ex99-2.htm

PMA Capital Corporation
Statistical Supplement
First Quarter - 2008

Table of Contents
		Page
Consolidated Highlights:
Selected Financial Data				1
Consolidated Statements of Operations - Per Share Data				2
Consolidated Statements of Operations				3
Consolidated Balance Sheets				4
Assets and Liabilities of Discontinued Operations; Selected Balance Sheet Items - Fronting Agreements;
Rollforward of Deferred Policy Acquisition Costs - PMA Insurance Group				5
Invested Assets and Net Investment Income; Debt				6

Segment Information:
Statements of Operations - Consolidating			7 - 8
Statements of Operations - PMA Insurance Group				9
Insurance Ratios - PMA Insurance Group				10
Components of Direct Premiums Written - PMA Insurance Group				11
Statements of Operations - Fee-based Business				12
Statements of Operations - Corporate & Other				13
Statements of Operations - Discontinued Operations				14

Operating Cash Flow Information:
Operating Cash Flows - Consolidated				15
Operating Cash Flows - PMA Insurance Group				16
Operating Cash Flows - Fee-based Business				17

Statutory Financial Information:
Statutory Surplus; Statutory Financial Information - PMA Pool				18

Other Information:
Industry Ratings and Market Information				19

Legend:
NM - Not Meaningful

	Operating income, which we define as GAAP net income (loss) excluding net realized investment gains and losses and the results from discontinued operations, is the financial performance measure used by our management and Board of Directors to evaluate and assess the results of our businesses. Net realized investment activity is excluded because (i) net realized investment gains and losses are unpredictable and not necessarily indicative of current operating fundamentals or future performance of the business segments and (ii) in many instances, decisions to buy and sell securities are made at the holding company level, and such decisions result in net realized gains and losses that do not relate to the operations of the individual segments. Operating income does not replace net income (loss) as the GAAP measure of our consolidated results of operations. See page 1 for a reconciliation of operating results by segment to GAAP net income (loss).

PMA Capital Corporation

Selected Financial Data

(Dollar Amounts in Thousands, Except Per Share Data)

	1st			2nd			3rd			4th			1st			% Change
	Quarter			Quarter			Quarter			Quarter			Quarter			1st
	2007			2007			2007			2007			2008			Quarter

Direct Premiums Written	$	160,775		$	110,958		$	146,547		$	91,416		$	140,431			-12.7	%

Net Premiums Written	$	125,737		$	81,656		$	116,116		$	71,189		$	113,783			-9.5	%

Revenues:
Net premiums earned	$	93,839		$	97,014		$	93,773		$	93,617		$	85,596			-8.8	%
Claims service revenues		7,665			7,535			7,595			11,239			11,952			55.9	%
Commission income		-			-			-			3,005			4,281		NM
Net investment income		9,754			9,951			9,914			9,973			9,435			-3.3	%
Net realized investment gains (losses)		978			(1,134	)		153			566			3,518		NM
Other revenues		107			32			33			168			146			36.4	%
Total revenues	$	112,343		$	113,398		$	111,468		$	118,568		$	114,928			2.3	%

Major Components of Net Income (Loss):
Pre-tax operating income (loss) by segment:
PMA Insurance Group	$	10,930		$	7,799		$	11,702		$	7,614		$	13,619			24.6	%
Fee-based Business		793			601			661			1,669			2,186		NM
Corporate & Other		(5,095	)		(4,893	)		(4,573	)		(5,003	)		(5,011	)		1.6	%
Pre-tax operating income		6,628			3,507			7,790			4,280			10,794			62.9	%
Income tax expense		2,384			1,263			2,711			1,464			3,811			59.9	%
After-tax operating income		4,244			2,244			5,079			2,816			6,983			64.5	%
Net realized investment gains (losses) after tax		636			(737	)		99			368			2,287		NM
Income from continuing operations		4,880			1,507			5,178			3,184			9,270			90.0	%
Loss from discontinued operations after tax		(1,534	)		(1,016	)		(13,981	)		(40,746	)		(2,439	)		-59.0	%
Net income (loss)	$	3,346		$	491		$	(8,803	)	$	(37,562	)	$	6,831		NM

Diluted Earnings (Loss) Per Share:
After-tax operating income	$	0.13		$	0.07		$	0.16		$	0.09		$	0.22			69.2	%
Realized gains (losses) after tax		0.02			(0.03	)		-			0.01			0.07		NM
Income from continuing operations		0.15			0.04			0.16			0.10			0.29			93.3	%
Loss from discontinued operations after tax		(0.05	)		(0.03	)		(0.43	)		(1.27	)		(0.08	)		-60.0	%
Net income (loss)	$	0.10		$	0.01		$	(0.27	)	$	(1.17	)	$	0.21		NM

Capitalization:
Debt	$	130,822		$	144,629		$	135,072		$	131,262		$	129,790			-0.8	%
Shareholders' equity excluding FAS 115 unrealized gain (loss)		424,894			420,150			409,263			374,603			381,255			-10.3	%
Total capitalization excluding FAS 115 unrealized gain (loss)		555,716			564,779			544,335			505,865			511,045			-8.0	%
FAS 115 unrealized gain (loss)		(1,084	)		(9,179	)		(2,138	)		3,981			2,464		NM
Total capitalization including FAS 115 unrealized gain (loss)	$	554,632		$	555,600		$	542,197		$	509,846		$	513,509			-7.4	%

Book Value Per Share:
Excluding FAS 115 unrealized gain (loss)	$	13.02		$	13.06		$	12.82		$	11.79		$	12.00			-7.8	%
Including FAS 115 unrealized gain (loss)	$	12.99		$	12.78		$	12.75		$	11.92		$	12.08			-7.0	%

Debt to Total Capital:
Excluding FAS 115 unrealized gain (loss)		23.5	%		25.6	%		24.8	%		25.9	%		25.4	%		8.1	%
Including FAS 115 unrealized gain (loss)		23.6	%		26.0	%		24.9	%		25.7	%		25.3	%		7.2	%

Interest Coverage:
Income from continuing operations before interest
and income taxes to interest expense		3.70			1.83			3.58			2.62			6.14			65.9	%

Operating income from continuing operations before
interest and income taxes to interest expense		3.35			2.23			3.53			2.43			4.87			45.4	%

PMA Capital Corporation

Consolidated Statements of Operations - Per Share Data

	1st			2nd			3rd			4th			1st
	Quarter			Quarter			Quarter			Quarter			Quarter
	2007			2007			2007			2007			2008

Diluted Earnings (Loss) Per Share:

Pre-tax operating income	$	0.20		$	0.11		$	0.24		$	0.13		$	0.34

After-tax operating income	$	0.13		$	0.07		$	0.16		$	0.09		$	0.22

Income from continuing operations	$	0.15		$	0.04		$	0.16		$	0.10		$	0.29

Loss from discontinued operations after tax		(0.05	)		(0.03	)		(0.43	)		(1.27	)		(0.08	)

Net income (loss)	$	0.10		$	0.01		$	(0.27	)	$	(1.17	)	$	0.21

Diluted weighted average common
shares outstanding		32,928,195			32,838,046			32,412,070			32,079,673			31,942,896


Dividends declared:
Class A Common Stock	$	-		$	-		$	-		$	-		$	-

Actual common shares issued
and outstanding		32,630,669			32,163,072			31,920,486			31,761,106			31,765,817


Class A Common Stock prices:
High	$	9.77		$	11.40		$	11.17		$	10.69		$	9.14
Low	$	8.40		$	9.12		$	8.63		$	8.05		$	7.45
Close	$	9.39		$	10.69		$	9.50		$	8.22		$	8.54

PMA Capital Corporation

Consolidated Statements of Operations

(Dollar Amounts in Thousands)

	1st			2nd			3rd			4th			1st			% Change
	Quarter			Quarter			Quarter			Quarter			Quarter			1st
	2007			2007			2007			2007			2008			Quarter

Gross Premiums Written	$	164,564		$	115,258		$	149,436		$	94,914		$	143,541			-12.8	%

Net Premiums Written	$	125,737		$	81,656		$	116,116		$	71,189		$	113,783			-9.5	%

Revenues:
Net premiums earned	$	93,839		$	97,014		$	93,773		$	93,617		$	85,596			-8.8	%
Claims service revenues		7,665			7,535			7,595			11,239			11,952			55.9	%
Commission income		-			-			-			3,005			4,281		NM
Net investment income		9,754			9,951			9,914			9,973			9,435			-3.3	%
Net realized investment gains (losses)		978			(1,134	)		153			566			3,518		NM
Other revenues		107			32			33			168			146			36.4	%
Total revenues		112,343			113,398			111,468			118,568			114,928			2.3	%

Expenses:
Losses and loss adjustment expenses		65,919			67,965			63,163			66,152			59,922			-9.1	%
Acquisition expenses		18,779			18,759			18,182			18,027			14,692			-21.8	%
Operating expenses		15,601			19,411			16,900			24,629			22,333			43.2	%
Dividends to policyholders		1,622			2,047			2,205			1,916			882			-45.6	%
Interest expense		2,816			2,843			3,075			2,998			2,787			-1.0	%
Total losses and expenses		104,737			111,025			103,525			113,722			100,616			-3.9	%

Pre-tax income		7,606			2,373			7,943			4,846			14,312			88.2	%

Income tax expense (benefit):
Current		-			200			537			(321	)		-		NM
Deferred		2,726			666			2,228			1,983			5,042			85.0	%

Total income tax expense		2,726			866			2,765			1,662			5,042			85.0	%

Income from continuing operations		4,880			1,507			5,178			3,184			9,270			90.0	%

Loss from discontinued operations after tax		(1,534	)		(1,016	)		(13,981	)		(40,746	)		(2,439	)		-59.0	%

Net income (loss)	$	3,346		$	491		$	(8,803	)	$	(37,562	)	$	6,831		NM

Pre-tax operating income from continuing operations	$	6,628		$	3,507		$	7,790		$	4,280		$	10,794			62.9	%

After-tax operating income from continuing operations	$	4,244		$	2,244		$	5,079		$	2,816		$	6,983			64.5	%

	1st			2nd			3rd			4th			1st
	Quarter			Quarter			Quarter			Quarter			Quarter
	2007			2007			2007			2007			2008

Assets:
Investments in fixed maturities available for sale	$	735,048		$	733,083		$	725,637		$	728,725		$	719,570
Investments in fixed maturities trading		-			16,760			-			-			-
Short-term investments		57,675			79,632			83,618			78,426			78,086
Total investments		792,723			829,475			809,255			807,151			797,656

Cash		5,028			5,228			4,164			15,828			14,552
Accrued investment income		5,400			5,438			5,789			5,768			5,462
Premiums receivable		251,073			248,049			254,804			222,140			239,783
Reinsurance receivables		730,854			745,269			795,118			795,938			818,789
Prepaid reinsurance premiums		40,430			41,455			41,354			32,361			28,977
Deferred income taxes, net		97,565			101,696			103,284			118,857			116,342
Deferred acquisition costs		41,726			37,889			42,626			37,404			42,547
Funds held by reinsureds		35,610			37,879			40,150			42,418			44,622
Intangible assets		-			-			-			22,779			22,589
Other assets		84,981			92,518			92,176			105,341			115,255
Assets of discontinued operations		642,615			534,091			525,710			375,656			348,921
Total assets	$	2,728,005		$	2,678,987		$	2,714,430		$	2,581,641		$	2,595,495

Liabilities:
Unpaid losses and loss adjustment expenses	$	1,168,457		$	1,181,143		$	1,206,550		$	1,212,956		$	1,227,287
Unearned premiums		249,689			235,356			257,598			226,178			250,981
Debt		130,822			144,629			135,072			131,262			129,790
Accounts payable, accrued expenses
and other liabilities		161,596			181,532			173,242			195,895			191,029
Reinsurance funds held and balances payable		47,836			52,629			44,884			39,324			39,287
Dividends to policyholders		4,483			4,179			4,730			5,839			5,845
Liabilities of discontinued operations		541,312			468,548			485,229			391,603			367,557
Total liabilities		2,304,195			2,268,016			2,307,305			2,203,057			2,211,776

Shareholders' Equity:
Class A Common Stock		171,090			171,090			171,090			171,090			171,090
Additional paid-in capital		110,527			110,318			110,687			111,088			111,588
Retained earnings		183,611			183,019			174,190			136,627			143,418
Accumulated other comprehensive loss		(15,675	)		(23,569	)		(16,673	)		(6,663	)		(8,917	)
Treasury stock, at cost		(25,743	)		(29,887	)		(32,169	)		(33,558	)		(33,460	)
Total shareholders' equity		423,810			410,971			407,125			378,584			383,719
Total liabilities and shareholders' equity	$	2,728,005		$	2,678,987		$	2,714,430		$	2,581,641		$	2,595,495

PMA Capital Corporation

Assets and Liabilities of Discontinued Operations

(Dollar Amounts in Thousands)

	1st		2nd		3rd		4th			1st
	Quarter		Quarter		Quarter		Quarter			Quarter
	2007		2007		2007		2007			2008

Assets
Investments	$	158,379	$	89,109	$	71,486	$	219,678		$	186,466
Cash		4,896		3,266		4,524		5,665			10,305
Reinsurance receivables		311,624		306,000		312,175		150,097			144,994
Other assets		167,716		135,716		137,525		216	1		7,156	1
Assets of discontinued operations	$	642,615	$	534,091	$	525,710	$	375,656		$	348,921

Liabilities
Unpaid losses and loss adjustment expenses	$	452,495	$	382,182	$	379,920	$	339,077		$	317,165
Other liabilities		88,817		86,366		105,309		52,526			50,392
Liabilities of discontinued operations	$	541,312	$	468,548	$	485,229	$	391,603		$	367,557

1 Includes write-down of net assets of Run-off Operations to fair value less cost to sell.

PMA Capital Corporation
Selected Balance Sheet Items - Fronting Agreements
(Dollar Amounts in Thousands)

	1st		2nd		3rd		4th		1st
	Quarter		Quarter		Quarter		Quarter		Quarter
	2007		2007		2007		2007		2008

Assets
Premiums receivable	$	25,810	$	28,418	$	31,136	$	27,847	$	22,714
Reinsurance receivables		6,200		13,035		21,799		30,377		37,711
Prepaid reinsurance premiums		23,724		27,307		26,188		22,665		16,956
Deferred acquisition costs		-		140		231		254		189
Other assets		561		3,108		3,375		7,332		7,285

Liabilities
Unpaid losses and loss adjustment expenses	$	6,200	$	13,064	$	21,855	$	30,978	$	38,739
Unearned premiums		23,724		27,897		27,338		24,413		18,500
Reinsurance funds held and balances payable		22,209		23,224		24,652		21,333		16,510
Other liabilities		3,730		6,890		7,435		11,511		11,564

PMA Capital Corporation
Rollforward of Deferred Policy Acquisition Costs - PMA Insurance Group
(Dollar Amounts in Thousands)

	1st			2nd			3rd			4th			1st
	Quarter			Quarter			Quarter			Quarter			Quarter
	2007			2007			2007			2007			2008

Balance Sheet
Balance, beginning of period	$	36,239		$	41,726		$	37,889		$	42,626		$	37,404

Policy acquisition costs deferred		24,266			14,922			22,919			12,805			19,835
Amortization of policy acquisition costs		(18,779	)		(18,759	)		(18,182	)		(18,027	)		(14,692	)
Net change		5,487			(3,837	)		4,737			(5,222	)		5,143

Balance, end of period	$	41,726		$	37,889		$	42,626		$	37,404		$	42,547

PMA Capital Corporation

Invested Assets and Net Investment Income

(Dollar Amounts in Thousands)

	1st			2nd			3rd			4th			1st
	Quarter			Quarter			Quarter			Quarter			Quarter
	2007			2007			2007			2007			2008

Total Investments & Cash
As reported	$	797,751		$	834,703		$	813,419		$	822,979		$	812,208
Less:
Unrealized gain (loss)		(1,668	)		(14,121	)		(3,289	)		6,125			3,791
Unrealized loss and accrued income - trading		-			(3,240	)		-			-			-
Total adjusted investments & cash	$	799,419		$	852,064		$	816,708		$	816,854		$	808,417

Net Investment Income
As reported	$	9,754		$	9,951		$	9,914		$	9,973		$	9,435
Less:
Ceded funds held		(393	)		(596	)		(529	)		(676	)		(506	)
Total adjusted investment income	$	10,147		$	10,547		$	10,443		$	10,649		$	9,941

Yield
As reported		4.92	%		4.88	%		4.81	%		4.88	%		4.62	%
Investment portfolio		5.10	%		5.11	%		5.01	%		5.22	%		4.89	%

Duration (in years)		3.6			3.9			3.8			3.7			3.8

PMA Capital Corporation

Debt

(Dollar Amounts in Thousands)

	Amount
	Outstanding		Maturity
Junior subordinated debt 1	$	64,435	2033 - 2037
8.50% senior notes		54,900	2018
Surplus notes 2		10,000	2035
4.25% convertible debt		455	20223
Total long-term debt	$	129,790

Weighted average interest rate on junior subordinated debt is 6.86% as of March 31, 2008.

Interest rate on surplus notes is 7.61% as of March 31, 2008.

Holders of this debt, at their option, may require us to repurchase all or a portion of their debentures on September 30, 2008, 2010, 2012 and 2017. This debt may be converted at any time, at the holder's option, at a current price of $16.368 per share.

	PMA
	Insurance		Fee-based		Corporate
	Group		Business		& Other1			Consolidated

Gross Premiums Written	$	143,663	$	-	$	(122	)	$	143,541

Net Premiums Written	$	113,905	$	-	$	(122	)	$	113,783

Revenues:
Net premiums earned	$	85,718	$	-	$	(122	)	$	85,596
Claims service revenues		-		12,108		(156	)		11,952
Commission income		-		4,281		-			4,281
Net investment income		9,099		161		175			9,435
Other revenues		-		102		44			146
Operating revenues		94,817		16,652		(59	)		111,410

Losses and Expenses:
Losses and loss adjustment expenses		59,922		-		-			59,922
Acquisition expenses		14,692		-		-			14,692
Operating expenses		5,488		14,466		2,379			22,333
Dividends to policyholders		882		-		-			882
Total losses and expenses		80,984		14,466		2,379			97,829

Operating income (loss) before income taxes
and interest expense		13,833		2,186		(2,438	)		13,581

Interest expense		214		-		2,573			2,787

Pre-tax operating income (loss)	$	13,619	$	2,186	$	(5,011	)		10,794

Net realized investment gains									3,518

Pre-tax income								$	14,312

	PMA
	Insurance		Fee-based		Corporate
	Group		Business		& Other1			Consolidated

Gross Premiums Written	$	164,720	$	-	$	(156	)	$	164,564

Net Premiums Written	$	125,893	$	-	$	(156	)	$	125,737

Revenues:
Net premiums earned	$	93,995	$	-	$	(156	)	$	93,839
Claims service revenues		-		7,665		-			7,665
Net investment income		9,555		164		35			9,754
Other revenues		-		-		107			107
Operating revenues		103,550		7,829		(14	)		111,365

Losses and Expenses:
Losses and loss adjustment expenses		65,919		-		-			65,919
Acquisition expenses		18,779		-		-			18,779
Operating expenses		6,051		7,036		2,514			15,601
Dividends to policyholders		1,622		-		-			1,622
Total losses and expenses		92,371		7,036		2,514			101,921

Operating income (loss) before income taxes
and interest expense		11,179		793		(2,528	)		9,444

Interest expense		249		-		2,567			2,816

Pre-tax operating income (loss)	$	10,930	$	793	$	(5,095	)		6,628

Net realized investment gains									978

Pre-tax income								$	7,606

PMA Capital Corporation
Statements of Operations - PMA Insurance Group 1
(Dollar Amounts in Thousands)

	1st		2nd		3rd		4th		1st		% Change
	Quarter		Quarter		Quarter		Quarter		Quarter		1st
	2007		2007		2007		2007		2008		Quarter

Gross Premiums Written	$	164,720	$	115,418	$	149,591	$	95,070	$	143,663		-12.8	%

Net Premiums Written	$	125,893	$	81,816	$	116,271	$	71,345	$	113,905		-9.5	%

Revenues:
Net premiums earned	$	93,995	$	97,174	$	93,928	$	93,773	$	85,718		-8.8	%
Net investment income		9,555		9,578		9,397		9,406		9,099		-4.8	%
Total revenues		103,550		106,752		103,325		103,179		94,817		-8.4	%

Losses and Expenses:
Losses and loss adjustment expenses		65,919		67,965		63,163		66,152		59,922		-9.1	%
Acquisition expenses		18,779		18,759		18,182		18,027		14,692		-21.8	%
Operating expenses		6,051		9,931		7,819		9,223		5,488		-9.3	%
Dividends to policyholders		1,622		2,047		2,205		1,916		882		-45.6	%
Total losses and expenses		92,371		98,702		91,369		95,318		80,984		-12.3	%

Operating income before income taxes
and interest expense		11,179		8,050		11,956		7,861		13,833		23.7	%

Interest expense		249		251		254		247		214		-14.1	%

Pre-tax operating income	$	10,930	$	7,799	$	11,702	$	7,614	$	13,619		24.6	%

Beginning in the fourth quarter of 2007, the results of PMA Insurance Group no longer include those of PMA Management Corp. The results of PMA Management Corp. are currently included within the segment results of the Company's Fee-based Business. For comparative purposes, the financial results of PMA Insurance Group and PMA Management Corp. have been reclassified in all prior periods to reflect this change.

PMA Capital Corporation
Insurance Ratios - PMA Insurance Group

	1st			2nd			3rd			4th			1st			Point Chg.
	Quarter			Quarter			Quarter			Quarter			Quarter			1st Quarter
	2007			2007			2007			2007			2008			Better (Worse)

Ratios - GAAP Basis:

Loss and LAE ratio		70.1	%		69.9	%		67.2	%		70.5	%		69.9	%		0.2

Expense ratio:
Acquisition expenses		20.0	%		19.3	%		19.4	%		19.2	%		17.1	%		2.9
Operating expenses		6.4	%		10.3	%		8.4	%		9.9	%		6.5	%		(0.1	)
Total expense ratio		26.4	%		29.6	%		27.8	%		29.1	%		23.6	%		2.8

Policyholders' dividend ratio		1.7	%		2.1	%		2.3	%		2.0	%		1.0	%		0.7
Combined ratio		98.2	%		101.6	%		97.3	%		101.6	%		94.5	%		3.7

Net investment income ratio		-10.2	%		-9.9	%		-10.0	%		-10.0	%		-10.6	%		0.4
Operating ratio		88.0	%		91.7	%		87.3	%		91.6	%		83.9	%		4.1

PMA Capital Corporation
Components of Direct Premiums Written - PMA Insurance Group
(Dollar Amounts in Thousands)

	1st			2nd			3rd			4th			Twelve
	Quarter			Quarter			Quarter			Quarter			Months
	2006			2006			2006			2006			2006

Direct premium production	$	127,138		$	92,932		$	126,858		$	78,751		$	425,679
Fronting premiums		-			-			2,086			12,704			14,790
Premium adjustments		435			(498	)		(1,452	)		(7,327	)		(8,842	)
Direct premiums written	$	127,573		$	92,434		$	127,492		$	84,128		$	431,627

	1st			2nd			3rd			4th			Twelve
	Quarter			Quarter			Quarter			Quarter			Months
	2007			2007			2007			2007			2007

Direct premium production	$	143,389		$	96,316		$	137,144		$	83,103		$	459,952
Fronting premiums		18,401			14,936			13,707			12,796			59,840
Premium adjustments		(859	)		(134	)		(4,149	)		(4,327	)		(9,469	)
Direct premiums written	$	160,931		$	111,118		$	146,702		$	91,572		$	510,323

	1st
	Quarter
	2008

Direct premium production	$	146,608
Fronting premiums		8,143
Premium adjustments		(14,198	)
Direct premiums written	$	140,553

PMA Capital Corporation

Statements of Operations - Fee-based Business 1

(Dollar Amounts in Thousands)

	1st		2nd		3rd		4th		1st		% Change
	Quarter		Quarter		Quarter		Quarter		Quarter		1st
	2007		2007		2007		2007		2008		Quarter

Revenues:
Claims service revenues	$	7,665	$	7,535	$	7,595	$	11,239	$	12,108		58.0	%
Commission income		-		-		-		3,005		4,281	NM
Net investment income		164		180		193		435		161		-1.8	%
Other revenues		-		-		-		113		102	NM
Total revenues		7,829		7,715		7,788		14,792		16,652	NM

Expenses:
Operating expenses		7,036		7,114		7,127		13,123		14,466	NM
Total expenses		7,036		7,114		7,127		13,123		14,466	NM

Pre-tax operating income	$	793	$	601	$	661	$	1,669	$	2,186	NM

As a result of the Company's acquisition of Midlands at the beginning of the fourth quarter of 2007, the combined operating results of PMA Management Corp. and Midlands have been reported in a new reporting segment, Fee-based Business. For comparative purposes, all prior periods have been reclassified to reflect this change. Fee-based Business operating results include only the operating results of Midlands from the date of acquisition.

PMA Capital Corporation
Statements of Operations - Corporate & Other
(Dollar Amounts in Thousands)

	1st			2nd			3rd			4th			1st			% Change
	Quarter			Quarter			Quarter			Quarter			Quarter			1st
	2007			2007			2007			2007			2008			Quarter

Gross Premiums Written	$	(156	)	$	(160	)	$	(155	)	$	(156	)	$	(122	)		21.8	%

Net Premiums Written	$	(156	)	$	(160	)	$	(155	)	$	(156	)	$	(122	)		21.8	%

Revenues:
Net premiums earned	$	(156	)	$	(160	)	$	(155	)	$	(156	)	$	(122	)		21.8	%
Claims service revenues		-			-			-			-			(156	)	NM
Net investment income 1		35			193			324			132			175		NM
Other revenues		107			32			33			55			44			-58.9	%
Total revenues		(14	)		65			202			31			(59	)	NM

Expenses:
Operating expenses		2,514			2,366			1,954			2,283			2,379			-5.4	%
Total expenses		2,514			2,366			1,954			2,283			2,379			-5.4	%

Operating loss before income taxes
and interest expense		(2,528	)		(2,301	)		(1,752	)		(2,252	)		(2,438	)		3.6	%

Interest expense		2,567			2,592			2,821			2,751			2,573			0.2	%

Pre-tax operating loss	$	(5,095	)	$	(4,893	)	$	(4,573	)	$	(5,003	)	$	(5,011	)		1.6	%

Effective in the fourth quarter of 2007, the Company reported the results of its former Run-off Operations segment as discontinued operations. As a result of this change, the Corporate & Other segment was impacted by investment income previously eliminated in the Corporate & Other segment. For comparative purposes, all prior periods have been reclassified to reflect this change.

PMA Capital Corporation
Statements of Operations - Discontinued Operations 1
(Dollar Amounts in Thousands)

	1st			2nd			3rd			4th			1st			% Change
	Quarter			Quarter			Quarter			Quarter			Quarter			1st
	2007			2007			2007			2007			2008			Quarter

Gross Premiums Written	$	1,507		$	1,994		$	1,603		$	(301	)	$	2,331			54.7	%

Net Premiums Written	$	1,495		$	1,994		$	1,216		$	680		$	2,439			63.1	%

Revenues:
Net premiums earned	$	1,193		$	517		$	1,105		$	656		$	1,026			-14.0	%
Net investment income 1		786			1,221			777			60			128			-83.7	%
Total revenues		1,979			1,738			1,882			716			1,154			-41.7	%

Losses and Expenses:
Losses and loss adjustment expenses		1,107			185			22,447			274			9,280		NM
Acquisition expenses		359			254			39			239			85			-76.3	%
Operating expenses		1,465			2,242			1,689			2,111			2,782			89.9	%
Impairment charge / valuation adjustment		-			-			-			61,482			(6,480	)	NM
Total losses and expenses		2,931			2,681			24,175			64,106			5,667			93.3	%

Pre-tax operating loss from discontinued operations		(952	)		(943	)		(22,293	)		(63,390	)		(4,513	)	NM

Income tax benefit		(333	)		(330	)		(7,803	)		(22,187	)		(1,580	)	NM

After-tax operating loss from discontinued operations		(619	)		(613	)		(14,490	)		(41,203	)		(2,933	)	NM

Realized gains (losses) after tax		(915	)		(403	)		509			457			494		NM

Loss from discontinued operations	$	(1,534	)	$	(1,016	)	$	(13,981	)	$	(40,746	)	$	(2,439	)		-59.0	%

Effective in the fourth quarter of 2007, the Company reported the results of its former Run-off Operations segment as discontinued operations. As a result of this change, the discontinued operations were impacted by investment income previously eliminated in the Corporate & Other segment. For comparative purposes, all prior periods have been reclassified to reflect this change.

Note: The net results from discontinued operations are reported as a separate line item below "Income from continuing operations" in the consolidated statements of operations.

PMA Capital Corporation
Operating Cash Flows - Consolidated1
(Dollar Amounts in Thousands)

	1st			2nd			3rd			4th			1st
	Quarter			Quarter			Quarter			Quarter			Quarter
	2007			2007			2007			2007			2008

Receipts:
Premiums collected	$	92,259		$	87,468		$	99,713		$	95,709		$	93,222
Claims service, commissions and other revenues		8,047			6,588			8,097			19,473			14,097
Investment income received		10,504			10,605			9,981			10,730			10,623
Total receipts		110,810			104,661			117,791			125,912			117,942

Disbursements:
Losses and LAE paid:
Losses and LAE paid - current year		4,605			15,005			20,704			24,466			4,991
Losses and LAE paid - prior years		62,815			51,295			61,340			34,968			61,577
Total losses and LAE paid		67,420			66,300			82,044			59,434			66,568
Operating expenses paid		37,393			28,060			32,950			36,995			44,966
Commissions and premiums paid		-			-			-			7,792			922
Policyholders' dividends paid		499			1,878			690			791			1,138
Interest on corporate debt		3,082			2,446			2,888			3,396			2,926
Total disbursements		108,394			98,684			118,572			108,408			116,520

Net other		3,650			(5,728	)		(4,183	)		793			(5,637	)

Net operating cash flows from continuing operations		6,066			249			(4,964	)		18,297			(4,215	)
Net operating cash flows from discontinued operations		(22,293	)		(35,532	)		(18,174	)		143,177	2		(31,345	)
Net operating cash flows	$	(16,227	)	$	(35,283	)	$	(23,138	)	$	161,474		$	(35,560	)

1	Effective in the fourth quarter of 2007, the Company reported the operating cash flows of its former Run-off Operations segment as discontinued operations. For comparative purposes, all prior periods have been reclassified to reflect this change.

2	Includes $172 million received for commutation of adverse development cover reinsurance.

PMA Capital Corporation
Operating Cash Flows - PMA Insurance Group1
(Dollar Amounts in Thousands)

	1st			2nd			3rd			4th			1st
	Quarter			Quarter			Quarter			Quarter			Quarter
	2007			2007			2007			2007			2008

Receipts:
Premiums collected	$	92,259		$	87,468		$	99,713		$	95,709		$	93,222
Investment income received		10,339			10,426			9,788			10,292			10,462
Total receipts		102,598			97,894			109,501			106,001			103,684

Disbursements:
Losses and LAE paid:
Losses and LAE paid - current year		4,605			15,005			20,704			24,466			4,991
Losses and LAE paid - prior years		62,815			51,295			61,340			34,968			61,577
Total losses and LAE paid		67,420			66,300			82,044			59,434			66,568
Operating expenses paid		30,207			20,985			25,806			22,146			32,454
Policyholders' dividends paid		499			1,878			690			791			1,138
Interest on corporate debt		252			244			252			252			245
Total disbursements		98,378			89,407			108,792			82,623			100,405

Net other		(1,795	)		(7,701	)		(6,333	)		(15,631	)		(3,412	)

Net operating cash flows	$	2,425		$	786		$	(5,624	)	$	7,747		$	(133	)

Beginning in the fourth quarter of 2007, the operating cash flows of PMA Insurance Group no longer include those of PMA Management Corp. The operating cash flows of PMA Management Corp. are currently included within the segment operating cash flows of the Company's Fee-based Business. For comparative purposes, all prior periods have been reclassified to reflect this change.

PMA Capital Corporation
Operating Cash Flows - Fee-based Business1
(Dollar Amounts in Thousands)

	1st			2nd			3rd			4th			1st
	Quarter			Quarter			Quarter			Quarter			Quarter
	2007			2007			2007			2007			2008

Receipts:
Claims service, commissions and other revenues	$	8,047		$	6,588		$	8,097		$	19,473		$	14,097
Investment income received		165			179			193			438			161
Total receipts		8,212			6,767			8,290			19,911			14,258

Disbursements:
Operating expenses paid		7,186			7,075			7,144			14,849			12,512
Commissions and premiums paid		-			-			-			7,792			922
Total disbursements		7,186			7,075			7,144			22,641			13,434

Net other		(1,150	)		(2,326	)		(105	)		(48	)		977

Net operating cash flows	$	(124	)	$	(2,634	)	$	1,041		$	(2,778	)	$	1,801

As a result of the Company's acquisition of Midlands at the beginning of the fourth quarter of 2007, the combined operating cash flows of PMA Management Corp. and Midlands have been reported in a new reporting segment, Fee-based Business. For comparative purposes, all prior periods have been reclassified to reflect this change. Fee-based Business operating cash flows include only the operating cash flows of Midlands from the date of acquisition.

PMA Capital Corporation
Industry Ratings and Market Information


Transfer Agent and Registrar:				Inquiries:
American Stock Transfer & Trust Company				William E. Hitselberger
Shareholder Relations				Chief Financial Officer
59 Maiden Lane – Plaza Level				610.397.5083
New York, NY 10038				e-mail: bhitselberger@pmacapital.com
www.amstock.com
				Investor Relations
Phone Inquiries:				610.397.5298
800.937.5449				investorrelations@pmacapital.com

Email Inquiries:				Company Website:
info@amstock.com				www.pmacapital.com


Securities Listing:
The Corporation's Class A Common Stock is listed
on the NASDAQ Stock Market®. It trades under
the stock symbol: PMACA.



Financial Strength Ratings (as of 4/30/2008):

	A.M. Best	Fitch	Moody's
PMA Pool 1	A- (4th of 16)	BBB+ (8th of 21)	Baa3 (10th of 21)
PMA Capital Insurance Company 2	B (7th of 16)	B- (16th of 21)	B1 (14th of 21)

1 The PMA Pool is comprised of Pennsylvania Manufacturers' Association Insurance Company, Manufacturers Alliance
Insurance Company and Pennsylvania Manufacturers Indemnity Company.
2 In November 2003, we announced our decision to withdraw from the reinsurance business previously served by PMA
Capital Insurance Company. The reinsurance business is in run-off. On April 1, 2008, we announced that we have
executed a definitive stock purchase agreement to sell our Run-off Operations to Armour Reinsurance Group Limited.

	1st			2nd			3rd			4th			1st
	Quarter			Quarter			Quarter			Quarter			Quarter
	2007			2007			2007			2007			20081

Net Premiums Written:
Workers' Compensation	$	113,732		$	75,976		$	98,459		$	64,477		$	103,018
Other Commercial Lines		10,258			7,359			9,900			6,139			10,805
Total - PMA Pool	$	123,990		$	83,335		$	108,359		$	70,616		$	113,823

Statutory Ratios:
Loss and LAE ratio		71.2	%		70.3	%		68.0	%		70.4	%		69.6	%
Underwriting expense ratio		21.1	%		30.2	%		25.9	%		34.6	%		20.3	%
Policyholders' dividend ratio		0.6	%		1.7	%		1.4	%		2.1	%		1.4	%
Combined ratio		92.9	%		102.2	%		95.3	%		107.1	%		91.3	%
Operating ratio		83.3	%		92.4	%		85.7	%		97.2	%		80.7	%

PMA Capital Corporation
Statements of Operations - Consolidating
Three Months Ended March 31, 2008
(Dollar Amounts in Thousands)

PMA Capital Corporation
Statements of Operations - Consolidating
Three Months Ended March 31, 2007
(Dollar Amounts in Thousands)

PMA Capital Corporation
Statutory Surplus
(Dollar Amounts in Thousands)

	1st		2nd			3rd		4th		1st
	Quarter		Quarter			Quarter		Quarter		Quarter
	2007		2007			2007		2007		20081


PMA Pool 2	$	327,379	$	333,118		$	339,800	$	335,394	$	343,582
PMA Capital Insurance Company		117,098		75,585	3		58,040		47,580		41,099

1	Estimated.
2	The PMA Pool is comprised of Pennsylvania Manufacturers' Association Insurance Company, Manufacturers Alliance Insurance Company and Pennsylvania Manufacturers Indemnity Company.
3	In April 2007, PMA Capital Insurance Company paid an extraordinary dividend in the amount of $37.5 million to its parent, PMA Capital Corporation.