t1juniorsubindenture25-4.htm

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

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM T-1

STATEMENT OF ELIGIBILITY

UNDER THE TRUST INDENTURE ACT OF 1939 OF A

CORPORATION DESIGNATED TO ACT AS TRUSTEE

CHECK IF AN APPLICATION TO DETERMINE

ELIGIBILITY OF A TRUSTEE PURSUANT TO

SECTION 305(b)(2) |__|

___________________________

THE BANK OF NEW YORK MELLON

(Exact name of trustee as specified in its charter)

	New York (Jurisdiction of incorporation if not a U.S. national bank)	13-5160382 (I.R.S. employer identification no.)
	One Wall Street, New York, N.Y. (Address of principal executive offices)	10286 (Zip code)

___________________________

EVEREST REINSURANCE HOLDINGS, INC.

(Exact name of obligor as specified in its charter)

	Delaware (State or other jurisdiction of incorporation or organization)	22-3263609 (I.R.S. employer identification no.)
	477 Martinsville Road P.O. Box 830 Liberty Corner, New Jersey (Address of principal executive offices)	07938-0830 (Zip code)

7136906_1

EVEREST RE GROUP, LTD.

(Exact name of obligor as specified in its charter)

	Bermuda (State or other jurisdiction of incorporation or organization)	98-0365432 (I.R.S. employer identification no.)
	Wessex House – 2nd Floor 45 Reid Street, P.O. Box HM 845 Hamilton, HM DX Bermuda (Address of principal executive offices)	(Zip code)

___________________________

Junior Subordinated Debt Securities of Everest Reinsurance Holdings, Inc.

and Guarantee of Everest Re Group, Ltd. of

Junior Subordinated Debt Securities of Everest Reinsurance Holdings, Inc.

(Title of the indenture securities)

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

-2-

1.	General information. Furnish the following information as to the Trustee:

(a)

Name and address of each examining or supervising authority to which it is subject.

Name	Address
Superintendent of Banks of the State of New York	One State Street, New York, N.Y. 10004-1417, and Albany, N.Y. 12223
Federal Reserve Bank of New York	33 Liberty Street, New York, N.Y. 10045
Federal Deposit Insurance Corporation	Washington, D.C. 20429
New York Clearing House Association	New York, N.Y. 10005

(b)

Whether it is authorized to exercise corporate trust powers.

Yes.

2.	Affiliations with Obligor.

If the obligor is an affiliate of the trustee, describe each such affiliation.

None.

16.	List of Exhibits.

Exhibits identified in parentheses below, on file with the Commission, are incorporated herein by reference as an exhibit hereto, pursuant to Rule 7a-29 under the Trust Indenture Act of 1939 (the "Act") and 17 C.F.R. 229.10(d).

A copy of the Organization Certificate of The Bank of New York Mellon (formerly known as The Bank of New York, itself formerly Irving Trust Company) as now in effect, which contains the authority to commence business and a grant of powers to exercise corporate trust powers. (Exhibit 1 to Amendment No. 1 to Form T-1 filed with Registration Statement No. 33-6215, Exhibits 1a and 1b to Form T-1 filed with Registration Statement No. 33-21672, Exhibit 1 to Form T-1 filed with Registration Statement No. 33-29637, Exhibit 1 to Form T-1 filed with Registration Statement No. 333-121195 and Exhibit 1 to Form T-1 filed with Registration Statement No. 333-152735).

-3-

A copy of the existing By-laws of the Trustee (Exhibit 4 to Form T-1 filed with Registration Statement No. 333-188382).

The consent of the Trustee required by Section 321(b) of the Act (Exhibit 6 to Form T-1 filed with Registration Statement No. 333-188382).

A copy of the latest report of condition of the Trustee published pursuant to law or to the requirements of its supervising or examining authority.

-4-

SIGNATURE

Pursuant to the requirements of the Act, the Trustee, The Bank of New York Mellon, a corporation organized and existing under the laws of the State of New York, has duly caused this statement of eligibility to be signed on its behalf by the undersigned, thereunto duly authorized, all in The City of New York, and State of New York, on the 2nd day of July, 2014.

THE BANK OF NEW YORK MELLON

By:

/s/ Francine Kincaid

Name: Francine Kincaid

Title: Vice President

-5-

EXHIBIT 7

Consolidated Report of Condition of

THE BANK OF NEW YORK MELLON

of One Wall Street, New York, N.Y. 10286

And Foreign and Domestic Subsidiaries,

a member of the Federal Reserve System, at the close of business March 31, 2014, published in accordance with a call made by the Federal Reserve Bank of this District pursuant to the provisions of the Federal Reserve Act.

ASSETS	Dollar amounts in thousands
Cash and balances due from depository
institutions:
Noninterest-bearing balances and currency and coin.............................................................................................................................		4,798,000
Interest-bearing balances.................................................................................................		117,806,000
Securities:
Held-to-maturity securities................................................................................................		18,480,000
Available-for-sale securities..............................................................................................		77,008,000
Federal funds sold and securities purchased
under agreements to resell:
Federal funds sold in domestic offices...........................................................................		67,000
Securities purchased under agreements to resell……………………………...................................................................................…………..		4,438,000
Loans and lease financing receivables:
Loans and leases held for sale…………….......................................................................		0
Loans and leases, net of unearned income……………..............................................................................................................		33,479,000
LESS: Allowance for loan and lease losses………............................................................................................................		182,000
Loans and leases, net of unearned income and allowance...................................................................................................		33,297,000
Trading assets.........................................................................................................................		6,825,000
Premises and fixed assets (including capitalized leases).............................................................................................................		1,162,000
Other real estate owned.......................................................................................................		3,000
Investments in unconsolidated subsidiaries and associated companies..............................................................................................		1,111,000
Direct and indirect investments in real estate ventures...............................................................................................................................		0
Intangible assets:
Goodwill.................................................................................................................................		6,487,000
Other intangible assets......................................................................................................		1,255,000

Other assets............................................................................................................................		15,439,000
Total assets.............................................................................................................................		288,176,000

LIABILITIES
Deposits:
In domestic offices.............................................................................................................		122,415,000
Noninterest-bearing...........................................................................................................		79,457,000
Interest-bearing...................................................................................................................		42,958,000
In foreign offices, Edge and Agreement subsidiaries, and IBFs....................................................................................................		121,648,000
Noninterest-bearing...........................................................................................................		8,862,000
Interest-bearing...................................................................................................................		112,786,000
Federal funds purchased and securities sold under agreements to repurchase:
Federal funds purchased in domestic offices………………………………….....................................................................................		2,270,000
Securities sold under agreements to repurchase........................................................................................................................		3,511,000
Trading liabilities.....................................................................................................................		4,618,000
Other borrowed money: (includes mortgage indebtedness and obligations under capitalized leases)…….......................................................................		5,928,000
Not applicable
Not applicable
Subordinated notes and debentures.................................................................................		1,065,000
Other liabilities........................................................................................................................		6,134,000

Total liabilities.........................................................................................................................		267,589,000

EQUITY CAPITAL
Perpetual preferred stock and related surplus……………………………………....................................................................................		0
Common stock.......................................................................................................................		1,135,000
Surplus (exclude all surplus related to preferred stock)...................................................................................................................		9,954,000
Retained earnings..................................................................................................................		9,711,000
Accumulated other comprehensive income………...........................................................		-563,000
Other equity capital components………………….................................................................		0
Total bank equity capital.......................................................................................................		20,237,000
Noncontrolling (minority) interests in onsolidated subsidiaries ……………………….....................................................................		350,000
Total equity capital.................................................................................................................		20,587,000
Total liabilities and equity capital........................................................................................		288,176,000

I, Thomas P. Gibbons, Chief Financial Officer of the above-named bank do hereby declare that this Report of Condition is true and correct to the best of my knowledge and belief.

Thomas P. Gibbons,

Chief Financial Officer

We, the undersigned directors, attest to the correctness of this statement of resources and liabilities. We declare that it has been examined by us, and to the best of our knowledge and belief has been prepared in conformance with the instructions and is true and correct.

Gerald L. Hassell

Catherine A. Rein

Michael J. Kowalski

Directors