-agents to obtain applications for policies.  Oregon, Washington
and Arizona business is written directly through appointed  independent  agents.
Policyholder  selection is governed by  underwriting  guidelines  established by
NAICC. NAICC began writing non-standard  commercial automobile insurance in 1995
through independent agents. Non-standard risks are those segments of the driving
public which generally are not considered "preferred" business,  such as drivers
with a record of prior  accidents  or driving  violations,  drivers  involved in
particular  occupations or driving certain types of vehicles,  or those who have
been  non-renewed  or  declined  by  another   insurance   company.   Generally,
non-standard  premium  rates are higher than  standard  premium rates and policy
limits are lower than typical policy limits. NAICC's management believes that it
is able to achieve  underwriting  success  through  refinement  of various  risk
profiles,  thereby dividing the  non-standard  market into more defined segments
which can be adequately priced.

     The majority of  automobiles  owned or used by businesses are insured under
policies  that provide  other  coverages  for the  business,  such as commercial
multi-peril  insurance.  Businesses which are unable to insure a specific driver
and  businesses  having  vehicles  not  qualifying  for  commercial  multi-peril
insurance are typical NAICC  commercial  automobile  policyholders.  Examples of
these risks  include  drivers with more than one moving  violation,  one and two
vehicle accounts,  and specialty haulers, such as sand and gravel, farm vehicles
and certain short-haul common carriers.  The typical NAICC commercial automobile
policy covers fleets of four or fewer vehicles.  NAICC does not insure long-haul
truckers, trucks hauling logs, gasoline or similar higher hazard operations. The
current average annual premium of the policies in force is approximately $3,887.

     Net written  premiums for all private  passenger  automobile  programs were
$20.1  million,  $27.2  million  and  $29.7  million  in 2001,  2000  and  1999,
respectively.  Net written premiums were $19.4 million,  $16.7 million and $21.9
million  in 2001,  2000 and 1999,  respectively,  for the  non-standard  private
passenger  automobile  program.  Net  written  premiums  for  preferred  private
passenger automobile policies were $0.7 million,  $10.5 million and $7.8 million
in 2001, 2000 and 1999, respectively.

     The primary reason for the overall decrease in private passenger automobile
premiums  in  2001  is the  cancellation  of the  California  preferred  private
passenger automobile program in early 2001, and the cancellation of non-standard
private  passenger  automobile  coverage  outside of California later that year.
Both of  these  lines  had  proven  to be  unprofitable.  The  decrease  in 2000
California  non-standard  private  passenger  automobile  premiums  was  due  to
increased competition in the California marketplace.

     Until  January  1,  1999,   NAICC  ceded  25  percent  of  its   California
non-standard  private  passenger  automobile  business  to a  major  reinsurance
company under a quota share  reinsurance  agreement.  Effective January 1, 1999,
the  ceding  percentage  was  reduced  to 10%.  NAICC's  Oregon  and  Washington
non-standard  automobile,   California  preferred  automobile,   and  commercial
automobile  businesses  are  reinsured  on an  excess of loss  basis,  where the
Company retains the first $250,000.

     Net written  premiums for commercial  automobile were $38.4 million,  $23.1
million and $12.6 million in 2001, 2000 and 1999  respectively.  The increase in
2001 is attributable to increased  production as a result of increased marketing
efforts, particularly during the first nine months of the year.

     NAICC wrote  workers'  compensation  insurance in California and four other
western states.  Workers'  compensation  insurance policies provide coverage for
statutory  benefits  which  employers  are required to pay to employees  who are
injured in the course of employment including,  among other things, temporary or
permanent disability benefits, death benefits, medical and hospital expenses and
expenses for vocational rehabilitation.  Policies are issued having a term of no
more than one year. In response to continuing adverse developments affecting the
market for workers' compensation insurance, including worsening loss experience,
NAICC  decided to exit the  workers'  compensation  line of  business.  The last
California  workers'  compensation policy was issued in July and the last policy
issued outside of California  was issued in January 2002.  Net written  premiums
for workers'  compensation were $21.7 million,  $22.3 million, and $13.1 million
in 2001, 2000, and 1999, respectively. The decrease in 2001 was mitigated by the
increase in  premiums  in  Montana.  NAICC  acquired  Valor  Insurance  Company,
Incorporated  ("Valor")  in June 1996.  Valor is a Montana  domiciled  specialty
insurance  company  that  wrote  workers'  compensation  policies.  Net  written
premiums for Valor workers'  compensation were $11.1 million,  $9.9 million, and
$6.6 million in 2001, 2000, and 1999, respectively. Valor began non-renewing its
policies in December 2001 and was placed into run-off effective January 2002.

     NAICC does not write any business  through  managing  general  agents.  Its
California non-standard private passenger automobile program, representing 14.8%
of net written premiums in 2001, is produced through one general agent. In 2001,
NAICC  discontinued  its unprofitable  California  preferred  private  passenger
automobile program in California which had been produced through another general
agent and which represented 14.4% of net written premiums in 2000.

UNDERWRITING

     Insurers  admitted in California  are required to obtain  advance  approval
from the  California  Department  of  Insurance  for  coverage  rate and/or form
changes.  Many  of  the  states  in  which  NAICC  does  business  have  similar
requirements.  Rates and policy forms are  developed by NAICC and filed with the
regulators  in  each  of  the  relevant  states,  depending  upon  each  state's
requirements.  NAICC  relies upon its own, as well as  industry  experience,  in
establishing rates.

     Private  passenger  automobile  policy limits vary by state. In California,
non-standard policies provide maximum coverage up to $15,000 per person, $30,000
per  accident  for  liability  and bodily  injury and $10,000 per  accident  for
property  damage.  In  Arizona,  Oregon and  Washington,  non-standard  policies
provide  minimum  coverage  of $25,000  per person,  $50,000  per  accident  for
liability  and bodily injury and $10,000 per accident for property  damage,  and
can provide coverage to a maximum of $250,000 per person,  $500,000 per accident
for liability and bodily injury and $25,000 per accident for property damage. In
general,  preferred  policies  provide  coverage  to a maximum of  $250,000  per
person,  $500,000 per accident for  liability  and bodily injury and $25,000 per
accident for property damage.  The maximum  non-standard  commercial  automobile
policy limit provided by NAICC is $1 million  bodily injury and property  damage
combined single limit of liability for each occurrence.  NAICC retains the first
$250,000  bodily injury and property  damage  combined single limit of liability
for each occurrence,  with losses in excess of $250,000,  per occurrence,  being
ceded to its reinsurers.

     Workers' compensation rates, rating plans,  policyholder dividend plans and
policy forms were developed and filed with the appropriate  regulatory agency in
each  state in  which  NAICC  operated.  NAICC  relied  principally  upon  rates
promulgated  by either the  Workers'  Compensation  Insurance  Rating  Bureau in
California or the National  Council on Compensation  Insurance,  the statistical
agent  for  other  western  states  in which  NAICC  marketed  insurance.  NAICC
maintained a disciplined  approach to risk selection and pricing.  In accordance
with this policy,  NAICC  selected each  prospective  policyholder  based on the
characteristics  of such risk and established  premiums based on loss experience
and risk  exposure.  NAICC's  pricing  policy  was not  driven by  market  share
considerations.

     NAICC  retained the first $200,000 of each workers'  compensation  loss and
has purchased reinsurance for up to $49.8 million in excess of its retention, of
which the first $9.5 million were placed with three major reinsurance companies,
with the remaining $40.3 million being provided by 16 other companies.  In April
2000,  NAICC  entered into a workers'  compensation  excess of loss  reinsurance
agreement  with  SCOR  Re  Insurance  Company  that  provides  coverage  down to
$200,000. In May 2001, NAICC entered into a workers' compensation excess of loss
reinsurance  agreement with PMA RE Insurance  Company that provides 50% coverage
down to $200,000.

     In January  1999,  NAICC entered into a workers'  compensation  reinsurance
agreement with Reliance Insurance Company (the "Reliance Agreement") with a term
of two years.  The Reliance  Agreement  provided excess of loss coverage down to
$10,000 and a 20% quota share below the excess retention  resulting in a maximum
net loss to NAICC of $18,000  per claim.  In the fourth  quarter of 1999,  NAICC
executed  an  agreement  to rescind  the  Reliance  Agreement.  The terms of the
rescission  include  the return of amounts  paid by NAICC  during the nine month
period the Reliance  Agreement was active plus a settlement fee to terminate the
Reliance Agreement.  NAICC recognized a gain of $8,317,000 in the fourth quarter
of 1999 as a result of this rescission.


MARKETING

     During 2001, NAICC closed its Fresno,  California and its Portland,  Oregon
offices. Based on the decision to exit certain lines of business,  NAICC reduced
its marketing personnel in both its Long Beach and Concord,  California offices.
NAICC now maintains two sales offices  located in Phoenix,  Arizona and Concord,
California,  each with a single marketing  representative.All other functions of
policyholder service, renewal underwriting,  policy issuance, premium collection
and record  retention  are  performed  centrally  at NAICC's home office in Long
Beach, California.

     NAICC  currently  markets its  non-standard  private  passenger  automobile
insurance in  California  through one general  agent.  NAICC wrote  non-standard
private passenger  automobile  insurance directly through 128 independent agents
in Arizona, Idaho, Nevada, Oregon and Washington.  During 2001 it was decided to
cease writing new policies for non-standard private passenger automobile outside
of California. The appointed independent agents were reduced accordingly.  NAICC
also began a preferred  private  passenger  automobile  program in California in
February  1998  marketed  through  a second  general  agent.  This  program  was
discontinued in 2001.  During 2001, NAICC marketed its  non-standard  commercial
automobile  insurance through  approximately  700 independent  agents located in
Arizona,  California,  Idaho, Nevada, Oregon, Utah and Washington. At the end of
2001 NAICC reduced its appointed  agents to  approximately  400 in order to gain
greater control over its underwriting standards.

     NAICC  wrote  workers'  compensation  business  primarily  in the states of
California, Oregon, Arizona, Idaho and Montana through more than 800 independent
agents. In July 2001, NAICC ceased writing policies in California,  Arizona, and
Nevada.  NAICC  stopped  writing  Oregon and Idaho  policies in  December  2001.
NAICC's  subsidiary,  Valor Insurance  Company,  marketed workers'  compensation
insurance to Montana  employers.  All business was produced and serviced through
its home office in Billings, Montana. NAICC targeted employers having operations
that are  classified as low to moderate  hazard and that generally have payrolls
under $1 million.  Typically,  annual  premium  for  employers  in this  payroll
category are less than $25,000.  Valor wrote workers' compensation for employers
of  a  wide  range  of  hazard  classifications,   from  banks  to  construction
businesses,  and  targeted the larger  employers in the state of Montana.  Valor
ceased  renewing  its  policies  in December  2001 and was placed  into  run-off
effective January 2002.

CLAIMS

     All automobile  claims are handled by employees of NAICC at its home office
in Long Beach, California. Claims are reported by agents, insureds and claimants
directly to NAICC.  Claims involving suspected fraud are referred to an in-house
special  investigation  unit ("SIU") which manages a detailed  investigation  of
these claims using  outside  investigative  firms.  When  evidence of fraudulent
activity is  identified,  the SIU works with the various  state  departments  of
insurance,  the  National  Insurance  Crime  Bureau  and local  law  enforcement
agencies in handling the claims.

     Workers' compensation claims are received,  reviewed and processed by NAICC
employees located in claims service offices in Long Beach,  California.  Most of
NAICC's  policyholders  are  not of  sufficient  size  or  type  to  make a more
specialized  managed  care  approach  to  medical  cost  containment  more  cost
effective.

     The  California  Automobile  Assigned Risk Plan provides for state mandated
minimum  levels of  automobile  liability  coverage  to  drivers  whose  driving
records, or other relevant characteristics, make it difficult for them to obtain
insurance  coverage in the voluntary market.  NAICC does not expect to receive a
material  number of  assignments  arising from this program and does not believe
that the assignments will have a material adverse effect on its profitability.


LOSSES AND LOSS ADJUSTMENT EXPENSES

     NAICC's unpaid losses and loss adjustment  expenses  ("LAE")  represent the
estimated  indemnity cost and loss  adjustment  expenses  necessary to cover the
ultimate net cost of investigating and settling claims. Such estimates are based
upon  estimates for reported  losses,  historical  company  experience of losses
reported by reinsured  companies for insurance assumed,  and actuarial estimates
based upon  historical  company  and  industry  experience  for  development  of
reported and  unreported  claims  (incurred  but not  reported).  Any changes in
estimates of ultimate  liability  are  reflected in current  operating  results.
Inflation is assumed, along with other factors, in estimating future claim costs
and related liabilities. NAICC does not discount any of its loss reserves.

     The ultimate  cost of claims is  difficult to predict for several  reasons.
Claims may not be reported until many years after they are incurred.  Changes in
the  rate of  inflation  and the  legal  environment  have  created  forecasting
complications.  Court decisions may dramatically  increase liability in the time
between  the dates on which a claim is  reported  and its  resolution.  Punitive
damages  awards have grown in frequency and  magnitude.  The courts have imposed
increasing  obligations  on insurance  companies to defend  policyholders.  As a
result,   the   frequency   and  severity  of  claims  have  grown  rapidly  and
unpredictably.

     NAICC has claims for  environmental  clean-up against policies issued prior
to 1970 and which are currently in run-off.  The principal  exposure arises from
direct excess and primary  policies of business in run-off,  the  obligations of
which were assumed by NAICC in 1985.  These direct excess and primary claims are
relatively  few in  number  and  have  policy  limits  of  between  $50,000  and
$1,000,000,   with   reinsurance   generally  above  $50,000.   NAICC  also  has
environmental   claims   associated  with   participations  in  excess  of  loss
reinsurance  contracts  assumed  by  NAICC.  These  reinsurance  contracts  have
relatively  low limits,  generally  less than  $25,000,  and estimates of unpaid
losses are based on information provided by the primary insurance company.

     The unpaid loss and LAE  related to  environmental  cleanup is  established
considering  facts currently known and the current state of the law and coverage
litigation.  Liabilities  are estimated for known claims  (including the cost of
related  litigation) when sufficient  information has been developed to indicate
the  involvement  of  a  specific  contract  of  insurance  or  reinsurance  and
management can reasonably  estimate its liability.  Estimates for unknown claims
and  development  of reported  claims are  included in NAICC's loss and LAE. The
liability for  development of reported claims is based on estimates of the range
of  potential  losses  for  reported  claims  in  the  aggregate.  Estimates  of
liabilities are reviewed and updated continually and there is the potential that
NAICC's  exposure  could be  materially  in excess of amounts that are currently
recorded.  Management  does not expect that  liabilities  associated  with these
types of claims will result in a material  adverse effect on future liquidity or
financial position. However,  liabilities such as these are based upon estimates
and there can be no assurance that the ultimate  liability  will not exceed,  or
even  materially  exceed,  such  estimates.  As of  December  31, 2001 and 2000,
NAICC's  net  unpaid  losses  and LAE  relating  to  environmental  claims  were
approximately $7.6 million and $7.6 million, respectively.

     Due to the  factors  discussed  above  and  others,  the  process  used  in
estimating  unpaid losses and loss  adjustment  expenses cannot provide an exact
result.  Management  believes  that the  provisions  for unpaid  losses and loss
adjustment  expenses  are  adequate  to cover  the net cost of  losses  and loss
expenses  incurred to date;  however,  such  liability is  necessarily  based on
estimates  and there can be no assurance  that the ultimate  liability  will not
exceed, or even materially exceed, such estimates.


ANALYSIS OF LOSSES AND LOSS ADJUSTMENT EXPENSES

      The following table provides a reconciliation of NAICC's unpaid losses and
LAE (in thousands):



                                                                     YEARS ENDED DECEMBER 31,
                                                          ---------------------------------------------------------

                                                          2001                  2000                    1999
                                                          ----                  ----                    ----

                                                                                         
Net unpaid losses and LAE at January 1                   $79,389            $   79,306             $    77,466

Incurred related to:
    Current year                                          68,848                55,269                  43,301

    Prior years                                            7,646                 5,254                   2,491
                                                      ----------           -----------             -----------
    Total incurred                                        76,494                60,523                  45,792
                                                      ----------           -----------             -----------
Paid Related to:

    Current year                                         (28,632)              (26,147)                (16,527)

    Prior years                                          (39,239)              (34,293)                (27,425)
                                                       ----------           -----------             -----------

Total paid                                               (67,871)              (60,440)                (43,952)
                                                      ----------           -----------             -----------
Net unpaid losses and LAE at
    December 31                                           88,012                79,389                  79,306
Plus:  reinsurance recoverables on unpaid
     losses                                               17,733                20,641                  15,628
                                                      ----------           -----------             -----------
Gross unpaid losses and LAE at
    December 31                                       $  105,745           $   100,030             $    94,934
                                                      ==========           ===========             ===========



     The  losses  and LAE  incurred  during  2001  related  to  prior  years  is
attributable to adverse  developments on certain  private  passenger  automobile
lines  and the  California  workers'  compensation  line in the  amount  of $4.4
million. All of the workers' compensation lines and private passenger automobile
programs that caused higher than expected  losses and  increasingly  unfavorable
loss  history were placed in run-off  during  2001.  The losses and LAE incurred
during  2000  related to prior  years is  attributable  to  developments  on the
commercial  automobile  lines and certain  lines in run-off.  The losses and LAE
incurred  during  1999  related  to prior  years is  primarily  attributable  to
development on the California  workers'  compensation  line. NAICC increased its
bulk unpaid liabilities related to these policies, as it has become evident that
the loss costs  associated  with these claims  would be greater than  previously
anticipated.

     The following  table indicates the manner in which unpaid losses and LAE at
the end of a particular year change as time passes.  The first line reflects the
liability as originally reported,  net of reinsurance,  at the end of the stated
year. Each calendar year-end liability includes the estimated liability for that
accident year and all prior accident years comprising that liability. The second
section  shows the original  recorded net  liability as of the end of successive
years adjusted to reflect facts and circumstances that are later discovered. The
next line,  cumulative  (deficiency)  or  redundancy,  compares the adjusted net
liability  amount to the net  liability  amount as  originally  established  and
reflects whether the net liability as originally  recorded was adequate to cover
the  estimated  cost of claims or  redundant.  The third  section  reflects  the
cumulative amounts related to that liability that were paid, net of reinsurance,
as of the end of successive years.


Analysis of Net Losses and Loss Adjustment Expense ("LAE") Development  (dollars
in thousands):




                             YEAR ENDED DECEMBER 31
                             ----------------------

                                      1991   1992     1993     1994     1995     1996     1997     1998     1999     2000    2001
                                      ----   ----     ----     ----     ----     ----     ----     ----     ----     ----    ----

  Net unpaid losses and LAE at end of
  year

                                                                                            
                                   $ 97,810 $104,825 $119,223 $128,625 $116,294 $97,105 $ 85,762 $ 77,466 $79,306  $79,389


 Net unpaid losses and LAE re- estimated as of:

   One year later                    94,364  105,658  119,607  131,748  126,414  98,045   85,762   79,957  84,560   87,035  88,012
   Two years later                   99,875  111,063  123,039  141,602  126,796  97,683   85,684   82,778  88,001
   Three years later                107,945  117,756  136,735  141,787  127,621  98,545   87,613   83,778
   Four years later                 116,018  138,877  140,076  144,491  129,792 102,053   88,238
   Five years later                 136,269  142,423  142,537  146,827  133,985 102,949
   Six years later                  139,493  144,457  144,556  151,784  134,992
   Seven years later                141,467  145,370  147,916  152,764
   Eight Years later                142,031  148,052  148,523
   Nine Years later                 144,936  148,636
   Ten Years later                  145,437

 Cumulative (deficiency) redundancy (47,627) (43,811) (29,300) (24,139) (18,698)  (5,844) (2,476)  (6,312)  (8,695) (7,646)

 Cumulative net amounts paid as of:
   One year later                    39,131   39,650   42,264   46,582   46,132  35,696   31,317   43,090  51,608   64,599
   Two years later                   63,483   68,025   71,702   80,515   74,543  54,815   43,855   62,577  71,151
   Three years later                 81,485   88,038   95,525  101,726   90,818  63,290   56,968   74,267
   Four years later                  94,238  106,431  110,163  114,424   97,900  74,306   66,015
   Five years later                 108,923  118,136  119,474  119,310   108,061 82,568
   Six years later                  118,397  125,218  122,296  128,117   115,721
   Seven years later                124,569  126,362  129,378  135,013
   Eight years later                125,256  132,482  134,792
   Nine years later                 130,963  137,163
   Ten years later                  135,320





The following  table reflects the same  information as the preceding table gross
of reinsurance (dollars in thousands):






                                                                        Years ended December 31,
                                        1993       1994        1995        1996       1997       1998      1999     2000      2001
                                        ----       ----        ----        ----       ----       ----      ----     ----      ----

                                                                                                    
Gross unpaid losses and LAE at
  end of year:                       $ 137,479  $ 146,330   $ 137,406   $120,651   $ 105,947  $ 95,653  $ 94,934 $100,030  $105,745

Gross unpaid losses and LAE
  re-estimated as of:

      One year later                   137,898    149,815     149,416    121,787     107,060    99,314   103,166  115,611
      Two years later                  141,737    161,731     150,106    121,335     106,543   100,893   105,313
      Three years later                158,263    162,246     150,815    122,369     110,091   103,012
      Four years later                 162,697    165,111     153,509    126,736     112,841
      Five years later                 165,077    168,045     159,164    127,881
      Six years later                  167,702    174,811     160,538
      Seven years later                172,768    176,192
      Eight years later                173,728

Gross cumulative deficiency:           (36,249)   (29,862)    (23,132)    (7,230)     (6,894)   (7,359)  (10,379) (15,581)

Gross cumulative amount paid as of:

      One year later                    53,634     53,798      54,901     47,835      36,542    55,245    61,397   69,061
      Two years later                   88,930     92,991      92,422     21,794      56,948    99,185    83,113
      Three years later                116,605    122,095     110,498     37,092      93,694   112,892
      Four years later                 138,924    136,448     124,153     71,414     104,621
      Five years later                 148,928    146,803     157,591     81,525
      Six years later                  157,196    178,827     167,089
      Seven years later                187,373    187,556
      Eight years later                193,957

Gross unpaid losses and LAE latest
  re-estimate                          173,728    176,192     160,538    127,881     112,841   103,012   105,313  115,611
Reinsurance recoverable latest
  re-estimate                           25,205     23,429      25,546     24,932      24,603    19,234    17,312   32,276
                                      ----------------------------------------------------------------------------------------------
Net unpaid losses and LAE latest
  re-estimate                          148,523    152,764     134,992    102,949      88,238    83,778    88,001   83,335
                                      ----------------------------------------------------------------------------------------------



     The cumulative  deficiencies  as of December 31, 1998 through 2000 on a net
basis of $6.3 million, $8.7 million, and $3.9 million,  respectively, are due to
the  strengthening  of the  unpaid  losses  and  ALAE by $6.6  million  in 2001,
primarily  for  workers'  compensation  and private  passenger  automobile.  The
increase in 2001 was attributable to adverse development.

     The  cumulative  deficiency as of December 31, 1995 on a net basis of $18.7
million is due to the  strengthening  of the unpaid  losses and ALAE of pre-1980
businesses  assumed by NAICC in 1985 and which are in run-off.  NAICC  increased
these run-off claim  liabilities  by $10 million in 1996.  The pre-1980  run-off
liabilities  include  claims  relating to  environmental  clean-up  for policies
issued prior to 1970.

     The cumulative deficiency on a net basis of $43.8 million and $47.6 million
as of December 31, 1992 and 1991,  respectively,  is also  attributable  to both
adverse  development of workers'  compensation  loss  experience in the 1990 and
1991 loss years and  development  in certain  lines in run-off.  The  California
workers' compensation industry, including NAICC, experienced adverse development
of those loss years.  The adverse  development  was the result of a  significant
increase in frequency in workers'  compensation  claims that was brought on by a
downturn in the California  economy,  an increase in unemployment and a dramatic
increase in stress and post-termination  claims. The adverse development in 1990
and 1991 was  significantly  offset  by  favorable  workers'  compensation  loss
experience and development in the 1992 through 1995 loss years.

     Conditions  and  trends  that  have  affected  the   development  of  these
liabilities  in the past may not  necessarily  recur in the  future,  especially
considering  that  those  lines  that  have  experienced  the  greatest  adverse
development have been placed in run-off in 2001.


REINSURANCE

     In its normal course of business NAICC  reinsures a portion of its exposure
with other  insurance  companies  so as to  effectively  limit its maximum  loss
arising  out of any one  occurrence.  Contracts  of  reinsurance  do not legally
discharge the original insurer from its primary liability. Estimated reinsurance
receivables  arising from these contracts of reinsurance are, in accordance with
generally  accepted  accounting  principles,   reported  separately  as  assets.
Premiums  for  reinsurance  ceded by NAICC in 2001 were 9.4  percent  of written
premiums.

     As of December 31, 2001, General Reinsurance  Corporation (GRC), and Mitsui
Marine & Fire Insurance  Company,  Ltd.  ("MMF"),  were the only reinsurers that
comprised  more than 10 percent of NAICC's  reinsurance  recoverable on paid and
unpaid claims. NAICC monitors all reinsurers, by reviewing A.M. Best reports and
ratings,  information  obtained from  reinsurance  intermediaries  and analyzing
financial statements.  At December 31, 2001, NAICC had reinsurance  recoverables
on paid and unpaid  claims of $8.7  million and $2.5  million  from GRC and MMF,
respectively.  Both GRC and MMF have an A.M.  Best  rating of A+ or better.  The
unsecured  balance from MMF is approximately  $1.2 million.  The paid and unpaid
recoverable  amounts  ceded to MMF relate to  business in run-off and assumed by
NAICC. See Note 2 of the Notes to Consolidated  Financial Statements for further
information on reinsurance.

     NAICC and two of its subsidiaries  participate in an inter-company  pooling
and reinsurance  agreement under which Danielson  Insurance Company ("DICO") and
Danielson  National Insurance Company ("DNIC") cede 100% of their net liability,
defined to include premiums,  losses and allocated loss adjustment expenses,  to
NAICC to be combined  with the net  liability for policies of NAICC in formation
of a  "Pool".  NAICC  simultaneously  cedes  to  DICO  and  DNIC  10% of the net
liability  of the Pool.  DNIC  commenced  participation  in July,  1993 and DICO
commenced  participation  in  January,  1994.  Additionally,  both DICO and DNIC
reimburse   NAICC   for   executive   services,   professional   services,   and
administrative  expenses based on designated percentages of net premiums written
for each line of business.

REGULATION

     Insurance   companies  are  subject  to  insurance  laws  and   regulations
established  by the  states  in  which  they  transact  business.  The  agencies
established   pursuant  to  these  state  laws  have  broad  administrative  and
supervisory  powers  relating  to the  granting  and  revocation  of licenses to
transact  insurance  business,  regulation of trade practices,  establishment of
guaranty  associations,  licensing of agents,  approval of policy forms, premium
rate filing requirements, reserve requirements, the form and content of required
regulatory  financial  statements,  periodic  examinations of insurers' records,
capital  and surplus  requirements  and the  maximum  concentrations  of certain
classes of  investments.  Most states also have enacted  legislation  regulating
insurance  holding  company  systems,   including  acquisitions,   extraordinary
dividends,  the terms of affiliate  transactions and other related matters.  The
Company  and its  insurance  subsidiaries  have  registered  as holding  company
systems pursuant to such legislation in California and routinely report to other
jurisdictions.  The National  Association of Insurance  Commissioners has formed
committees  and  appointed  advisory  groups to study and  formulate  regulatory
proposals on such diverse  issues as the use of surplus  debentures,  accounting
for   reinsurance   transactions   and  the  adoption  of   risk-based   capital
requirements.  It is not  possible  to predict  the  impact of future  state and
federal   regulation  on  the   operations  of  the  Company  or  its  insurance
subsidiaries.

     Effective January 1, 2001 the Association's  codified statutory  accounting
principles ("SAP") has been adopted by all U.S. insurance companies. The purpose
of such  codification  is to provide a  comprehensive  basis of  accounting  and
reporting to insurance departments.  Although codification is expected to be the
foundation  of a state's  statutory  accounting  practice,  it may be subject to
modification  by  practices  prescribed  or  permitted  by a  state's  insurance
commissioner.  Therefore,  statutory  financial  statements  will continue to be
prepared on the basis of  accounting  practices  prescribed  or permitted by the
insurance  department of the state of domicile.  The Company has determined that
the  application  of the  codification  did not have a  material  impact  on the
statutory capital of its insurance subsidiaries upon adoption.

     NAICC is an insurance  company  domiciled in the State of California and is
regulated  by  the  California  Department  of  Insurance  for  the  benefit  of
policyholders.  The California  Insurance Code does not permit the payment of an
extraordinary  shareholder  dividend  without prior  approval from the Insurance
Commissioner.  Dividends are considered extraordinary if they exceed the greater
of net income or 10% of  statutory  surplus as of the prior  December  31. As of
December 31, 2001 NAICC did not have sufficient  accumulated unassigned surplus,
as defined  for  dividend  purposes,  to pay  dividends  in 2002  without  prior
regulatory approval.

RISK-BASED CAPITAL

     A model for  determining  the risk-based  capital ("RBC)  requirements  for
property  and  casualty  insurance  companies  was  adopted  in  December  1993.
Insurance  companies are required to report their RBC ratios based on their 1994
annual  statements.  NAICC has  calculated  its RBC  requirement  under the most
recent  RBC  model and it has  sufficient  capital  in excess of any  regulatory
action level.

     The RBC model sets forth four levels of increasing regulatory intervention:
(1) Company  Action Level (200% of an  insurer's  Authorized  Control  Level) at
which the  insurer  must  submit to the  regulator  a plan for  increasing  such
insurer's capital;  (2) Regulatory Action Level (150% of an insurer's Authorized
Control  Level),  at which the  insurer  must submit a plan for  increasing  its
capital to the  regulator and the regulator  may issue  corrective  orders;  (3)
Authorized  Control  Level (a  multi-step  calculation  based  upon  information
derived from an insurer's  most recent filed  statutory  annual  statement),  at
which the  regulator may take action to  rehabilitate  or liquidate the insurer;
and (4) Mandatory Control Level (70% of an insurer's  Authorized Control Level),
at which the regulator must rehabilitate or liquidate the insurer.

     At December  31,  2001,  the RBC of NAICC was 186% greater than the Company
Action  Level.  NAICC  currently  has no plans to take any  action  designed  to
significantly affect its RBC level.


                            HOLDING COMPANY BUSINESS

     DHC is a holding company  incorporated under the General Corporation Law of
the State of Delaware.  As of December 31, 2001, DHC had the following  material
assets and no material liabilities:

(i)  ownership of its DIND subsidiary,  an insurance company that owns, directly
     or indirectly,  all of the stock of NAICC, DNIC, DICO, Valor, and one other
     insurance  subsidiary  which may commence  writing  insurance  lines in the
     future; and

(ii) approximately $29.9 million in cash and investments.

TAX LOSS CARRYFORWARD

     At the close of 2001,  the Company had a  consolidated  net operating  loss
carryforward of approximately $745 million for Federal income tax purposes. This
estimate is based upon  Federal  consolidated  income tax losses for the periods
through December 31, 2000 and an estimate of the 2001 taxable  results.  Some or
all of the  carryforward  may be  available  to offset,  for Federal  income tax
purposes,  the  future  taxable  income,  if any,  of DHC  and its  wholly-owned
subsidiaries.  The Internal  Revenue  Service ("IRS") has not audited any of the
Company's  tax  returns  for any of the years  during  the  carryforward  period
including those returns for the years in which the losses giving rise to the net
operating loss carryforward  were reported.  The net operating loss carryforward
is currently fully reserved,  for valuation purposes, on the Company's financial
statements.  The amount of the deferred  asset  considered  realizable  could be
increased  in the near term if  estimates of future  taxable  income  during the
carryforward period are increased.

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

                     Year Ending        Amount of Carryforwards
                     December 31,              Expiring
                     ------------              --------

                        2002                   139,613
                        2003                    60,849
                        2004                    69,947
                        2005                   106,225
                        2006                    92,355
                        2007                    89,790
                        2008                    31,688
                        2009                    39,689
                        2010                    23,600
                        2011                    19,755
                        2012                    38,255
                        2019                    33,636

     The Company's  ability to utilize its net operating tax loss  carryforwards
would be  substantially  reduced if DHC were to undergo  an  "ownership  change"
within the meaning of Section 382(g)(1) of the Internal Revenue Code. We will be
treated as having had an  "ownership  change" if there is more than 50% increase
in stock ownership  during a 3 year "testing period" by "5%  stockholders."  For
this  purpose,  stock  ownership  is  measured  by value,  and does not  include
so-called  "straight  preferred"  stock.  In an effort to reduce  the risk of an
ownership change, DHC has imposed restrictions on the ability of holders of five
percent or more of the common stock of DHC,  par value $0.10 per share  ("Common
Stock"),  to transfer the Common  Stock owned by them and to acquire  additional
Common  Stock,  as  well  as the  ability  of  others  to  become  five  percent
stockholders as a result of transfers of Common Stock. The transfer restrictions
were  implemented in 1990, and we expect that they will remain  in-force as long
as the NOL is available to us. Notwithstanding such transfer restrictions, there
could be circumstances under which an issuance by DHC of a significant number of
new shares of Common Stock or other new class of equity  security having certain
characteristics (for example, the right to vote or to convert into Common Stock)
might result in an ownership change under the Internal Revenue Code.

POTENTIAL ACQUISITION

     On March 15, 2002,  the Company and American  Commercial  Lines LLC ("ACL")
executed a definitive  recapitalization  agreement for the acquisition of ACL by
the Company.  ACL is an integrated  marine  transportation  and service  company
operating approximately 5,100 barges and 200 towboats on the inland waterways of
North and South  America.  ACL  transports  more than 70 million tons of freight
annually.  Additionally,  ACL operates marine  construction,  repair and service
facilities and river terminals.

     The  holders of more than two  thirds of ACL's  outstanding  senior  notes,
substantially  all the  indirect  preferred  and  common  members of ACL and the
management of ACL have agreed to support the recapitalization plan. ACL's senior
lenders  have  executed  forbearance  agreements  pending  the  negotiation  and
execution of definitive  documentation relating to the amendment and restatement
of ACL's senior secured credit facility.

     Under the terms of the recapitalization agreement, the Company will acquire
100% of the  membership  interests of American  Commercial  Lines  Holdings LLC,
ACL's parent holding company.  ACL's present  indirect  preferred equity holders
(that are not members of ACL  management)  will  receive  $7.0  million in cash.
ACL's management will receive  approximately  $1.7 million of restricted  common
stock of the Company.  In addition,  the Company will deliver  $25.0  million in
cash,  which  will  be used to  reduce  borrowings  under  ACL's  senior  credit
facility,  and approximately  $58.5 million of ACL's outstanding senior notes to
ACL  Holdings  in  connection  with the  transaction.  The  recapitalization  is
expected to close in the second quarter of 2002.

     The  transaction  will result in a reduction of ACL's  senior  secured bank
debt by $25.0 million.  In addition,  the parties will seek to restructure ACL's
10  1/4%  senior  notes  due  2008   through  an  exchange   offer  and  consent
solicitation.  Upon the successful  completion of the exchange offer and consent
solicitation,  up to approximately  $236.5 million of ACL's  outstanding  senior
notes (all notes held by parties  other than  Danielson)  will be exchanged  for
$120.0  million  of new 11 1/4% cash pay  senior  notes due  January 1, 2008 and
approximately  $116.5 million of new 12% pay-in-kind  senior  subordinated notes
due July 1, 2008. ACL will also issue additional new cash pay senior notes in an
aggregate  principal  amount (not to exceed $20.0  million) equal to the accrued
and unpaid  interest on its outstanding  senior notes,  other than those held by
Danielson, and to the extent that such accrued and unpaid interest exceeds $20.0
million,  additional pay-in-kind senior subordinated notes in an amount equal to
such  excess  would be issued in full  satisfaction  of such  accrued and unpaid
interest.

     In connection with these transactions,  the Company expects to effect a $42
million rights offering to its existing security holders,  the proceeds of which
will be used to fund the Company's cash  contribution  for the  recapitalization
and  for  general  corporate  purposes.  Consummation  of  the  recapitalization
agreement  is  not  conditioned  on the  successful  completion  of  the  rights
offering.  Under the terms of the  rights  offering,  holders  of the  Company's
common stock will be entitled to purchase  additional shares of common stock, at
a subscription  price of $5.00 per share,  up to such holders' pro rata share of
the rights offering.  The March 18th  announcement did not constitute  notice of
the commencement of the rights offering. Further information regarding the terms
and conditions for the expected  rights  offering will be announced prior to the
commencement of the rights offering.

     The recapitalization agreement provides that the exchange offer and consent
solicitation  will be made in reliance on a registration  exemption  provided by
Section  3(a)(9) under the  Securities  Act of 1933,  conditioned on the minimum
participation of 95% of the outstanding  principal  amount of ACL's  outstanding
senior  notes,  as to which  noteholders  holding  more  than two  thirds of the
outstanding  principal amount of such notes have agreed to tender.  In the event
that the exchange offer and consent  solicitation is not consummated by June 15,
2002, the  recapitalization  agreement  provides for the  implementation  of the
recapitalization  through a voluntary prepackaged  bankruptcy plan under Chapter
11 of the Bankruptcy Code, as to which noteholders  holding more than two thirds
of the  outstanding  principal  amount of ACL's  outstanding  senior  notes have
agreed to accept.

     The Company has filed a copy of the press  release  referenced  above along
with a copy of the  recapitalization  agreement  in its filing on Form 8-K dated
March 27, 2002.


STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

     This Item 1 to the Report on Form 10-K, together with Items 2, 3, 7, and 8,
contain  forward-looking  statements,  including  statements  concerning  plans,
capital adequacy, adequacy of reserves, utilization of tax losses, goals, future
events or performance and underlying  assumptions and other statements which are
other than statements of historical facts. Such  forward-looking  statements may
be  identified,  without  limitation,  by  the  use  of  the  words  "believes",
"anticipates",  "expects", "intends", "plans" and other similar expressions. All
such  statements  represent only current  estimates or expectations as to future
results and are  subject to risks and  uncertainties  which  could cause  actual
results to materially differ from current  estimates or expectations.  See "RISK
FACTORS  THAT MAY  AFFECT  FUTURE  RESULTS"  in Item 7 for  further  information
concerning certain of those risks and uncertainties.

                                    EMPLOYEES

     As  of  December  31,  2001,  the  number  of  employees  of  DHC  and  its
consolidated subsidiaries was approximately as follows:

            NAICC                            110
            DHC (holding company only)         7
                                             ---
                                       Total 117

None of these employees is covered by any collective bargaining  agreement.  DHC
believes that the staffing levels are adequate to conduct future operations.

ITEM 2.  PROPERTIES.

     DHC  leases  a  minimal  amount  of  space  for use as  administrative  and
executive  offices.  DHC's lease has a term of approximately five years which is
scheduled  to expire in 2003.  DHC  believes  that the space  available to it is
adequate for DHC's current and foreseeable needs.

     NAICC's  headquarters  are  located in a leased  office  facility in Rancho
Dominguez,  California,  pursuant to a five-year  lease  which is  scheduled  to
expire in 2004.  In  addition,  NAICC has  entered  into  short  term  leases in
connection  with its  operations  in various  locations on the west coast of the
United States.  NAICC believes that the foregoing leased facilities are adequate
for NAICC's current and anticipated future needs.

     See Note 10 of the Notes to Consolidated Financial Statements.

ITEM 3.  LEGAL PROCEEDINGS.

     NAICC is a party to various legal proceedings which are considered  routine
and  incidental to its insurance  business and are not material to the financial
condition and operation of such business.

     Danielson  Reinsurance  Corporation  ("Danielson  Re"), an indirect  wholly
owned  subsidiary  of DHC (the  "Registrant"),  is the  grantor  of the  Mission
Reinsurance  Corporation  Trust  (the  "Trust").  The Trust  was one of  several
created  in  connection  with  the  insolvency  and  reorganization  of  Mission
Insurance Group,  Inc. and its subsidiaries  from which the Company emerged.  In
connection  with the  liquidation  of the Trust by the  Missouri  Department  of
Insurance  (the  "Insurance  Department"),  a  surplus  existed  from  which the
Insurance  Department  sought to pay interest to the claimants of the Trust. DHC
challenged the Insurance  Department's plan to pay interest in the Circuit Court
of Jackson County,  Missouri,  which is overseeing the liquidation of the Trust,
arguing  that any surplus  belonged to Danielson Re as the grantor of the Trust.
The Circuit Court upheld the plan and DHC appealed that decision.

     On June 22, 1999,  the Missouri  Court of Appeals  reversed the decision of
the Circuit Court and remanded the matter to the Circuit  Court,  ruling that no
interest can be paid to claimants of  insolvent  insurance  companies  under the
Missouri  Insurance Code. As a result of that decision,  Danielson Re would have
been entitled to any surplus  remaining in the Trust after payment of all claims
and expenses of the Trust,  which was believed to approximate  $14 million.  The
Insurance  Department  appealed  the  decision  of the Court of  Appeals  to the
Missouri Supreme Court, which reversed the decision of the Court of Appeals.  As
a result,  the Insurance  Department is permitted to pay interest on claims, and
it is  anticipated  that there will be no surplus  remaining  in the Trust after
payment of the interest.

     See Note 11 of the Notes to Consolidated Financial Statements.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         Not applicable.

                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

         "Stock  Market  Prices"  on page 26 of  DHC's  2001  Annual  Report  to
         Stockholders  (included as an exhibit hereto) is incorporated herein by
         reference.

ITEM 6.  SELECTED FINANCIAL DATA.

         "Selected  Consolidated  Financial Data" on page 2 of DHC's 2001 Annual
         Report to Stockholders  (included as an exhibit hereto) is incorporated
         herein by reference.

ITEM 7.  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS.

         "Management's  Discussion  and  Analysis  of  Financial  Condition  and
         Results of Operations" on pages 3 through 8 of DHC's 2001 Annual Report
         to Stockholders  (included as an exhibit hereto) is incorporated herein
         by reference.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

         "Market  Risk" on pages 5  through  7 of DHC's  2001  Annual  Report to
         Stockholders  (included as an exhibit hereto) is incorporated herein by
         reference.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         The  Consolidated  Financial  Statements  of DHC and its  subsidiaries,
         together  with the  Notes  thereto,  and  "Quarterly  Financial  Data,"
         included on pages 9 through 12, 13 through 24, and 26, respectively, of
         DHC's  2001  Annual  Report to  Stockholders  (included  as an  exhibit
         hereto), are incorporated herein by reference.

ITEM 9.  CHANGES IN AND  DISAGREEMENTS  WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE.

         Not applicable.


                                   PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

DIRECTORS.

     The  Directors  of  DHC  are  listed  on the  following  pages  with  brief
statements of their principal  occupations and other  information.  A listing of
the  Directors'  and officers'  beneficial  ownership of Common Stock appears on
subsequent  pages  under the heading  "Item 12.  SECURITY  OWNERSHIP  OF CERTAIN
BENEFICIAL  OWNERS AND  MANAGEMENT."  All of the Directors were elected to their
present  terms  of  office  by  the   stockholders  at  the  Annual  Meeting  of
Stockholders  of DHC held on September 4, 2001.  The term of office of each
Director continues until the election of Directors to be held at the next Annual
Meeting of  Stockholders  or until his successor  has been  elected. There is no
family relationship between any Director and any other Director or executive
officer of DHC.

     DHC, Martin J. Whitman and SZ Investments,  LLC ("SZ") have entered into an
agreement  pursuant to which,  as long as SZ continues to directly or indirectly
own at least  1,000,000  shares of Common  Stock,  (i) SZ will have the right to
continue to nominate  two members of DHC's Board of  Directors  (which  nominees
were Samuel Zell and William  Pate) and (ii) Mr.  Whitman has agreed to vote and
use his best  efforts to cause to be voted the shares of Common  Stock  owned or
controlled by him in favor of SZ's designees.  In addition,  SZ has agreed that,
so long as Third Avenue  Trust and/or Mr.  Whitman  directly or  indirectly  own
500,000 shares of Common Stock and Mr. Whitman  continues to be affiliated  with
Third Avenue Trust in the same or  substantially  similar  manner as his current
affiliation  (so long as such  entities  continue  to  exist),  SZ will vote the
shares owned by it for the election of Mr. Whitman and one other designee of Mr.
Whitman (which nominee was David Barse).

     The information set forth below concerning the Directors has been furnished
by such Directors to DHC.




                                                                                  DIRECTOR

DIRECTOR                 AGE   PRINCIPAL OCCUPATION                                 SINCE
- - --------                 ---   --------------------                                 -----

                                                                               
Martin J. Whitman        77    Chief Executive Officer of the Company                1990

David M. Barse           39    President and Chief Operating Officer of the          1996
                               Company

Samuel Zell              60    Chairman of Equity Group Investments, L.L.C.          1999

Eugene M. Isenberg       72    Chairman of the Board and Chief  Executive            1990
                               Officer of Nabors Industries, Inc.

Joseph F. Porrino        57    Counselor to the President of New School              1990
                               University;  Senior Consultant, Powers Global
                               Strategies, LLC

Frank B. Ryan            65    Professor of Mathematics at Rice University           1990

Wallace O. Sellers       72    Vice Chairman and Director of Enhance Financial       1995
                                Services Group, Inc.

Stanley J. Garstka       58    Deputy  Dean  and Professor in the Practice of        1996
                               Management at Yale University School of
                               Management

William Pate             38    Director  of  Mergers  and  Acquisitions of Equity    1999
                               Group Investments, L.L.C.



     Mr. Whitman is the Chief  Executive  Officer and a Director of the Company.
Since 1974,  Mr. Whitman has been the President and  controlling  stockholder of
M.J. Whitman & Co., Inc. (now known as Martin J. Whitman & Co., Inc.) ("MJW&Co")
which, until August 1991, was a registered broker-dealer.  Since March 1990, Mr.
Whitman has been the  Chairman of the Board and Chief  Executive  Officer  (and,
from  January  1991 to May 1998,  the  President)  of Third Avenue Trust and its
predecessor,  Third  Avenue Value Fund,  Inc.  (together  with its  predecessor,
"Third Avenue Trust"),  an open-end  management  investment  company  registered
under the  Investment  Company  Act of 1940 (the "40 Act") and  containing  four
investment  series.  Since July 1999,  Mr.  Whitman has been the Chairman of the
Board  and  Chief  Executive  Officer  of Third  Avenue  Variable  Series  Trust
("Variable Trust"),  an open-end management  investment company registered under
the 40 Act and containing one investment  series.  Since March 1990, Mr. Whitman
has been Chairman of the Board and Chief Executive  Officer (and, until February
1998, the President) of EQSF Advisers,  Inc. ("EQSF"), the investment adviser of
Third Avenue Trust and Variable Trust. Until April 1994, Mr. Whitman also served
as the Chairman of the Board and Chief  Executive  Officer of Equity  Strategies
Fund,  Inc.,  previously  a registered  investment  company.  Mr.  Whitman was a
Principal of Whitman  Heffernan  Rhein & Co., Inc.  ("WHR"),  an investment  and
financial  advisory  firm which he helped to found  during the first  quarter of
1987 and which ceased operations in December 1996. Since March 1991, Mr. Whitman
has  served  as  a  Director   of  Nabors   Industries,   Inc.   ("Nabors"),   a
publicly-traded  oil and gas  drilling  company  listed  on the  American  Stock
Exchange ("AMEX"). From August 1997 to May 2001 Mr. Whitman served as a director
of Tejon Ranch Co., an agricultural  and land  management  company listed on the
New York Stock  Exchange  ("NYSE").  From May 2000 through  December  2001,  Mr.
Whitman served as a director for Stewart  Information  Services  Corporation,  a
title  insurance  company  publicly  traded on the NYSE. From March 1993 through
February  1996, Mr.  Whitman  served as a director of Herman's  Sporting  Goods,
Inc., a retail  sporting  goods chain,  which filed a voluntary  petition  under
Chapter 11 of the United States  Bankruptcy  Code on April 26, 1996. Mr. Whitman
also  serves as a Director  of the  Company's  principal  operating  subsidiary,
National  American  Insurance  Company  of  California  ("NAICC").  Mr.  Whitman
co-authored the book The Aggressive  Conservative  Investor and is the author of
Value Investing:  A Balanced Approach.  From 1972 through June 2000, Mr. Whitman
was a Distinguished  Faculty Fellow in Finance at the Yale University  School of
Management  ("Yale School of Management") and from January 2001 through December
2001, an adjunct professor at the Columbia  University  School of Business.  Mr.
Whitman  graduated  from  Syracuse  University  magna  cum  laude in 1949 with a
Bachelor of Science degree and received his Masters degree in Economics from the
New School for Social  Research in 1956.  Mr.  Whitman is a Chartered  Financial
Analyst.

     Mr. Barse has been the President, Chief Operating Officer and a Director of
the Company  since July 1996 and a director of NAICC since  August  1996.  Since
June 1995, Mr. Barse has been a Director, President (and, since July 1999, Chief
Executive Officer) of M.J. Whitman,  Inc. ("MJWI"), a securities  broker-dealer,
and M.J. Whitman Advisers,  Inc. ("MJWA"), a registered investment adviser. From
April 1995 until  February  1998 he served as the Executive  Vice  President and
Chief Operating Officer of Third Avenue Trust and EQSF,  henceforth assuming the
position of  President.  Since July 1999,  Mr. Barse has been the  President and
Chief  Operating  Officer of Variable Trust. In 2001, Mr. Barse became a Trustee
of Third Avenue Trust and Variable  Trust.  Mr. Barse joined the  predecessor of
MJWI in December 1991 as General  Counsel.  Mr. Barse also presently serves as a
director of CGA Group,  Ltd., a Bermuda based financial  services  company,  and
American Capital Access Holdings,  a financial insurance company.  Mr. Barse was
previously an attorney with the law firm of Robinson Silverman Pearce Aronsohn &
Berman LLP.  Mr.  Barse  received a Bachelor of Arts in  Political  Science from
George Washington University in 1984 and a Juris Doctor from Brooklyn Law School
in 1987.

     A native Chicagoan, Samuel Zell is a graduate of the University of Michigan
and the  University  of Michigan  Law School.  Mr. Zell began his career in real
estate while an undergraduate at the University by managing apartment  buildings
throughout  Southeast  Michigan.  He continued his interests in real estate with
the  founding  of  Equity  Group  Investments,  LLC,  (formerly  known as Equity
Financial and Management Company) an entrepreneurial real estate investment firm
based in Chicago  where he currently  serves as Chairman of the Board.  Mr. Zell
maintains  substantial  interest  and serves as Chairman of the Board of various
corporations which include Anixter  International  (AXE), a value-added provider
of integrated networking and cabling solutions that support business information
and network infrastructure requirements; Chart House Enterprises, Inc. (CHT), an
owner and operator of restaurants;  Manufactured Home Communities, Inc. (MHC), a
self-administered  and  self-managed  equity Real Estate  Investment Trust which
owns and operates manufactured home communities in 26 states, Equity Residential
Properties  Trust (EQR), the largest  apartment real estate  investment trust in
the United  States,  Equity Office  Properties  Trust (EOP),  the largest office
portfolio of any publicly  traded,  full  service  office  company in the United
States,  Capital  Trust (CT), a specialized  real estate  finance  company;  and
Danielson  Holding  Corporation  (DHC),  a  financial  services  and  investment
company. All of these companies are publicly traded companies. Mr. Zell recently
completed a two-year term as Chairman of the National Association of Real Estate
Investment Trusts (NAREIT). He serves as Trustee of the Field Museum in Chicago.
He serves on the President's  Advisory Board at the University of Michigan,  the
Visitor's  Committee  at the  University  of Michigan  Law School,  and with the
combined efforts of the University of Michigan Business School,  established the
Zell/Lurie   Entrepreneurial  Award  Program,  an  innovative  attempt  to  fund
entrepreneurial  awareness and sensitivity.  Mr. Zell's continual  assistance to
the MBA program has also enhanced the Business  School's Polish Studies Program.
He was  appointed  a DeRoy  Visiting  Professor  in  Honors  at the  College  of
Literature,  Science and the Arts at the  University  of Michigan.  He is a long
standing supporter of the University of Pennsylvania  Wharton Real Estate Center
and has endowed the Samuel Zell/Robert Lurie Real Estate Center at Wharton.  Mr.
Zell is a member of the Visiting Committee of the University of Chicago's School
of Public  Policy.  Mr.  Zell is an avid  skier,  racquetball  player and enjoys
riding  motorcycles.  He is a frequent  contributor  of articles to various real
estate  publications  and is often  heard as a keynote  speaker  throughout  the
United States and Europe.

     Mr. Isenberg,  since 1987, has been Chairman and Chief Executive Officer of
Nabors Industries, Inc., the world's largest land and offshore platform drilling
company.  Mr.  Isenberg  presently  serves as a director of the  American  Stock
Exchange,  the National Association of Securities Dealers, Inc., and is a member
of the National Petroleum Council.  From 1969 to 1982, Mr. Isenberg was Chairman
of the Board and  principal  stockholder  of Genimar  Inc., a steel  trading and
building products  manufacturing  company. From 1955 to 1968, he was employed in
various management capacities with the Exxon Corp. Mr. Isenberg is the principal
sponsor of the Parkside  School for children with learning  disabilities  in New
York City. Mr. Isenberg  graduated from the University of  Massachusetts in 1950
with a Bachelor of Arts degree in Economics  and from  Princeton  University  in
1952 with a Masters  degree  in  Economics.  The  University  of  Massachusetts'
"Eugene  M.  Isenberg  School  of  Management"  is named in  recognition  of his
generous contributions towards new facilities, the funding of scholarships,  and
the endowment of a professorship.

     Mr.  Porrino has been the  Counselor to the President of the New School for
Social  Research (the "New  School")  since  February  1998. He is also a Senior
Consultant at Powers  Global  Strategies,  a government  relations and strategic
planning  firm.  He was the  Executive  Vice  President  of the New School  from
September 1991 to February,  1998. Prior to that time, Mr. Porrino was a partner
in the New York law firm of Putney,  Twombly,  Hall & Hirson,  concentrating his
practice  in the area of labor law.  Mr.  Porrino  received  a Bachelor  of Arts
degree from Bowdoin  College in 1966, and was awarded a Juris Doctor degree from
Fordham University School of Law in 1970.

     Dr. Ryan was Professor of Mathematics at Rice  University  from August 1990
through July 1996.  From August 1990 to July 1995,  Dr. Ryan also served as Vice
President-External Affairs at Rice University. Since November 1996, Dr. Ryan has
served  as a  Director  of  Siena  Holdings,  Inc.,  a real  estate  and  health
management company, the capital stock of which is traded over-the-counter.  From
March 1996 through  September  1999,  Dr. Ryan has served as a Director of Texas
Micro,  Inc., a computer  systems company that was merged in September 1999 with
Radisys  Corporation,  a computer  systems company the capital stock of which is
traded on NASDAQ.  Until 1998,  Dr.  Ryan  served as a Director of America  West
Airlines,  Inc., a  publicly-traded  company  listed on the NYSE.  For two years
ending August 1990,  Dr. Ryan was the President and Chief  Executive  Officer of
Contex Electronics Inc., a subsidiary of Buffton Corporation,  the capital stock
of which is publicly  traded on the AMEX.  Prior to that, and beginning in 1977,
Dr. Ryan was a Lecturer in Mathematics at Yale University, where he was also the
Associate Vice President in charge of institutional  planning. Dr. Ryan obtained
a Bachelor  of Arts  degree in Physics in 1958 from Rice  University,  a Masters
degree in Mathematics  from Rice in 1961,  and a Doctorate in  Mathematics  from
Rice in 1965.

     Mr.  Sellers  was the  President  and Chief  Executive  Officer  of Enhance
Financial   Services  Group,  Inc.   ("Enhance  Group"),  a  financial  services
corporation, and of its principal subsidiaries,  Enhance Reinsurance Company and
Asset Guaranty  Insurance  Company,  from their inception in 1986 and 1988,until
his retirement in 1994.  Subsequently  he served as Vice Chairman of the Enhance
Group until its purchase by Radian  Mortgage in 2001.  From 1987 until 1994, Mr.
Sellers  served as a  Director,  and from 1992 to 1993 as the  Chairman,  of the
Association of Financial  Guaranty  Insurers.  Prior to the Enhance  Group,  Mr.
Sellers  spent  35 years  with  Merrill  Lynch,  where he  served,  among  other
positions,  as  Director,  Municipal  and  Corporate  Bond  Division,  Director,
Securities Research Division and Director of Strategic Development.  Mr. Sellers
received a Bachelor of Arts degree from the University of New Mexico in 1951 and
a Masters  degree in Economics  from New York  University in 1956.  Mr.  Sellers
attended the Advanced  Management Program at Harvard University in 1975 and is a
Chartered  Financial  Analyst.  He is presently Chairman of the Board of Natural
Gas  Services  Group,  Inc.,  in  Midland  Texas and is a member of the Board of
Trustees of the Hudson Institute, Chairman of its Finance Committee and a member
of its Executive Committee.

     Mr.  Garstka has been Deputy  Dean at the Yale School of  Management  since
November,  1995 and has been a Professor  in the Practice of  Management  at the
Yale School of  Management  since 1988.  Mr.  Garstka was the Acting Dean of the
Yale School of  Management  from August 1994 to October  1995,  and an Associate
Dean of the Yale School of Management  from 1984 to 1994. Mr. Garstka has served
on the Board of Trustees of MBA  Enterprises  Corps,  a non-profit  organization
(1991-1999)  and on the  Board of  Trustees  of The Foote  School in New  Haven,
Connecticut  from  1995 to 1998.  From  1988 to 1990,  Mr.  Garstka  served as a
director of Vyquest,  Inc., a  publicly-traded  company  listed on the AMEX. Mr.
Garstka was a Professor in the Practice of Accounting  from 1983 to 1988, and an
Associate  Professor of  Organization  and Management  from 1978 to 1983, at the
Yale School of Management.  Mr. Garstka has also authored  numerous  articles on
accounting and  mathematics.  Mr. Garstka  received a Bachelor of Arts degree in
Mathematics  from Wesleyan  University  in  Middletown,  Connecticut  in 1966, a
Masters  degree  in  Industrial  Administration  in 1968  from  Carnegie  Mellon
University and a Doctorate in Operations  Research in 1970 from Carnegie  Mellon
University.

     Mr. Pate has served as a Managing  Director of EGI since 1999, and has been
employed by EGI or its  predecessor  for more than five years.  Since 1999,  Mr.
Pate has also served as a director of Davel Communications,  Inc., a provider of
public pay telephone services.


EXECUTIVE OFFICERS.

         The executive officers of DHC are as follows:

NAME                    AGE              PRINCIPAL POSITION WITH REGISTRANT
- - ----                    ---              ----------------------------------

Martin J. Whitman         77             Chief Executive Officer and a Director

David M. Barse            39             President, Chief Operating Officer
                                         and a Director

Michael T. Carney         48             Chief Financial Officer and Treasurer

W. James Hall             37             General Counsel and Secretary


     For additional information about Messrs. Whitman and Barse, see "DIRECTORS"
above.

     Mr. Carney was the Chief Financial  Officer ("CFO") of DHC from August 1990
until  March 1996 and has been the CFO of the  Company  and a director  of NAICC
since August 1996.  Since 1990,  Mr.  Carney has served as Treasurer  and CFO of
Third Avenue Trust and EQSF and,  since 1989, as CFO of MJW&Co.,  MJWI and their
predecessors.  Since July 1999,  Mr.  Carney has served as Treasurer  and CFO of
Variable  Trust.  From 1990 through April 1994, Mr. Carney also served as CFO of
Carl Marks Strategic  Investments,  L.P.; from 1989 through  December,  1996 Mr.
Carney served as CFO of WHR; and from 1989 through April 1994, Mr. Carney served
as Treasurer and CFO of Equity  Strategies  Fund.  From 1988 to 1989, Mr. Carney
was the Director of Accounting of Smith New Court,  Carl Marks,  Inc., and, from
1986 to 1988,  Mr. Carney served as the Controller of Carl Marks & Co., Inc. Mr.
Carney  graduated from St. John's  University in 1981 with a Bachelor of Science
degree in Accounting. Mr. Carney is a Certified Public Accountant.

     Mr. Hall has been the General  Counsel and Secretary of DHC since  December
2000.  Mr. Hall has also served as General  Counsel and  Secretary of MJWI since
June 2000, of Third Avenue Trust and EQSF since  September  2000 and of Variable
Trust since September 2000.  Prior to June of 2000, Mr. Hall was an associate at
Paul, Weiss, Rifkind, Wharton & Garrison LLP from February 2000. Mr. Hall served
as an Associate at Morgan,  Lewis Bockius LLP from November 1996 to January 2000
and an associate  for Gibson,  Dunn and Crutcher LLP from March 1992 though June
1996.  Mr. Hall served as a Captain in the U.S.  Army  Reserve from 1986 through
1992. Mr. Hall graduated  from the University of  Pennsylvania  School of Law in
1991 and the  Massachusetts  Institute of  Technology  in 1986 with  Bachelor of
Science degrees in Biology and Aeronautical/Astronautical Engineering.

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

     Section  16(a)  of the  Securities  Exchange  Act of  1934  requires  DHC's
Directors and executive officers, and persons who own more than ten percent of a
registered class of the DHC's equity securities, to file with the Securities and
Exchange Commission and the American Stock Exchange initial reports of ownership
and reports of changes in ownership of Common Stock and other equity  securities
of DHC.  Officers,  Directors  and greater  than  ten-percent  stockholders  are
required  by Federal  securities  regulations  to furnish DHC with copies of all
Section 16(a) forms they file.

     To DHC's knowledge,  based solely upon review of the copies of such reports
furnished  to DHC  and  written  representations  that  no  other  reports  were
required,  all Section 16(a) filing  requirements  applicable to DHC's officers,
Directors and greater than ten percent  beneficial owners were complied with for
the fiscal year ended December 31, 2001.


ITEM 11.  EXECUTIVE COMPENSATION.

SUMMARY COMPENSATION TABLE

     The following  Summary  Compensation  Table  presents  certain  information
relating to compensation  paid by DHC for services rendered in 2001 by the Chief
Executive  Officer  and  each  other  executive  officer  of DHC  who  had  cash
compensation  for such year in excess of $50,000.  Only those columns which call
for  information  applicable  to DHC or the  individual  named  for the  periods
indicated have been included in such table.




                                                                                        LONG TERM

                                                           ANNUAL COMPENSATION         COMPENSATION
                                                         --------------------------    ------------
                                                                                          AWARDS

                                                                                       ------------
                                                                                        SECURITIES

                                                                                        UNDERLYING   ALL OTHER
                                                         YEAR   SALARY (a)    BONUS       OPTIONS   COMPENSATION
NAME AND PRINCIPAL POSITION                                      ($)           ($)          (#)        ($)
- - ----------------------------------------------------------------------------------------------------------------
                                                                                       
Martin J. Whitman                                       2001   $ 200,000      -0-          -0-         -0-
CHAIRMAN OF THE BOARD & CHIEF EXECUTIVE OFFICER         2000   $ 200,000      -0-          -0-         -0-
                                                        1999   $ 200,000      -0-          -0-         -0-

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

David M. Barse                                          2001   $ 75,000       -0-        100,000       -0-
PRESIDENT AND CHIEF OPERATING OFFICER                   2000   $ 75,000    $150,000       50,000       -0-
                                                        1999   $ 75,000      80,000       50,000       -0-

- - ----------------------------------------------------------------------------------------------------------------
Michael Carney                                          2001   $ 75,000       -0-         25,000       -0-
TREASURER AND CHIEF FINANCIAL OFFICER                   2000   $ 75,000    $ 50,000       25,000       -0-
                                                        1999   $ 75,000      40,000       25,000       -0-

- - ----------------------------------------------------------------------------------------------------------------
W. James Hall                                           2001   $50,000     $ 25,000       10,000       -0-
GENERAL COUNSEL AND SECRETARY

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



OPTION/SAR GRANTS IN LAST FISCAL YEAR

            The following  table presents  certain  information  relating to the
grants of stock options made during 2001 to the named executive officers of DHC.
The options were granted under DHC's 1995 Stock and Incentive Plan.  Pursuant to
rules of the Securities and Exchange Commission,  the table also shows the value
of the  options  granted at the end of the option  term if the stock  price were
to appreciate annually by 5% and 10%, respectively.  There is no assurance that
the stock price will appreciate at the rates shown in the table.  Only those
tabular columns which call for  information  applicable to DHC or the named
individuals have been included in such table.




- - ----------------------------------------------------------------------------------------------------
                                                                               POTENTIAL REALIZABLE
                                                                                  VALUE AT ASSUMED
                                                                                   ANNUAL RATES OF
                                                                                     STOCK PRICE
                                                                                  APPRECIATION FOR
                                  INDIVIDUAL GRANTS                                  OPTION TERM
- - ----------------------------------------------------------------------------------------------------
                     NUMBER OF       PERCENT OF
                    SECURITIES          TOTAL
                    UNDERLYING       OPTIONS/SARS
                     OPTIONS/         GRANTED TO
                      SARS           EMPLOYEES IN    EXERCISE OR     EXPIRATION
                    GRANTED          FISCAL YEAR     BASE PRICE         DATE
NAME                  (#)(1)                           ($/Sh)                      5%($)     10%($)
- - ----------------------------------------------------------------------------------------------------
                                                                             
David M. Barse       100,000             56.0            3.37          12/11/11    211,937   537,091
- - -----------------------------------------------------------------------------------------------------
Michael Carney        25,000             14.0            3.37          12/11/11     52,984   134,273
- - ----------------------------------------------------------------------------------------------------


(1)   One-half  of  these options become  exercisable on June 11, 2002  and one-
      third  of the  balance of the options  become  exercisable on  each of the
      first three anniversaries of the date of grant.

AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
AND FISCAL YEAR-END OPTION VALUES

     The following table presents certain  information  relating to the value of
unexercised stock options as of the end of 2001, on an aggregated  basis,  owned
by the named  executive  officers of DHC as of the last day of the fiscal  year.
Such  officers  did not exercise  any of such  options  during 2001.  Only those
tabular  columns  which  call for  information  applicable  to DHC or the  named
individuals have been included in such table.




- - ----------------------------------------------------------------------------------------------
                    NUMBER OF SECURITIES                      VALUE OF UNEXERCISED IN-THE-
                   UNDERLYING UNEXERCISED                             MONEY OPTIONS
                 OPTIONS AT FISCAL YEAR-END                        AT FISCAL YEAR-END
                             (#)                                           ($)
- - ----------------------------------------------------------------------------------------------
NAME                EXERCISABLE         UNEXERCISABLE       EXERCISABLE       UNEXERCISABLE
- - ----------------------------------------------------------------------------------------------
                                                                       

David M. Barse       224,999                125,001         $ 53,854           $114,333
- - ----------------------------------------------------------------------------------------------
Michael Carney       157,501                 37,499         $ 34,765           $ 30,417
- - ----------------------------------------------------------------------------------------------



COMPENSATION OF DIRECTORS

     During  2001,  each  Director  who was not an  officer or  employee  of the
Company  or its  subsidiaries  received  compensation  of $2,500  for each Board
meeting  attended,  whether in person or by telephone.  For  attendance at Board
meetings  during  2001,  each  Director  received  $5,000,  plus,  in each case,
reimbursement of reasonable  expenses.  Directors who are officers or employees
of the Company or its subsidiaries  receive no fees for service on the Board. No
attendance fee is paid to any Directors with respect to any committee meetings.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     During 2001, none of the persons who served as members of the  Compensation
Committee of DHC's Board of Directors also was,  during that year or previously,
an  officer  or  employee  of DHC or any of its  subsidiaries  or had any  other
relationship requiring disclosure herein.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The following table sets forth the beneficial  ownership of Common Stock as
of March 25, 2002 of (a) each Director,  (b) each executive officer,  and (c)
each  person  known by DHC to own  beneficially  more than five  percent  of the
outstanding  shares of Common  Stock.  DHC  believes  that,  except as otherwise
stated,  the  beneficial  holders  listed below have sole voting and  investment
power regarding the shares reflected as being beneficially owned by them.



                                      AMOUNT AND NATURE OF
                                      BENEFICIAL OWNERSHIP       PERCENT OF CLASS (1)
                                      --------------------      --------------------

                                                                  
PRINCIPAL STOCKHOLDERS

SZ Investments, LLC                     3,900,437 (2)(3)                18.2
2 N. Riverside Plaza
Chicago, IL 60606

Commissioner of Insurance               1,803,235 (2)(4)                 9.2
of the State of California
Mission Insurance Companies' Trusts
425 Market Street, 23rd Floor
San Francisco, CA 94105

Martin J. Whitman                       1,281,143 (2)(5)                 6.6
c/o Danielson Holding Corporation
767 Third Avenue
New York, NY  10017-2023



OFFICERS AND DIRECTORS

Martin J. Whitman                       1,281,143 (2)(5)                 6.6

David M. Barse                            224,999 (6)                      *

Samuel Zell                             3,900,437 (7)                   18.2

Joseph F. Porrino                          82,033 (8)                      *

Frank B. Ryan                              75,333 (8)                      *

Eugene M. Isenberg                         96,591 (9)                      *

Wallace O. Sellers                         76,666 (10)                     *

Stanley J. Garstka                         77,674 (11)                     *

William Pate                               60,200 (12)                     *

Michael Carney                            157,501 (13)                     *

W. James Hall                               6,667 (14)                     *

All Officers and Directors

  as a Group (11 persons)               6,039,244 (15)                  27.2

- - -----------------------------
*  Percentage  of shares  beneficially  owned does not exceed one percent of the
outstanding Common Stock.


(1) Share  percentage  ownership is rounded to nearest  tenth of one percent and
reflects the effect of dilution as a result of outstanding  options and warrants
to the extent such  options  and  warrants  are, or within 60 days will  become,
exercisable.  As of  February  26,  2002  (the date as of which  this  table was
prepared),  there were  exercisable  options  outstanding to purchase  1,228,084
shares of Common Stock and exercisable  warrants to purchase 2,002,568 shares of
Common Stock.  Shares  underlying any option or warrant which was exercisable on
February  26,  2002 or  becomes  exercisable  within the next 60 days are deemed
outstanding  only for  purposes  of  computing  the  share  ownership  and share
ownership percentage of the holder of such option or warrant.

(2) In accordance with  provisions of DHC's  Certificate of  Incorporation,  all
certificates  representing  shares of Common Stock beneficially owned by holders
of five  percent  or more of the  Common  Stock are  owned of record by DHC,  as
escrow agent, and are physically held by DHC in that capacity.

(3) Includes shares underlying a  Warrant to purchase 1,900,437 shares of Common
Stock  at an exercise  price of $4.74391 per  share.

(4)  Beneficially  owned  by the  Commissioner  of  Insurance  of the  State  of
California  in his  capacity  as trustee  for the  benefit of holders of certain
deficiency  claims against  certain trusts which assumed  liabilities of certain
present and former insurance subsidiaries of the Company.

(5) Includes 803,669 shares beneficially owned by Third Avenue Value Fund Series
("TAVF") of the Third Avenue Trust, an investment  company  registered under the
Investment Company Act of 1940;  104,481 shares  beneficially owned by Martin J.
Whitman & Co., Inc. ("MJW&Co"),  a private investment company; and 84,358 shares
beneficially  owned by Mr.  Whitman's wife and three adult family  members.  Mr.
Whitman  may be deemed to control  the  investment  adviser of TAVF,  and may be
deemed to own  beneficially a five percent equity  interest in TAVF. Mr. Whitman
is the principal  stockholder in MJW&Co,  and may be deemed to own  beneficially
the shares owned by MJW&Co.  Mr. Whitman disclaims  beneficial  ownership of the
shares of Common Stock owned by TAVF and Mr. Whitman's family members.

(6) Includes  shares  underlying  currently  exercisable  options to purchase an
aggregate of 50,000  shares of Common Stock at an exercise  price of $5.6875 per
share,  50,000 shares of Common Stock at an exercise price of $7.0625 per share,
50,000 shares of Common Stock at an exercise price of $3.65625 per share, 41,666
shares of Common  Stock at an  exercise  price of  $5.3125  per share and 33,333
shares of Common Stock at an exercise price of $4.00 per share. Does not include
shares  underlying  options to purchase an  aggregate  of 8,334 shares of Common
Stock at an exercise price of $5.3125 per share or 16,667 shares of Common Stock
at an exercise  price of $4.00 per share or 100,000 shares of Common Stock at an
exercise price of $3.37 per share which are not currently exercisable nor become
exercisable within the next 60 days.

(7) Includes  2,000,000  shares of Common Stock owned by SZ Investments,  L.L.C.
("SZ"),  a company  controlled by Mr. Zell, and 1,900,437 shares of Common Stock
issuable  upon  exercise  of a  Warrant owned by SZ.

(8) Includes  shares  underlying  currently  exercisable  options to purchase an
aggregate  of 46,667  shares of Common  Stock at an exercise  price of $3.63 per
share and 26,666 shares of Common Stock at an exercise price of $4.00.  Does not
include shares  underlying  options to purchase an aggregate of 13,334 shares of
Common Stock at an exercise  price of $4.00 which are not currently  exercisable
nor become exercisable within the next 60 days.

(9) Includes 20,088 shares owned by Mentor Partnership, a partnership controlled
by Mr.  Isenberg,  and 28 shares owned by Mr.  Isenberg's  wife.  Also  includes
shares  underlying  currently  exercisable  options to purchase an  aggregate of
46,666 shares of Common Stock at an exercise price of $3.63 per share and 26,666
shares of Common Stock at an exercise  price of $4.00.  Does not include  shares
underlying  options to purchase an aggregate of 13,334 shares of Common Stock at
an  exercise  price of $4.00  which are not  currently  exercisable  nor  become
exercisable within the next 60 days.

(10) Includes shares  underlying  currently  exercisable  options to purchase an
aggregate  of 40,000  shares of Common  Stock at an exercise  price of $7.00 per
share and 26,666 shares of Common Stock at an exercise price of $4.00.  Does not
include shares  underlying  options to purchase an aggregate of 13,334 shares of
Common Stock at an exercise  price of $4.00 which are not currently  exercisable
nor become exercisable within the next 60 days.

(11) Includes shares  underlying  currently  exercisable  options to purchase an
aggregate  of 40,000  shares of Common  Stock at an exercise  price of $5.50 per
share and 26,666 shares of Common Stock at an exercise price of $4.00.  Does not
include shares  underlying  options to purchase an aggregate of 13,334 shares of
Common Stock at an exercise  price of $4.00 which are not currently  exercisable
nor become exercisable within the next 60 days.

(12) Includes shares  underlying  currently  exercisable  options to purchase an
aggregate of 15,200 shares of Common Stock at an exercise  price of $4.00.  Does
not include shares  underlying  options to purchase an aggregate of 7,600 shares
of Common Stock at an exercise  price of $4.00 per share which are not currently
exercisable nor become exercisable within the next 60 days.

(13) Includes shares  underlying  currently  exercisable  options to purchase an
aggregate of 50,000  shares of common stock at an exercise  price of $5.6875 Per
share,  35,000 shares of common stock at an exercise price of $7.0625 Per share,
35,000 shares of common stock at an exercise price of $3.65625 Per share, 20,834
shares of common  stock at an  exercise  price of  $5.3125  Per share and 16,667
shares of common stock at an exercise  price of $4.00.  Does not include  shares
underlying  options to purchase an  aggregate of 4,166 shares of common stock at
an  exercise  price of $5.3125 Per share or 8,333  shares of common  stock at an
exercise  price of $4.00  Per  share or  25,000  shares  of  common  stock at an
exercise  price  of  $3.37  Which  are  not  currently  exercisable  nor  become
exercisable within the next 60 days.

14) Includes  shares  underlying  currently  exercisable  options to purchase an
aggregate of 6,667 shares of Common  Stock at an exercise  price of $4.00.  Does
not include shares  underlying  options to purchase an aggregate of 3,333 shares
at an exercise  price of $4.00 or 10,000  shares at an  exercise  price of $3.37
which are not currently  exercisable nor become  exercisable  within the next 60
days.

(15) In calculating  the percentage of shares owned by officers and Directors as
a  group,   the  shares  of  Common  Stock  underlying  all  options  which  are
beneficially owned by officers and Directors and which are currently exercisable
or become exercisable within the next 60 days are deemed outstanding.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     DHC shares  certain  personnel and facilities  with several  affiliated and
unaffiliated  companies (including M.J. Whitman,  Inc., a broker-dealer of which
Mr. Barse is the Chairman,  Chief Executive  Officer and  President),  and thus,
certain expenses are allocated among the various entities accordingly. Personnel
costs are  allocated  based upon  actual time spent on DHC's  business,  or upon
fixed percentages of compensation.  Costs relating to office space and equipment
are  allocated  based  upon  fixed  percentages.   Inter-company   balances  are
reconciled and reimbursed on a monthly basis.

     In connection with the purchase of Common Stock by SZ, DHC has entered into
a non-exclusive investment advisory agreement with Equity Group Investments, LLC
("EGI"), a company  controlled by Mr. Zell,  pursuant to which EGI has agreed to
provide,  at the  request of DHC,  certain  investment  banking  services to the
Company in connection with potential transactions.  For these services, DHC pays
an  annual  fee of  $125,000  to EGI.  In the  event  that  any  transaction  is
consummated  for which the  Acquisition  Committee  of DHC's Board of  Directors
determines that EGI provided material services, DHC will pay to EGI a fee in the
amount of 1% of the aggregate consideration in connection with such transaction.
In the case of the potential acquisition of ACL described in more detail in Item
1. "Potential  Acquisition",  DHC and EGI have agreed that the fee for EGI shall
be $3 million.  SZ has also reached an  agreement  with the Company to provide a
standby  commitment to purchase any Company shares that may be  unsubscribed  in
the rights  offering  that the  Company  anticipates  conducting  as part of its
proposed  acquisition of ACL. The Company has paid SZ a fee of $250,000 for this
commitment and will pay SZ an additional  $750,000 upon the  commencement of any
rights offering. Mr. Zell and Mr. Pate are members of the Acquisition Committee,
along with Mr.  Whitman and Mr. Barse.  DHC has also agreed to  reimburse,  upon
request,  EGI's  out-of-pocket  expenses  related  to  the  investment  advisory
agreement.

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

          (a)  The following documents are filed as a part of this Report:

               (1)  Financial Statements -- see Index to Consolidated  Financial
                    Statements and Financial  Statement  Schedules  appearing on
                    Page F-1.

               (2)  Financial  Statement  Schedules -- see Index to Consolidated
                    Financial   Statements  and  Financial  Statement  Schedules
                    appearing on Page F-1.

               (3)  Exhibits:


EXHIBIT NO. (1)      NAME OF EXHIBIT
- - ---------------      ---------------

                  ORGANIZATIONAL DOCUMENTS:
                  ------------------------

2.1               Recapitalization   Agreement  by  and  among      Danielson
                  Corporation,  American  Commercial  Lines  Holdings    LLC,
                  American   Commercial Lines LLC, the Preferred  Unitholders
                  signatory   thereto   and   the    Management   Unitholders
                  signatory thereto dated as of March 15, 2002  (incorporated
                  by reference to Exhibit 1 0.23 to ACL's Current   Report on
                  Form 8-K, filed March 27, 2002). The exhibits and schedules
                  referenced  in  the  Recapitalization  Agreement have  been
                  omitted  in accordance  with Item  601(b)(2) of  Regulation
                  S-K. A  copy  of  any  omitted   exhibit   and/or  schedule
                  will  be   furnished  supplementally  to the Securities and
                  Exchange Commission upon request.

3.1               Restated Certificate of Incorporation of Registrant.

3.2               Bylaws of Registrant.

                  MATERIAL CONTRACTS--MISCELLANEOUS:
                  ---------------------------------

10.1  *           Stock  Purchase  and Sale  Agreement  dated as of April  14,
                  1999  between   Samstock,   L.L.C.  and  Danielson   Holding
                  Corporation.  (Filed  with  Report on Form 10-Q  dated  June
                  30, 1999, Exhibit 10.1.)

10.2  *           Amendment  No. 1,  Assignment  and Consent to  Assignment of
                  Stock  Purchase and Sale  Agreement  dated May 7, 1999 among
                  Samstock,  L.L.C.,  S.Z.  Investments,  L.L.C. and Danielson
                  Holding  Corporation.  (Filed with Report on Form 10-Q dated
                  June 30, 1999, Exhibit 10.2.)

10.3  *           Investment  Agreement  dated  as of  April  14,  1999  among
                  Danielson Holding Corporation,  Samstock,  L.L.C. and Martin
                  J.  Whitman.  (Filed with Report on Form 10-Q dated June 30,
                  1999, Exhibit 10.3.)

10.4  *           Assignment   and  Consent  to   Assignment   of   Investment
                  Agreement  dated  May  7,  1999  among   Danielson   Holding
                  Corporation,   Martin  J.  Whitman  and  S.Z.   Investments,
                  L.L.C..  (Filed  with  Report  on Form 10-Q  dated  June 30,
                  1999, Exhibit 10.4.)

10.5  *           Letter  Agreement  dated April 14, 1999 between Equity Group
                  Investments,   L.L.C.  and  Danielson  Holding  Corporation.
                  (Filed  with  Report  on Form  10-Q  dated  June  30,  1999,
                  Exhibit 10.5.)

10.6  *           Amendment  dated  June 2,  1999 to  letter  agreement  dated
                  April 14, 1999 between Equity Group Investments,  L.L.C. and
                  Danielson  Holding  Corporation.  (Filed with Report on Form
                  10-Q dated June 30, 1999, Exhibit 10.6.)

                  MATERIAL CONTRACTS--EXECUTIVE  COMPENSATION PLANS AND
                  ARRANGEMENTS:
                  --------------------------------------------------------------

10.7  *           1995 Stock and  Incentive  Plan.  (Included as Amended
                  Appendix B to Proxy Statement filed on August 2, 2000.)

10.8  *           Employment  Agreement  dated  April 14,  1999  between
                  Danielson   Holding   Corporation   and  David  Barse.
                  (Filed with  Report on Form 10-Q dated June 30,  1999,
                  Exhibit 10.7.)

10.9  *           Employment  Agreement  dated  April 14,  1999  between
                  Danielson  Holding  Corporation  and  Michael  Carney.
                  (Filed with  Report on Form 10-Q dated June 30,  1999,
                  Exhibit 10.8.)


- - -------------
(1)  Exhibit  numbers are  referenced  to Item 601 of  Regulation  S-K under the
     Securities Exchange Act of 1934.

*     Asterisk  indicates an exhibit  previously  filed with the  Securities and
      Exchange Commission and incorporated herein by reference.

                  ANNUAL REPORT TO SECURITY-HOLDERS:
                  ---------------------------------

13.1              2001 Annual Report of Danielson  Holding  Corporation.
                  (To be included herewith at page 34.)

                  SUBSIDIARIES:
                  ------------

21    *           Subsidiaries of Danielson Holding Corporation.  (Filed with
                  Report on Form 10-K  for the fiscal year ended December 31,
                  1996, Exhibit 21.)

                  CONSENT OF EXPERTS
                  ------------------


     (b) During the fiscal year ended December 31, 2001 for which this Report is
filed, DHC filed one report on Form 8-K dated December 26, 2001.


                                   SIGNATURES

      Pursuant  to the  requirements  of Section  13 or 15(d) of the  Securities
Exchange Act of 1934,  Danielson Holding Corporation has duly caused this report
to be signed on its behalf by the undersigned, thereunto duly authorized.

                                          DANIELSON HOLDING CORPORATION
                                                      (Registrant)


                                          By /s/ Martin J. Whitman
                                                --------------------------------
                                                Martin J. Whitman
                                                Chief Executive Officer

Date: April 1, 2002


      Pursuant to the requirements of the Securities  Exchange Act of 1934, this
report has been signed by the following  persons on behalf of Danielson  Holding
Corporation and in the capacities and on the dates indicated.

Date: April 1, 2002                   By /s/ MARTIN J. WHITMAN
                                             -----------------------------------
                                                Martin J. Whitman
                                                Chief Executive Officer and a
                                                Director

Date: April 1, 2002                   By /s/ DAVID M. BARSE
                                             -----------------------------------
                                                David M. Barse
                                                President and Chief Operating
                                                Officer and a Director

Date: April 1, 2002                   By /s/ MICHAEL T. CARNEY
                                             -----------------------------------
                                                Michael T. Carney
                                                Chief Financial Officer

Date: April 1, 2002                   By /s/ SAMUEL ZELL
                                             -----------------------------------
                                                Samuel Zell
                                                Chairman of the Board Director

Date: April 1, 2002                   By /s/ JOSEPH F. PORRINO
                                             -----------------------------------
                                                Joseph F. Porrino
                                                Director

Date: April 1, 2002                   By /s/ FRANK B. RYAN
                                             -----------------------------------
                                                Frank B. Ryan
                                                Director

Date: April 1, 2002                   By /s/ EUGENE M. ISENBERG
                                             -----------------------------------
                                                Eugene M. Isenberg
                                                Director

Date: April 1, 2002                   By /s/ WALLACE O. SELLERS
                                             -----------------------------------
                                                Wallace O. Sellers
                                                Director

Date: April 1, 2002                   By /s/ STANLEY J. GARSTKA
                                             -----------------------------------
                                                Stanley J. Garstka
                                                Director

Date: April 1,2002                    By /s/ WILLIAM PATE
                                             -----------------------------------
                                                William Pate
                                                Director






DANIELSON HOLDING CORPORATION
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES
                                                                                                             
Independent Auditors' Report..............................................................................      F-2

Danielson Holding Corporation and Consolidated Subsidiaries:

    Statements of Operations -      For the years ended December 31, 2001, 2000 and 1999..................       *

    Balance Sheets - December 31, 2001 and 2000...........................................................       *

    Statements of Stockholders' Equity -     For the years ended December 31, 2001, 2000 and 1999                *

    Statements of Cash Flows -  For the years ended December 31, 2001, 2000 and 1999......................       *

    Schedule II -    Condensed Financial Information of the Registrant....................................      S-1-3

    Schedule V -     Valuation and Qualifying Accounts....................................................      S-4

    Schedule III -   Supplemental Information Concerning Property-Casualty
     and VI          Insurance Operations.................................................................      S-5



    Schedules  other than those listed above are omitted because either they are
not  applicable or not required or the  information  required is included in the
Company's Consolidated Financial Statements.

- - ----------
    * Incorporated by reference to DHC's 2001 Annual Report to Stockholders.




                                      F-1

                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
Danielson Holding Corporation:



     Under date of March 5, 2002,  except for note 15,  which is as of March 15,
2002,  we reported  on the  consolidated  balance  sheets of  Danielson  Holding
Corporation  and  subsidiaries as of December 31, 2001 and 2000, and the related
consolidated  statements of operations,  stockholders'  equity and comprehensive
income,  and cash  flows for each of the years in the  three-year  period  ended
December 31, 2001, as contained in the 2001 annual report to stockholders. These
consolidated  financial  statements  and our report  thereon are included in the
annual report on Form 10-K for the year 2001.  In connection  with our audits of
the  aforementioned  consolidated  financial  statements,  we also  audited  the
related consolidated financial statement schedules as listed in the accompanying
index.  These  financial  statement  schedules  are  the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statement schedules based on our audits.

     In our opinion,  such financial  statement  schedules,  when  considered in
relation  to the  basic  consolidated  financial  statements  taken  as a whole,
present fairly, in all material respects, the information set forth therein.

                                                   /S/      KPMG  LLP
                                                   ----------------------------
                                                            KPMG  LLP




New York, New York
March 28, 2002


                                       F-2





                                                                     SCHEDULE II

                          DANIELSON HOLDING CORPORATION
                CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT

                              (Parent Company Only)

                            STATEMENTS OF OPERATIONS

                                 (In thousands)

                                                FOR THE YEARS ENDED DECEMBER 31,
                                                --------------------------------
                                             2001          2000         1999
                                             ----          ----         ----
REVENUES:
                                                             
    Net investment income                  $  1,717       $  1,584     $    504

    Net realized investment gains               281            322            3
                                           ---------      ---------    ---------

       TOTAL REVENUES                         1,998          1,906          507
                                           ---------      ---------    ---------

EXPENSES:

    Employee compensation and benefits        1,156          1,295        1,251

    Professional fees                           454            403          379

    Other general and administrative fees       951            839          598
                                           ---------      ---------    ---------

       TOTAL EXPENSES                         2,561          2,537        2,228
                                           ---------      ---------    ---------

Loss before provision for
    income taxes                               (563)          (631)      (1,721)

Income tax provision                             50             45           16
                                           ---------      ---------    ---------

Loss before equity in net income of
    subsidiaries                               (613)          (676)      (1,737)

Equity in net income of subsidiaries*       (13,721)         1,706        2,992
                                           ---------      ---------    ---------


NET INCOME (LOSS)                          $(14,334)       $ 1,030     $  1,255
                                           =========      =========    =========

 *Eliminated in consolidation.

See accompanying auditors' report.


                                       S-1



                                                          SCHEDULE II, CONTINUED

                          DANIELSON HOLDING CORPORATION
                CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT

                              (Parent Company Only)

                                 BALANCE SHEETS
             (In thousands, except share and per share information)




                                                                                         DECEMBER 31,
                                                                                -------------------------
                                                                                 2001                   2000
                                                                                 ----                   ----
                                                                                             
ASSETS:

   Cash                                                                    $       (12)             $    2,586
   Fixed maturities:
     Available-for-sale at fair value
       (Cost: $25,100 and $15,780)                                              26,865                  14,795
   Short term investments, at cost which approximates
       fair value                                                                3,082                   3,615
                                                                           -----------             -----------

         TOTAL CASH AND INVESTMENTS                                             29,935                  20,996

     Investment in subsidiaries*                                                50,626                  60,337
     Accrued investment income                                                      67                     176
     Other assets                                                                  441                     167
                                                                           -----------             -----------

         TOTAL ASSETS                                                      $    81,069             $    81,676
                                                                           ===========             ===========




LIABILITIES AND STOCKHOLDERS' EQUITY:
     Payable for securities sold not yet purchased (proceeds: $2,264)            2,247                      --
     Intercompany note payable*                                                  4,030                      --
     Other liabilities                                                     $       329             $       346
                                                                           -----------             -----------

         TOTAL LIABILITIES                                                       6,606                     346

     Preferred Stock ($0.10 par value; authorized 10,000,000
       shares; none issued and outstanding)                                         --                      --
     Common Stock ($0.10 par value; authorized 150,000,000
       shares and 100,000,000 shares; issued 19,516,694 shares and
       19,306,694 shares; outstanding
       19,505,952 shares and 19,295,954 shares)                                  1,952                   1,931
     Additional paid-in capital                                                 63,115                  62,449
     Accumulated other comprehensive income (loss)                               5,716                  (1,064)
     Retained earnings                                                           3,746                  18,080
     Treasury stock (Cost of 10,742 shares and 10,740  shares)                     (66)                    (66)
                                                                           -----------             -----------

         TOTAL STOCKHOLDERS' EQUITY                                             74,463                  81,330
                                                                           -----------             -----------

         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                        $    81,069             $    81,676
                                                                           ===========             ===========

 *Eliminated in consolidation.

See accompanying auditors' report.


                                       S-2


                                                          SCHEDULE II, CONTINUED



                          DANIELSON HOLDING CORPORATION
                CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT

                              (Parent Company Only)

                            STATEMENTS OF CASH FLOWS

                                 (In thousands)

                                                                    FOR THE YEARS ENDED DECEMBER 31,
                                                                    --------------------------------
                                                              2001                2000                1999
                                                              ----                ----                ----
                                                                                            
CASH FLOWS FROM OPERATING ACTIVITIES:

   Net income (loss)                                      $(14,334)            $  1,030           $  1,255
   Adjustments to reconcile net income (loss)to
     net cash used in operating activities:
   Net realized investment gains                              (281)               (322)                 (3)
   Change in accrued investment income                         109                 (91)                (25)
   Depreciation and amortization                                25                (450)                (79)
   Equity in net income of subsidiaries                     13,721              (1,706)             (2,992)
   Change in accrued expenses                                   (4)                 28                  (1)
   Other, net                                                 (180)                 42                 (15)
                                                          --------           ---------           ---------
     Net cash used in operating activities                    (944)             (1,469)             (1,860)
                                                          --------           ---------           ---------

CASH FLOWS FROM INVESTING ACTIVITIES:

Investments purchased:
   Fixed income maturities available-for-sale              (20,865)            (34,980)            (12,723)
   Equity securities                                            --                (510)               (560)
Proceeds from sales:
   Fixed income maturities available-for-sale               12,634              16,656                 741
   Equity securities                                            --               1,353                  --
Investments, matured or called
   Fixed income maturities available-for-sale                1,456              14,562               7,273

Purchases of property and equipment                            (99)                (15)                 (1)
                                                          --------           ---------           ---------
     Net cash used in
       investing activities                                 (6,874)             (2,934)             (5,270)
                                                          --------           ---------           ---------

CASH FLOWS FROM FINANCING ACTIVITIES:

   Proceeds from exercise of options to purchase
     Common Stock                                              630                  --                  --
   Proceeds from issuance of Common Stock                       --               3,040              13,109
   Modification of Common Stock options                         57                  --                  --
   Dividends from subsidiaries                                  --               1,500                  --
   Loan from subsidiaries                                    4,000
                                                          --------           ---------           ---------
     Net cash provided by
        financing activities                                 4,687               4,540              13,109
                                                          --------           ---------           ---------
Net increase (decrease) in cash and
     short term investments                                 (3,131)                137               5,979
Cash and short term investments at
     beginning of year                                       6,201               6,064                  85
                                                          --------           ---------           ---------
CASH AND SHORT TERM INVESTMENTS AT
     END OF YEAR                                          $  3,070           $   6,201           $   6,064
                                                          ========           =========           =========


See accompanying auditors' report.


                                       S-3

                                                                      SCHEDULE V

                          DANIELSON HOLDING CORPORATION

                        VALUATION AND QUALIFYING ACCOUNTS

                                 (in thousands)



                                                                       ADDITIONS

                                     BALANCE AT          CHARGED TO COSTS     CHARGED TO                                 BALANCE AT
                                 BEGINNING OF PERIOD       AND EXPENSES     OTHER ACCOUNTS          DEDUCTIONS         END OF PERIOD
                                 -------------------       ------------     --------------          ----------         -------------
Allowance for premiums
   and fees receivable

For the year ended December 31,

                                                                                                        
                      2001          $     587                $   1,094        $                      $    250             $  1,431
                                    =========                =========        =========              ========              =======
                      2000          $     274                $     726        $      25              $    438             $    587
                                    =========                =========        =========              ========              =======
                      1999          $     136                $     444        $      --              $    306             $    274
                                    =========                =========        =========              ========              =======

Allowance for uncollectable
   reinsurance on paid losses

For the year ended December 31,

                      2001          $     623                $      12        $                      $     --             $    635
                                    =========                =========        =========              ========              =======
                      2000          $     402                $     221        $      --              $     --             $    623
                                    =========                =========        =========              ========              =======
                      1999          $     374                $      28        $      --              $     --             $    402
                                    =========                =========        =========              ========              =======

Allowance for uncollectable
   reinsurance on unpaid losses

For the year ended December 31,

                      2001          $     101                $      17        $      --              $     --              $   118
                                    =========                =========        =========              ========              =======
                      2000          $     246                $      --        $      --              $    145              $   101
                                    =========                =========        =========              ========              =======
                      1999          $     559                $      --        $      --              $    313              $   246
                                    =========                =========        =========              ========              =======


See accompanying auditors' report.


                                       S-4



                                                        SCHEDULES III AND VI

                          DANIELSON HOLDING CORPORATION

                            SUPPLEMENTAL INFORMATION

                CONCERNING PROPERTY-CASUALTY INSURANCE OPERATIONS
                                 (in thousands)




                                                                                                   OTHER

          AFFILIATION          DEFERRED    RESERVES FOR UNPAID  DISCOUNT FROM                  POLICY CLAIMS
             WITH             ACQUISITION   CLAIMS AND CLAIM     RESERVES FOR       UNEARNED   AND BENEFITS   NET EARNED  INVESTMENT
          REGISTRANT             COSTS     ADJUSTMENT EXPENSES   UNPAID CLAIMS      PREMIUMS      PAYABLE      PREMIUMS      INCOME
          ----------             -----     -------------------   -------------      --------      -------      --------      ------

       Consolidated
       Property-Casualty

         Entities:

                                                                                                      
     AS OF AND FOR THE YEAR
        ENDED 12/31/01          $2,209         $  105,745          $               $ 21,117                   $ 81,854     $   7,731
                                ======         ==========          ========        ========      ========     ========     =========
    As of and for the year
        ended 12/31/00          $3,665         $  100,030          $     --        $ 23,207            --     $ 67,034     $   7,741
                                ======         ==========          ========        ========      ========     ========     =========

    As of and for the year
        ended 12/31/99          $2,522         $   94,934          $     --        $ 16,239            --     $ 54,040     $   7,273
                                ======         ==========          ========        ========      ========     ========     =========

                                       CLAIMS AND CLAIM
          AFFILIATION                 ADJUSTMENT EXPENSES          AMORTIZATION        OTHER            PAID CLAIMS
             WITH                     INCURRED RELATED TO           OF DEFERRED      OPERATING           AND CLAIM      NET WRITTEN
          REGISTRANT              CURRENT YEAR     PRIOR YEARS   ACQUISITION COSTS    EXPENSES       ADJUSTMENT EXPENSES    PREMIUMS
          ----------              ------------     -----------   -----------------   ---------       -------------------    --------

         Consolidated
       Property-Casualty

          Entities:

    AS OF AND FOR THE YEAR
        ENDED 12/31/01              $ 68,848         $ 7,646         $16,174           $ 4,621             $67,871          $ 80,355
                                    ========         =======         =======           =======             =======          ========
    As of and for the year
        ended 12/31/00              $ 55,269         $ 5,254         $12,153           $ 4,283             $60,440          $ 73,141
                                    ========         =======         =======           =======             =======          ========

    As of and for the year
        ended 12/31/99              $ 43,301         $ 2,491         $10,070           $ 3,794             $43,952          $ 56,605
                                    ========         =======         =======           =======             =======          ========



See accompanying auditors' report.



S-5
2001 Annual Report

                                                   As of and for the years
                                                       ended December 31,
                                              ----------------------------------
(IN THOUSANDS, EXCEPT SHARE AND
PER SHARE AMOUNTS, STOCK PRICES AND EMPLOYEES)     2001       2000       1999
- - ------------------------------------------------------------------------------
RESULTS OF OPERATIONS
Earned premiums ........................   $   81,854   $    67,034   $  54,040
Total revenues .........................   $   94,102   $    86,237   $  71,158
Net income (loss).......................   $  (14,334)  $     1,030   $   1,255
Net cash provided by (used in) continuing
  operating activities .................   $   (4,748)  $     6,644   $  (6,478)
Net income (loss)per diluted share
  of Common Stock ......................   $    (0.74)  $      0.05   $    0.07
Combined ratio .........................       129.4%        123.1%      125.2%
================================================================================

BALANCE SHEET AND OTHER DATA
Total investments ......................   $  157,203   $   154,130   $ 140,391
Policyholder liabilities ...............   $  126,862   $   123,601   $ 111,987
Stockholders' equity ...................   $   74,463   $    81,330   $  76,226
Book value per share of Common Stock ...   $     3.82   $      4.21   $    4.13
Common Stock price range
  High .................................   $     5.05   $    7 3/8    $   7 1/2
  Low ..................................   $     3.34   $    3 9/16   $   2 7/8
Shares of Common Stock

  outstanding at year end ..............   19,505,952   19,295,954   18,476,265
Employees of continuing

  operations at year end ...............          117           156         138


FINANCIAL TABLE OF CONTENTS
- ---------------------------

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

Management's Discussion and Analysis of

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

Consolidated Statements of Operations ......................................   8

Consolidated Balance Sheets ................................................   9

Consolidated Statements of Stockholders' Equity ............................  10

Consolidated Statements of Cash Flows ......................................  11

Notes to Consolidated Financial Statements .................................  12

Independent Auditors' Report ...............................................  23

Responsibility for Financial Reporting .....................................  23

Quarterly Financial Data ...................................................  24

Stock Market Prices ........................................................  24

                                        1



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES

                      SELECTED CONSOLIDATED FINANCIAL DATA

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

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




                                                                           YEARS ENDED DECEMBER 31,
                                                --------------------------------------------------------------
(IN THOUSANDS, EXCEPT SHARE AND
  PER SHARE AMOUNTS)                     2001            2000            1999            1998            1997
- - ------------------------------------------------------------------------------------------------------------
                                                                                         
A. RESULTS OF OPERATIONS
Total revenues ..................$    94,102     $    86,237     $    71,158     $    64,744     $    65,746
Net income (loss) ...............$   (14,334)    $    1,030      $     1,255     $     2,301     $     4,589
Diluted earnings (loss) per share
  of Common Stock................$     (0.74)    $      0.05     $      0.07     $      0.14     $      0.28
B. BALANCE SHEET DATA
Invested assets .................$   157,203     $   154,130     $   140,391     $   134,859     $   142,823
Total assets ....................$   208,871     $   210,829     $   194,752     $   180,895     $   187,773
Unpaid losses and loss adjustment
  expenses ......................$   105,745     $   100,030     $    94,934     $    95,653     $   105,947
Stockholders' equity ............$    74,463     $    81,330     $    76,226     $    63,273     $    63,920
Shares of Common Stock
  outstanding.................... 19,505,952(1)   19,295,954(1)   18,476,265(1)   15,576,276(1)   15,576,287(1)


     (1) Does not give effect to  currently  exercisable  options  and, in 2001,
2000 and 1999, warrants to purchase shares of Common Stock.

                                        2


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


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

GENERAL

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

     The Company does not  currently pay regular  Federal  income tax due to its
net operating  loss  carryforwards  and the  recognition  of losses from several
trusts  that  assumed   various   liabilities  of  certain  present  and  former
subsidiaries of DHC. It is expected that the Company's 2001 consolidated Federal
income tax return will  report a  cumulative  net  operating  loss  carryforward
currently  estimated at $745 million,  which will expire in various amounts,  if
not used,  between  2002 and 2019.  Exclusive  of the  trusts'  activities,  the
Company has generated cumulative taxable losses both historically and during the
prior  three  years.  Over the  past  several  years,  the  Company's  insurance
operations have been generating losses exclusive of net investment  income,  net
realized gains and the trusts' activities. DHC has historically generated losses
at the holding company level. Therefore, these tax loss attributes are currently
fully reserved,  for valuation purposes,  on the Company's financial statements.
See Note 8 of the Notes to Consolidated Financial Statements.

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

RESULTS OF NAICC'S OPERATIONS

     The operations of the Company's  principal  subsidiary,  National  American
Insurance Company of California (NAICC), are in property and casualty insurance.
NAICC's  objective  is to  underwrite  business  that is  expected  to  yield an
underwriting  profit.  During  2001,  NAICC  determined  that  certain  lines of
insurance may not be  sustainable in the current rate  environment.  Competitive
and regulatory  pressures have resulted in a general market for premium rates in
these lines that is well below a level  necessary  in order to achieve a profit,
especially  in light of  increasingly  unfavorable  loss  history.  Rather  than
continue to sustain losses,  NAICC has exited the worker's  compensation line of
insurance in all states, and has also exited the non-standard  private passenger
automobile program written outside of California. The last workers' compensation
policy  outside  Montana was issued in July 2001 and the last  Montana  workers'
compensation  policy  was  issued in  January  2002.  The last new  non-standard
private  passenger  automobile  policy  outside  of  California  was  issued  in
September  2001.  The  remaining  lines of  insurance  written  by NAICC will be
non-standard   private   passenger   automobile  in  California  and  commercial
automobile in certain western states, primarily California.

     The  effect  of  this  decision  will  be a  substantial  reduction  in the
underwriting  operations  of NAICC going  forward  into 2002 with a view towards
increasing overall  profitability.  The Company expects that its written premium
for 2002 will be about half of the  amount  written  in 2000.  However,  premium
activity  could  change  substantially  if the rate  environment  in those lines
exited materially improves and NAICC re-enters those markets.  Costs incurred in
2001 attributable to the contraction  process were  approximately  $1.25 million
and include the write-off of goodwill and employees' severances.

PROPERTY AND CASUALTY INSURANCE OPERATIONS

     Net premiums earned were $81.9 million,  $67.0 million and $54.0 million in
2001,  2000 and 1999,  respectively.  The  change in net  premiums  earned  were
directly  related to the change in net written  premiums.  Net written  premiums
were $80.4  million,  $73.1 million and $56.6 million in 2001,  2000,  and 1999,
respectively.  Net earned premiums exceeded net written premiums in 2001 due to
the decision to cease writing in several lines of business as noted above.

     The overall  increase in net written  premiums in 2001 was  attributable to
growth in our commercial  automobile  insurance business,  especially during the
first  nine  months of 2001.  However,  in keeping  with  NAICC's  objective  of
underwriting  only  business that is expected to yield an  underwriting  profit,
NAICC,  beginning in  September  2001,  initiated  efforts to reduce the overall
commercial  automobile premium production through a temporary  moratorium on new
business,  eliminating  certain  states  and  terminating  agency  appointments.
Consequently,  the growth in premiums  noted  during 2001 for this  product line
will not continue.

     Workers' compensation net written premiums decreased by $0.7 million during
2001  over  the  comparable  year  to  date  period  in  2000  due to  decreased
production,  primarily in  California.  The  commercial  automobile  net written
premiums  grew  from  $23.1  million  in 2000 to  $38.4  million  in 2001 due to
increased production, primarily in California. Net written premiums for personal
automobile  insurance  decreased during 2001 primarily due to the termination of
certain private passenger automobile programs as noted above.

     Premiums and fees receivable, net of allowances,  decreased by $0.7 million
or 4.3%.  The  decrease  is  attributable  to the  decision  to  reduce  NAICC's
underwriting  operations.  Prior to that decision, NAICC experienced significant
growth in installment premiums related to its commercial automobile program. The
Company does not expect this trend to continue in 2002. The Company's automobile
programs  have  installment  features  on policy  terms in excess of six months.
Premiums from the automobile program that generally offer policy terms less than
six months and do not utilize  installment plans increased slightly in 2001. The
effect of these  trends was to  mitigate  the overall  decrease  in  installment
premium receivable during 2001.  It is expected that the decrease in premium
receivable will be much greater in 2002.

     The increase in the allowance for premiums and fees receivable  during 2001
of $844,000 was attributable to the increase in installment premiums during 2001
prior to the decision to decrease underwriting  operations.  In conjunction with
the increase in  installment  premiums,  the Company  experienced an increase in
collection efforts relating to such premiums,  especially  non-standard  private
passenger  automobile  policies outside of California.  As a result, the Company
increased  both its allowance for premiums and the amount of write-offs  against
such allowance. The Company does not expect this trend to continue in 2002.

     Net  investment  income was $7.7 million,  $7.7 million and $7.3 million in
2001,  2000,  and 1999,  respectively.  As of December  31,  2001 and 2000,  the
average   yield  on  NAICC's   portfolio   was  5.8  percent  and  6.6  percent,
respectively.  Net  investment  income has remained flat despite the decrease in
the  portfolio  yield due to the  write-off of $1.0 million of accrued  interest
related to our  investment in American  Commercial  Lines LLC Senior Notes which
were in default at December 31, 2001. See Results of DHC's Operations "Liquidity
and Capital Resources".  Had the write-off not been required the portfolio yield
would have been 8.3%. The  fixed-income  invested assets  increased by only $0.9
million in 2001 compared to an increase of $9.1 million in 2000.  The relatively
flat activity  during this year is  attributable  to maturities  and paydowns in
excess of  purchases  in the fourth  quarter of $7.8  million.  The  increase in
invested  assets  in  2000  was  attributable  to the  receipt  of the  Reliance
settlement. The estimated average maturity of the portfolio at December 31, 2001
was 3.2 years compared to 3.3 years at December 31, 2000.

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

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


                                        3



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES

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

     Net losses and loss  adjustment  expenses (LAE) were $76.5  million,  $60.5
million, and $45.8 million in 2001, 2000, and 1999, respectively.  The resulting
net loss and LAE ratios were 93.5  percent,  90.3  percent  and 84.7  percent in
2001, 2000 and 1999, respectively. The increase in the loss and LAE ratio during
2001 was  attributable  to higher  than  expected  losses in the  non-California
private passenger  automobile  programs,  and significant adverse development in
the California workers' compensation line. Adverse development on prior accident
years  recognized for workers'  compensation  in 2001 totaled $4.4 million.  The
adverse  development  for prior accident years related to the private  passenger
automobile  lines placed in run-off was $2.4  million.  The increase in the loss
and LAE ratio in 2000 over 1999 was due to higher  than  expected  losses in our
private  passenger  automobile  programs and additional  developments on certain
businesses in run-off.

     Policy  acquisition  costs were $20.8  million,  $16.4  million,  and $13.9
million in 2001, 2000, and 1999,  respectively.  As a percentage of net premiums
earned,  policy acquisition  expenses were 25.3 percent,  24.5 percent, and 25.7
percent in 2001, 2000, and 1999, respectively.  Policy acquisition costs include
expenses  directly related to premium volume (i.e.,  commissions,  premium taxes
and state assessments) as well as certain underwriting  expenses which are fixed
in  nature.  The  increase  in the  policy  acquisition  expense  ratio in 2001,
compared  to  2000,   is  due  to  the  increased   acquisition   costs  in  the
non-California private passenger automobile business. The increase was caused by
a  reduction  in the  deferral  rate as  compared  to the prior  year  caused by
increased  losses as  compared  to the prior  year.  The  decline  in the policy
acquisition  expense  ratio in 2000  compared  to 1999 was due  primarily  to an
increase in our workers' compensation business which has a lower commission cost
than our automobile programs.

     General and administrative  expenses were $7.8 million,  $5.5 million,  and
$5.8 million in 2001, 2000, and 1999, respectively. As a percent of net premiums
earned, general and administrative  expenses were 10.7 percent, 8.5 percent, and
10.7 percent, in 2001, 2000 and 1999,  respectively.  General and administrative
expenses have  increased in 2001 due to increased  production for the first nine
months of 2001 and an  additional  $1.25  million of costs  associated  with the
decision to reduce  NAICC's  underwriting  operations.  Those costs include both
severances to terminated  employees of approximately  $500,000 and the write-off
of goodwill of  approximately  $690,000.  These costs added 1.53  percent to the
2001 ratio.  The  decrease  seen in 2000 is the result of cost  saving  measures
implemented by the Company at the end of 1999.

     Policyholder  dividends  incurred  were  $(80,984),  $(144,817),  and  $2.2
million  in 2001,  2000,  and  1999,  respectively.  The  negative  policyholder
dividends in 2001 and 2000 were attributable to less  participating  business on
the Montana workers'  compensation  policies which resulted in the adjustment of
prior  accruals  to  reflect  aniticipated  payments  based on  experience.  The
policyholder dividends incurred during 1999 were attributable to the increase in
our Montana workers' compensation  policyholder dividends that historically have
loss ratios well below those recorded in California.

     Combined  underwriting ratios were 129.4 percent,  123.1 percent, and 125.2
in 2001,  2000,  and 1999,  respectively.  The increase in the combined ratio in
2001 was  primarily  the  result of  increased  loss costs and  increased  costs
associated  with the decision to contract  NAICC's  underwriting  operations  as
discussed  above.  The decrease in the combined ratio in 2000 was due to premium
growth and reduced costs  associated with producing such premiums.

     The  insurance  operations  had a loss from  operations of $13.7 million in
2001,  compared to income from  operations of $1.7 million and $3.0 million,  in
2000 and 1999,  respectively.  The  decrease  in income  for 2001 was  primarily
attributable to increases in loss and loss adjustment  expenses primarily in the
non-California  private passenger automobile and workers'  compensation lines of
business.  The decrease for 2001 was also  attributable to costs associated with
the reduction of insurance operations. The decrease for 2000 was attributable to
an increase in loss and loss  adjustment  expenses,  which was offset in part by
realized gains of $8.4 million.

LIQUIDITY AND CAPITAL RESOURCES

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

     The Company meets both its short-term and long-term liquidity  requirements
through operating cash flows that include premium receipts,  investment  income,
and reinsurance  recoveries.  To the extent  operating cash flows do not provide
sufficient  cash flow, the Company relies on the sale of invested  assets.  Cash
used in  insurance  operations  was $3.8  million  in  2001.  Cash  provided  by
insurance  operations  was  $8.1  million  in 2000 and  cash  used in  insurance
operations was $4.6 million in 1999. Cash used in operations during 2001 results
primarily from deteriorating  underwriting results caused by adverse development
in those lines placed into run-off  during 2001 as noted above.  The increase in
cash provided by insurance  operations  for 2000 was primarily  attributable  to
amounts  received for the  rescission of certain  reinsurance  treaties of $11.5
million  offset by an increase in claim  payments made under the  commercial and
private passenger automobile  programs.  Had the funds related to the rescission
not  been  received  in  2000  the  cash  used in  operations  would  have  been
approximately  $3.4 million.  The increase in cash used in insurance  operations
for 1999 was primarily due to the decline in our non-standard  private passenger
written  premiums,  and to the timing  difference  in  receiving  payment on the
Reliance  settlement of $11.5 million in 2000.  Had those funds been received in
1999, operations would have provided  approximately $6.9 million in cash.

     Due to premium growth during the first nine months of the year, the Company
was able to meet its short-term cash needs primarily  through premium  receipts.
In light of the  decision  to  reduce  NAICC's  underwriting  operations,  funds
provided from premium  receipts will decrease  significantly  in 2002.  Further,
because workers'  compensation and automobile liability claims are paid over the
course of several  years,  NAICC will  experience  a  condition  in which  claim
payments  related to the lines placed into run-off in 2001 will exceed  expected
premium receipts from those lines. Such negative cash flow will require the sale
of invested assets to meet  obligations as they arise.  Management  expects this
trend to continue for several years until premium growth in the remaining  lines
of business becomes sufficient to support current operations.

     The  National  Association  of  Insurance  Commissioners  provides  minimum
solvency standards in the form of risk-based capital requirements (RBC). The RBC
model for property and casualty insurance companies requires companies to report
their RBC ratios based on their  statutory  annual  statements as filed with the
regulatory  authorities.  NAICC has calculated its RBC requirement under the RBC
model and believes that it has sufficient  capital for its operations.  Further,
the NAIC has developed the Insurance  Regulatory  Information  System  ("IRIS").
IRIS identifies eleven ratios for  property/casualty  insurance companies.  IRIS
specifies a range of "usual  values" for each ratio.  Departure  from the "usual
value" range on four or more ratios may lead to increased  regulatory  oversight
from  individual  state  insurance  commissioners.  As a  result  of the  losses
recognized in 2001,  NAICC  expects that it will fail three of those  regulatory
ratios  relating to loss  development  and surplus  change.  The failure of such
ratios  subjects  the  Company to  increased  regulatory  inquiry.  Based on the
differential  between reported  surplus and the surplus level requiring  further
regulatory action, NAICC believes that the failure of those ratios will not have
an adverse impact on the operations of the Company.

                          RESULTS OF DHC'S OPERATIONS

CASH FLOW FROM PARENT-ONLY OPERATIONS

     Operating  cash flow of DHC on a parent-only  basis is primarily  dependent
upon the rate of return achieved on its investment  portfolio and the payment of
general and  administrative  expenses incurred in the normal course of business.
For the years ended December 31, 2001,  2000, and 1999, cash used in parent-only
operating  activities  was  $0.9  million,   $1.5  million,  and  $1.9  million,
respectively.   Cash  used  in  operations  is  primarily  attributable  to  the
parent-only  net loss from  operations  for each  year,  adjusted  for  non-cash
charges such as depreciation and amortization, and the operating working capital
requirements of the holding company's  business.  For information  regarding the
Company's  operating  subsidiaries'  cash flow from operations,  see "RESULTS OF
NAICC'S OPERATIONS, PROPERTY AND CASUALTY INSURANCE OPERATIONS."

                                       4





                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES

LIQUIDITY AND CAPITAL RESOURCES

     As of December 31, 2001,  cash and  investments  of DHC were  approximately
$29.9 million. As previously described, the primary use of funds was the payment
of general and  administrative  expenses in the normal  course of  business.  In
2001,  DHC  borrowed  $4  million  from  NAICC at an annual  interest  rate of 6
percent, to be repaid by 2004. In 2000 and 1999, DHC received cash in the amount
of $3.1 million and $13.1 million,  respectively,  from the sale of newly issued
common stock.

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

     The  Company  and its  subsidiaries  use office  space and data  processing
equipment under leases expiring at various dates through 2006.  These leases are
considered  operating leases for financial reporting purposes.  The terms of the
operating leases generally contain renewal options and escalation  clauses based
on increases  in operating  expenses and other  factors.  Future  minimum  lease
payments  are $1.7  million in 2002,  $1.1  million in 2003,  $700,000  in 2004,
$127,000 in 2005 and $74,000 thereafter.

     The  Company's  insurance  subsidiary  pledges  assets and posts letters of
credit for the benefit of other insurance companies they do business with in the
event that the  Company is not able to pay their  reinsurers.  The  Company  has
assets  pledged and letters of credit of $9.1  million at December  31, 2001 and
2000.

     The Company's domestic  insurance  companies are regulated by the insurance
regulatory  agencies of the states in which they are  authorized to do business.
Many aspects of the Company's insurance business are subject to regulation.  For
example,  minimum  capitalization must be maintained;  certain forms of policies
must be approved  before they may be offered;  reserves must be  established  in
relation  to the amounts of premiums  earned and losses  incurred;  and, in some
cases, schedules of premium rates must be approved.

     In compliance with state insurance laws and regulations,  securities with a
fair value of approximately $45 million, $44 million and $41 million at December
31, 2001, 2000, and 1999,  respectively,  were on deposit with various states or
governmental  regulatory  authorities.  In addition, at December 31, 2001, 2000,
and 1999,  respectively,  investments  with a fair value of $6.6  million,  $6.5
million and $6.6 million were held in trust or as collateral  under the terms of
certain reinsurance treaties and letters of credit.

     On March 15, 2002,  the Company and American  Commercial  Lines LLC ("ACL")
executed a definitive  recapitalization  agreement for the acquisition of ACL by
the Company.  ACL is an integrated  marine  transportation  and service  company
operating approximately 5,100 barges and 200 towboats on the inland waterways of
North and South  America.  ACL  transports  more than 70 million tons of freight
annually.  Additionally,  ACL operates marine  construction,  repair and service
facilities and river terminals.

     The  holders of more than two  thirds of ACL's  outstanding  senior  notes,
substantially  all the  indirect  preferred  and  common  members of ACL and the
management of ACL have agreed to support the recapitalization plan. ACL's senior
lenders  have  executed  forbearance  agreements  pending  the  negotiation  and
execution of definitive  documentation relating to the amendment and restatement
of ACL's senior secured credit facility.

     Under the terms of the recapitalization agreement, the Company will acquire
100% of the  membership  interests of American  Commercial  Lines  Holdings LLC,
ACL's parent holding company.  ACL's present  indirect  preferred equity holders
(that are not members of ACL  management)  will  receive  $7.0  million in cash.
ACL's management will receive  approximately  $1.7 million of restricted  common
stock of the Company.  In addition,  the Company will deliver  $25.0  million in
cash,  which  will  be used to  reduce  borrowings  under  ACL's  senior  credit
facility,  and approximately  $58.5 million of ACL's outstanding senior notes to
ACL  Holdings  in  connection  with the  transaction.  The  recapitalization  is
expected to close in the second quarter of 2002.

     The  transaction  will result in a reduction of ACL's  senior  secured bank
debt by $25.0 million.  In addition,  the parties will seek to restructure ACL's
10  1/4%  senior  notes  due  2008   through  an  exchange   offer  and  consent
solicitation.  Upon the successful  completion of the exchange offer and consent
solicitation,  up to approximately  $236.5 million of ACL's  outstanding  senior
notes (all notes held by parties  other than  Danielson)  will be exchanged  for
$120.0  million  of new 11 1/4% cash pay  senior  notes due  January 1, 2008 and
approximately  $116.5 million of new 12% pay-in-kind  senior  subordinated notes
due July 1, 2008. ACL will also issue additional new cash pay senior notes in an
aggregate  principal  amount (not to exceed $20.0  million) equal to the accrued
and unpaid  interest on its outstanding  senior notes,  other than those held by
Danielson, and to the extent that such accrued and unpaid interest exceeds $20.0
million,  additional pay-in-kind senior subordinated notes in an amount equal to
such  excess  would be issued in full  satisfaction  of such  accrued and unpaid
interest.

     In connection with these transactions,  the Company expects to effect a $42
million rights offering to its existing security holders,  the proceeds of which
will be used to fund the Company's cash  contribution  for the  recapitalization
and  for  general  corporate  purposes.  Consummation  of  the  recapitalization
agreement  is  not  conditioned  on the  successful  completion  of  the  rights
offering.  Under the terms of the  rights  offering,  holders  of the  Company's
common stock will be entitled to purchase  additional shares of common stock, at
a subscription  price of $5.00 per share,  up to such holders' pro rata share of
the rights offering.  The March 18th  announcement did not constitute  notice of
the commencement of the rights offering. Further information regarding the terms
and conditions for the expected  rights  offering will be announced prior to the
commencement of the rights offering.

     The recapitalization agreement provides that the exchange offer and consent
solicitation  will be made in reliance on a registration  exemption  provided by
Section  3(a)(9) under the  Securities  Act of 1933,  conditioned on the minimum
participation of 95% of the outstanding  principal  amount of ACL's  outstanding
senior  notes,  as to which  noteholders  holding  more  than two  thirds of the
outstanding  principal amount of such notes have agreed to tender.  In the event
that the exchange offer and consent  solicitation is not consummated by June 15,
2002, the  recapitalization  agreement  provides for the  implementation  of the
recapitalization  through a voluntary prepackaged  bankruptcy plan under Chapter
11 of the Bankruptcy Code, as to which noteholders  holding more than two thirds
of the  outstanding  principal  amount of ACL's  outstanding  senior  notes have
agreed to accept.

     The Company has filed a copy of the press  release  referenced  above along
with a copy of the  recapitalization  agreement  in its filing on Form 8-K dated
March 27, 2002.

THE COMPANY'S INVESTMENTS

     The amount and type of certain of the Company's  investments  are regulated
by  California  and  Montana  insurance  laws  and  regulations.  The  Company's
investment  portfolio is composed  primarily of fixed maturities and is weighted
heavily toward investment grade short and medium term securities. See Notes 1(B)
and 5 of the Notes to Consolidated Financial Statements.

     The  following  table  sets  forth a summary  of the  Company's  investment
portfolio at December 31, 2001, by investment grade (dollars in thousands):

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

  U.S. Government/Agency ............................  $ 21,283        $ 22,239
  Mortgage-backed ...................................    31,256          32,016
  Corporates (AAA to A) .............................    39,495          40,642
  Corporates (BBB to B) .............................    38,363          41,490
                                                       -------------------------
    Total fixed maturities ..........................   130,397         136,387
Equity securities ...................................    12,416          12,125
                                                       -------------------------
    Total available for sale ........................  $142,813        $148,512
                                                       -------------------------
  Securities sold but not yet purchased (BBB)........    (2,264)         (2,247)
                                                       -------------------------
   Total investments.................................  $140,549        $146,265
                                                       =========================


     The following table sets forth a summary of the Company's equity securities
portfolio at December 31, 2001 (dollars in thousands):

                                                          Cost        Fair Value
- - ------------------------------------------------------------------------------
Equity securities by type:
  U.S. domestic securities ..........................    $10,405         $11,357
  Foreign securities ................................      2,011             768
                                                        ------------------------
    Total equity securities .........................    $12,416         $12,125
                                                        ========================

     At December 31, 2001 the Company held $58,493,000 face amount of ACL Senior
Notes  10.25%,  due  6/30/08  at a  cost  of  $30,025,578  and a fair  value  of
$31,951,801,  representing 42.9 percent of stockholders'  equity. As of December
31,  2001,  ACL  was in  default  of its  December  31,  2001  interest  payment
obligation.  There were no  investments  with a carrying  value greater than ten
percent of stockholders' equity as of December 31, 2000 or 1999.

     The Company has entered  into an agreement  with ACL  whereby,  among other
things,  DHC will  surrender its ACL Senior Notes and receive 100% of the equity
interests of ACL. For a more full description of this  anticipated  transaction,
see Results of DHC's Operations, "Liquidity and Capital Resources".

                                       5


MARKET RISK

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

     The  Company's  investment  in ACL is in high yield lower  grade debt.  The
market value for higher yielding debt  securities  tends to be more sensitive to
economic conditions and individual  corporate  developments than those of higher
rated  securities.  In addition,  the secondary  market for these  securities is
generally less liquid.

RISKS RELATED TO FIXED MATURITIES

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

     Fixed  maturities of the Company include  Mortgage-Backed  Securities (MBS)
representing 23.5 percent and 30.5 percent of total fixed maturities at December
31, 2001 and December 31,  2000,  respectively.  All MBS held by the Company are
issued by the Federal National Mortgage  Association  (FNMA) or the Federal Home
Loan Mortgage Corporation (FHLMC), which are both rated Aaa by Moody's Investors
Services.  Both FNMA and FHLMC are  corporations  that were  created  by Acts of
Congress.  FNMA and FHLMC guarantee the principal  balance of their  securities.
FNMA guarantees timely payment of principal and interest.

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


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

                                             2001                    2000
                                   ---------------------------------------------
                                    AMORTIZED    PERCENT     Amortized  Percent
                                      COST       OF TOTAL       Cost    of Total
- - ------------------------------------------------------------------------------
Non-PAC/TAC .....................    $16,116        52%       $19,774       53%
PAC/TAC .........................     15,140        48%        17,818       47%
                                   ---------------------------------------------
                                     $31,256       100%       $37,592      100%
                                   =============================================

     The following table provides information about the Company's fixed maturity
investments  at  December  31,  2001 that are  sensitive  to changes in interest
rates. The table presents  expected cash flows of principal  amounts and related
weighted average interest rate by expected maturity dates. The expected maturity
date for other than  mortgage-backed  securities  is the earlier of call date or
maturity date, and for  mortgage-backed  securities is based on expected payment
patterns. Actual cash flows could differ, and potentially materially differ from
expected amounts  considering the weighting of the Company's  portfolio  towards
mortgage-backed securities.




(IN THOUSANDS)            2002      2003      2004     2005     2006   after   Total
- - -------------------------------------------------------------------------------------
                                                           
U.S. Government/Agency  $ 5,250   $ 1,955  $ 3,528   $2,500   $4,945  $ 2,685 $ 20,863
  Average interest rate   7.82%     6.83%    5.62%    7.46%    5.37%    6.29%
Mortgage-backed           4,552     3,231    2,451    3,167    3,234   14,601   31,236
  Average interest rate   6.87%     6.98%    6.93%    6.98%    6.76%    6.66%
Corporates (AAA to A)     1,835     7,500   12,875    7,575    5,502    4,307   39,594
  Average interest rate   7.08%     6.16%    6.10%    6.22%    5.22%    6.15%
Corporates (BBB to B)     1,200     1,175      648                     66,493   69,516
  Average interest rate   7.08%     7.28%    5.63%                     10.18%
                       ----------------------------------------------------------------
Total                   $12,837   $13,861  $19,502  $13,242   13,681  $88,086 $161,209
                       ================================================================


                                        6


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


Management believes that the interest and prepayment risks generally inherent in
the Company's fixed maturity portfolio are not significant at December 31, 2001.

RISKS RELATED TO EQUITY SECURITIES

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

     Since the  portfolio  includes both  domestic and foreign  securities,  the
portfolio is subject to foreign  currency  risk.  Foreign  currency  risk is the
sensitivity  to exchange rate  fluctuations  of the market value and  investment
income related to foreign  denominated  financial  instruments.  At December 31,
2001,  NAICC  held  approximately   $10.3  million  of  yen  denominated  equity
securities. See Note 6 of the Notes to Consolidated Financial Statements.

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

CERTAIN RISKS AND UNCERTAINTIES RELATING TO CRITICAL ACCOUNTING POLICIES

     The Company's  financial  statements  disclose in footnotes its significant
accounting policies.  Certain of these policies are critical to the portrayal of
the Company's  financial  condition and results of operations since they require
management to establish  estimates  based on complex and  subjective  judgments,
often including the interplay of specific  uncertainties with related accounting
policies including loss reserves and valuation of investments, which are further
described below:

Unpaid Loss and Loss Adjustment Expenses

     NAICC  maintains  reserves  for  losses  and loss  expenses  to  cover  the
estimated liability for unpaid claims, including legal and other fees as well as
a portion of our general  expenses,  for reported and unreported claims incurred
as of the end of each accounting  period.  Reserve estimates do not represent an
exact calculation of the liability.  Rather,  reserves  represent an estimate of
what we expect the ultimate  settlement and  administration of claims will cost.
Such estimates are based upon estimates for reported losses,  historical company
and industry experience for development.

     The ultimate  cost of claims is  difficult to predict for several  reasons.
The variables described above are affected by both internal and external events,
such as  changes  in rates of  inflation  and the legal  environment,  which has
created  forecasting  complications.  Court decisions may dramatically  increase
liability  in the time  between the dates on which a claim is  reported  and its
resolution.  Punitive  damage awards have grown in frequency and magnitude.  The
courts have imposed  increasing  obligations  on  insurance  companies to defend
policyholders.  As a result,  the  frequency  and  severity of claims have grown
rapidly and unpredictably.

     NAICC has claims for  environmental  clean-up against policies issued prior
to 1970. The unpaid loss and loss adjustment  expenses  related to environmental
cleanup is established  considering  facts currently known and the current state
of the law and coverage litigation.

     Due to the  factors  discussed  above  and  others,  the  process  used  in
estimating  unpaid losses and loss  adjustment  expenses cannot provide an exact
result.  The Company's  results of  operations  for each of the past three years
have been  adversely  affected by  development  related to prior years of 7,646,
5,254 and 2,491 for 2001, 2000 and 1999, respectively.

Investments

     Certain of our  investments  are in illiquid  securities for which the fair
value is not readily determinable. Such valuations may differ significantly from
the  values  that  would  have  been  used had  ready  markets  existed  and the
differences could be material. See Note 5 of the Notes to Consolidated Financial
Statements.

AUTHORITATIVE ACCOUNTING PRONOUNCEMENTS

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


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

     Effective  January  1, 2001,  NAICC was  required  to record its  statutory
amounts pursuant to the Accounting Practices and Procedures Manual issued by the
National  Association  of  Insurance  Commissioners  ("SSAPs").  The  effect  of
adoption  of the  SSAPs did not have a  material  effect  on  NAICC's  statutory
surplus.

     In June 2001, the FASB issued Statement of Financial  Accounting  Standards
No.  142,  "Goodwill  and  Other  Intangible  Assets"  (SFAS  No.  142"),  which
establishes the accounting for goodwill and other  intangible  assets  following
their  recognition.  SFAS No. 142 is effective  beginning  January 1, 2002.  The
Company is currently evaluating the impact of the adoption of SFAS No. 142.

     In August 2001,  the FASB issued  Statement No. 143,  Accounting  for Asset
Retirement  Obligations,  which addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs.  Statement No. 143 is effective for financial
statements issued for fiscal years beginning after June 15, 2002. The Company is
currently evaluating the impact of the adoption of SFAS No. 143.

     In October  2001,  the FASB issued  Statement  No. 144  Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets,   which  addresses   financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
Statement No. 144 is effective  for fiscal years  beginning  after  December 15,
2001. The Company is currently evaluating the impact of the adoption of SFAS No.
144.

ECONOMIC CONDITIONS

     The operating  results of a property and casualty insurer are influenced by
a  variety  of  factors  including  general  economic  conditions,  competition,
regulation of insurance  rates,  weather,  and frequency and severity of losses.
The  markets in which  NAICC  operates  have  experienced  long  periods of rate
inadequacy coupled with increased  competition.  The general economic conditions
in  California,  where  NAICC  writes  approximately  59 percent of its  current
business, are currently competitive.

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

     The California workers'  compensation  market, where NAICC had historically
written  a  significant  amount  of its  premium,  continues  to be  very  price
competitive. Workers' compensation premium volume in 2001, prior to the decision
to exit the market,  decreased slightly as competitors have begun to raise rates
during  2001.  Despite  current  rate  increases,   the  Company  believes  that
competitors  continue to price policies at rates well below a level necessary to
achieve an  underwriting  profit.  Coupled  with an  industry-wide  increase  in
adverse loss  experience,  NAICC believes that its decision to exit the workers'
compensation line is mandated by economic conditions.

RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

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

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

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

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

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

                                        7



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

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




                                                    For the years ended December 31,
                                                  -------------------------------------
(IN THOUSANDS, EXCEPT PER SHARE INFORMATION)      2001            2000            1999

REVENUES:
- - -------------------------------------------------------------------------------------
                                                                        
  Gross premiums earned...................      $90,767        $73,888        $63,710
  Ceded premiums earned...................       (8,913)        (6,854)        (9,670)
                                                 --------------------------------------
  Net premiums earned.....................       81,854         67,034         54,040
  Net investment income...................        9,448          9,326          7,777
  Net realized investment gains (losses)..        1,558          8,765           (152)
  Gain on reinsurance treaty rescission...           --             --          8,317
  Other income............................        1,242          1,112          1,176
                                                 --------------------------------------
    TOTAL REVENUES........................       94,102         86,237         71,158

LOSSES AND EXPENSES:
  Gross losses and loss adjustment expenses      78,295         71,524         57,610
  Ceded losses and loss adjustment expenses      (1,801)       (11,001)       (11,818)
                                                 ---------------------------------------
  Net losses and loss adjustment expenses        76,494         60,523         45,792
  Policyholder dividends..................          (81)          (145)         2,217
  Policy acquisition expenses.............       20,795         16,436         13,864
  General and administrative expenses.....       11,155          8,259          7,989
                                                 --------------------------------------
    TOTAL LOSSES AND EXPENSES.............      108,363         85,073         69,862
                                                 --------------------------------------
Income (loss) before provision for income tax   (14,261)         1,164          1,296
Income tax provision......................           73            134             41
                                                 ======================================
NET INCOME (LOSS).........................     $(14,334)       $ 1,030        $ 1,255
                                                 ======================================
EARNINGS (LOSS) PER SHARE OF COMMON STOCK:

Basic.................................. ..      $ (0.74)       $  0.06        $  0.08
Diluted...................................      $ (0.74)       $  0.05        $  0.07


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                        8


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                           CONSOLIDATED BALANCE SHEETS

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




                                                                                      December 31,
                                                                               -----------------------
(IN THOUSANDS, EXCEPT SHARE INFORMATION)                                          2001            2000
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                            
ASSETS:

  Fixed maturities at fair value (Cost: $130,397 and $123,667).............     $136,387        123,213
  Equity securities at fair value (Cost: $12,416 and $25,064)..............       12,125         24,454
  Short term investments, at cost which approximates fair value............        8,691          6,463
                                                                                -----------------------
      TOTAL INVESTMENTS....................................................      157,203        154,130
  Cash.....................................................................        9,175          6,082
  Accrued investment income................................................        1,548          1,782
  Premiums and fees receivable, net of allowances of $1,431 and $588.......       14,876         15,555
  Reinsurance recoverable on paid losses, net of allowances of $636 and $623       2,142          4,020
  Reinsurance recoverable on unpaid losses, net of allowances of $118 and $101    17,733         20,641
  Prepaid reinsurance premiums...............................................      2,078          2,629
  Property and equipment, net of accumulated depreciation of $9,790 and $8,748       957          1,325
  Deferred acquisition costs...............................................        2,209          3,665
  Other assets.............................................................          950          1,000
                                                                                -----------------------
      TOTAL ASSETS.........................................................     $208,871       $210,829
                                                                                =======================

LIABILITIES AND STOCKHOLDERS' EQUITY:
  Unpaid losses and loss adjustment expenses...............................     $105,745       $100,030
  Unearned premiums........................................................       21,117         23,207
  Policyholder dividends...................................................           --            364
  Reinsurance premiums payable.............................................          763          1,630
  Funds withheld on ceded reinsurance......................................        1,666          1,666
  Payable for securities sold but not yet purchased at fair value
  (Proceeds: $2,264).......................................................        2,247             --
  Other liabilities........................................................        2,870          2,602
                                                                                -----------------------
      TOTAL LIABILITIES....................................................      134,408        129,499

  Preferred Stock ($0.10 par value; authorized 10,000,000 shares;
    none issued and outstanding)...........................................           --             --
  Common Stock ($0.10 par value; authorized 150,000,000 shares and
    100,000,000;issued 19,516,694 shares and 19,306,694 shares;
    outstanding 19,505,952 shares and 19,295,954 shares)...................        1,952          1,931
  Additional paid-in capital...............................................       63,115         62,449
  Retained earnings........................................................        3,746         18,080
  Accumulated other comprehensive income (loss)............................        5,716         (1,064)
  Treasury stock (Cost of 10,742 shares and 10,740 shares).................          (66)           (66)
                                                                                -----------------------
      TOTAL STOCKHOLDERS' EQUITY...........................................       74,463         81,330
                                                                                -----------------------
Commitments and contingencies

      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY...........................     $208,871       $210,829
                                                                                =======================


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                        9


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


     CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME
                           ---------------------------




                                                                  For the years ended December 31,
                                           -----------------------------------------------------------------
(IN THOUSANDS, EXCEPT SHARE AMOUNTS)                 2001                 2000                  1999
- - ---------------------------------------------------------------------------------------------------------------------------------
                                                                                       
COMMON STOCK
  Balance, beginning of year....................   $ 1,931               $ 1,849               $ 1,559
  Exercise of options to purchase Common Stock..        21                    --                    --
  Issuance of Common Stock.....................         --                    82                   290
                                                 ---------             ---------             ---------
  Balance, end of year.........................      1,952                 1,931                 1,849
                                                 ---------             ---------             ---------
ADDITIONAL PAID-IN CAPITAL
  Balance, beginning of year..................      62,449                59,491                46,673
  Exercise of options to purchase Common Stock..       609                    --                    --
  Modification of Common Stock options..........        57                    --                    --
  Issuance of Common Stock....................          --                 2,958                12,818
                                                 ---------             ---------             ---------
  Balance, end of year........................      63,115                62,449                59,491
                                                 ---------             ---------             ---------
RETAINED EARNINGS
  Balance, beginning of year...................     18,080                17,050                15,795
  Net income (loss)............................    (14,334) (14,334)       1,030   $1,030        1,255    $1,255
                                                 ---------   ------    ---------   ------    ---------    ------
  Balance, end of year.......................        3,746                18,080                17,050
                                                 ---------             ---------             ---------
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
  Balance, beginning of year..................      (1,064)               (2,098)                 (688)
  Net unrealized gain (loss) on available-
    for-sale securities $6,780, $1,034,and
    $(1,410) pre-tax, in 2001, 2000, and
    1999 respectively)(1)..................                   6,780                 1,034                (1,410)
                                                              ------               ------                -------
  Other comprehensive income (loss).........         6,780    6,780        1,034    1,034       (1,410)  (1,410)
                                                 ---------    ------   ---------   ------    ---------   -------
  Total comprehensive income (loss)                         $(7,554)               $2,064                $ (155)
                                                              ======               =======               =======

  Balance, end of year......................         5,716                (1,064)               (2,098)
                                                  ---------            ---------             ---------
TREASURY STOCK
  Balance, beginning and end of year........           (66)                  (66)                  (66)
                                                  ---------            ---------             ---------
      Total stockholders' equity.............     $ 74,463             $  81,330             $  76,226
                                                  =========            =========             =========

- - -------------------------------------------------------------------------------------------------------------
COMMON STOCK, SHARES
  Balance, beginning of year.................   19,306,694            18,486,994            15,586,994
  Exercise of options to purchase Common Stock     210,000                    --                    --
  Issuance of Common Stock...................           --               819,700             2,900,000
                                                ----------            ----------            ----------
  Balance, end of year.......................   19,516,694            19,306,694            18,486,994
                                                ==========            ==========            ==========
TREASURY STOCK, SHARES
  Balance, beginning of year.................       10,740                10,729                10,718
  Purchased during year......................            2                    11                    11
                                                ----------            ----------            ----------
  Balance, end of year.......................       10,742                10,740                10,729
                                                ==========            ==========            ==========


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

                                                  2001        2000        1999
                                                -------     -------     -------
  Unrealized holding gains (losses)
    Arising during the period                   $ 8,338    $  9,799    $ (1,562)
  Less: reclassification adjustment
    for net (gains) losses included
       in net income                             (1,558)     (8,765)        152
                                                -------     -------     -------
Net unrealized gains (losses) on securities     $ 6,780     $ 1,034    $ (1,410)

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                       10



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                           For the years ended December 31,
                                                                        ---------------------------------------
(IN THOUSANDS)                                                              2001          2000           1999
- - -------------------------------------------------------------------------------------------------------------
                                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES:
  Income (loss) from continuing operations............................  $(14,334)       $ 1,030       $  1,255
  Adjustments to reconcile income (loss) from continuing operations to
    net cash (used in) provided by operating activities:
      Net realized investment (gains) losses..........................    (1,558)        (8,765)           152
      Depreciation and amortization...................................     1,601            384            654
      Change in accrued investment income.............................       234           (283)           (72)
      Change in premiums and fees receivable..........................       679         (3,936)        (1,647)
      Change in reinsurance recoverables..............................     1,878          2,040          1,654
      Change in reinsurance recoverable on unpaid losses .............     2,908         (5,013)         2,559
      Change in prepaid reinsurance premiums..........................       551           (862)           (99)
      Change in deferred acquisition costs............................     1,456         (1,143)          (141)
      Change in unpaid losses and loss adjustment expenses............     5,715          5,096           (719)
      Change in unearned premiums.....................................    (2,090)         6,968          2,534
      Change in policyholder dividends payable........................      (364)          (450)           633
      Change in reinsurance payables and funds withheld...............      (867)           683           (972)
      Change in receivable on reinsurance treaty rescission...........        --         11,459        (11,459)
      Other, net......................................................      (557)          (564)          (810)
                                                                        ---------------------------------------
        Net cash (used in) provided by operating activities...........    (4,748)         6,644         (6,478)
                                                                        ---------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from sales:
    Fixed income maturities available-for-sale........................    12,634         16,656            741
    Equity securities.................................................    19,570         26,735             --
  Investments, matured or called:
    Fixed income maturities available-for-sale........................    29,599         21,829         29,995
  Investments purchased:
    Fixed income maturities available-for-sale........................   (46,450)       (48,077)       (32,255)
    Equity securities.................................................    (5,712)       (22,462)          (560)
  Purchases of property and equipment.................................      (259)          (159)          (370)

                                                                        ---------------------------------------
        Net cash provided by (used in) investing activities...........     9,382        (5,478)         (2,449)
                                                                        ---------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from exercise of options to purchase Common Stock..........       630             --             --
  Proceeds from issuance of Common Stock..............................        --          3,040         13,109
  Modification of Common Stock options................................        57             --             --
                                                                        ---------------------------------------
        Net cash provided by financing activities.....................       687          3,040         13,109
                                                                        ---------------------------------------
Net increase in cash and short term investments........................    5,321          4,206          4,182
Cash and short term investments at beginning of year...................   12,545          8,339          4,157
                                                                        ---------------------------------------
Cash and short term investments at end of year..........................$ 17,866         12,545          8,339
                                                                        =======================================


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                       11



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2001, 2000, AND 1999

1)   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

FORMATION AND ORGANIZATION

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

     The  operations  of NAICC are in property  and  casualty  insurance.  NAICC
writes  non-standard and preferred private passenger and commercial  automobile,
homeowners'  and workers  compensation  insurance in the western  United States,
primarily California.  NAICC writes approximately 59 percent of its insurance in
California  and 13 percent of its  insurance  in  Montana.  For the years  ended
December 31,  2001,  2000 and 1999,  personal  lines  direct  written  premiums,
representing  16  percent,  28 percent and 36  percent,  respectively,  of total
direct written premiums, were produced through two general agents of NAICC.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A. BASIS OF PRESENTATION

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

B. INVESTMENTS

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

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

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

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

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

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

C. REVENUE RECOGNITION

     Earned premium income is recognized  ratably over the contract period of an
insurance  policy.  A liability is established for unearned  insurance  premiums
representing  the  portion  of  premiums  received  that  is  applicable  to the
unexpired  terms of policies in force.  Premiums  earned include an estimate for
earned  but  unbilled  workers'  compensation  premiums.  Workers'  compensation
premiums  earned but unbilled and included in premiums  receivable were $397,000
and $1.2  million at  December  31,  2001 and 2000,  respectively.  The  Company
estimates its earned but unbilled  workers'  compensation  premium based on past
history of additional  premiums  billed as a result of payroll  audits.  Payroll
audits  are  conducted  between 30 and 60 days after the  coverage  period.  The
decrease  in earned but  unbilled  premiums  reflects  the  decision to exit the
workers' compensation business during 2001.

D. UNPAID LOSSES AND LOSS ADJUSTMENT EXPENSES

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

E. REINSURANCE

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

     The  Company   accounts  for  its   reinsurance   contracts  which  provide
indemnification by reducing premiums earned by the amounts paid to the reinsurer
and establishing recoverable amounts for paid and unpaid losses and LAE ceded to
the reinsurer.  Amounts  recoverable  from  reinsurers are estimated in a manner
consistent  with the  claim  liability  associated  with the  reinsured  policy.
Contracts pursuant to which it is not reasonably possible that the reinsurer may
realize  a  significant  loss  from the  insurance  risk  generally  do not meet
conditions for reinsurance accounting and are accounted for as deposits. For the
years ended December 31, 2001 and 2000, the Company had no reinsurance contracts
which were accounted for as deposits.

F. DEFERRED ACQUISITION COSTS

     Deferred  acquisition  costs,  consisting  principally of  commissions  and
premium  taxes  paid at the time of  issuance  of a  policy,  are  deferred  and
amortized over the period during which the related premiums are earned. Deferred
acquisition  costs are  limited to the  estimated  future  profit,  based on the
anticipated losses and LAE (based on historical experience),  maintenance costs,
policyholder  dividends,  and anticipated investment income. The amortization of
deferred  acquisition  costs charged to  operations  in 2001,  2000 and 1999 was
$16.2 million, $12.2 million and $10.1 million, respectively.

G. POLICYHOLDER DIVIDENDS

     Policyholder  dividends  represent  management's  estimate of amounts to be
paid on  participating  policies which share in positive  underwriting  results,
based on the type of policy plan. Participating policies represent approximately
1.0 percent, 2.7 percent and 6.1 percent of workers' compensation direct written
premiums for the years ended December 31, 2001, 2000 and 1999, respectively.  An
estimated  provision for policyholder  dividends is accrued during the period in
which the related  premium is earned.  These  estimated  dividends do not become
legal liabilities  unless and until declared by the Board of Directors of NAICC.
No dividends were declared and unpaid as of December 31, 2001.

H. PROPERTY AND EQUIPMENT

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

I. INCOME TAXES

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

                                       12



J. PER SHARE DATA

     Per share data is based on the weighted  average number of shares of common
stock of DHC, par value $0.10 per share ("Common Stock") outstanding during each
year. Diluted earnings per share computations,  as calculated under the treasury
stock method,  include the average  number of shares of  additional  outstanding
Common Stock  issuable for stock options and warrants,  whether or not currently
exercisable.  Such average shares were 18,841,925 and 16,793,873,  for the years
ended December 31, 2000 and 1999, respectively.  Average shares for 2001 are not
included as amounts are  anti-dilutive.  Basic  earnings  per share and loss per
share are  calculated  using only the average  number of  outstanding  shares of
Common Stock and  disregarding  the average number of shares  issuable for stock
options.  Such  average  shares  outstanding  were  19,465,104,  18,482,980  and
16,356,821, for the years ended December 31, 2001, 2000 and 1999, respectively.

K. FAIR VALUE OF FINANCIAL INSTRUMENTS

     The  fair  value of a  financial  instrument  is the  amount  at which  the
instrument could be exchanged in a current  transaction between willing parties.
The carrying values of the Company's cash and short term investments approximate
fair value  because of the short term  maturity of those  investments.  The fair
values  of  the  Company's  debt  security   instruments   and  equity  security
investments  are based on quoted market prices as of December 31, 2001. The fair
value of all other financial instruments  approximates their respective carrying
value.

L. USE OF ESTIMATES

     The  preparation  of financial  statements  in accordance  with  accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities  and the disclosure of contingent  assets and liabilities
as of the date of the financial  statements  as well as the reported  amounts of
revenues and expenses  during the reporting  period.  Therefore,  actual results
could differ from such estimates.

M. STOCK INCENTIVE COMPENSATION PLANS

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

N. AUTHORITATIVE ACCOUNTING PRONOUNCEMENTS

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

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

     Effective  January  1, 2001,  NAICC was  required  to record its  statutory
amounts pursuant to the Accounting Practices and Procedures Manual issued by the
National  Association  of  Insurance  Commissioners  ("SSAPs").  The  effect  of
adoption  of the  SSAPs did not have a  material  effect  on  NAICC's  statutory
surplus.

     In June 2001, the FASB issued Statement of Financial  Accounting  Standards
No.  142,  "Goodwill  and  Other  Intangible  Assets"  (SFAS  No.  142"),  which
establishes the accounting for goodwill and other  intangible  assets  following
their  recognition.  SFAS No. 142 is effective  beginning  January 1, 2002.  The
Company is currently evaluating the impact of the adoption of SFAS No. 142.

     In August 2001,  the FASB issued  Statement No. 143,  Accounting  for Asset
Retirement  Obligations,  which addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs.  Statement No. 143 is effective for financial
statements issued for fiscal years beginning after June 15, 2002. The Company is
currently evaluating the impact of the adoption of SFAS No. 143.

     In October  2001,  the FASB issued  Statement  No. 144  Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets,   which  addresses   financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
Statement No. 144 is effective  for fiscal years  beginning  after  December 15,
2001. The Company is currently evaluating the impact of the adoption of SFAS No.
144.

2) REINSURANCE

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

     NAICC has  reinsurance  under both excess of loss and quota share treaties.
NAICC cedes  reinsurance  on an excess of loss basis for  workers'  compensation
risks  in  excess  of  $500,000  prior to April  2000 and  $200,000  thereafter.
Beginning in May 2001,  NAICC  retained 50 percent of the loss between  $200,000
and $500,000. For risks other than worker's compensation NAICC cedes reinsurance
on an excess of loss basis for risks in excess of $250,000. Effective January 1,
1999, the private passenger  automobile quota share ceded percentage was reduced
from 25 percent to 10 percent.  The effect of  reinsurance  on premiums  written
reflected  in the  Company's  Consolidated  Financial  Statements  is as follows
(dollars in thousands):


                                           For the years ended December 31,
                                     ------------------------------------------
                                         2001            2000             1999
- - ------------------------------------------------------------------------------
Direct ...........................   $ 88,716         $ 80,856         $ 66,375
Ceded ............................     (8,361)          (7,715)          (9,770)
                                     ------------------------------------------
Net premium ......................   $ 80,355         $ 73,141         $ 56,605
                                     ==========================================


     In  November  1999,  NAICC  paid  $2.1  million  in  losses  relating  to a
settlement on an environmental claim filed by Hughes Aircraft (the Hughes-Tucson
II Claim).  The  Hughes-Tucson II Claim also alleged that  environmental  damage
occurred  continuously  over a  period  of many  years.  NAICC  assumed  certain
policyholder obligations of a general liability policy issued to Hughes Aircraft
for a portion of those years. The  Hughes-Tucson II Claim liability is reinsured
under various contracts  involving  numerous  reinsurance  companies under which
NAICC ceded $3.9 million, which includes loss adjustment expenses not previously
ceded of $2.1 million.  During 2000 and 2001, NAICC collected approximately $2.7
million and $0.5 million,  respectively,  as settlement on the  Hughes-Tucson II
claim from almost all the  participants.  At this time the  reinsurers  have not
disputed the  submission  of amounts ceded and no  proceedings  are in progress.
NAICC believes that the ultimate  disposition of the Hughes-Tucson II Claim will
not have a material adverse impact on the financial condition of the Company.

     In February 2000, NAICC paid $1 million in losses relating to settlement on
an environmental  claim filed by Public Service of Indiana (PSI Claim).  The PSI
Claim  alleged that  environmental  claim damage  occurred  continuously  over a
period of many  years.  NAICC  assumed  certain  policyholder  obligations  of a
general  liability  policy  issued to PSI for a portion of those years.  The PSI
Claim  liability  is  reinsured  under  various  contracts   involving  numerous
reinsurance companies under which NAICC ceded $1.2 million,  which includes loss
adjustment  expenses  not  previously  ceded of  $295,000.  During  2001,  NAICC
collected  approximately $0.7 million as settlement on the PSI Claim from almost
all the  participants.  At this time  reinsurers  have not  disputed  the unpaid
amount  ceded in the  submission,  and no  proceedings  are in  progress.  NAICC
believes that the ultimate  dispositon of the PSI Claim will not have a material
adverse impact on the financial condition of the Company.

     As of December 31, 2001, General Reinsurance Corporation ("GRC") and Mitsui
Marine & Fire Insurance  Company,  Ltd.  ("MMF") were the only  reinsurers  that
comprised  more than 10 percent of NAICC's  reinsurance  recoverable on paid and
unpaid claims. NAICC monitors all reinsurers, by reviewing A.M. Best reports and
ratings,  information  obtained from  reinsurance  intermediaries  and analyzing
financial statements.  At December 31, 2001, NAICC had reinsurance  recoverables
on paid and unpaid  claims of $8.7  million and $2.5  million  from GRC and MMF,
respectively.  Both GRC and MMF have an A.M.  Best  rating of A+ or better.  The
unsecured balance from MMF is approximately $1.4 million.

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


                                       13



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2001, 2000, AND 1999
                                   (CONTINUED)


3)   UNPAID LOSSES AND LOSS ADJUSTMENT EXPENSES

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

                                             For the years ended December 31,

                                             2001          2000           1999
- - ------------------------------------------------------------------------------
Net unpaid losses and
  LAE at January 1 ....................   $ 79,389      $ 79,306       $ 77,466

Incurred related to:
  Current year ........................     68,848        55,269         43,301
  Prior years .........................      7,646         5,254          2,491
                                          --------------------------------------
Total incurred ........................     76,494        60,523         45,792
                                          --------------------------------------
Paid related to:
  Current year ........................    (28,632)      (26,147)       (16,527)
  Prior years .........................    (39,239)      (34,293)       (27,425)
                                          --------------------------------------
Total paid ............................    (67,871)      (60,440)       (43,952)
                                          --------------------------------------
Net unpaid losses and
  LAE at December 31 ..................     88,012        79,389         79,306
Plus: reinsurance
  recoverables ........................     17,733        20,641         15,628
                                          --------------------------------------
Gross unpaid losses and
  LAE at December 31 ..................   $105,745      $100,030       $ 94,934
                                          ======================================

     The  losses  and LAE  incurred  during  2001  related  to  prior  years  is
attributable to adverse development on both the California workers' compensation
line totalling $4.4 million and certain private passenger  automobile  programs.
All of the  workers'  compensation  lines and the private  passenger  automobile
programs that caused higher than expected  losses and  increasingly  unfavorable
loss history were placed in run-off during 2001.

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

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

     The unpaid losses and LAE related to  environmental  cleanup is established
based upon facts  currently  known and the current state of the law and coverage
litigation.  Liabilities  are estimated for known claims  (including the cost of
related  litigation) when sufficient  information has been developed to indicate
the  involvement  of  a  specific  contract  of  insurance  or  reinsurance  and
management can reasonably estimate its liability. Liabilities for unknown claims
and  development of reported  claims are included in NAICC's unpaid losses.  The
liability for the  development  of reported  claims is based on estimates of the
range of potential  losses for reported  claims in the  aggregate.  Estimates of
liabilities are reviewed and updated continually and there is the potential that
NAICC's  exposure  could be  materially in excess of amounts which are currently
recorded.  Management  does not expect that  liabilitiies  associated with these
types of claims will result in a material adverse effect on the future liquidity
or  financial  position of NAICC.  However,  claims such as these are based upon
estimates  and there can be no assurance  that the ultimate  liability  will not
exceed or even  materially  exceed such  estimates.  As of December 31, 2001 and
2000,  NAICC's net unpaid losses and LAE relating to  environmental  claims were
approximately $7.6 million and $7.6 million, respectively.

4)   REGULATION, DIVIDEND RESTRICTIONS AND STATUTORY SURPLUS

     DHC's  insurance   subsidiaries  are  regulated  by  various  states.   For
regulatory  purposes,  separate  financial  statements  which  are  prepared  in
accordance  with  statutory  accounting  principles are filed with these states.
NAICC prepares its statutory financial  statements in accordance with accounting
practices prescribed or permitted by the California Department of Insurance (the
"CDI").   Prescribed   statutory  accounting  practices  include  a  variety  of
publications  of  the  National  Association  of  Insurance  Commissioners  (the
Association"),  as well as state laws,  regulations  and general  administrative
rules.   Permitted  statutory  accounting  practices  encompass  all  accounting
practices  not  so  prescribed.  The  Company  has  not  applied  any  permitted
accounting practices in its statutory financial  statements.  As of December 31,
2001 and 2000, DHC's operating insurance  subsidiaries had statutory capital and
surplus of $36.6 million and $50.4 million, respectively. The combined statutory
net income (loss) for DHC's operating insurance subsidiaries, as reported to the
regulatory authorities for the years ended December 31, 2001, 2000 and 1999, was
$(10.7)  million,  $0.6  million  and $2.5  million,  respectively.  The CDI has
examined the statutory basis financial  statements of NAICC through December 31,
1998. No adjustments  were proposed to the statutory basis financial  statements
of NAICC or its subsidiaries.  The CDI is scheduled to perform an examination of
the statutory basis financial  statements through December 31, 2001 during 2002.
The Montana  Department  of  Insurance  has  completed  its  examination  of the
statutory  basis  financial  statements of Valor though  December 31, 1999. As a
result of that examination Valor's surplus was reduced by $197,000 during 2000.

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

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

     Under the California Insurance Code, NAICC is prohibited from paying, other
than from  accumulated  earned surplus,  shareholder  dividends which exceed the
greater of net income or ten percent of statutory surplus without prior approval
of the Insurance  Department.  During 2000,  NAICC paid an ordinary  dividend of
$1,500,000 to DHC from NAICC's  accumulated  surplus within the limits specified
under the California Insurance Code. As of December 31, 2001, NAICC did not have
sufficient  accumulated  earned  surplus,  as defined by the CDI, to pay further
ordinary dividends.

                                       14



5)   INVESTMENTS

     The cost or amortized cost,  unrealized  gains,  unrealized losses and fair
value of the Company's investments at December 31, 2001 and 2000, categorized by
type of security, were as follows (dollars in thousands):

                                                  DECEMBER 31, 2001
                                    --------------------------------------------
                                      COST OR
                                     AMORTIZED  UNREALIZED  UNREALIZED    FAIR
                                       COST        GAIN        LOSS       VALUE
- --------------------------------------------------------------------------------
Fixed maturities:
  U.S. Government/
  Agency .........................  $ 21,283     $  983     $   27     $ 22,239
  Mortgage-backed ................    31,256        768          8       32,016
  Corporate ......................    77,858      4,446        172       82,132
                                    --------     ------     ------     --------
      Total fixed

        maturities ...............   130,397      6,197        207      136,387
                                    --------     ------     ------     --------
Equity securities ................    12,416      2,055      2,346       12,125
                                    --------     ------     ------     --------
Total available-for-sale .........  $142,813     $8,252     $2,553     $148,512
                                    --------     ------     ------     --------
Securities sold but not yet
  purchased.......................    (2,264)        17         --       (2,247)
                                    --------     ------     ------     --------
Total Investments................   $140,549     $8,269     $2,553     $146,265
                                    ========     ======     ======     ========

                                                December 31, 2000
                                    --------------------------------------------
                                      COST OR
                                     AMORTIZED  UNREALIZED  UNREALIZED    FAIR
                                       COST        GAIN        LOSS       VALUE
- --------------------------------------------------------------------------------
Fixed maturities:
  U.S. Government/
  Agency .........................  $ 34,167     $  637     $  122     $ 34,682
  Mortgage-backed ................    37,592        214        166       37,640
  Asset-backed ...................     1,967          7         --        1,974
  Corporate ......................    49,941        372      1,396       48,917
                                     --------     ------     ------     --------
      Total fixed

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

     Fixed maturities of the Company include mortgage-backed  securities ("MBS")
representing  23.5  percent  and  30.5 percent  of the  Company's  total  fixed
maturities  at  December  31, 2001 and 2000,  respectively.  All MBS held by the
Company are issued by the Federal National Mortgage Association ("Fannie


                                       15



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2001, 2000 AND 1999
                                   (CONTINUED)

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

     The expected maturities of fixed maturity securities, by amortized cost and
fair value,  at December 31,  2001,  are shown below.  Expected  maturities  may
differ from contractual  maturities due to borrowers having the right to call or
prepay their obligations with or without call or prepayment penalties.  Expected
maturities of mortgage-backed  securities are estimated based upon the remaining
principal balance, the projected cash flows and the anticipated prepayment rates
of each security (dollars in thousands):

                                                          Amortized      Fair
Maturity                                                    Cost         Value
- - ------------------------------------------------------------------------------
Available-for-sale:
  One year or less .................................    $ 10,669        $ 10,874
  Over one year to five years ......................      78,705          82,288
  Over five years to ten years .....................      37,308          39,534
  More than ten years ..............................       3,715           3,691
                                                        ------------------------
    Total fixed maturities .........................    $130,397        $136,387
                                                        ========================

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

                                                       For the years ended
                                                           December 31,
                                                --------------------------------
                                                  2001       2000         1999
- - ------------------------------------------------------------------------------
Fixed maturities                                $ 6,461     $ 2,346    $ (5,352)
Equity securities                                   319      (1,312)      3,942
                                                --------------------------------
                                                $ 6,780       1,034    $ (1,410)
                                                ================================

     Net realized  investment  gains  (losses) in 2001,  2000,  and 1999 were as
follows (dollars in thousands):

                                                         For the years ended
                                                            December 31,
                                                     ---------------------------
                                                       2001      2000      1999
- - ------------------------------------------------------------------------------
Fixed maturities ................................    $  346    $   43     $   3
Equity securities ...............................     1,212     8,722      (155)
                                                     ---------------------------
 Net realized investment gains (losses) .........    $1,558    $8,765     $(152)
                                                     ===========================

     Gross realized gains relating to fixed  maturities  were $370,000,  $60,000
and $3,000 for the years ended December 31, 2001,  2000 and 1999,  respectively.
Gross realized losses relating to fixed  maturities were $24,000 and $17,000 for
the years ended  December 31, 2001 and 2000,  respectively.  There were no gross
realized  losses  relating to fixed  maturities  for the year ended December 31,
1999 Gross  realized  gains relating to equity  securities  were  $2,427,000 and
$8,734,000 for the years ended December 31, 2001 and 2000,  respectively.  There
were no gross realized  gains  relating to equity  securities for the year ended
December 31, 1999.  Gross realized  losses  relating to equity  securities  were
$1,215,000, $12,000 and $155,000 for the years ended December 31, 2001, 2000 and
1999, respectively.


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

                                                       For the years ended
                                                           December 31,
                                                --------------------------------
                                                  2001         2000         1999
- - ------------------------------------------------------------------------------
Fixed maturities ...........................    $8,724       $8,621       $7,454
Short term investments .....................       302          410          247
Dividend income.............................       154          214          116
Other, net .................................       405          212           61
                                                --------------------------------
  Total investment income ..................     9,585        9,457        7,878
Less: Investment expense ...................       137          131          101
                                                --------------------------------
  Net investment income ....................    $9,448       $9,326       $7,777
                                                ================================

     At December 31, 2001 the Company held  $58,493,000  face amount of American
Commercial  Lines LLC  ("ACL")  Senior  Notes  10.25%,  due 6/30/08 at a cost of
$30,025,578  and a fair  value of  $31,951,801,  representing  42.9  percent  of
stockholders'  equity.  As of  December  31,  2001,  ACL was in  default  of its
December 31, 2001 interest payment obligation.  There were no investments with a
carrying value greater than ten percent of  stockholders'  equity as of December
31, 2000 or 1999.

     In compliance with state insurance laws and regulations,  securities with a
fair value of approximately $45 million, $44 million and $41 million at December
31, 2001, 2000, and 1999,  respectively,  were on deposit with various states or
governmental  regulatory  authorities.  In addition, at December 31, 2001, 2000,
and 1999,  respectively,  investments  with a fair value of $6.6  million,  $6.5
million and $6.6 million were held in trust or as collateral under the terms of
certain reinsurance treaties and letters of credit.

                                       16


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


6)   FOREIGN CURRENCY TRANSLATION AND FOREIGN INVESTMENTS

     During 1998,  NAICC  invested  approximately  $10.3 million in Japanese yen
based equity  securities.  During the second quarter of 1998,  NAICC purchased a
foreign  currency  option at a cost of $155,000 to sell  Japanese yen at a fixed
price on a given date in April 1999.  The  foreign  currency  option  expired in
April 1999,  resulting  in a realized  loss of  $155,000.  The foreign  currency
option is considered a derivative instrument.  Foreign currency translation gain
(loss) as of December 31, 2001, 2000 and 1999 was $(14,500), $1.1 million and $2
million, respectively.

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

7)   STOCKHOLDERS' EQUITY

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


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

     On September  4, 2001,  DHC's  stockholders  approved an amendment to DHC's
Certificate  of  Incorporation  increasing  DHC's  authorized  common stock from
100,000,000 shares to 150,000,000 shares.

     As of December  31,  2001,  there were  19,516,694  shares of Common  Stock
issued of which  19,505,952  were  outstanding;  the remaining  10,742 shares of
Common  Stock  issued  but not  outstanding  are  held  as  treasury  stock.  In
connection  with  efforts to  preserve  the  Company's  net  operating  tax loss
carryforwards,  DHC has imposed  restrictions  on the ability of holders of five
percent or more of DHC Common  Stock to transfer  the Common Stock owned by them
and to acquire  additional  Common  Stock,  as well as the  ability of others to
become five percent stockholders as a result of transfers of Common Stock.

8)   INCOME TAXES


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

     As of the close of 2001 the Company had a  consolidated  net operating loss
carryforward of approximately $745 million for Federal income tax purposes. This
estimate is based upon  Federal  consolidated  income tax losses for the periods
through  December  31,  2000 and an estimate of 2001  taxable  results.  The net
operating loss carryforward will expire in various amounts, if not used, between
2002 and 2019. The Internal Revenue Service has not audited any of the Company's
tax returns for any of the years during the carryforward  period including those
returns for the years in which the losses giving rise to the net operating  loss
carryforward were reported.

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

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

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

                 Year Ending               Amount of Carryforward
                December 31,                      Expiring

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

                    2002......................139,613
                    2003...................... 60,849
                    2004...................... 69,947
                    2005......................106,225
                    2006...................... 92,355
                    2007...................... 89,790
                    2008...................... 31,688
                    2009...................... 39,689
                    2010...................... 23,600
                    2011...................... 19,755
                    2012...................... 38,255
                    2019...................... 33,636
                                           ----------
                                              745,402
                                           ==========

                                       17


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2001, 2000, AND 1999
                                   (CONTINUED)

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

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

                                                        For the years ended
                                                            December 31,
                                                 -------------------------------
                                                   2001        2000         1999
- - ------------------------------------------------------------------------------
Federal income tax ...........................     $ --       $  --        $  --
State and other ..............................       73         134           41
                                                 -------------------------------
                                                   $ 73       $ 134        $  41
                                                 ===============================

     The following  reflects a reconciliation  of income tax expense computed by
applying  the  applicable  Federal  income tax rate of 34 percent to  continuing
operations  for 2001,  2000 and 1999,  as compared to the  provision  for income
taxes (dollars in thousands):

                                                  For the years ended
                                                      December 31,
                                       -----------------------------------------
                                          2001              2000           1999
- - ------------------------------------------------------------------------------
Computed "expected"
  tax expense......................     $ (4,849)       $    396       $    462
Change in valuation allowance .....      (50,760)        (89,394)       (56,837)
Decrease (increase) in losses
  from the trusts..................       17,362          30,303        (13,289)
Expiring NOL.......................       39,038          60,209         69,315
State and other tax expense........           73             134             41
Other, net.........................         (791)         (1,514)           349
                                       -----------------------------------------
Total income tax expense...........     $     73        $    134       $     41
                                       =========================================

     The tax effects of temporary differences that give rise to the deferred tax
assets  and  liabilities  at  December  31,  2001 and  2000,  respectively,  are
presented as follows (dollars in thousands):

                                                         For the years ended
                                                             December 31,

                                                           2001            2000
- - ------------------------------------------------------------------------------
Deferred tax assets

  Loss reserve discounting .........................   $  5,041        $  5,347
  Unearned premiums ................................      1,349           1,605
  Net operating loss
    carryforwards ..................................    253,437         305,592
  Allowance for doubtful
    accounts .......................................        493             200
  Policyholder dividends ...........................         --             124
  Unrealized loss on available-for-sale securities..         --              72
  Other ............................................        220             169
  AMT credit carryforward ..........................      3,140           1,986
                                                       ------------------------
  Total gross deferred tax asset ...................    264,452         315,095
  Less: Valuation allowance ........................   (260,727)       (313,616)
                                                       ------------------------
  Total deferred tax asset .........................   $  2,953        $  1,479
                                                       ------------------------
Deferred tax liabilities

  Unrealized gains on available-
    for-sale securities ............................      2,051              --
  Deferred acquisition costs .......................        751           1,246
  Difference in tax basis
    of bonds .......................................        151             166
  Difference in tax basis of
    property and equipment .........................         --              67
                                                       ------------------------
  Total deferred tax liability .....................      2,953           1,479
                                                       ------------------------
  Net deferred tax asset ...........................    $    --        $     --
                                                       ========================

                                       18



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
9)   EMPLOYEE BENEFIT AND STOCK OPTION PLANS

1990 STOCK OPTION PLAN

     The 1990  Stock  Option  Plan  (the  "1990  Plan") of DHC was  intended  to
attract,  retain and provide incentives to key employees of DHC by offering them
an  opportunity  to acquire or increase a proprietary  interest in DHC.  Options
under the 1990 Plan were  granted to  existing  officers  or  employees  of DHC.

     On September 16, 1991, the Compensation Committee of the Board of Directors
of DHC resolved that it intended to refrain from granting any additional options
under the 1990  Plan.  In  September  2001,  140,000  options  owned by  certain
directors  of DHC lapsed and were  reissued  under the 1995 Stock and  Incentive
Plan, as amended and approved by the  Shareholders.  The 1990 Plan terminated in
2001. The following table summarizes the options under the 1990 Plan:


                                                                                                          
1990 Stock and Incentive Plan
                                               2001                            2000                             1999
                                                         Weighted                       Weighted                         Weighted
                                                         Average                        Average                           Average
                                                         Exercise                       Exercise                         Exercise
                                          Shares          Price           Shares         Price             Shares         Price
                                        ------------   -------------   -------------  -------------    --------------- -----------
Outstanding at beginning of year            841,717        3.10          841,717          3.10             841,717        3.10
Exercised                                   210,000        3.00             -              -                  -              -
Lapsed                                      631,717        3.14             -              -                  -              -
                                        ------------   -------------   -------------  -------------    --------------- -----------

Outstanding at end of year                   -              -            841,717          3.10             841,717        3.10
                                        ------------   -------------   -------------  -------------    --------------- -----------

Options exercisable at year end              -                           841,717                           841,717
                                        ------------   -------------   -------------  -------------    --------------- ------------

Options available for future grant           -                           630,000                           630,000

                                        ============                   =============                   ===============


1995 STOCK AND INCENTIVE PLAN

     The 1995 Stock and  Incentive  Plan (the "1995  Plan") is a qualified  plan
which  provides  for the grant of any or all of the  following  types of awards:
stock  options,  including  incentive  stock  options  and  non-qualified  stock
options;  stock  appreciation  rights,  whether in tandem with stock  options or
freestanding;  restricted stock;  incentive awards; and performance  awards. The
purpose of the 1995 Plan is to enable DHC to provide  incentives to increase the
personal financial  identification of key personnel with the long term growth of
the Company and the  interests of DHC's  stockholders  through the ownership and
performance  of DHC's Common Stock,  to enhance the Company's  ability to retain
key personnel,  and to attract outstanding  prospective employees and Directors.
The 1995 Plan became  effective as of March 21, 1995. In September  2001,  DHC's
stockholders  approved amendments to the 1995 Plan which increases the aggregate
number of options  available  for grant from 1.7  million to 2.54  million,  and
provides for options to be awarded to  independent  contractors to enable DHC to
attract,  retain and give  incentives  to highly  qualified  persons who provide
valuable  services to the Company.  No awards may be granted under the 1995 Plan
after March 21, 2005.  The 1995 Plan will remain in effect until all awards have
been satisfied or expired.  The following table summarizes the options under the
1995 Plan:

                                                                                              
1995 Stock and Incentive Plan
                                               2001                            2000                     1999
                                                         Weighted                     Weighted                 Weighted
                                                         Average                       Average                  Average
                                                         Exercise                     Exercise                 Exercise
                                          Shares          Price           Shares        Price      Shares       Price
                                        ------------   -------------   -------------  ----------  -----------  --------
Outstanding at beginning of year          1,246,000        5.13          873,500         5.65      781,000       5.73
Granted                                     472,500        3.45          402,500         4.00      142,500       5.31
Lapsed                                       -              -             30,000         5.11       50,000       5.91

Outstanding at end of year                1,718,500        4.67        1,246,000         5.13      873,500       5.65
                                        ------------   -------------   -------------  ----------  -----------  ---------

Options exercisable at year end           1,228,084        5.10          799,334         5.69      731,000       5.71
                                        ------------   -------------   -------------  ----------- -----------  ----------

Options available for future grant          821,500                      454,000                   826,500
                                        ============                   =============              ===========




                                       19

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2001, 2000, AND 1999
                                   (CONTINUED)

     The  Company  applies  APB  Opinion  25  and  Related   Interpretations  in
accounting for the Stock Option Plans.  Accordingly,  no  compensation  cost has
been  recognized  except $57,000 in 2001 relating to the  modification of Common
Stock options to certain directors of DHC. Had compensation cost been determined
based on the fair value at the grant date of all  options,  consistent  with the
method of SFAS  Statement  123, the net income and earnings per share would have
been  reduced to the pro forma  amounts  indicated  below  (dollars in thousands
except per share amounts):
                                             2001           2000           1999
- --------------------------------------------------------------------------------
Net income

  As reported ........................    $ (14,334)      $1,030         $1,255
  Pro forma ..........................    $ (14,748)         733            987
Diluted earnings  per share
  As reported ........................    $   (0.74)      $ 0.05         $ 0.07
  Pro forma ..........................    $   (0.76)        0.04           0.06

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

EMPLOYEE BENEFIT PLANS

     KCP, the former parent  company of NAICC and first tier  subsidiary of DHC,
maintained an Employee  Stock  Ownership  Plan ("ESOP") of KCP and  Subsidiaries
covering all of its employees.  The ESOP originally acquired common stock of KCP
in  February  1990,  financed  by a loan  from KCP in the  principal  amount  of
$998,000 bearing interest at an annual rate of ten percent. Shares of DHC Common
Stock were  substituted  for the KCP stock held by the ESOP as of  December  31,
1991. The loan, which is guaranteed by KCP and  collateralized by the DHC Common
Stock held by the ESOP,  was paid in full  during  1997.  All  shares  have been
released from collateral and allocated to employees. All of the shares of Common
Stock  held by the ESOP are  deemed to be  outstanding  for  earnings  per share
computations. KCP has elected to include the value of the Common Stock allocated
annually  to  participants  under the ESOP in the  calculation  of its  matching
contribution  to the NAICC Salary Deferred Plan and Trust ("401(k)  Plan").  The
participating  employers  contributed  50  percent  of the first six  percent of
employee-contributed compensation to the 401(k) Plan. The shares of Common Stock
owned by the ESOP as of  December  31,  2001 and 2000 were  58,977  and  60,728,
respectively.  The ESOP was  terminated in February 2002, and all shares held by
it were distributed to participants.

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

     The following table sets forth the Pension Plan's funded status at December
31, 2001 and 2000, valued at January 1, 2002 and 2001,  respectively (dollars in
thousands):

                                                         2001           2000
- - ------------------------------------------------------------------------------
Actuarial present value of benefit obligations:
  Accumulated benefits obligation,
  including vested benefits of $1,817
  for 2001 and $1,482 for 2000 .....................   $  2,188        $  1,766
                                                       ========================

Projected benefit obligation .......................   $  2,188        $  1,769
Plan assets at fair value ..........................      2,016           1,235
                                                       ------------------------
  Projected benefit obligation in excess
  of plan assets ...................................       (172)           (534)
Unrecognized net loss ..............................        341             201
Unrecognized prior service cost ....................         25              41
Adjustment required to recognize
  minimum liability ................................         --              --
                                                       ------------------------
  (Accrued) prepaid pension cost ...................   $    194       $   (292)
                                                       ========================

                                       20




                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES

     Net pension  costs for the years ended  December  31,  2001, 2000, and 1999
include the following components:

                                                       For the years ended
                                                           December 31,
                                                 ------------------------------
                                                    2001        2000       1999
- - ------------------------------------------------------------------------------

Service cost ................................    $   283     $  250      $  243
Interest cost ...............................        112        116         112
Expected (return) loss on plan assets .......        (93)       (25)       (101)
Net amortization and deferral ...............         21        (65)          8
                                                 ------------------------------
  Net pension cost ..........................    $   323     $  276      $  262
                                                 ==============================

     The  Pension  Plan's  assets  consist  of  U.S.   Government   obligations,
registered equity mutual funds and insured  certificates of deposit. The average
discount rate used in determining  the actuarial  present value of the projected
benefit  obligation was 7.0 percent for 2001 and 7.25 percent for 2000 and 1999.
The  projected  long-term  rate of return on assets was 7.0 percent for 2001 and
7.5 percent for 2000 and 1999. The average rate of compensation increase used in
determining the actuarial present value of the projected benefit  obligation was
4.5 percent for 2001, 2000 and 1999.

     The following tables provide a reconciliation of the changes in the Pension
Plan's  benefit  obligation and the fair value of plan assets as of December 31,
2001 and 2000 (dollars in thousands):

                                                           2001            2000
- --------------------------------------------------------------------------------
Reconciliation of Benefit Obligation

  Benefit Obligation, beginning of year ............   $  1,769        $  1,793
  Service Cost .....................................        283             250
  Interest Cost ....................................        112             116
  Actuarial (gain) loss ............................       (167)             53
  Benefits paid ....................................       (110)           (443)
  Curtailments......................................        301              --
                                                       ------------------------
     Benefit Obligation, end of year ...............   $  2,188        $  1,769
                                                       ========================
Reconciliation of Plan Assets

  Plan Assets, beginning of year ...................   $  1,235        $  1,399
  Actual return on plan assets .....................        (41)             25
  Employer contributions ...........................        932             254
  Benefits paid ....................................       (110)           (443)
                                                       ------------------------
     Plan Assets, end of year ......................   $  2,016        $  1,235
                                                       ========================

     The prior  service costs are  amortized on a  straight-line  basis over the
average  remaining  service period of active  participants.  Gains and losses in
excess of 10 percent of the greater of the benefit obligation and the fair value
of related plan assets are amortized over the average  remaining  service period
of active participants. NAICC recognized $308,602, $281,777 and $134,745 accrued
pension  benefit  for  the  years  ended  December  31,  2001,  2000  and  1999,
respectively.

     Effective  December 31, 2001, the Company amended the Pension Plan to cease
future service credit for active  employees.  As a result of the  curtailment of
future benefits,  the Pension Plan's projected benefit obligation was reduced by
$301,435.  This gain reduced the Pension Plan's unrecognized  actuarial loss and
will be recognized as the related plan participants terminate.

     NAICC  maintains a 401(k) Plan in which all employees of NAICC are eligible
to participate.  Under the 401(k) Plan,  employees may elect to contribute up to
20 percent of their eligible  compensation to a maximum dollar amount allowed by
the  IRS.   NAICC   contributed   50  percent  of  the  first  six   percent  of
employee-contributed  compensation.  The  participating  employers have opted to
include the value of the Common Stock allocated  annually to participants  under
the ESOP in the  calculation of their matching  contribution.  In 2001, 2000 and
1999,  the  employers'  matching  obligation  to the 401(k)  Plan was  satisfied
through ESOP shares,  cash and  forfeitures  totaling  $139,000,  $146,000,  and
$129,000, respectively, in value.

10)  LEASES

     DHC  and  its   subsidiaries  and  affiliates  have  entered  into  various
non-cancelable operating lease arrangements for office space and data processing
equipment.  The terms of the operating leases generally  contain renewal options
and  escalation  clauses  based on  increases  in  operating  expenses and other
factors.  Rent expense under  operating  leases was $1.6 million for each of the
years ended December 31, 2001,  2000 and 1999. At December 31, 2001,  future net
minimum  operating lease rental payment  commitments were as follows (dollars in
thousands):

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

2002.................................................            $1,701
2003.................................................             1,093
2004.................................................               699
2005.................................................               127
2006 and thereafter..................................                74
                                                                 ------
Total commitments....................................            $3,694
                                                                 ======


                                       21



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ---------------------------
                        DECEMBER 31, 2001, 2000, AND 1999
                                   (CONTINUED)

11)  ALLOWANCES

     The  following  table sets forth the  activity  related to the premiums and
fees receivable at December 31, 2001 and 2000:


                                                           2001            2000
                                                     ---------------------------
Beginning Balance:                                       $  588           $ 274
  Increase to Allowance Charges to Expenses               1,093             727
  Increase to Allowance Charges to Other Accounts            --              25
  Deductions                                               (250)           (438)
                                                      --------------------------
Ending Balance                                            $1,431          $ 588
                                                     ===========================

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

12) COMMITMENTS AND CONTINGENCIES

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

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


13) RELATED PARTY TRANSACTIONS

     DHC shares  certain  personnel and facilities  with several  affiliated and
unaffiliated  companies who have certain  common  directors  and  officers,  and
certain expenses are allocated among the various  entities.  Personnel costs are
allocated  based upon actual  time spent on DHC's  business.  Costs  relating to
office space and  equipment are  allocated  based upon actual usage.  Management
believes the  methodolgy  used for  allocation is  appropriate.  Total  expenses
allocated to DHC from  affiliated  entitites  were  $1,334,189,  $1,309,748  and
$1,193,941 for the years 2001, 2000 and 1999, respectively.

     Samuel  Zell,  the  Chairman of the Board of DHC is the  Chairman of Equity
Group Investments,  LLC ("EGI"). DHC has entered into a non-exclusive investment
advisory agreement with EGI, pursuant to which EGI has agreed to provide certain
investment  banking  services  to  the  Company  in  connection  with  potential
transactions.  For these services, DHC pays an annual fee of $125,000 to EGI. In
the  event  that any  transaction  is  consummated  for  which  the  Acquisition
Committee of DHC's Board of  Directors  determines  that EGI  provided  material
services,  DHC  will  pay  to EGI a fee in  the  amount  of 1% of the  aggregate
consideration in connection with such transaction.  In the case of the potential
acquisition  of ACL,  DHC and EGI have  agreed  that the fee for EGI shall be $3
million.Samuel  Zell and  William  Pate,  who serves as  Director of Mergers and
Acquisitions  for  EGI,  are  both  members  of DHC's  four  member  Acquisition
Committee.  DHC has also agreed to reimburse,  upon request, EGI's out-of-pocket
expenses related to the investment advisory agreement.

14)  REDUCTION OF INSURANCE OPERATIONS

     NAICC's  objective is to  underwrite  business that is expected to yield an
underwriting  profit.  NAICC  has made a  determination  that  certain  lines of
insurance may not be  sustainable in the current rate  environment.  Competitive
and regulatory  pressures have resulted in a general market for premium rates in
these lines that is well below a level  necessary  in order to achieve a profit,
especially  in light of  increasingly  unfavorable  loss  history.  Rather  than
continue to sustain losses,  NAICC will exit the workers'  compensation  line in
all states and the non-standard  private  passenger  automobile  program written
outside of California. The last workers compensation policy outside Montana was
issued in July 2001 and the last Montana workers compensation policy was issued
in January 2002.  Costs incurred in 2001  associated  with this process  totaled
approximately  $1.25  million and are  included  in General  and  Administrative
Expenses.  The  remaining  lines written by NAICC will be  non-standard  private
passenger  automobile in the state of California  and  commercial  automobile in
certain western states.


15) SUBSEQUENT EVENT

     On March 15, 2002 the  Company  entered  into an  agreement  with  American
Commercial Lines LLC ("ACL") to acquire 100 percent of the membership  interests
in ACL. ACL is an integrated marine transportation and service company operating
approximately 5,100 barges and 200 towboats on the inland waterways of North and
South  America.  ACL transports  more than 70 million tons of freight  annually.
Additionally,  ACL operates marine  construction,  repair and service facilities
and river  terminals.  ACL has  approximately  $760  million in assets and a net
accumulated  deficiency of $143 million at December 31, 2001. The purchase price
is expected  to be  approximately  $81 million and will  consist of cash and the
contribution of ACL debt currently held by the Company.
                                      22


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                          INDEPENDENT AUDITORS' REPORT

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


The Board of Directors and Stockholders
Danielson Holding Corporation

     We have audited the accompanying  consolidated  balance sheets of Danielson
Holding  Corporation and  subsidiaries as of December 31, 2001 and 2000, and the
related  consolidated   statements  of  operations,   stockholders'  equity  and
comprehensive  income,  and cash  flows for each of the years in the  three-year
period ended December 31, 2001. These consolidated  financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material  respects,  the financial  position of Danielson
Holding  Corporation and  subsidiaries as of December 31, 2001 and 2000, and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended  December  31,  2001,  in  conformity  with  accounting
principles generally accepted in the United States of America.

/s/ KPMG LLP

New York, New York
March 5, 2002, except for note 15, which is as of March 15, 2002.

                     RESPONSIBILITY FOR FINANCIAL REPORTING

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


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

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

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

                                       23


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


                            QUARTERLY FINANCIAL DATA

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

     The following  table presents  unaudited  quarterly  financial data for the
years ended  December  31,  2001 and 2000.  In the  opinion of  management,  all
adjustments  necessary  to present  fairly the  results of  operations  for such
periods are  reflected.  Total revenues and net income include gains on sales of
investments.  Quarterly financial results are not necessarily  indicative of the
results that may be expected for the year and hence,  caution  should be used in
drawing conclusions from quarterly consolidated results.

(In thousands,                           First    Second      Third     Fourth
except per share amounts)               Quarter   Quarter    Quarter    Quarter
- - ------------------------------------------------------------------------------
2001:

TOTAL REVENUES ....................... $22,605    $23,857    $25,996    $21,644
NET INCOME (LOSS).....................     887    (5,579)     (1,594)    (8,048)
NET INCOME (LOSS) PER DILUTED SHARE ..     .05      (.29)       (.08)      (.42)

2000:

Total revenues ....................... $20,859    $18,952    $21,389    $25,037
Net income ...........................   3,435      1,324      1,267     (4,996)
Net income per diluted share .........     .18        .07        .07       (.27)



                               STOCK MARKET PRICES

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

     Danielson  Holding  Corporation  Common  Stock is listed  and traded on the
American  Stock  Exchange   (symbol:   DHC).  On  March  25,  2002,  there  were
approximately 1,404 holders of record of Common Stock.

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

                                   2001                           2000
                          ------------------------------------------------------
                          HIGH     LOW     CLOSE        High      Low    Close
                          ------------------------------------------------------
First Quarter..........   4.99    4.06   4.60        7 3/8    4 3/4   6 3/8
Second Quarter.........   5.05    3.80   4.45        6 1/4    4 5/8   4 7/8
Third Quarter..........   4.50    3.35   3.73        5        3 7/8   4 2/16
Fourth Quarter.........   4.45    3.34   4.44        4 9/16   3 9/16  4 9/16
                          ------------------------------------------------------

                                       24


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES


CORPORATE OFFICERS

Martin J. Whitman
Chief Executive Officer

David M. Barse
President and
Chief Operating Officer

Michael T. Carney
Chief Financial Officer and Treasurer

W. James Hall
General Counsel and Secretary

BOARD OF DIRECTORS

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

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

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

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

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

Frank B. Ryan
Professor of Mathematics,
Rice University

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

Martin J. Whitman
Chief Executive Officer,
Danielson Holding Corporation

Samuel Zell
Chairman,
Equity Group Investments, LLC

Form 10-K

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

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

212/888-0347

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

New York, NY 10005
718/921-8261

Independent Certified
Public Accountants

KPMG LLP
757 Third Avenue
New York, NY 10017