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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------

                                   FORM 10-Q/A

    [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
        EXCHANGE ACT OF 1934
                  For the quarterly period ended March 31, 2001
                                       OR
    [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
        EXCHANGE ACT OF 1934

       For the transition period from _________________to _______________

                         Commission File Number 1-15259

                                 PXRE GROUP LTD.
             (Exact name of registrant as specified in its charter)


                                                                         

                  Bermuda                                                        98-0214719
         (State or other jurisdiction of                                       (I.R.S. Employer
         incorporation or organization)                                       Identification No.)

         99 Front Street                                                        Suite 231
         Hamilton  HM 12                                                        12 Church Street
         Bermuda                                                                Hamilton HM 11
                                                                                Bermuda
    (Address, including zip code, of principal executive offices)               (Mailing address)

                                 (441) 296-5858
              (Registrant's telephone number, including area code)

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

         As of May 11, 2001, 11,909,032 common shares, $1.00 par value per
share, of the Registrant were outstanding.


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







                                 PXRE GROUP LTD.

                                      INDEX


                                                                                      



PART I.  FINANCIAL INFORMATION


     Consolidated Balance Sheets at March 31, 2001
         and December 31, 2000                                                           3


     Consolidated Statements of Operations and Comprehensive Income
         for the three months ended March 31, 2001 and 2000                              4


     Consolidated Statements of Stockholders' Equity for the three
         months ended March 31, 2001 and 2000                                            5


     Consolidated Statements of Cash Flows for the three months
         ended March 31, 2001 and 2000                                                   6


     Notes to Consolidated Financial Statements                                          7


     Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                                      14


PART II.  OTHER INFORMATION                                                             34








                                        2









PXRE              Consolidated Balance Sheets
Group Ltd.        (Unaudited)
-------------------------------------------------------------------------------




                                                                                            March 31,          December 31,
                                                                                               2001                2000
                                                                                               ----                ----
                                                                                           (As restated,
                                                                                            see Note 1)

                                                                                                       
Assets           Investments:
                 Available for sale:
                   Fixed maturities, available-for-sale, at fair value (amortized
                     cost $280,267,000 and $281,474,000, respectively)                        $ 282,125,160      $ 281,721,678
                   Equity securities, at fair value (cost $4,790,067 and $16,396,000,             4,102,889         16,260,089
                      respectively)
                 Short-term investments
                    Hedge funds                                                                  24,351,708         23,364,843
                    Non-hedge funds                                                              58,085,657         48,103,034
                 Trading securities
                    Hedge funds (cost $20,250,000 and $23,250,000, respectively)                 24,534,910         27,819,800
                 Limited partnerships, at equity
                    Hedge funds (cost $52,760,000 and $39,264,000, respectively)                 73,302,268         58,570,720
                    Non-hedge funds (cost $27,311,000 and $27,506,000, respectively)             29,414,497         30,251,802
                                                                                              -------------     --------------
                       Total investments                                                        495,917,089        486,091,966
                 Cash                                                                            22,427,006         19,008,897
                 Accrued investment income                                                        4,328,193          5,010,538
                 Receivables:
                   Unreported premiums                                                           59,612,335         54,607,126
                   Balances due from intermediaries and brokers, net                             24,420,607         20,074,909
                   Other receivables                                                             27,535,474         23,498,041
                 Reinsurance recoverable                                                        110,641,680        117,196,459
                 Ceded unearned premiums                                                         17,551,318         13,764,781
                 Deferred acquisition costs                                                      10,875,961          9,697,003
                 Income tax recoverable                                                          16,136,605         17,980,985
                 Other assets                                                                    17,527,072         17,816,090
                                                                                              -------------     --------------
                       Total assets                                                           $ 806,973,340      $ 784,746,795
                                                                                              =============     ==============

Liabilities      Losses and loss expenses                                                     $ 254,135,649      $ 251,619,635
                 Unearned premiums                                                               61,567,433         49,548,368
                 Debt payable                                                                    55,000,000         65,000,000
                 Reinsurance balance payable                                                     50,075,468         34,311,963
                 Other liabilities                                                               22,945,286         25,355,172
                                                                                              -------------     --------------
                       Total liabilities                                                        443,723,836        425,835,138
                                                                                              -------------     --------------
                 Minority interest in consolidated subsidiary:
                     Company-obligated mandatorily redeemable capital trust
                      pass-through securities of subsidiary trust holding solely a
                      company-guaranteed related subordinated debt                               99,526,514         99,525,376
                                                                                              -------------     --------------

Stockholders'    Serial preferred stock, $1.00 par value -- 10,000,000 shares
Equity               authorized respectively; 0 shares issued and outstanding                             0                  0
                 Common stock, $1.00 par value -- 50,000,000 shares
                     authorized, 11,898,856 and 11,820,079 shares issued
                      and outstanding, respectively                                              11,898,856         11,820,079
                 Additional paid-in capital                                                     176,632,815        175,014,314
                 Accumulated other comprehensive income:
                   Net unrealized appreciation (depreciation) on investments,
                     net of deferred income tax expense of $449,000 and $39,000,
                     respectively                                                                   596,223            (69,147)
                 Retained earnings                                                               79,402,939         76,301,524
                 Restricted stock at cost (437,660 and 386,047 shares)                           (4,807,843)        (3,680,489)
                                                                                              -------------     --------------
                       Total stockholders' equity                                               263,722,990        259,386,281
                                                                                              -------------     --------------
                       Total liabilities and stockholders' equity                             $ 806,973,340      $ 784,746,795
                                                                                              =============     ==============


        The accompanying notes are an integral part of these statements.

                                       3








PXRE              Consolidated Statements of Operations and Comprehensive Income
Group Ltd.        (Unaudited)
--------------------------------------------------------------------------------




                                                                            Three Months Ended March 31,
                                                                             2001               2000
                                                                             ----               ----
                                                                          (As restated,
                                                                           see Note 1)

                                                                                     
Revenues         Net premiums earned                                       $ 47,939,779       $ 35,741,576
                 Net investment income                                        9,882,640         11,943,818
                 Net realized investment gains (losses)                         386,077           (535,862)
                 Management fees                                              1,961,570          1,794,311
                                                                           ------------       ------------
                                                                             60,170,066         48,943,843
                                                                           ------------       ------------

Losses and       Losses and loss expenses incurred                           29,433,222         23,695,657
Expenses         Commissions and brokerage                                   13,468,117          7,861,401
                 Other operating expenses                                     8,887,873          9,805,047
                 Interest expense                                             1,972,132          1,280,045
                 Minority interest in consolidated subsidiary                 2,219,176          2,218,632
                                                                           ------------       ------------
                                                                             55,980,520         44,860,782
                                                                           ------------       ------------

                 Income before income taxes                                   4,189,546          4,083,061
                 Income tax provision                                           693,691             74,500
                                                                           ------------       ------------

                 Income before cumulative effect of
                  accounting change                                           3,495,855          4,008,561
                 Cumulative effect of accounting change, net of
                  $171,959 tax expense                                          319,353                  0
                                                                           ------------       ------------

                 Net income                                                   3,815,208          4,008,561

Comprehensive    Other comprehensive income, net of tax:
Income           Net unrealized appreciation on investments                     665,370          1,183,407
                                                                           ------------       ------------
                 Comprehensive income                                      $  4,480,578       $  5,191,968
                                                                           ============       ============

Per Share        Basic:
                      Net income before cumulative effect
                       of accounting change                                $       0.30       $       0.35
                      Cumulative effect of accounting change                       0.03               0.00
                                                                           ------------       ------------
                      Net income                                           $       0.33       $       0.35
                                                                           ============       ============
                      Average shares outstanding                             11,481,959         11,384,248
                                                                           ============       ============

                 Diluted:
                      Net income before cumulative effect
                       of accounting change                                $       0.29       $       0.35
                      Cumulative effect of accounting change                       0.03               0.00
                                                                           ------------       ------------
                      Net income                                           $       0.32       $       0.35
                                                                           ============       ============
                      Average shares outstanding                             11,889,726         11,534,771
                                                                           ============       ============



        The accompanying notes are an integral part of these statements.





                                       4









PXRE              Consolidated Statements of Stockholders' Equity
Group Ltd.        (Unaudited)
--------------------------------------------------------------------------------





                                                                                Three Months Ended
                                                                                    March 31,
                                                                             2001                 2000
                                                                             ----                 ----
                                                                         (As restated,
                                                                          see Note 1)

                                                                                        
Common Stock:     Balance at beginning of period                         $ 11,820,079         $ 11,679,769
                  Issuance of shares, net                                      78,777               78,405
                                                                         ------------         ------------
                      Balance at end of period                           $ 11,898,856         $ 11,758,174
                                                                         ============         ============

Additional        Balance at beginning of period                         $175,014,314         $173,682,802
Paid-in Capital:  Issuance of common shares                                 2,314,743            1,176,581
                  Other                                                      (696,242)            (299,462)
                                                                         ------------         ------------
                      Balance at end of period                           $176,632,815         $174,559,921
                                                                         ============         ============

Treasury Stock:   Balance at beginning of period                         $          0         $          0
                  Repurchase of common stock                                 (523,889)            (306,906)
                  Cancellation of common stock                                523,889              306,906
                                                                         ------------         ------------
                      Balance at end of period                           $          0         $          0
                                                                         ============         ============

Unrealized
Appreciation      Balance at beginning of period                         $    (69,147)        $ (6,752,002)
(Depreciation)    Change in fair value for the period                         665,370            1,183,407
on Investments:                                                          ------------         ------------
                      Balance at end of period                           $    596,223         $ (5,568,595)
                                                                         ============         ============

Retained          Balance at beginning of period                         $ 76,301,524         $ 89,932,620
Earnings:         Net income                                                3,815,208            4,008,561
                  Dividends paid to common stockholders                      (713,793)            (705,970)
                                                                         ------------         ------------
                      Balance at end of period                           $ 79,402,939         $ 93,235,211
                                                                         ============         ============

Restricted Stock: Balance at beginning of period                         $ (3,680,489)        $ (5,264,206)
                  Issuance of restricted stock                             (2,030,799)          (1,158,125)
                  Amortization of restricted stock                            657,193              601,577
                  Other                                                       246,252                    0
                                                                         ------------         ------------
                      Balance at end of period                           $ (4,807,843)        $ (5,820,754)
                                                                         ============         ============

Total             Balance at beginning of period                         $259,386,281         $263,278,983
Stockholders'     Issuance of common shares                                 2,393,520            1,254,986
Equity:           Repurchase of common stock                                 (523,889)            (306,906)
                  Restricted stock, net                                    (1,373,606)            (556,548)
                  Unrealized appreciation on investments
                    net of deferred income tax                                665,370            1,183,407
                  Net income                                                3,815,208            4,008,561
                  Dividends                                                  (713,793)            (705,970)
                  Other                                                        73,899                7,444
                                                                         ------------         ------------
                      Balance at end of period                           $263,722,990         $268,163,957
                                                                         ============         ============



        The accompanying notes are an integral part of these statements.




                                       5










PXRE              Consolidated Statements of Cash Flows
Group Ltd.        (Unaudited)
--------------------------------------------------------------------------------




                                                                                  Three Months Ended March 31,
                                                                                     2001               2000
                                                                                     ----               ----
                                                                                 (As restated,
                                                                                  see Note 1)

                                                                                            
Cash Flows        Net income                                                       $  3,815,208      $  4,008,561
from Operating    Adjustments to reconcile net income to net cash
Activities          provided (used) by operating activities:
                       Losses and loss expenses                                       2,516,011       (10,972,820)
                       Unearned premiums                                              8,232,528        14,601,493
                       Deferred acquisition costs                                    (1,178,958)       (3,886,954)
                       Receivables                                                  (12,790,597)       (4,695,559)
                       Reinsurance balances payable                                  15,763,506         5,267,097
                       Reinsurance recoverable                                        6,554,780        (5,203,215)
                  Income tax recoverable                                             (2,034,207)          247,071
                  Equity in earnings of limited partnerships                         (3,192,054)       (6,686,075)
                  Other                                                                (650,830)        4,662,437
                                                                                   ------------      ------------
                        Net cash provided (used) by operating activities             17,035,387        (2,657,964)
                                                                                   ------------      ------------

Cash Flows        Cost of fixed maturity investments                                (24,709,224)       (8,792,522)
from Investing    Fixed maturity investments matured/disposed                        26,500,498        39,261,086
Activities        Payable for securities                                              2,561,992        (2,024,150)
                  Cost of equity securities                                            (992,820)       (1,269,612)
                  Equity securities disposed                                         12,260,084        11,921,100
                  Net change in short-term investments                               (9,982,623)        4,211,348
                  Limited partnerships disposed                                       7,122,939           750,808
                  Limited partnerships purchased                                    (15,527,103)       (8,227,623)
                                                                                   ------------      ------------
                        Net cash (used) provided by investing activities             (2,766,257)       35,830,435
                                                                                   ------------      ------------

Cash Flows        Proceeds from issuance of common stock                                386,662            89,887
from Financing    Cash dividends paid to common stockholders                           (713,793)         (705,970)
Activities        Repayment of debt                                                 (10,000,000)      (10,000,000)
                  Cost of stock repurchased                                            (523,890)         (306,906)
                                                                                   ------------      ------------
                         Net cash used by financing activities                      (10,851,021)      (10,922,989)
                                                                                   ------------      ------------

                  Net change in cash                                                  3,418,109        22,249,482
                  Cash, beginning of period                                          19,008,897        14,735,040
                                                                                   ------------      ------------
                  Cash, end of period                                              $ 22,427,006      $ 36,984,522
                                                                                   ============      ============




        The accompanying notes are an integral part of these statements.



                                       6







PXRE
Group Ltd.         Notes to Consolidated Financial Statements (Unaudited)
--------------------------------------------------------------------------------

1.  Restatement and Significant Accounting Policies

    Basis of Presentation and Consolidation

         On October 5, 1999, PXRE Corporation ("PXRE Delaware") completed a
reorganization that involved the formation of PXRE Group Ltd., a Bermuda-based
holding company which became the holding company for PXRE Delaware and its other
operations. The reorganization also involved the establishment of a
Bermuda-based reinsurance subsidiary, PXRE Reinsurance Ltd. ("PXRE
Reinsurance"), and operations in Barbados through PXRE Reinsurance (Barbados)
Ltd. ("PXRE Barbados"). The accompanying consolidated financial statements have
been prepared in U.S. dollars in conformity with accounting principles generally
accepted ("GAAP") in the United States. These statements reflect the
consolidated operations of PXRE Group Ltd. (the "Company" and collectively with
its various subsidiaries or "PXRE"), and its subsidiaries PXRE Delaware, PXRE
Reinsurance Company ("PXRE Reinsurance"), PXRE Solutions Inc., PXRE Direct
Underwriting Managers, Inc., PXRE Trading Corporation, TREX Trading Corporation,
Cat Fund L.P., PXRE Capital Trust I, PXRE Limited, PXRE Reinsurance and
PXRE Reinsurance Barbados .

         PXRE has amended its quarterly report on form 10-Q for the three months
ended March 31, 2001 in this quarterly report on form 10-Q/A. All amounts in
the accompanying notes give effect to the restated amounts. The restatement
primarily reflects an adjustment in accounting for two ceded finite contracts
entered into during the first quarter of 2001 with Select Reinsurance Ltd.
("Select Re").

         After additional analysis, it was determined that the two finite
retrocessional contracts in place during the first quarter did not meet the
risk transfer tests required under Statement of Financial Accounting Standards
("SFAS") No. 113. Accordingly, PXRE has determined that it must account
for these retrocessional contracts under the deposit accounting method and has
restated the results reported for the first quarter of 2001. Under this revised
method, PXRE recorded interest income of approximately $216,000 during the
quarter and expects to earn additional interest income over the projected
lives of these contracts.

         In addition, the Company's restated results also include a charge of
approximately $209,000, net of tax, which reflects income of $319,000, net
of tax, for the cumulative effect of the adoption of SFAS No. 133, "Accounting
for Derivative Instruments and Hedging Activities" offset by a charge related
to the change in value of derivatives in the quarter of $528,000, net of tax.




                                       7








PXRE
Group Ltd.         Notes to Consolidated Financial Statements (Unaudited)
-------------------------------------------------------------------------------

         These restatements have the effect of increasing reported revenues by
$12,014,000 for the first quarter of 2001 from $48,156,000 to $60,170,000,
increasing total expenses reported before tax by $15,310,000 from $40,670,000 to
$55,980,000, while reducing reported net income by $1,824,000 from $5,639,000 to
$3,815,000 and reducing reported diluted income per share by $0.15 per share
from $0.47 to $0.32.

         Restated first quarter results are presented below:



                                                                      Three Months Ended
                                                                           March 31,
                                                              ----------------------------------
                                                               2001           2001         2000
                                                               ----           ----         ----
                                                            (Restated)  (As Originally
(Thousands except per share)                                               Reported)
                                                                                
Operations
Gross premiums written                                        $78,057       $78,057       $82,344
                                                              =======       =======       =======
Net premiums written                                          $56,172       $44,498       $56,885
                                                              =======       =======       =======
Revenues                                                      $60,170       $48,156       $48,944
Losses and expenses                                            55,980        40,670        44,861
                                                              -------       -------       -------
Income before income taxes                                      4,190         7,486         4,083
Income tax provision                                             (694)       (1,847)          (74)
Cumulative effect of change in accounting, net of tax             319            --            --
                                                              -------       -------       -------
Net income                                                    $ 3,815       $ 5,639       $ 4,009
                                                              =======       =======       =======
Earnings per diluted common share                             $  0.32       $  0.47       $  0.35
                                                              =======       =======       =======
Average shares outstanding (000)                               11,890        11,890        11,535

GAAP Ratios
Loss ratio                                                       61.4%         64.8%         66.3%
Expense ratio                                                    42.5          32.6          44.4
                                                              -------       -------       -------
Combined ratio                                                  103.9%         97.4%        110.7%
                                                              =======       =======       =======



         PXRE, through its wholly-owned subsidiaries, principally provides
property and casualty reinsurance products and services through broker-based and
direct-writing distribution capabilities. PXRE also provides marine and
aerospace reinsurance products and services. All material transactions between
the consolidated companies have been eliminated in preparing these consolidated
financial statements.

         GAAP requires management to make estimates and assumptions that affect
the reported amount of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported
amounts of revenues and expenses during the reporting period. Actual results
could differ from those estimates.

         The interim consolidated financial statements are unaudited; however,
in the opinion of management, the foregoing consolidated financial statements
include all adjustments, consisting only of normal recurring adjustments,
necessary for a fair statement of the results for the interim periods. These
interim statements should be read in conjunction with the 2000 audited
consolidated financial statements and related notes. The preparation of interim
consolidated financial statements relies significantly upon estimates. Use of
such estimates, and the seasonal nature of a portion of the reinsurance
business, necessitates caution in drawing specific conclusions from interim
results.

         Assumed reinsurance and retrocessional contracts that do not both
transfer significant insurance risk and result in the reasonable possibility
that the Company or its retrocessionaires may realize a significant loss from
the insurance risk assumed are required to be accounted for as deposits. These
contract deposits are included in other assets and other liabilities in the
Consolidated Balance Sheets and are accounted for as financing transactions
with interest income or expense credited or charged to the contract deposits.

         Certain amounts in 2000 were reclassified to be consistent with the
2001 presentation.



                                       8









PXRE
Group Ltd.         Notes to Consolidated Financial Statements (Unaudited)
-------------------------------------------------------------------------------

     2.  Reinsurance

         PXRE purchases catastrophe retrocessional coverage for its own
protection, depending on market conditions. In the event that retrocessionaires
are unable to meet their contractual obligations, PXRE would be liable for such
defaulted amounts. The effects of reinsurance on premiums written and earned are
as follows:




                                                             Three Months Ended March 31,
                                                             ----------------------------

                                                        2001                               2000
                                                        ----                               ----
(thousands)                                          (As restated,
Premiums written                                      see Note 1)

                                                                                   
Assumed                                               $ 78,057                           $ 82,067
Direct                                                       0                                277
                                                      --------                           --------
Gross premiums written                                  78,057                             82,344
Ceded premiums written                                 (21,885)                           (25,459)
                                                      --------                           --------
Net premiums written                                  $ 56,172                           $ 56,885
                                                      ========                           ========


Premiums earned
Assumed                                               $ 66,032                           $ 56,781
Direct                                                       7                                 68
Ceded                                                  (18,099)                           (21,107)
                                                      --------                          ---------
Net premiums earned                                   $ 47,940                          $  35,742
                                                      ========                          =========



                                       9









PXRE
Group Ltd.         Notes to Consolidated Financial Statements (Unaudited)
-------------------------------------------------------------------------------

     3.  Earnings Per Share

         The table below presents the computation of basic and diluted earnings
per share:




                                                                   Three Months Ended March 31,
                                                                   ----------------------------

($000's)                                                                2001               2000
                                                                        ----               ----
                                                                    (As restated,
                                                                     see Note 1)

                                                                                
Net income available to
common stockholders                                                 $ 3,815,208        $ 4,008,561

Weighted average shares of common stock outstanding:
Weighted average shares of common outstanding (basic)                11,481,959         11,384,248
Equivalent shares of stock options                                      169,304             55,866
Equivalent shares of restricted stock                                   238,463             94,657
                                                                    -----------        -----------
  Weighted average common
     Equivalent shares (diluted)                                     11,889,726         11,534,771
                                                                    ===========        ===========
Weighted average common
  equivalent shares when anti-dilutive

Per share amounts:
Basic net income:
    Net income before cumulative effect of accounting change        $      0.30        $      0.35
    Cumulative effect of accounting change                                 0.03               0.00
                                                                    -----------        -----------
    Net income                                                      $      0.33        $      0.35
                                                                    ===========        ===========

Diluted net income:
    Net income before cumulative effect of accounting change        $      0.29        $      0.35
    Cumulative effect of accounting change                                 0.03               0.00
                                                                    -----------        -----------
    Diluted net income                                              $      0.32        $      0.35
                                                                    ==============     ===========




     4.  Income Taxes

         The Company is incorporated under the laws of Bermuda and, under
current Bermuda law, is not obligated to pay any taxes in Bermuda based upon
income or capital gains. The Company has received an undertaking from the
Minister of Finance in Bermuda pursuant to the provisions of the Exempted
Undertakings Tax Protection Act, 1966, which exempts the Company, from any
Bermuda taxes computed on profits, income or any capital asset, gain or
appreciation, or any tax in the nature of estate duty or inheritance tax, at
least until the year 2016.

         The Company does not consider itself to be engaged in a trade or
business in the United States and accordingly does not expect to be subject to
direct United States income taxation.

         The United States subsidiaries of PXRE file a consolidated U.S. federal
income tax return.



                                       10









PXRE
Group Ltd.         Notes to Consolidated Financial Statements (Unaudited)
-------------------------------------------------------------------------------

     5.  Losses and Loss Expense Liabilities

         In 2000, PXRE commenced assuming structured product contracts in PXRE
Bermuda, which is a new line of business for PXRE. Such contracts are recorded
on a discounted basis. At March 31, 2001, reserves related to these contracts
amounting to $3,787,000 were discounted by $484,000 at a rate of 5.2% over 20
years.


     6.  Segment Information

         PXRE operates in four reportable property and casualty segments -
catastrophe and risk excess, casualty, finite business and all other lines -
based on PXRE's method of internal management reporting. In addition, PXRE
operates in two geographic segments - North American representing North American
based risks written by North American based reinsureds and International
(principally the United Kingdom, Continental Europe, Australia and Asia)
representing all other premiums written.

         There are no significant differences among the accounting policies of
the segments as compared to PXRE's consolidated financial statements.

         PXRE does not maintain separate balance sheet data for each of its
operating segments. Accordingly, PXRE does not review and evaluate the financial
results of its operating segments based upon balance sheet data.

         The following tables summarize the 2001 and 2000 net premiums written
and earned by PXRE's business segments:




  Net Premiums Written
  (thousands except percentages)
                                                        As of March 31, 2001                 As of March 31, 2000
                                                        --------------------                 --------------------
                                                           (As restated,
                                                            see Note 1)
                                                     Amount             Percent           Amount            Percent
                                                     ------             -------           ------            -------
                                                                                                
  Catastrophe and Risk Excess
    North American                                   $ 8,120                              $ 4,960
    International                                     26,515                               28,895
    Excess of loss cessions                           (6,202)                              (5,086)
                                                     -------                              -------
                                                      28,433             50.6              28,769            50.6
                                                     -------                              -------

  Casualty
    North American                                     3,253                                8,588
    International                                      4,431                                4,059
                                                     -------                              -------
                                                       7,684             13.7              12,647            22.2
                                                     -------                              -------
  Finite Business
    North American                                    14,564                                    0
    International                                          0                                2,580
                                                     -------                              -------
                                                      14,564             25.9               2,580             4.5
                                                     -------                              -------
  Other Lines
    North American                                       119                                 (160)
    International                                      5,372                               13,049
                                                     -------                              -------
                                                       5,491              9.8              12,889            22.7
                                                     -------             ----             -------            ----

  Total                                              $56,172              100%            $56,885             100%
                                                     =======             ====             =======            ====






                                       11









PXRE
Group Ltd.         Notes to Consolidated Financial Statements (Unaudited)
-------------------------------------------------------------------------------




  Net Premiums Earned
  (thousands except percentages)                        As of March 31, 2001                  As of March 31, 2000
                                                        --------------------                  --------------------
                                                            (As restated,
                                                             see Note 1)
                                                     Amount            Percent            Amount            Percent

                                                                                                
  Catastrophe and Risk Excess
    North American                                   $ 6,751                             $ 4,812
    International                                     21,120                              19,706
    Excess of loss cessions                           (4,988)                             (6,315)
                                                     -------                             -------
                                                      22,883             47.7             18,203              51.0
                                                     -------                             -------

  Casualty
    North American                                     4,296                               4,097
    International                                      3,008                               2,212
                                                     -------                             -------
                                                       7,304             15.2              6,309              17.7
                                                     -------                             -------
  Finite Business
    North American                                    14,725                                   0
    International                                          0                                 226
                                                     -------                             -------
                                                                                         -------
                                                      14,725             30.7                226               0.6
                                                     -------                             -------
  Other Lines
    North American                                      (227)                                356
    International                                      3,255                              10,648
                                                     -------                             -------
                                                       3,028              6.4             11,004              30.7
                                                     -------             ----            -------              ----
  Total                                              $47,940              100%           $35,742               100%
                                                     =======             ====            =======              ====




         The following table summarizes the underwriting profit and (loss) by
segment for the three months ended March 31, 2001 and 2000:




Underwriting Operations
(thousands except percentages)                        As of March 31, 2001                 As of March 31, 2000
                                                      --------------------                 --------------------
                                                         (As restated,
                                                          see Note 1)
                                                    Amount            Percent            Amount             Percent

                                                                                                  
Catastrophe and Risk Excess
   North American                                   $ 2,351                               $2,598
   International                                      9,066                                5,656
   Excess of loss cessions                           (3,541)                                (705)
                                                    -------                               ------
                                                      7,876            154.4               7,549             137.9
                                                    -------                               ------

Casualty
   North American                                      (109)                                 (11)
   International                                       (506)                                (352)
                                                    -------                               ------
                                                       (615)           (12.0)               (363)             (6.6)
                                                    -------                               ------
Finite Business
   North American                                       735                                    0
   International                                          0                                  156
                                                    -------                               ------
                                                        735             14.4                 156               2.9
                                                    -------                               ------
Other Lines
   North American                                      (589)                                (689)
   International                                     (2,309)                              (1,180)
                                                    -------                               ------
                                                     (2,898)           (56.8)             (1,869)            (34.2)
                                                    -------            -----              ------             -----

Total                                               $ 5,098              100%             $5,473               100%
                                                    =======            =====              ======              ====






                                       12








PXRE
Group Ltd.         Notes to Consolidated Financial Statements (Unaudited)
-------------------------------------------------------------------------------


         The following table reconciles the underwriting operations for the
operating segments to income before tax as reported in the consolidated
statements of operations and comprehensive income:




                                                                   Three Months Ended March 31,
                                                                   ----------------------------
                                                             2001                              2000
                                                             ----                              ----
                                                         (As restated,
                                                          see Note 1)
(thousands)

                                                                                      
Net underwriting profit                                     $ 5,098                         $ 5,473
Net investment income                                         9,883                          11,944
Net realized investment gains (losses)                          386                            (536)
Interest expense                                             (1,972)                         (1,280)
Minority interest in consolidated subsidiary                 (2,219)                         (2,219)
Operating expenses                                           (8,888)                         (9,805)
Unrealized foreign exchange on losses                         2,016                             506
Other income                                                   (114)                              0
                                                            -------                         -------
Income before income taxes                                  $ 4,190                         $ 4,083
                                                            =======                         =======



7. Contingencies

         PXRE entered into weather option agreements in May 1999 with two
counterparties. In April 2000 these counter parties submitted invoices to PXRE
Delaware in the aggregate sum of $8,252,500 seeking payment under the weather
option agreements, which invoices have been paid. PXRE Delaware insured its
obligations under these weather option agreements through two Commercial Inland
Marine Weather Insurance Policies issued by Terra Nova Insurance Company Limited
("Terra Nova"). PXRE Delaware submitted claims under these policies to Terra
Nova in April 2000. Terra Nova has denied coverage, contending that its Managing
General Agent had no authority to issues these policies. PXRE Delaware disagrees
with Terra Nova's denial and has filed suit against Terra Nova in the United
States District Court for the District of New Jersey. Trial of this suit is
presently scheduled to commence May 2001. The aggregate sum of $8,252,500 is
included in Other Assets; management has concluded that it is realizable and no
valuation allowance is necessary.


                                       13









Item 7.              Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

General

         PXRE Group Ltd. (the "Company" or collectively with its various
subsidiaries "PXRE")-with operations principally in Bermuda, Barbados, the
United States, and Europe-provides reinsurance products and services to a
worldwide market place. The Company primarily emphasizes commercial and personal
property and casualty reinsurance risks and it offers both broker-based and
direct-writing distribution capabilities. PXRE also provides marine and
aerospace reinsurance products and services.

         PXRE has amended its quarterly report on Form 10-Q for the three months
ended March 31, 2001 in this quarterly report on Form 10-Q/A. All amounts in
the accompanying notes and Management's Discussion and Analysis give effect to
the restated amounts. The restatement primarily reflects an adjustment in
accounting for two ceded finite contracts entered into during the first quarter
of 2001 with Select Re.

         After additional analysis it was determined that the two finite
retrocessional contracts in place during the first quarter did not meet the
risk transfer tests required under SFAS No. 113. Accordingly, PXRE has
determined that it must account for these retrocessional contracts under the
deposit accounting method and has restated the results reported for the first
quarter of 2001. Under this revised method, PXRE recorded interest income of
approximately $216,000 during the quarter and expects to earn additional
interest income over the projected lives of these contracts.

         In addition, the Company restated results also include a charge of
approximately $209,000, net of tax, which reflects income of $319,000, net of
tax, for the cumulative effect of the adoption of SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities" offset by a charge related to
the change in value of derivatives in the quarter of $528,000, net of tax.

         These restatements have the effect of increasing reported revenues by
$12,014,000 for the first quarter of 2001 from $48,156,000 to $60,170,000,
increasing total expenses reported before






                                       14








tax by $15,310,000 from $40,670,000 to $55,980,000, while reducing reported net
income by $1,824,000 from $5,639,000 to $3,815,000 and reducing diluted income
per share by $0.15 per share from $0.47 to $0.32.

         The Company was formed in 1999 as part of the reorganization of PXRE
Corporation ("PXRE Delaware"), a Delaware corporation. Prior to the
reorganization, PXRE Delaware was the ultimate parent holding company of the
various PXRE companies and its common shares were publicly traded on the New
York Stock Exchange. As a result of the reorganization, the Company became the
ultimate parent holding company of PXRE Delaware and the holders of PXRE
Delaware common stock automatically became holders of the same number of the
Company's common shares. The reorganization was consummated at the close of
business on October 5, 1999 and, on October 6, 1999, the Company's common shares
began to trade on the New York Stock Exchange under the symbol PXT. The
reorganization also involved the establishment of a Bermuda based reinsurance
company, PXRE Reinsurance Ltd. ("PXRE Bermuda"), operations in Barbados through
PXRE Reinsurance(Barbados) Ltd. ("PXRE Barbados"), and PXRE Solutions Inc.
("PXRE Solutions"), a reinsurance intermediary.

         The Company conducts its business primarily through its principal
operating subsidiaries, PXRE Delaware, PXRE Reinsurance Company ("PXRE
Reinsurance"), PXRE Solutions, PXRE Bermuda and PXRE Barbados.

         PXRE has for many years specialized in property reinsurance, including
a strong focus on catastrophe-type products. In recent years, PXRE has
diversified its business through:

          o    the addition of a reinsurance platform offering primarily
               casualty products directly to insurance companies;

          o    the enhancement of its international broker market reinsurance
               platform to include additional lines of business, including
               casualty and credit risks;

          o    an acceleration of business offerings to one of its managed
               business participants;

          o    the formation of a finite reinsurance unit; and

          o    the establishment of a direct presence in the Bermuda market.

         At March 31, 2001, PXRE was a party to retrocessional arrangements with
a number of insurers and reinsurers. Under these arrangements, PXRE cedes a
portion of its underwritten risks to the participants, subject to a maximum
aggregate liability per reinsurance program. PXRE receives a management fee or
commission, initially based on premium volume, adjusted in some cases through
contingent profit commissions related to underwriting results measured over a
period of years. Future management fee income is dependent upon the amount of
business ceded to the participants and the profitability of that business.
Another arrangement with Select Re, a Bermuda reinsurer, involves a multi-year
fee based undertaking by PXRE through the year ending December 31, 2003 to
present business to Select Re. Gerald Radke (Chairman, President and Chief
Executive Officer of PXRE) and Jeffrey Radke (Executive Vice President of PXRE
and President of PXRE Bermuda) are on the Board of Directors of Select Re and
are shareholders of Select Re. Gerald






                                       15









Radke is Co-Vice Chairman of Select Re and Jeffrey Radke was formerly the
President of Select Re.

         During the third quarter of 2000, PXRE ceased accepting new or renewal
risks at Lloyd's. PXRE's Lloyd's operations consists of PXRE Limited, the sole
member of Syndicate 1224 ("PXRE Lloyd's Syndicate"). PXRE Lloyd's Syndicate
underwrote specialty types of property and casualty insurance and reinsurance
(including certain accident and health coverages as well as catastrophe-type
coverages, aerospace reinsurance and facultative reinsurance) on a worldwide
basis. PXRE Managing Agency Limited ("PXRE Managing Agency") during 2000
managed, on a fee basis, PXRE Lloyd's Syndicate and other syndicates at Lloyd's.
In April 2001, PXRE sold its Lloyd's Managing Agency for book value. Final
disposition of the syndicate has not been determined but the costs of
administering the existing book will be incurred over the next three years. With
PXRE's expanded Bermuda presence, PXRE believes it can write the types of
business offered in the Lloyd's market without the cost structure associated
with Lloyd's.

Certain Risks and Uncertainties

         As a reinsurer of property catastrophe-type coverages in the worldwide
market place, PXRE's operating results in any given period depend to a large
extent on the number and magnitude of natural and man-made catastrophes such as
hurricanes, windstorms, floods, earthquakes, spells of severely cold weather,
fires and explosions. While PXRE may, depending on market conditions, purchase
catastrophe retrocessional coverage for its own protection, the occurrence of
one or more major catastrophes in any given period could nevertheless have a
material adverse impact on PXRE's results of operations and financial condition
and result in substantial liquidation of investments and outflows of cash as
losses are paid.

         The estimation of losses for catastrophe reinsurers is inherently less
reliable than for reinsurers of risks which have an established historical
pattern of losses. In addition, insured events which occur near the end of a
reporting period, as well as with respect to PXRE's retrocessional book of
business, the significant delay in losses being reported to insurance carriers,
reinsurers and finally retrocessionaires require PXRE to make estimates of
losses based on limited information from ceding companies and based on its own
underwriting data. Because of the uncertainty in the process of estimating its
losses from insured events, there is a risk that PXRE's liabilities for losses
and loss expenses could prove to be inadequate, with a consequent adverse impact
on future earnings and stockholders' equity. Additionally, as a consequence of
its emphasis on property reinsurance, PXRE may forgo potential investment income
because property losses are typically settled within a shorter period of time
than casualty losses.

         In addition, the potential for uncertainty for recent underwriting
years is greater than in past years because of the increased casualty exposures
assumed by PXRE through its casualty and finite business. Unlike property losses
that tend to be reported more promptly and usually are settled within a shorter
time period, casualty losses are frequently slower to be reported and may be
determined only through the lengthy, unpredictable process of litigation.
Moreover, given its recent expansion of casualty and finite business, PXRE does
not have an established historical loss pattern that can be used to establish
casualty loss liabilities. PXRE must therefore




                                       16








rely on the inherently less reliable historical loss patterns reported by ceding
companies and industry loss standards in calculating its liabilities.

         As PXRE underwrites risks from a large number of insurers based on
information generally supplied by reinsurance brokers, there is a risk of
developing a concentration of exposure to loss in certain geographic areas prone
to specific types of catastrophes. PXRE has developed systems and software tools
to monitor and manage the accumulation of its exposure to such losses.
Management has established guidelines for maximum tolerable losses from a single
or multiple catastrophic events based on historical data; however, no assurance
can be given that these maximums will not be exceeded in some future
catastrophe.

         Premiums on reinsurance business assumed are recorded as earned on a
pro rata basis over the contract period based upon estimated subject premiums.
Management must estimate the subject premiums associated with the treaties in
order to determine the level of earned premiums for a reporting period. Such
estimates are based on information from brokers, which can be subject to change
as new information becomes available. Because of the inherent uncertainty in
this process, there is the risk that premiums and related receivable balances
may turn out to be higher or lower than reported.

         Premium receivables and loss reserves include business denominated in
currencies other than U.S. dollars. PXRE is exposed to the possibility of
significant claims in currencies other than U.S. dollars. While PXRE holds
positions denominated in foreign currencies to mitigate, in part, the effects of
currency fluctuations on its results of operations, it currently does not hedge
its currency exposures before a catastrophic event which may produce a claim.

         The reinsurance industry is consolidating through mergers and other
acquisitions. PXRE competes with numerous companies, many of which have
substantially greater financial, marketing and management resources.

         The Company and its non-U.S. subsidiaries intend to operate their
business in a manner that will not cause them to be treated as engaged in a
trade or business in the United States and, thus, will not require them to pay
U.S. federal corporate income taxes (other than withholding taxes on certain
U.S. source investment income and excise taxes on reinsurance premiums).
However, because there is uncertainty as to the activities which constitute
being engaged in a trade or business within the United States, there can be no
assurances that the U.S. Internal Revenue Service will not contend successfully
that the Company or a non-U.S. subsidiary is engaged in a trade or business in
the United States. PXRE understands that certain U.S.-based insurance companies
are advocating an amendment to the U.S. Internal Revenue Code which would impose
U.S. federal income tax on a domestic insurer which is controlled by a foreign
reinsurer on the deemed investment income on its reserves on U.S. risks ceded to
one or more foreign reinsurers. At this point, PXRE is unable to predict whether
this legislative effort will be successful, what form any such legislation may
ultimately take and what impact any such legislation would have on the Company.
If the Company or any of its non-U.S. subsidiaries were subject to U.S. income
tax, the Company's shareholders' equity and earnings could be materially
adversely affected.




                                       17







         PXRE's invested assets consist primarily of fixed maturities and a
diversified portfolio of hedge funds, but also include mezzanine bond and equity
limited partnerships, real estate investment trusts ("REITS") and short-term
investments. PXRE's investments are subject to market-wide risks and
fluctuations, as well as to risk inherent in particular securities. Although
PXRE seeks to preserve its capital by investing in a portfolio of hedge funds
and other privately held securities designed to provide diversification of risk,
such investments entail substantial risks. Portfolio performance may be
adversely impacted by equity and credit market conditions. A generally strong
equity market in early 2000 may have resulted in portfolio returns that may not
be achieved in subsequent periods. There can be no assurance that the investment
objectives of PXRE will be achieved, and results may vary substantially over
time. In addition, although PXRE seeks to employ investment strategies that are
not correlated with its reinsurance exposures, losses in PXRE's investment
portfolio may occur at the same time as underwriting losses and, therefore,
exacerbate such losses' adverse effect on PXRE. To PXRE's knowledge, other
publicly traded reinsurers generally do not follow PXRE's strategy of investing
a significant portion of its invested assets in hedge funds and other privately
held securities. See "Investments."

         PXRE's portfolio of hedge funds and other privately held securities is
subject to some or all of the following categories of risk: leverage;
concentration of investments; lack of liquidity; market fluctuations and
direction (including as a result of interest rate fluctuations and direction,
with respect to price levels and volatility); currency fluctuations; credit risk
of the securities issuer; yield curve risk; political risk for emerging market
investments; and spread risk between two or more similar securities. In
addition, PXRE is subject to a) counter-party risk, b) the risk when
transactions settle on foreign exchanges, the protections afforded on U.S.
exchanges will be absent, c) the risk of exchange controls and d) the risk that
one or more of its hedge fund managers mishandles trading, hedging or deviates
from the agreed upon strategy, resulting in loss.

         Fair values for PXRE's investments in hedge funds and other privately
held securities generally are established on the basis of the valuations
provided monthly or quarterly by the managers of such investments. These
valuations are determined based upon the valuation criteria established by the
governing documents of such investments. Such valuations may differ
significantly from the values that would have been used had ready markets
existed and the differences could be material.

         PXRE utilizes the valuations provided to it by managers of its hedge
funds and other privately held securities in preparing the financial statements
of PXRE. The carrying values used in such financial statements may not reflect
the value received by PXRE when liquidating its investment in a hedge fund or
other privately held security. If liquidity is by redemption, the valuations
supplied quarterly by the manager of the hedge fund or other privately held
security will generally be the value used by the manager to set the redemption
price. However, to the extent a manager has discretion in pricing holdings,
should substantial redemptions occur in a limited period of time that discretion
may be used to price at lower values than would otherwise be used, thus reducing
the redemption price. If liquidation of PXRE's investment occurs by





                                       18








virtue of a liquidation of a hedge fund or other privately held securities, PXRE
may receive substantially less than the valuation method used by the manager
since the valuation method used by the manager is unlikely to use liquidation
values. Accordingly, the estimated fair value of PXRE's hedge fund and other
privately held investments does not necessarily represent the amount which could
be realized upon future sale, including in the event PXRE required liquidity to
fund catastrophic losses.

         As PXRE's investment strategy is to invest a significant portion of its
investment portfolio in hedge funds and other privately held securities, which
are accounted for under the equity method, or in some cases as a trading
portfolio, net realized and unrealized gains (losses) on such investments may
have a greater effect on PXRE's results of operations at the end of any fiscal
period than would be the case for other insurance and/or reinsurance companies.

Investments

         PXRE's management has established general investment procedures and
guidelines for PXRE's investment portfolio carried out by Phoenix Investment
Partners, Limited ("Phoenix Investment Partners"), a subsidiary of Phoenix Home
Life Mutual Insurance Company, and by Mariner Investment Group, Inc. ("Mariner")
the sole shareholder of which is also the Chairman of the Board and a founding
shareholder of Select Re. The investment policies of PXRE are approved by the
Company's Board of Directors and the performance of Phoenix Investment Partners
and Mariner is monitored by the Investment Committee of the Company's Board of
Directors.

         As of March 31, 2001, 73.5% of PXRE's investment portfolio, at fair
value, consisted of fixed maturities and short-term investments.

         Of PXRE's fixed maturities portfolio at March 31, 2001, 93.2% of the
fair value was in obligations rated "A1" or "A" or better by Moody's or S&P,
respectively. Mortgage and asset-backed securities accounted for 30.7% of fixed
maturities based on fair value at March 31, 2001. The average market yield to
maturity of PXRE's fixed maturities portfolio at March 31, 2001 and 2000, was
5.6% and 6.6%, respectively.

         PXRE had no investments in real estate or commercial mortgage loans as
of March 31, 2001; however, PXRE has invested in common and preferred shares of
publicly traded REITS with a fair value of $3,079,000 at March 31, 2001.

         Fixed maturity and equity investments are reported at fair value, with
the net unrealized gain or loss, net of tax, reported as a separate component of
shareholders' equity. At March 31, 2001 after-tax unrealized gains of $596,000
($0.05 book value per share) were included in shareholders' equity.

         Short-term investments are carried at amortized cost, which
approximates fair value. PXRE's short-term investments, principally high-grade
commercial paper, marketable fixed income securities and hedge fund investments
which invest primarily in marketable fixed income




                                       19








securities, were $82,437,000 at March 31, 2001, compared to $71,468,000 at
December 31, 2000 including one hedge fund amounting to $24,352,000 at March 31,
2001, compared to $23,365,000 at December 31, 2000.

         A principal component of PXRE's investment strategy is investing a
significant portion of PXRE's invested assets in a diversified portfolio of
hedge funds. As at March 31, 2001, hedge fund investments held by PXRE amounted
to approximately $122,189,000, representing 15.1% of March 31, 2001 total
assets. As at March 31, 2001, hedge fund investments with market values ranging
from $1,034,000 to $26,953,000 were administered by thirty managers. At that
date, one investment, a "fund-of-funds" investment amounted to approximately
$26,953,000, or 22.1% of total hedge fund investments and was comprised of funds
managed by sixteen of the thirty managers, five of which are affiliated with
Mariner. Hedge funds in which PXRE is invested that utilize a strategy relating
to equities are, based on the recent history for such funds, more likely on an
aggregate basis to appreciate in upwardly trending markets and more likely to
depreciate in downwardly trending markets, whereas hedge funds utilizing fixed
income strategies in which PXRE is invested are on an aggregate basis less
correlated to the direction of interest rates based on the recent performance of
such funds.

         PXRE's hedge fund managers invest in a variety of markets utilizing a
variety of strategies, generally through the medium of private investment
companies or other entities. Criteria for the selection of hedge fund managers
include, among other factors, the historical performance and/or recognizable
prospects of the particular manager and a substantial personal investment by the
manager in the investment program. However, managers without past trading
histories or substantial personal investment may also be considered. Generally,
PXRE's hedge fund managers may be compensated or receive profit participations
on terms that may include fixed and/or performance-based fees or profit
participations.

         Through its hedge fund managers, PXRE may invest or trade in any
securities or instruments including, but not limited to, U.S. and non-U.S.
equities and equity-related instruments, currencies, commodities and
fixed-income and other debt-related instruments and derivative instruments.
Hedge fund managers may use both over-the-counter and exchange traded
instruments (including derivative instruments such as swaps, futures and forward
agreements), trade on margin and engage in short sales. Substantially all
strategies hedge fund managers are expected to adopt employ leverage, to varying
degrees, which magnifies both the potential for gain and the exposure to loss,
which may be substantial. Leverage may be obtained through margin arrangements,
as well as repurchase, reverse repurchase, securities lending and other
techniques. Trades may be on or off exchanges and may be in thinly traded
securities or instruments, which creates the risk that attempted purchases or
sales may adversely affect the price of a particular investment or its
liquidation and may increase the difficulty of valuing particular positions.

         While PXRE seeks capital appreciation with respect to its hedge fund
investments, it is also concerned with preservation of capital. For that reason,
its hedge fund portfolio is designed to take advantage of broad market
opportunities and diversify risk. Nevertheless, PXRE's investment policies with
respect to its hedge fund investments generally do not restrict it from




                                       20








participating in particular markets, strategies or investments. In fact, its
hedge fund investments may generally be deployed and redeployed in whatever
investment strategies are deemed appropriate under prevailing economic and
market conditions in an attempt to achieve capital appreciation, including, if
appropriate, a concentration of investments in a relatively small group of
strategies or hedge fund managers. Accordingly, the identity and number of hedge
fund managers is likely to change over time.

         Mariner, as investment advisor, allocates assets to the hedge fund
managers. Mariner monitors hedge fund performance and periodically reallocates
assets in its discretion. Mariner is familiar with a number of hedge fund
investment strategies utilized by PXRE's hedge fund managers. Mariner has
invested in some of these strategies and has a varying level of knowledge of
others. New strategies, or strategies not currently known to Mariner, may come
to Mariner's attention and may be adopted from time to time.

         As at March 31, 2001 PXRE's investment portfolio also included
approximately $29,414,000 of mezzanine bond and equity limited partnership
investments, with fair values ranging from $2,295,000 to $9,797,000 and
remaining aggregate cash call commitments in respect of such investments of
$1,966,000. Mariner also monitors the performance of these investments.

         Hedge funds and other limited partnership investments are accounted for
under the equity method or as part of a trading portfolio. Total investment
income for the three months ended March 31, 2001, included $3,192,000
attributable to hedge funds and other limited partnership investments.

         PXRE's hedge fund and other privately held securities program should be
viewed as exposing it to the risk of substantial losses, which PXRE seeks to
reduce through its multi-asset and multi-management strategy. There can be no
assurance, however, that this strategy will prove to be successful.

Comparison of First Quarter Results for 2001 with 2000




                                                              Three Months Ended March 31,
                                                              ----------------------------
                                                                                        Increase
                                                             2001           2000       (Decrease)
                                                             ----           ----       ----------
                                                          As restated,
                                                         see Note 1 to
                                                          Consolidated
                                                            Financial
                                                           Statements
                                                           ("Note 1")

                                                                     (000's)                  %

                                                                                 
Gross premiums written                                    $78,057         $82,344          (5.2)

Ceded premiums:
Managed business participants                              13,191          12,000           9.9
Catastrophe coverage, surplus reinsurance and other         8,694          13,459         (35.4)
                                                          -------         -------
     Total reinsurance premiums ceded                      21,885          25,459         (14.0)
                                                          -------         -------
Net premiums written                                      $56,172         $56,885          (1.3)
                                                          =======         =======



         Gross premiums written for the three months ended March 31, 2001,
declined 5.2% to $78,057,000 from $82,344,000 for the corresponding period of
2000. This decline primarily





                                       21








reflected the Company's cessation of underwriting activities at its Lloyd's
syndicate, which was partially offset by increased writings in its non-Lloyd's
Catastrophe and Risk Excess and Finite segments. Net premiums written for the
first quarter of 2001, declined 1.3% to $56,172,000 from $56,885,000 for the
corresponding period of 2000. Net written premiums in the Casualty and Other
Lines segments were affected by the withdrawal from Lloyd's and reduced levels
of business written partially offset by increase writing in its non-Lloyd's
Catastrophe and Risk Excess and Finite segments. Net premiums earned for the
first quarter of 2001, increased 34.1% to $47,940,000 from $35,742,000 for the
comparable period of 2000. The Catastrophe and Risk Excess segment increased
13.7% on an earned basis before excess of loss cessions, and 25.7% after excess
of loss cessions, while the Finite segment increased by $14,499,000 which
mitigated the termination of the Company's London business.

         Catastrophe coverage, surplus and other ceded premiums written
decreased in 2001 from 2000 due to the withdrawal from Lloyd's.

         In the first quarter of 2001, PXRE made additional retrocessional
coverage purchases for its non Lloyd's business. PXRE's property business is
protected by a series of retrocessional agreements which provide protection
against unusual severity of loss. Through 1999 these protections did not protect
PXRE against exposure to smaller, more frequent loss occurrences; however,
additional purchases commencing in 2000 provide more protection against such
loss occurrences.

         Premiums ceded by PXRE to its managed business participants increased
9.9% to $13,190,000 for the first quarter of 2001 compared with $12,000,000 for
the corresponding period of 2000. The increase in premiums ceded to these
programs was due primarily to cessions of per risk and marine coverages.





                                       22








         The following tables summarize the 2001 and 2000 net premiums written
and earned by PXRE's business segments:




  Net Premiums Written
   (thousands except percentages)
                                                        As of March 31, 2001                 As of March 31, 2000
                                                        --------------------                 --------------------
                                                           (As restated,
                                                            see Note 1)
                                                     Amount             Percent           Amount            Percent
                                                     ------             -------           ------            -------

                                                                                                
  Catastrophe and Risk Excess
    North American                                   $ 8,120                              $ 4,960
    International                                     26,515                               28,895
    Excess of loss cessions                           (6,202)                              (5,086)
                                                     -------                              -------
                                                      28,433             50.6              28,769              50.6
                                                     -------                              -------

  Casualty
    North American                                     3,253                                8,588
    International                                      4,431                                4,059
                                                     -------                              -------
                                                       7,684             13.7              12,647              22.2
                                                     -------                              -------
  Finite Business
    North American                                    14,564                                    0
    International                                          0                                2,580
                                                     -------                              -------
                                                      14,564             25.9               2,580              4.5
                                                     -------                              -------
  Other Lines
    North American                                       119                                 (160)
    International                                      5,372                               13,049
                                                     -------                              -------
                                                       5,491              9.8              12,889             22.7
                                                     -------             ----             -------             ----

  Total                                              $56,172              100%            $56,885              100%
                                                     =======             ====             =======             ====






  Net Premiums Earned
  (thousands except percentages)                        As of March 31, 2001                  As of March 31, 2000
                                                        --------------------                  --------------------
                                                           (As restated,
                                                            see Note 1)
                                                     Amount            Percent            Amount            Percent

                                                                                                
  Catastrophe and Risk Excess
    North American                                     $ 6,751                             $ 4,812
    International                                       21,120                              19,706
    Excess of loss cessions                             (4,988)                             (6,315)
                                                       -------                             -------
                                                        22,883           47.7               18,203            51.0
                                                       -------                             -------

  Casualty
    North American                                       4,296                               4,097
    International                                        3,008                               2,212
                                                       -------                             -------
                                                         7,304           15.2                6,309            17.7
                                                       -------                             -------
  Finite Business
    North American                                      14,725                                   0
    International                                            0                                 226
                                                       -------                             -------
                                                        14,725           30.7                  226             0.6
                                                       -------                             -------
  Other Lines
    North American                                        (227)                                356
    International                                        3,255                              10,648
                                                       -------                             -------
                                                         3,028            6.4               11,004            30.7
                                                       -------           ----              -------            ----
  Total                                                $47,940            100%             $35,742             100%
                                                       =======           ====             ========            ====




                                       23








         Management fee income from all sources for the three months ended March
31, 2001 increased 9.4% to $1,962,000 from $1,794,000 for the corresponding
period of 2000, reflecting growth in the amount and profitability of PXRE's
managed business.

         The underwriting results of a property and casualty insurer are
discussed frequently by reference to its loss ratio, underwriting expense ratio
and combined ratio. The loss ratio is the result of dividing losses and loss
expenses incurred by net premiums earned. The underwriting expense ratio is the
result of dividing underwriting expenses (reduced by management fees, if any) by
net premiums written for purposes of U.S. statutory accounting principles
("SAP") and net premiums earned for purposes of U.S. GAAP. The combined ratio is
the sum of the loss ratio and the underwriting expense ratio. A combined ratio
under 100% indicates underwriting profits and a combined ratio exceeding 100%
indicates underwriting losses. The combined ratio does not reflect the effect of
investment income on operating results. The ratios discussed below have been
calculated on a U.S. GAAP basis.

         The loss ratio was 61.4% for the first quarter of 2001 compared with
66.3% for the comparable period of 2000 including the impact of the sinking of
the Petrobras Oil Rig which occurred in the first quarter of 2001 in contrast to
development on the 1999 French Storms experienced in the first quarter of 2000.
The loss ratio for the first three months of 2001 reflected incurred catastrophe
and risk excess losses of $12,183,000 gross and $7,036,000 net for the 2001 and
prior accident years including the Petrobras Oil Rig. The loss ratio for the
first three months of 2000 reflected incurred catastrophe losses of $14,504,000
gross and $9,271,000 net.

         Significant catastrophe and risk losses affecting the three months
ended March 31, 2001 loss ratio are as follows:




                                                                        Amount of Losses
                                                                        ----------------
Loss Event                                                      Gross                       Net
----------                                                      -----                       ---
(thousands)

                                                                                    
2001 Petrobras Oil Rig                                         $9,061                     $6,155




         Significant catastrophe and risk losses affecting the three months
ended March 31, 2000 loss ratio are as follows:



                                                                        Amount of Losses
                                                                        ----------------
Loss Event                                                      Gross                       Net
----------                                                      -----                       ---
(thousands)

                                                                                    
French Storm Martin                                            $15,570                    $11,671
French Storm Lothar                                              3,473                      1,290
Hurricane Floyd                                                 (5,131)                    (3,507)


         The provision for losses and loss expenses and the loss ratio includes
the effect of foreign exchange movements on PXRE's liability for losses and
loss expenses, resulting in a foreign





                                       24








currency exchange gain of $2,016,000 for the three months ended March 31, 2001
compared to a gain of $506,000 for the corresponding period of 2000.

         During the first quarter of 2001, PXRE experienced adverse development
of $5,065,000 net for prior-year loss and loss expenses primarily due to
$2,200,000 of marine excess loss development and $2,000,000 reversal of industry
loss warranty coverage when industry estimates for Hurricane Floyd were reduced.
The loss ratio for the comparable period of 2000 was adversely affected by
development of $8,249,000 net largely due to the French Storm Martin.

         The underwriting expense ratio was 42.5% for the first quarter of 2001
compared with 44.4% for the comparable period of 2000. The commission and
brokerage ratio net of management fee income was 24.0% in the first quarter of
2001 compared with 17.0% for the comparable period of 2000. This change was
attributable to a reduction of business from the Lloyd's operations. The
operating expense ratio was 18.5% in the first quarter of 2001 compared with
27.4% for the corresponding period of 2000. The decrease largely reflected the
expense savings associated with the termination of PXRE Lloyd's operations. As a
result of the above, the combined ratio was 103.9% for the first quarter of 2001
compared with 110.7% for the comparable period of 2000.

         The following table summarizes the three months ended March 31, 2001
and 2000 underwriting profit and (loss) by segment:




Underwriting Operations
(thousands except percentages)                        As of March 31, 2001                   As of March 31, 2000
                                                      --------------------                   --------------------
                                                         (As restated
                                                          See Note 1)
                                                    Amount            Percent            Amount             Percent

                                                                                                 
Catastrophe and Risk Excess
   North American                                  $ 2,351                               $ 2,598
   International                                     9,066                                 5,656
   Excess of loss cessions                          (3,541)                                 (705)
                                                   -------                               -------
                                                     7,876            154.4                7,549             137.9
                                                   -------                               -------

Casualty
   North American                                     (109)                                  (11)
   International                                      (506)                                 (352)
                                                   -------                               -------
                                                      (615)           (12.0)                (363)             (6.6)
                                                   -------                               -------
Finite Business
   North American                                      735                                     0
   International                                         0                                   156
                                                   -------                               -------
                                                       735             14.4                  156               2.9
                                                   -------                               -------
Other Lines
   North American                                     (589)                                 (689)
   International                                    (2,309)                               (1,180)
                                                   -------                               -------
                                                    (2,898)           (56.8)              (1,869)            (34.2)
                                                   -------            -----              -------             -----

Total                                              $ 5,098              100%             $ 5,473               100%
                                                   =======              ====             =======               ====



         Underwriting operations include premiums earned, losses incurred and
commission and brokerage net of management fees, but do not include investment
income, realized gains or






                                       25








losses, interest expense, operating expenses, unrealized foreign exchange gains
or losses on losses incurred, weather contracts or management fees for Lloyd's
syndicate agency management.

         The catastrophe and risk excess underwriting portfolio can be
characterized on a longer term basis as being comprised of coverages involving
higher margins and greater volatility than other coverages written by PXRE.

         Other operating expenses decreased to $8,888,000 for the first three
months ended March 31, 2001 from $9,805,000 in 2000. The decrease was primarily
related to the expense savings associated with the termination of PXRE's Lloyd's
operations. Included in other operating expenses were foreign currency exchange
losses of $353,000 for 2001 compared to losses of $459,000 for the corresponding
period of 2000.

         During the first quarter of 2001, interest expense increased to
$1,972,000, which included a charge for the change in the fair value of a
derivative amounting to $814,000, compared to $1,280,000 in the corresponding
period of 2000. The interest expense reflects a repayment of $10,000,000 of
the credit facility at March 31, 2000. The fixed interest rate on the
$50,000,000 portion is 6.34% while the variable interest rate on the remaining
$15,000,000 outstanding during the period from January 1, 2001 to March 31,
2001 was 7.44%. The Company repaid an additional $10,000,000 of the credit
facility on March 31, 2001. This is part of PXRE Delaware's Credit Agreement
with a syndicate of lenders (as described under "Liquidity and Capital
Resources"). In addition, the Company recorded income of $319,000 after tax in
the first quarter of 2001, for the cumulative effect of adoption of a change
of accounting principle under SFAS No. 133, related to the credit facility.
PXRE incurred minority interest expense amounting to $2,219,000 related to
PXRE's $100 million of 8.85% Capital Trust Pass-through Securities`sm'
(TRUPS`sm') (as described below under "Liquidity and Capital Resources")
during both three month periods ending March 31, 2001 and 2000.

         Net investment income for the three months ended March 31, 2001
decreased 17.3% to $9,883,000 from a remarkable $11,944,000 for the comparable
period of 2000. The decrease in net investment income was caused primarily by
certain other limited partnership investments (which are carried on the equity
method, for which the unrealized gains and losses in each case are recorded
through the income statement), which produced a loss of $643,000 for the three
months ended March 31, 2001, compared to income of $1,471,000 for the three
months ended March 31, 2000. In addition, investment income in the three months
ended March 31, 2000 reflected peaks in the world stock markets. PXRE's pre-tax
annualized investment yield was 7.3% for the first quarter of 2001 compared with
9.4% for the corresponding quarter in 2000, both calculated using amortized cost
and investment income before investment expenses. Net realized investment gains
for the first quarter of 2001 were $386,000, compared to losses of $536,000 in
the first quarter of 2000, reflecting the restructuring of the investment
portfolio.

         The net effect of foreign currency exchange fluctuations were gains of
$1,663,000 in the first quarter of 2001 compared to gains of $47,000 for 2000.



                                       26








         For the reasons discussed above, the net income was $3,815,000 for the
three months ended March 31, 2001 compared to net income of $4,009,000 for the
comparable period of 2000. The diluted net income per common share was $0.32 for
the first quarter of 2001 compared to diluted net income per share of $0.35 for
the first quarter of 2000, based on diluted average shares outstanding of
approximately 11,890,000 in 2001 and 11,535,000 in 2000.

Liquidity and Capital Resources

         The Company relies primarily on dividend payments and net tax
allocation payments from its subsidiaries, including PXRE Reinsurance and PXRE
Bermuda to pay its operating expenses and income taxes, to meet its debt service
obligations and to pay dividends. The payment of dividends by PXRE Reinsurance
to PXRE Delaware is subject to limits imposed under the insurance laws and
regulations of Connecticut, the state of incorporation and domicile of PXRE
Reinsurance, as well as certain restrictions arising in connection with PXRE
indebtedness discussed below. Under the Connecticut insurance law, the maximum
amount of dividends or other distributions that PXRE Reinsurance may declare or
pay, within any twelve-month period, without regulatory approval, is limited to
the lesser of (a) earned surplus or (b) the greater of 10% of policyholders'
surplus at December 31 of the preceding year or 100% of net income for the
twelve-month period ending December 31 of the preceding year, all determined in
accordance with U.S. SAP. Accordingly, the Connecticut insurance laws could
limit the amount of dividends available for distribution by PXRE Reinsurance
without prior regulatory approval, depending upon a variety of factors outside
the control of PXRE, including the frequency and severity of catastrophe and
other loss events and changes in the reinsurance market, in the insurance
regulatory environment and in general economic conditions. The maximum amount of
dividends or distributions that PXRE Reinsurance may declare and pay during
2001, without regulatory approval, is $34,886,000. During the first quarter of
2001, $17,000,000 in dividends were paid by PXRE Reinsurance. Under Bermuda law,
PXRE Bermuda may not pay a dividend unless after payment of the dividend it is
able to pay its liabilities as they become due, and the realizable value of its
assets are greater than the aggregate value of its liabilities, issued share
capital and share premium accounts.

         PXRE Bermuda is also required to maintain statutory assets in an amount
that permits it to meet the prescribed minimum solvency margin for the net
premium income level of its business from time to time. In addition, any
dividend paid cannot be in an amount that will reduce the reserves of PXRE
Bermuda to a level that is not sufficient to meet the reserve requirements of
its business.

         Dividends and other permitted payments from PXRE Delaware to PXRE
Barbados are expected to be subject to U.S. withholding taxes at the rate of 5%
(reduced from 30% under the tax convention between the United States and
Barbados) and a 2.5% Barbados corporate income tax.

         In the event the amount of dividends available, together with other
sources of funds, are not sufficient to permit PXRE to meet its debt service and
other obligations and to pay cash




                                       27






dividends, it would be necessary to obtain the approval of the Connecticut
Insurance Commissioner prior to the payment of additional dividends by PXRE
Reinsurance or the approval of the Bermuda Minister of Finance prior to the
payment of additional dividends by PXRE Bermuda. If such approval were not
obtained, PXRE would have to adopt one or more alternatives, such as refinancing
or restructuring its indebtedness or seeking additional equity. There can be no
assurance that any of these strategies could be effected on satisfactory terms,
if at all. In the event that PXRE were unable to generate sufficient cash flow
and were otherwise unable to obtain funds necessary to meet required payments of
principal and interest on its indebtedness, PXRE could be in default under the
terms of the agreements governing such indebtedness. In the event of such
default, the holders of such indebtedness could elect to declare all of the
funds borrowed thereunder to be due and payable together with accrued and unpaid
interest.

         PXRE Delaware entered into a Credit Agreement dated as of December 30,
1998 (as amended and restated in connection with the reorganization of PXRE
Delaware, the "Credit Agreement") with First Union National Bank ("First Union")
as Agent and as a Lender, pursuant to which First Union agreed to make available
to PXRE Delaware a $75,000,000 revolving credit facility. On May 18, 1999,
pursuant to various Joinder Agreements and Assignment and Acceptance Agreements,
First Union syndicated the revolving credit facility, joining Fleet National
Bank, Credit Lyonnais New York Branch and Bank One (formerly, The First National
Bank of Chicago) as additional lenders (collectively with First Union, the
"Lenders"). As at December 31, 1998, PXRE Delaware had outstanding borrowings
under the Credit Agreement of $50,000,000, and in October 1999, the remaining
$25,000,000 was borrowed. On March 31, 2000 and March 31, 2001, PXRE Delaware
fulfilled its commitment and made principal payments of $10,000,000 each,
reducing the outstanding loan to $55,000,000 at March 31, 2001.

         In connection with the Credit Agreement, PXRE Delaware and First Union
entered into an interest rate swap which, effective December 31, 1998, has the
intended effect of converting the initial $50,000,000 borrowings by PXRE
Delaware into a fixed rate borrowing at an annual interest rate of 6.34%. The
remaining $5,000,000 outstanding on March 31, 2001, after paying down
$10,000,000 on March 31, 2001, will incur an interest rate of 5.9025% for the
second quarter of 2001. Commitments under the Credit Agreement terminate on
March 31, 2005 and are subject to annual reductions of $10,000,000 commencing
March 31, 2000 and $25,000,000 on March 31, 2005, and, unless due or paid
sooner, the aggregate principal of the loans are due and payable in full on
March 31, 2005.

         The Credit Agreement contains covenants which, among other things,
limit the ability of PXRE and its subsidiaries and affiliates: (a) to incur
additional Indebtedness (other than certain permitted Indebtedness); (b) to
create Liens upon their properties or assets (other than Permitted Liens); (c)
to sell, transfer or otherwise dispose of their assets, business or properties
(other than certain permitted dispositions); (d) to make additional Investments
(other than certain permitted Investments, including Permitted Acquisitions and
other Investments in compliance with, among other things, applicable law and the
limitations set forth in the companies' investment policies and not exceeding
specified limits); (e) to pay dividends or repurchase stock if after giving
effect thereto a Default or Event of Default exists or the Fixed Charge Coverage
Ratio would be less





                                       28








than 1.5 to 1.0 as defined in the Credit Agreement; (f) to enter into certain
transactions with Affiliates; (g) to engage in any unrelated business; (h) to
enter into or remain a party to certain ceded reinsurance agreements; or (i) to
consolidate, merge or otherwise combine (or agree to do any of the foregoing)
unless, among other things, (1) the Company is the surviving entity in such
merger or consolidation, (2) such merger or consolidation constitutes a
Permitted Acquisition and the conditions and requirements of the Credit
Agreement are complied with and (3) immediately thereafter no Default or Event
of Default exists. The Credit Agreement also requires compliance with Leverage
Ratio, Fixed Charge Coverage Ratio, Risk-Based Capital Ratio and Combined
Statutory Surplus requirements. As at March 31, 2001, there was no default under
the Credit Agreement.

         The Credit Agreement enumerates various Events of Default, including
but not limited to, if: (1) any Person or group becomes the "beneficial owner"
of securities of the Company representing 20% or more of the combined voting
power of the then outstanding securities of the Company ordinarily having the
right to vote in the election of directors; or (2) the Board of Directors of the
Company ceases to consist of a majority of the individuals who constituted the
Board as of the date of the Credit Agreement or who subsequently become members
after having been nominated, or otherwise approved in writing, by at least a
majority of individuals who constituted the Board as of the date of the Credit
Agreement (or their approved replacements).

         On January 29, 1997, PXRE Capital Trust I ("PXRE Capital Trust"), a
Delaware statutory business trust and a wholly-owned subsidiary of PXRE
Delaware, issued $100,000,000 principal amount of its 8.85% TRUPS`sm' due
February 1, 2027 in an institutional private placement. Proceeds from the sale
of these securities were used to purchase PXRE Delaware's 8.85% Junior
Subordinated Deferrable Interest Debentures due February 1, 2027 (the
"Subordinated Debt Securities"). On April 23, 1997, PXRE Delaware and PXRE
Capital Trust completed the registration with the Securities and Exchange
Commission of an exchange offer for these securities and the securities were
exchanged for substantially similar securities (the "Capital Securities").
Distributions on the Capital Securities (and interest on the related
Subordinated Debt Securities) are payable semi-annually, in arrears, on February
1 and August 1 of each year, commencing August 1, 1997. Minority interest
expense, including amortization of debt offering costs, for the three months
ended March 31, 2001 in respect of the Capital Securities (and related
Subordinated Debt Securities) amounted to $2,219,000. On or after February 1,
2007, PXRE Delaware has the right to redeem the Subordinated Debt Securities, in
whole at any time or in part from time to time, subject to certain conditions,
at call prices of 104.180% at February 1, 2007, declining to 100.418% at
February 1, 2016, and 100% thereafter. PXRE Delaware has the right, at any time,
subject to certain conditions, to defer payments of interest on the Subordinated
Debt Securities for Extension Periods (as defined in the applicable indenture),
each not exceeding 10 consecutive semi-annual periods; provided that no
Extension Period may extend beyond the maturity date of the Subordinated Debt
Securities. As a consequence of PXRE Delaware's extension of any interest
payment period on the Subordinated Debt Securities, distributions on the Capital
Securities would be deferred (though such distributions would continue to accrue
interest at a rate of 8.85% per annum compounded semi-annually). In the event
that PXRE Delaware exercises its right to extend an interest payment period,
then during any Extension Period, subject to certain exceptions, (i) PXRE
Delaware may not declare or pay





                                       29








any dividend on, make any distributions with respect to, or redeem, purchase,
acquire or make a liquidation payment with respect to, any of its capital stock
or rights to acquire such capital stock or make any guarantee payments (subject
to specified exceptions) with respect to the foregoing, and (ii) PXRE Delaware
may not make any payment of interest on, or principal of (or premium, if any,
on), or repay, repurchase or redeem, any debt securities issued by PXRE Delaware
which rank pari passu with or junior to the Subordinated Debt Securities. Upon
the termination of any Extension Period and the payment of all amounts then due,
PXRE Delaware may commence a new Extension Period, subject to certain
requirements.

         PXRE Delaware files U.S. income tax returns for itself and all of its
direct or indirect subsidiaries that satisfy the stock ownership requirements
for consolidation (collectively, the "Subsidiaries"). PXRE Delaware is party to
an Agreement Concerning Filing of Consolidated Federal Income Tax Returns (the
"Tax Allocation Agreement") pursuant to which each U.S. Subsidiary makes tax
payments to PXRE Delaware in an amount equal to the federal income tax payment
that would have been payable by such Subsidiary for such year if it had filed a
separate income tax return for such year. PXRE Delaware is required to provide
for payment of the consolidated federal income tax liability for the entire
group. If the aggregate amount of tax payments made in any tax year by a U.S.
Subsidiary is less than (or greater than) the annual tax liability for such
Subsidiary on a stand-alone basis for such year, such Subsidiary will be
required to make up such deficiency to PXRE Delaware (or will be entitled to
receive a credit if payments exceed the separate return tax liability of the
Subsidiary).

         The primary sources of liquidity for PXRE's principal operating
subsidiaries are net cash flow from operating activities (including interest
income from investments), the maturity or sale of investments, borrowings,
capital contributions and advances. Funds are applied primarily to the payment
of claims, operating expenses, income taxes and to the purchase of investments.
Premiums are typically received in advance of related claim payments.

         Net cash flow provided by operations was $17,035,000 during the first
quarter of 2001 compared with net cash flow used by operations of $2,658,000
during 2000, due to the effects of timing of collection of receivables and
reinsurance recoverables and payments of losses.

         Dividends declared in the first quarter of 2001 to shareholders were
approximately $714,000 compared to $706,000 in 2000. The expected annual
dividend based on shares outstanding at March 31, 2001 is approximately
$2,856,000.

         Book value per common share was $22.16 at March 31, 2001.

         In December 1999, the Company announced a stock repurchase program of
up to 1,000,000 shares. The Company had 11,898,856 common shares outstanding as
of March 31, 2001. No share repurchases were made during the first quarter of
2001 except in connection with tax withholding on the vesting of employee stock
option or restricted stock plans.

         PXRE may be subject to gains and losses resulting from currency
fluctuations because substantially all of its investments are denominated in
U.S. dollars, while some of its net liability





                                       30








exposure is in currencies other than U.S. dollars. PXRE holds, and expects to
continue to hold, currency positions and has made, and expects to continue to
make, investments denominated in foreign currencies to mitigate, in part, the
effects of currency fluctuations on its results of operations. Currency holdings
and investments denominated in foreign currencies do not constitute a material
portion of PXRE's investment portfolio and, in the opinion of PXRE's management,
are sufficiently liquid for its needs.

         In connection with the capitalization of PXRE Lloyd's Syndicate, PXRE
has placed on deposit $46,587,000 par value of U.S. government securities and
municipal bonds as collateral for Lloyd's. In addition, PXRE issued a letter of
credit for the benefit of Lloyd's in the amount of $15,355,000, which is
collateralized by municipal bonds of approximately $17,835,000. Cash and
invested assets of PXRE's Lloyd's Syndicate amounting to $19,109,000 at March
31, 2001 are restricted from being paid as a dividend through June, 2003.

         In September 1997, PXRE and Phoenix Home Life formed a joint venture,
Cat Bond Investors L.L.C., with initial committed capital of $20 million. The
joint venture specializes in investing in instruments, the returns on which are
determined, in whole or in part, by the nature, magnitude and/or effects of
certain catastrophe events or meteorological conditions.

         All amounts classified as reinsurance recoverable at March 31, 2001 are
considered by management of PXRE to be collectible in all material respects.

Market Risk

         PXRE has reviewed the change in its exposure to market risks since
December 31, 2000. The components of PXRE's holdings in derivatives and
other financial instruments have not materially changed. PXRE's risk management
strategy and objectives have not materially changed. PXRE believes that the
potential for loss in each market risk sector described at year-end has not
materially changed; however, PXRE has reduced its equity holdings, thereby
reducing equity risk further from 2000 year end levels. PXRE's potential for
loss on its trading portfolio has not materially changed since year end.

Income Taxes

         PXRE recognized a tax expense of $866,000 in the first quarter of 2001
compared to an expense of $74,500 in 2000. The tax expense in 2001 differed from
the statutory rate primarily due to mix of business in the U.S. and Bermuda, as
well as tax exempt income and the dividends received deduction.

Contingencies

         PXRE entered into weather option agreements in May 1999 with two
counter parties. In April 2000 these counter parties submitted invoices to PXRE
Delaware in the aggregate sum of $8,252,500 seeking payment under the weather
option agreements, which invoices have been paid. PXRE Delaware insured its
obligations under these weather option agreements through






                                       31








two Commercial Inland Marine Weather Insurance Policies issued by Terra Nova
Insurance Company Limited ("Terra Nova"). PXRE Delaware submitted claims under
these policies to Terra Nova in April 2000. Terra Nova has denied coverage,
contending that its Managing General Agent had no authority to issue these
policies. PXRE Delaware disagrees with Terra Nova's denial and has filed suit
against Terra Nova in the United States District Court of New Jersey. Trial of
this suit is presently scheduled to commence in May 2001.

         PXRE continues to evaluate potential Year 2000 exposures emanating from
its reinsurance business by conducting an analysis of each individual customer's
risk exposures. Where appropriate, PXRE requires that an exclusion be added to
the reinsurance contract or that a letter of intent be received. PXRE began
adding exclusions to reinsurance contracts in early 1998. Additionally, it is
PXRE's position, in common with others in the industry, that Year 2000 exposures
in and of themselves are not fortuitous losses and thus are not covered under
reinsurance contracts even without specific exclusions. For these reasons, PXRE
believes that its exposures to Year 2000 claims will not be material. However,
as was the case with environmental exposures, changing social and legal trends
may create unintended coverage for exposures by causing courts to reinterpret
reinsurance contracts and related exclusions. It is impossible to predict what,
if any, exposure reinsurance companies may ultimately have for Year 2000 claims
whether coverage for the issue is specifically excluded or included.

Cautionary Statement Regarding Forward-Looking Statements

         This report contains various forward-looking statements and includes
assumptions concerning PXRE's operations, future results and prospects.
Statements included herein, as well as statements made by or on behalf of PXRE
in press releases, written statements or other documents filed with the
Securities and Exchange Commission, or in its communications and discussions
with investors and analysts in the normal course of business through meetings,
phone calls and conference calls, which are not historical in nature are
intended to be, and are hereby identified as, "forward-looking statements" for
purposes of the safe harbor provided by Section 21E of the Securities Exchange
Act of 1934, as amended. These forward-looking statements, identified by words
such as "intend", "believe", or "expects" or variations of such words or similar
expressions are based on current expectations and are subject to risk and
uncertainties. PXRE cautions investors and analysts that actual results or
events could differ materially from those set forth or implied by the
forward-looking statements and related assumptions, depending on the outcome of
certain important factors including, but not limited to, the following: (i)
significant catastrophe losses or losses under other coverages, the timing and
extent of which are difficult to predict; (ii) changes in the level of
competition in the reinsurance or primary insurance markets that impact the
volume or profitability of business (these changes include, but are not limited
to, the intensification of price competition, the entry of new competitors,
existing competitors exiting the market and competitors' development of new
products); (iii) changes in the demand for reinsurance, including changes in the
amount of ceding companies' retentions; (iv) the ability of PXRE to execute its
diversification initiatives in markets in which PXRE has not had a significant
presence; (v) adverse development on loss reserves related to business written
in prior years; (vi) lower than estimated retrocessional recoveries on unpaid
losses, including the effects of losses due to a decline in the creditworthiness
of PXRE's






                                       32








retrocessionaires; (vii) increases in interest rates, which cause a reduction in
the market value of PXRE's interest rate sensitive investments, including its
fixed income investment portfolio and potential underperformance in PXRE's
structured/finite coverages; (viii) decreases in interest rates causing a
reduction of income earned on net cash flow from operations and the reinvestment
of the proceeds from sales, calls or maturities of existing investments and
short falls in cash flows necessary to pay fixed rate amounts due to structured
contract counterparties; (ix) market fluctuations in equity securities and with
respect to PXRE's portfolio of hedge funds and other privately held securities:
leverage, concentration of investments, lack of liquidity, market fluctuations
and direction (including as a result of interest rate fluctuations and
direction, with respect to price levels and volatility thereof) currency
fluctuations, credit risk, yield curve risk, spread risk between two or more
similar securities, political risk, counterparty risk and risks relating to
settlements on foreign exchanges; (x) foreign currency fluctuations resulting in
exchange gains or losses; (xi) changes in the composition of PXRE's investment
portfolio; (xii) changes in tax laws, tax treaties, tax rules and
interpretations and (xiii) changes in management's evaluation of potential Year
2000 exposures emanating from its reinsurance business.

         In addition to the factors outlined above that are directly related to
PXRE's business, PXRE is also subject to general business risks, including, but
not limited to, adverse state, federal or foreign legislation and regulation,
adverse publicity or news coverage, changes in general economic factors and the
loss of key employees.






                                       33








                           PART II. OTHER INFORMATION




Item 4.           Submission of Matters to a Vote of Security Holders

                  None


Item 6.           Exhibits and Reports on Form 8-K

                  (a)      Exhibits:

                           None

                  (b)      Reports on Form 8-K

                  On March 16, 2001 and on April 10, 2001, the Company filed
Current Reports on Form 8-K with the Securities and Exchange Commission relating
to a change in its certified accountants from PricewaterhouseCoopers LLP to KPMG
LLP. The March 16, 2001 Form 8-K discussed the Company's decision to review its
auditing services and PricewaterhouseCoopers' election not to stand for
re-appointment. As required by Item 304(a) (3) of Regulation S-K, correspondence
from PricewaterhouseCoopers to the Securities and Exchange Commission was
attached as an exhibit to the March 16, 2001 Form 8-K. The April 10, 2001 Form
8-K described the retention of KPMG to replace PricewaterhouseCoopers.



                                       34








                                   SIGNATURES




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




                                            PXRE GROUP LTD.


August 17, 2001                             By: \s\ James F. Dore
                                                -----------------
                                            James F. Dore
                                            Executive Vice President
                                            and Chief Financial Officer




                                       35


                          STATEMENT OF DIFFERENCES
                          ------------------------

 The service mark symbol shall be expressed as.......................... 'sm'