Exhibit 99.2

Assurant, Inc. (AIZ)

Financial Supplement as of September 30, 2006

ASSURANT, INC. AND SUBSIDIARIES

EARNINGS RELEASE SUPPLEMENT

AS OF SEPTEMBER 30, 2006

INDEX TO SUPPLEMENT
	Page:
REGULATION G – NON GAAP MEASURES	1
SUMMARY FINANCIAL HIGHLIGHTS (unaudited)	2
SEGMENTED BALANCE SHEETS (unaudited)	4
RECONCILIATION OF NET OPERATING INCOME TO NET INCOME (unaudited)	5
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (unaudited)	6
CONDENSED SEGMENT STATEMENTS OF OPERATIONS (unaudited)	7
INVESTMENTS (unaudited)	14
INVESTMENT RESULTS BY ASSET CATEGORY & ANNUALIZED YIELDS (unaudited)	15

About Assurant:

Assurant is a premier provider of specialized insurance products and related services in North America and selected other markets. The four key business segments – Assurant Solutions; Assurant Specialty Property; Assurant Health; and Assurant Employee Benefits – have partnered with clients who are leaders in their industries and have built leadership positions in a number of specialty insurance markets in the U.S. and selected international markets. The Assurant business segments provide creditor-placed homeowners insurance; manufactured housing homeowners insurance; debt protection administration; credit insurance; warranties and extended services contracts; individual health and small employer group health insurance; group dental insurance; group disability insurance; group life insurance; and pre-funded funeral insurance.

The company, which is traded on the New York Stock Exchange under the symbol AIZ, has over $20 billion in assets and $7 billion in annual revenue. Assurant has more than 12,000 employees and is headquartered in New York’s financial district.

Safe Harbor Statement:

Some of the statements included in this statistical supplement, particularly those anticipating future financial performance, business prospects, growth and operating strategies and similar matters, are forward-looking statements that involve a number of risks and uncertainties. For those statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. For a discussion of the factors that could affect our actual results please refer to the risk factors identified from time to time in our SEC reports, including, but not limited to our 10-K, as filed with the SEC.

Regulation G – Non GAAP Measures

Assurant uses the following non-GAAP financial measures to analyze the company’s operating performance for the periods presented in the press release. Because Assurant’s calculation of these measures may differ from similar measures used by other companies, investors should be careful when comparing Assurant’s non-GAAP financial measures to those of other companies.

(1) Assurant uses net operating income as an important measure of the company’s operating performance. Net operating income equals net income, excluding net realized gains (losses) on investments and unusual and/or infrequent items. The company believes net operating income provides investors a valuable measure of the performance of the company’s ongoing business, because it excludes both the effect of realized gains (losses) on investments that tend to be highly variable from period to period, and those events that are unusual and/or unlikely to recur.

(2) Book value per share excluding accumulated other comprehensive income (AOCI) has been included as a measure of stockholder value. The company believes book value per share excluding AOCI provides investors a better measure of stockholder value than book value per share because it excludes the effect of unrealized gains (losses) on investments and foreign currency translation, which tend to be highly variable from period to period.

Page 1

Assurant, Inc. and Subsidiaries

Summary Financial Highlights

(Unaudited)

	For the Three-Months Ended September 30,						For the Nine-Months Ended September 30,
($ in thousands, except shares and per share amounts)	2006			2005			2006			2005
Net operating income (1)	$	153,042		$	125,553		$	466,520		$	370,847
Net realized (losses) gains on investments		(1,739	)		9,794			(3,156	)		12,765
Excess of loss reinsurance program (1995-1997)		—			(35,060	)		—			(40,263	)
Expenses directly related to the secondary public offering		—			—			—			(1,040	)
Net income before cumulative effect of change in accounting principle		151,303			100,287			463,364			342,309
Cumulative effect of change in accounting principle		—			—			1,547			—
Net income	$	151,303		$	100,287		$	464,911		$	342,309
Total revenues	$	1,984,079		$	1,879,441		$	5,862,951		$	5,616,098
PER SHARE AND SHARE DATA:
Basic earnings per share
Net operating income	$	1.22		$	0.93		$	3.64		$	2.70
Net income before cumulative effect of change in accounting principle	$	1.20		$	0.74		$	3.62		$	2.49
Net income	$	1.20		$	0.74		$	3.63		$	2.49
Weighted average of common shares outstanding - basic		125,793,731			134,706,785			128,078,026			137,362,736
Diluted earnings per share
Net operating income	$	1.20		$	0.92		$	3.59		$	2.67
Net income before cumulative effect of change in accounting principle	$	1.18		$	0.74		$	3.57		$	2.47
Net income	$	1.18		$	0.74		$	3.58		$	2.47
Weighted average of common shares outstanding - diluted		127,766,049			136,177,498			129,877,613			138,712,630

Page 2

Assurant, Inc. and Subsidiaries

Summary Financial Highlights (continued)

(Unaudited)

($ in thousands, except shares and per share amounts)	As of September 30, 2006			As of December 31, 2005
Total assets	$	25,023,450		$	25,365,453
Total stockholders’ equity	$	3,759,441		$	3,699,559
Total stockholders’ equity (excluding AOCI)	$	3,601,291		$	3,480,060
Basic book value per share	$	30.24		$	28.33
Basic book value per share (excluding AOCI) (2)	$	28.97		$	26.65
Shares outstanding for basic book value per share calculation		124,302,731			130,591,834
Diluted book value per share	$	29.72		$	27.90
Diluted book value per share (excluding AOCI) (2)	$	28.47		$	26.25
Shares outstanding for diluted book value per share calculation		126,500,683			132,598,736
Debt to total capital ratio (excluding AOCI)		21.6	%		22.2	%

Page 3

Assurant, Inc. and Subsidiaries

Segmented Condensed Balance Sheets

At September 30, 2006 and December 31, 2005

(Unaudited)

	At September 30, 2006
	Solutions		Specialty Property		Health		Employee Benefits		Corporate & Other(1)		Consolidated
	($ in thousands)
Assets
Investments and cash and cash equivalents	$	7,143,936	$	1,446,040	$	1,281,098	$	2,652,487	$	904,945	$	13,428,506
Reinsurance recoverables		752,051		345,603		5,561		23,193		2,852,721		3,979,129
Deferred acquisition costs		2,044,207		141,530		58,370		27,928		—		2,272,035
Goodwill		—		—		—		—		805,186		805,186
Assets held in separate accounts		248,609		—		—		—		2,964,076		3,212,685
Other assets		555,998		269,787		95,884		203,101		201,139		1,325,909
Total assets		10,744,801		2,202,960		1,440,913		2,906,709		7,728,067		25,023,450
Liabilities
Policyholder benefits and claims payable		4,300,564		288,098		588,198		1,938,131		3,134,749		10,249,740
Unearned premiums		3,259,045		769,914		127,355		13,411		45,890		4,215,615
Debt		—		—		—		—		971,753		971,753
Mandatorily redeemable preferred stock		—		—		—		—		23,160		23,160
Liabilities related to separate accounts		248,609		—		—		—		2,964,076		3,212,685
Accounts payable and other liabilities		1,246,608		428,053		226,144		319,510		370,741		2,591,056
Total liabilities		9,054,826		1,486,065		941,697		2,271,052		7,510,369		21,264,009
Stockholders’ equity
Equity, excluding accumulated other comprehensive income		1,689,975		716,895		499,216		635,657		59,548		3,601,291
Accumulated other comprehensive income		—		—		—		—		158,150		158,150
Total stockholders’ equity		1,689,975		716,895		499,216		635,657		217,698		3,759,441
Total liabilities and stockholders’ equity	$	10,744,801	$	2,202,960	$	1,440,913	$	2,906,709	$	7,728,067	$	25,023,450

	At December 31, 2005
	Solutions		Specialty Property		Health		Employee Benefits		Corporate & Other(1)		Consolidated
	($ in thousands)
Assets
Investments and cash and cash equivalents	$	6,962,324	$	1,125,980	$	1,246,798	$	2,714,308	$	1,321,982	$	13,371,392
Reinsurance recoverables		812,466		816,533		5,527		23,193		2,790,091		4,447,810
Deferred acquisition costs		1,784,366		132,456		76,593		28,893		—		2,022,308
Goodwill		—		—		—		—		804,864		804,864
Assets held in separate accounts		246,859		—		—		—		3,225,576		3,472,435
Other assets		651,100		187,932		123,960		132,078		151,574		1,246,644
Total assets		10,457,115		2,262,901		1,452,878		2,898,472		8,294,087		25,365,453
Liabilities
Policyholder benefits and claims payable		4,241,237		670,999		603,807		1,926,396		3,097,638		10,540,077
Unearned premiums		2,970,104		700,183		121,959		12,481		46,887		3,851,614
Debt		—		—		—		—		971,690		971,690
Mandatorily redeemable preferred stock		—		—		—		—		24,160		24,160
Liabilities related to separate accounts		246,859		—		—		—		3,225,576		3,472,435
Accounts payable and other liabilities		1,422,739		367,316		247,548		349,347		418,968		2,805,918
Total liabilities		8,880,939		1,738,498		973,314		2,288,224		7,784,919		21,665,894
Stockholders’ equity
Equity, excluding accumulated other comprehensive income		1,576,176		524,403		479,564		610,248		289,669		3,480,060
Accumulated other comprehensive income		—		—		—		—		219,499		219,499
Total stockholders’ equity		1,576,176		524,403		479,564		610,248		509,168		3,699,559
Total liabilities and stockholders’ equity	$	10,457,115	$	2,262,901	$	1,452,878	$	2,898,472	$	8,294,087	$	25,365,453

(1) Corporate and Other segment includes Accumulated Other Comprehensive Income, Reinsurance Recoverables related to the disposal of FFG and LTC businesses, goodwill, separate accounts related to the disposal of FFG business and all of Assurant, Inc.’s debt.

Page 4

Assurant, Inc. and Subsidiaries

Reconciliation of Net Operating Income to Net Income

(Unaudited)

	For the Three Months Ended																					For the Nine Months Ended
($ in thousands, net of tax)	September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			September 30, 2006			September 30, 2005
Assurant Solutions	$	41,707		$	37,148		$	39,747		$	35,382		$	31,939		$	42,392		$	23,434		$	118,602		$	97,765
Assurant Specialty Property		53,445			59,276			64,444			39,037			31,685			34,213			38,292			177,165			104,190
Assurant Health		44,847			41,016			45,096			33,297			45,718			49,367			49,673			130,959			144,758
Assurant Employee Benefits		24,400			20,590			19,185			19,329			22,846			9,812			16,379			64,175			49,037
Corporate and other		(7,535	)		(4,930	)		(439	)		20,701			(4,289	)		(3,314	)		(10,417	)		(12,904	)		(18,020	)
Amortization of deferred gain on disposal of businesses		6,128			6,514			5,741			4,651			7,609			7,660			7,711			18,383			22,980
Interest expense		(9,950	)		(9,955	)		(9,955	)		(9,955	)		(9,955	)		(9,954	)		(9,954	)		(29,860	)		(29,863	)
Net operating income		153,042			149,659			163,819			142,442			125,553			130,176			115,118			466,520			370,847
Adjustments:
Net realized (losses) gains on investments		(1,739	)		1,477			(2,894	)		(5,396	)		9,794			2,651			320			(3,156	)		12,765
Excess of loss reinsurance program (1995-1997)		—			—			—			—			(35,060	)		(5,203	)		—			—			(40,263	)
Expenses directly related to the secondary public offering		—			—			—			—			—			—			(1,040	)		—			(1,040	)
Net income before cumulative effect of change in accounting principle		151,303			151,136			160,925			137,046			100,287			127,624			114,398			463,364			342,309
Cumulative effect of change in accounting principle		—			—			1,547			—			—			—			—			1,547			—
Net income	$	151,303		$	151,136		$	162,472		$	137,046		$	100,287		$	127,624		$	114,398		$	464,911		$	342,309

Page 5

Assurant, Inc. and Subsidiaries

Consolidated Condensed Statement of Operations

(Unaudited)

	For the Three Months Ended																					For the Nine Months Ended
($ in thousands)	September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			September 30, 2006			September 30, 2005
Revenues:
Net earned premiums and other considerations	$	1,717,640		$	1,685,322		$	1,672,653		$	1,644,477		$	1,621,186		$	1,623,239		$	1,631,894		$	5,075,615		$	4,876,319
Net investment income		180,672			180,438			192,562			170,864			175,175			177,018			164,200			553,672			516,393
Net realized (losses) gains on investments		(2,675	)		2,272			(4,452	)		(8,301	)		11,965			4,079			492			(4,855	)		16,536
Amortization of deferred gain on disposal of businesses		9,428			10,022			8,833			7,155			11,706			11,784			11,863			28,283			35,353
Fees and other income		79,014			71,036			60,186			67,382			59,409			58,183			53,905			210,236			171,497
		1,984,079			1,949,090			1,929,782			1,881,577			1,879,441			1,874,303			1,862,354			5,862,951			5,616,098
Benefits, losses and expenses:
Policyholder benefits		888,317			874,204			889,679			869,678			970,596			924,011			943,524			2,652,200			2,838,131
Selling, underwriting, general and administrative expenses		849,414			827,408			782,432			847,172			752,156			746,879			726,793			2,459,254			2,225,828
Interest expense		15,307			15,315			15,315			15,315			15,315			15,314			15,314			45,937			45,943
		1,753,038			1,716,927			1,687,426			1,732,165			1,738,067			1,686,204			1,685,631			5,157,391			5,109,902
Income before income taxes and cumulative effect of change in accounting principle		231,041			232,163			242,356			149,412			141,374			188,099			176,723			705,560			506,196
Income taxes		79,738			81,027			81,431			12,366			41,087			60,475			62,325			242,196			163,887
Net income before cumulative effect of change in accounting principle		151,303			151,136			160,925			137,046			100,287			127,624			114,398			463,364			342,309
Cumulative effect of change in accounting principle		—			—			1,547			—			—			—			—			1,547			—
Net income	$	151,303		$	151,136		$	162,472		$	137,046		$	100,287		$	127,624		$	114,398		$	464,911		$	342,309
Share repurchase program:
Shares repurchased		3,081,000			2,140,000			1,416,800			2,014,468			3,910,926			2,797,500			710,000			6,637,800			7,418,426
Average repurchase price per share	$	50.34		$	48.43		$	45.17		$	38.00		$	37.38		$	34.32		$	34.16		$	47.13		$	35.92
Repurchase price	$	155,109		$	103,630		$	64,001		$	76,551		$	146,181		$	96,006		$	24,252		$	322,740		$	266,439
AIZ Closing stock price (NYSE)	$	53.41		$	48.40		$	49.25		$	43.49		$	38.06		$	36.10		$	33.70		$	53.41		$	38.06
Investment yield (1)		5.66	%		5.83	%		5.75	%		5.54	%		5.71	%		5.63	%		5.51	%		5.70	%		5.57	%
Real estate investment income (1)	$	3,229		$	—		$	14,735		$	—		$	3,156		$	9,409		$	—		$	17,964		$	12,565

(1) Investment yield excludes investment income from real estate partnerships.

Page 6

Assurant Solutions

Condensed Statement of Operations

(Unaudited)

	For the Three Months Ended															For the Nine Months Ended
($ in thousands)	September 30, 2006			June 30, 2006		March 31, 2006		December 31, 2005		September 30, 2005		June 30, 2005		March 31, 2005		September 30, 2006			September 30, 2005
Revenues:
Net earned premiums and other considerations	$	591,237		$	592,182	$	570,388	$	573,880	$	556,084	$	554,829	$	535,352	$	1,753,807		$	1,646,265
Net investment income		96,625			98,951		97,082		93,192		92,070		100,107		86,196		292,658			278,373
Fees and other income		47,262			39,525		34,170		41,004		32,063		30,574		29,089		120,957			91,726
		735,124			730,658		701,640		708,076		680,217		685,510		650,637		2,167,422			2,016,364
Benefits, losses and expenses:
Policyholder benefits		250,886			247,208		248,380		246,585		271,357		269,284		259,674		746,474			800,315
Selling, underwriting, general and administrative expenses		424,284			424,429		394,878		406,259		360,947		353,299		357,000		1,243,591			1,071,246
		675,170			671,637		643,258		652,844		632,304		622,583		616,674		1,990,065			1,871,561
Income before income taxes		59,954			59,021		58,382		55,232		47,913		62,927		33,963		177,357			144,803
Income taxes		18,247			21,873		18,635		19,850		15,974		20,535		10,529		58,755			47,038
Net operating income	$	41,707		$	37,148	$	39,747	$	35,382	$	31,939	$	42,392	$	23,434	$	118,602		$	97,765
Gross written premiums for selected product groupings:
Domestic Credit	$	184,120		$	182,489	$	168,927	$	199,082	$	182,999	$	194,667	$	190,718	$	535,536		$	568,384
International Credit	$	175,417		$	159,208	$	161,024	$	160,858	$	166,413	$	157,449	$	162,747	$	495,649		$	486,609
Domestic extended service contracts	$	299,215		$	290,851	$	285,504	$	326,974	$	298,969	$	241,035	$	253,249	$	875,570		$	793,253
International extended service contracts	$	91,407		$	71,330	$	66,256	$	86,674	$	62,669	$	50,593	$	47,570	$	228,993		$	160,832
Preneed (Face Sales)	$	105,031		$	120,545	$	123,688	$	123,202	$	141,786	$	144,508	$	133,019	$	349,264		$	419,313
Investment yield (1) *		5.67	%		N/A		N/A		N/A		N/A		N/A		N/A		5.75	%		N/A
Real estate investment income (1)	$	1,453		$	—	$	2,506	$	—	$	—	$	9,409	$	—	$	3,959		$	9,409

(1) Investment yield excludes investment income from real estate partnerships.

* Segment balance sheets as of March 31, 2006, September 30, 2005, June 30, 2005 and March 31, 2005 are not available. Therefore, investment yields are not available.

Page 7

Assurant Specialty Property

Condensed Statement of Operations

(Unaudited)

	For the Three Months Ended																					For the Nine Months Ended
($ in thousands)	September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			September 30, 2006			September 30, 2005
Revenues:
Net earned premiums and other considerations	$	313,644		$	290,972		$	252,749		$	230,684		$	219,374		$	207,696		$	201,094		$	857,365		$	628,164
Net investment income		19,584			17,923			16,790			15,481			16,648			14,843			14,981			54,297			46,472
Fees and other income		13,329			13,587			9,458			9,948			9,850			10,168			8,193			36,374			28,211
		346,557			322,482			278,997			256,113			245,872			232,707			224,268			948,036			702,847
Benefits, losses and expenses:
Policyholder benefits		115,379			110,474			70,459			77,762			96,707			72,294			70,744			296,312			239,745
Selling, underwriting, general and administrative expenses		148,540			122,369			109,089			118,811			100,838			108,230			95,120			379,998			304,188
		263,919			232,843			179,548			196,573			197,545			180,524			165,864			676,310			543,933
Income before income taxes		82,638			89,639			99,449			59,540			48,327			52,183			58,404			271,726			158,914
Income taxes		29,193			30,363			35,005			20,503			16,642			17,970			20,112			94,561			54,724
Net operating income	$	53,445		$	59,276		$	64,444		$	39,037		$	31,685		$	34,213		$	38,292		$	177,165		$	104,190
Net Earned Premiums for selected product groupings:
Homeowners (Creditor Placed & Voluntary)	$	198,733		$	178,363		$	142,892		$	118,070		$	114,965		$	107,219		$	103,272		$	519,988		$	325,456
Manufactured Housing (Creditor Placed & Voluntary)		52,535			54,184			55,968			57,957			52,699			53,252			53,516			162,687			159,467
Other		62,376			58,425			53,889			54,657			51,710			47,225			44,306			174,690			143,241
Total	$	313,644		$	290,972		$	252,749		$	230,684		$	219,374		$	207,696		$	201,094		$	857,365		$	628,164
Gross Written Premiums for selected product groupings:
Homeowners (Creditor Placed & Voluntary)	$	271,632		$	247,538		$	184,096		$	219,423		$	190,975		$	150,359		$	136,894		$	703,266		$	478,228
Manufactured Housing (Creditor Placed & Voluntary)		82,401			80,981			69,610			80,616			81,818			80,094			69,264			232,992			231,176
Other		130,820			127,555			101,386			111,173			105,733			110,819			93,066			359,761			309,618
Total	$	484,853		$	456,074		$	355,092		$	411,212		$	378,526		$	341,272		$	299,224		$	1,296,019		$	1,019,022
Ratios:
Loss ratio (a)		36.8	%		38.0	%		27.9	%		33.7	%		44.1	%		34.8	%		35.2	%		34.6	%		38.2	%
Expense ratio (b)		45.4	%		40.2	%		41.6	%		49.4	%		44.0	%		49.7	%		45.4	%		42.5	%		46.3	%
Combined ratio (c)		80.7	%		76.5	%		68.5	%		81.7	%		86.2	%		82.9	%		79.3	%		75.7	%		82.9	%
Investment yield (1)*		5.62	%		N/A			N/A			N/A			N/A			N/A			N/A			5.63	%		N/A
Real estate investment income (1)	$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—

(a) The loss ratio is equal to policyholder benefits divided by net earned premiums and other considerations.

(b) The expense ratio is equal to selling, underwriting and general expenses divided by net earned premiums and other considerations and fees and other income.

(c) The combined ratio is equal to total benefits, losses and expenses divided by net earned premiums and other considerations and fees and other income.

(1) Investment yield excludes investment income from real estate partnerships.

* Segment balance sheets as of March 31, 2006, September 30, 2005, June 30, 2005 and March 31, 2005 are not available. Therefore, investment yields are not available.

Page 8

Assurant Health

Condensed Statement of Operations

(Unaudited)

	For the Three Months Ended														For the Nine Months Ended
($ in thousands)	September 30, 2006		June 30, 2006		March 31, 2006		December 31, 2005		September 30, 2005		June 30, 2005		March 31, 2005		September 30, 2006		September 30, 2005
Revenues:
Net earned premiums and other considerations	$	521,527	$	519,587	$	523,405	$	531,345	$	538,800	$	544,294	$	549,526	$	1,564,519	$	1,632,620
Net investment income		17,689		17,110		24,001		16,474		17,707		17,170		17,705		58,800		52,582
Fees and other income		11,035		10,250		9,726		9,323		10,420		10,270		10,331		31,011		31,021
		550,251		546,947		557,132		557,142		566,927		571,734		577,562		1,654,330		1,716,223
Benefits, losses and expenses:
Policyholder benefits		325,325		321,322		325,401		329,793		336,362		333,101		345,368		972,048		1,014,831
Selling, underwriting, general and administrative expenses		155,186		163,019		162,712		176,626		161,125		163,385		156,763		480,917		481,273
		480,511		484,341		488,113		506,419		497,487		496,486		502,131		1,452,965		1,496,104
Income before income taxes		69,740		62,606		69,019		50,723		69,440		75,248		75,431		201,365		220,119
Income taxes		24,893		21,590		23,923		17,426		23,722		25,881		25,758		70,406		75,361
Net operating income	$	44,847	$	41,016	$	45,096	$	33,297	$	45,718	$	49,367	$	49,673	$	130,959	$	144,758
Net earned premiums and other considerations:
Individual:
Individual medical	$	305,246	$	300,267	$	297,338	$	295,322	$	291,817	$	290,047	$	287,312	$	902,851	$	869,176
Short-term medical		26,839		25,489		25,001		26,664		30,257		28,115		25,876		77,329		84,248
Subtotal		332,085		325,756		322,339		321,986		322,074		318,162		313,188		980,180		953,424
Small employer group		189,442		193,831		201,066		209,359		216,726		226,132		236,338		584,339		679,196
Total	$	521,527	$	519,587	$	523,405	$	531,345	$	538,800	$	544,294	$	549,526	$	1,564,519	$	1,632,620

Page 9

Assurant Health (continued)

Condensed Statement of Operations

(Unaudited)

	For the Three Months Ended																					For the Nine Months Ended
($ in thousands)	September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			September 30, 2006			September 30, 2005
Sales (Annualized issued premiums):
Individual:
Individual medical	$	90,271		$	76,616		$	76,192		$	71,745		$	69,343		$	68,137		$	76,389		$	243,079		$	213,869
Short-term medical		31,364			28,128			30,248			24,747			34,889			31,566			28,716			89,740			95,171
Subtotal		121,635			104,744			106,440			96,492			104,232			99,703			105,105			332,819			309,040
Small employer group		33,336			32,527			34,573			36,466			36,224			41,211			45,486			100,436			122,921
Total	$	154,971		$	137,271		$	141,013		$	132,958		$	140,456		$	140,914		$	150,591		$	433,255		$	431,961
Membership by product line:
Individual:
Individual medical		639			632			636			644			647			662			671			639			647
Short-term medical		99			105			100			102			122			129			116			99			122
Subtotal		738			737			736			746			769			791			787			738			769
Small employer group		216			226			239			255			267			287			308			216			267
Total		954			963			975			1,001			1,036			1,078			1,095			954			1,036
Ratios:
Loss ratio (a)		62.4	%		61.8	%		62.2	%		62.1	%		62.4	%		61.2	%		62.8	%		62.1	%		62.2	%
Expense ratio (b)		29.1	%		30.8	%		30.5	%		32.7	%		29.3	%		29.5	%		28.0	%		30.1	%		28.9	%
Combined ratio (c)		90.2	%		91.4	%		91.6	%		93.7	%		90.6	%		89.5	%		89.7	%		91.1	%		89.9	%
Investment yield (1)		5.76	%		5.83	%		5.70	%		5.57	%		5.48	%		5.23	%		5.44	%		5.75	%		5.59	%
Real estate investment income (1)	$	646		$	—		$	7,372		$	—		$	596		$	—		$	—		$	8,018		$	596

(a) The loss ratio is equal to policyholder benefits divided by net earned premiums and other considerations.

(b) The expense ratio is equal to selling, underwriting and general expenses divided by net earned premiums and other considerations and fees and other income.

(c) The combined ratio is equal to total benefits, losses and expenses divided by net earned premiums and other considerations and fees and other income.

(1) Investment yield excludes investment income from real estate partnerships.

Page 10

Assurant Employee Benefits

Condensed Statement of Operations

(Unaudited)

	For the Three Months Ended														For the Nine Months Ended
($ in thousands)	September 30, 2006		June 30, 2006		March 31, 2006		December 31, 2005		September 30, 2005		June 30, 2005		March 31, 2005		September 30, 2006		September 30, 2005
Revenues:
Net earned premiums and other considerations	$	291,232	$	282,581	$	326,111	$	308,568	$	306,928	$	316,420	$	345,922	$	899,924	$	969,270
Net investment income		39,893		38,744		40,839		38,754		41,878		38,274		37,983		119,476		118,135
Fees and other income		6,685		7,547		6,832		6,056		6,976		6,993		6,189		21,064		20,158
		337,810		328,872		373,782		353,378		355,782		361,687		390,094		1,040,464		1,107,563
Benefits, losses and expenses:
Policyholder benefits		196,727		195,195		245,439		215,538		212,022		241,537		267,738		637,361		721,297
Selling, underwriting, general and administrative expenses		103,726		101,827		99,114		108,095		108,403		105,027		97,017		304,667		310,447
		300,453		297,022		344,553		323,633		320,425		346,564		364,755		942,028		1,031,744
Income before income taxes		37,357		31,850		29,229		29,745		35,357		15,123		25,339		98,436		75,819
Income taxes		12,957		11,260		10,044		10,416		12,511		5,311		8,960		34,261		26,782
Net operating income	$	24,400	$	20,590	$	19,185	$	19,329	$	22,846	$	9,812	$	16,379	$	64,175	$	49,037
Net earned premiums and other considerations by:
Major product grouping:
Group dental	$	104,367	$	108,010	$	111,393	$	121,444	$	124,780	$	128,323	$	128,242	$	323,770	$	381,345
Group disability single premiums for closed blocks		12,393		—		33,920		—		—		—		26,700		46,313		26,700
All other group disability		119,679		119,847		121,586		123,390		118,595		123,078		124,777		361,112		366,450
Group life		54,793		54,724		59,212		63,734		63,553		65,019		66,203		168,729		194,775
Total	$	291,232	$	282,581	$	326,111	$	308,568	$	306,928	$	316,420	$	345,922	$	899,924	$	969,270

Page 11

Assurant Employee Benefits (continued)

Condensed Statement of Operations

(Unaudited)

	For the Three Months Ended																					For the Nine Months Ended
($ in thousands)	September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			September 30, 2006			September 30, 2005
Sales:
Group dental	$	20,678		$	12,843		$	26,979		$	17,316		$	21,588		$	18,187		$	41,757		$	60,500		$	81,532
Group disability		12,362			10,022			13,633			9,722			12,649			14,864			25,420			36,017			52,933
Group life		6,954			5,344			6,681			6,702			5,883			10,898			18,561			18,979			35,342
Total	$	39,994		$	28,209		$	47,293		$	33,740		$	40,120		$	43,949		$	85,738		$	115,496		$	169,807
Ratios:
Loss ratio (a)		67.5	%		69.1	%		75.3	%		69.9	%		69.1	%		76.3	%		77.4	%		70.8	%		74.4	%
Expense ratio (b)		34.8	%		35.1	%		29.8	%		34.4	%		34.5	%		32.5	%		27.6	%		33.1	%		31.4	%
Investment yield (1)		6.25	%		6.17	%		6.47	%		6.15	%		6.29	%		6.14	%		6.12	%		6.33	%		6.20	%
Real estate investment income (1)	$	1,130		$	—		$	—		$	—		$	2,560		$	—		$	—		$	1,130		$	2,560

(a) The loss ratio is equal to policyholder benefits divided by net earned premiums and other considerations.

(b) The expense ratio is equal to selling, underwriting and general expenses divided by net earned premiums and other considerations and fees and other income.

(1) Investment yield excludes investment income from real estate partnerships.

Page 12

Assurant Corporate and Other

Condensed Statement of Operations

(Unaudited)

	For the Three Months Ended																					For the Nine Months Ended
($ in thousands)	September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			September 30, 2006			September 30, 2005
Revenues:
Net earned premiums and other considerations	$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—
Net investment income		6,881			7,710			13,850			6,963			6,872			6,624			7,335			28,441			20,831
Net realized (losses) gains on investments		(2,675	)		2,272			(4,452	)		(8,301	)		11,965			4,079			492			(4,855	)		16,536
Amortization of deferred gain on disposal of businesses		9,428			10,022			8,833			7,155			11,706			11,784			11,863			28,283			35,353
Fees and other income		703			127			—			1,051			100			178			103			830			381
		14,337			20,131			18,231			6,868			30,643			22,665			19,793			52,699			73,101
Benefits, losses and expenses:
Policyholder benefits		—			5			—			—			54,148			7,795			—			5			61,943
Selling, underwriting, general and administrative expenses		17,678			15,764			16,639			37,381			20,843			16,938			20,893			50,081			58,674
Interest expense		15,307			15,315			15,315			15,315			15,315			15,314			15,314			45,937			45,943
		32,985			31,084			31,954			52,696			90,306			40,047			36,207			96,023			166,560
Loss before income taxes and cumulative effect of change in accounting principle		(18,648	)		(10,953	)		(13,723	)		(45,828	)		(59,663	)		(17,382	)		(16,414	)		(43,324	)		(93,459	)
Income taxes		(5,552	)		(4,059	)		(6,176	)		(55,829	)		(27,762	)		(9,222	)		(3,034	)		(15,787	)		(40,018	)
Net operating (loss) income before cumulative effect of change in accounting principle		(13,096	)		(6,894	)		(7,547	)		10,001			(31,901	)		(8,160	)		(13,380	)		(27,537	)		(53,441	)
Cumulative effect of change in accounting principle		—			—			1,547			—			—			—			—			1,547			—
Net operating (loss) income	$	(13,096	)	$	(6,894	)	$	(6,000	)	$	10,001		$	(31,901	)	$	(8,160	)	$	(13,380	)	$	(25,990	)	$	(53,441	)
Real estate investment income	$	—		$	—		$	4,857		$	—		$	—		$	—		$	—		$	4,857		$	—
Corporate and Other Reconciliation
Assurant Corporate and Other Segment Net Operating Income	$	(13,096	)	$	(6,894	)	$	(6,000	)	$	10,001		$	(31,901	)	$	(8,160	)	$	(13,380	)	$	(25,990	)	$	(53,441	)
Adjustments, net of tax:
Amortization of deferred gain on disposal of businesses		(6,128	)		(6,514	)		(5,741	)		(4,651	)		(7,609	)		(7,660	)		(7,711	)		(18,383	)		(22,980	)
Interest expense		9,950			9,955			9,955			9,955			9,955			9,954			9,954			29,860			29,863
Net realized loss (gain) on investments		1,739			(1,477	)		2,894			5,396			(9,794	)		(2,651	)		(320	)		3,156			(12,765	)
Excess of loss reinsurance program (1995-1997)		—			—			—			—			35,060			5,203			—			—			40,263
Expenses directly related to the secondary public offering		—			—			—			—			—			—			1,040			—			1,040
Cumulative effect of change in accounting principle		—			—			(1,547	)		—			—			—			—			(1,547	)		—
Corporate and other per Reconciliation of Net Operating Income to Net Income (page 5)	$	(7,535	)	$	(4,930	)	$	(439	)	$	20,701		$	(4,289	)	$	(3,314	)	$	(10,417	)	$	(12,904	)	$	(18,020	)

Page 13

Assurant, Inc. and Subsidiaries

Investments

(Unaudited)

($ in thousands)	As of September 30, 2006				As of December 31, 2005
Investments by Type
Fixed maturities: available-for-sale, at fair value	$	9,232,537			$	8,961,778
Equity Securities: available-for-sale
Preferred stocks		759,121				691,523
Common stocks		1,045				1,578
Commercial mortgage loans on real estate, at amortized cost		1,261,254				1,212,006
Policy loans		58,561				61,043
Cash and short-term investments		918,292				1,283,043
Collateral held under securities lending		662,607				610,662
Other investments		535,089				549,759
Total	$	13,428,506			$	13,371,392
Fixed Maturity Securities by Credit Quality (Fair Value)
Aaa / Aa / A	$	6,412,358	69	%	$	6,211,058	69	%
Baa		2,180,887	24	%		2,122,752	24	%
Ba		524,586	6	%		515,740	6	%
B		111,455	1	%		101,724	1	%
Caa and lower		2,507	0	%		9,764	0	%
In or near default		744	0	%		740	0	%
Total	$	9,232,537	100	%	$	8,961,778	100	%
Fixed Maturity Securities by Issuer Type (Fair Value)
U.S government and government agencies and authorities	$	173,776	2	%	$	207,711	2	%
State, municipalities and political subdivisions		249,755	3	%		235,933	3	%
Foreign government		682,735	7	%		589,353	6	%
Public utilities		1,159,592	12	%		1,064,591	12	%
Mortgage backed securities		1,345,161	15	%		1,492,684	17	%
All other corporate bonds		5,621,518	61	%		5,371,506	60	%
Total	$	9,232,537	100	%	$	8,961,778	100	%

Page 14

Assurant, Inc.

Investment Results by Asset Category and Annualized Yields

(Unaudited)

($ in thousands)	For the Three Months Ended September 30, 2006								For the Three Months Ended September 30, 2005								For the Nine Months Ended September 30, 2006								For the Nine Months Ended September 30, 2005
	Yield		Investment Income			Investment Gain (Loss)			Yield		Investment Income			Investment Gain (Loss)			Yield		Investment Income			Investment Gain (Loss)			Yield		Investment Income			Investment Gain (Loss)
Fixed maturities: available-for-sale, at fair value	5.88	%	$	132,429		$	(1,758	)	5.79	%	$	126,716		$	1,793		5.83	%	$	386,996		$	(4,632	)	5.82	%	$	376,718		$	(1,536	)
Equity Securities: available-for-sale	6.45	%		12,230			(961	)	6.99	%		11,876			164		6.73	%		37,533			(2,578	)	6.60	%		32,196			(725	)
Commercial mortgage loans on real estate, at amortized cost	6.70	%		21,038			(70	)	8.71	%		24,421			(577	)	7.20	%		66,800			(404	)	7.79	%		64,043			(1,572	)
Policy loans	1.37	%		202			—		5.75	%		917			—		5.65	%		2,532			—		5.94	%		2,861			—
Cash and short-term investments	4.50	%		10,236			3		2.65	%		5,908			81		3.72	%		30,709			151		2.08	%		16,642			64
Other investments	7.93	%		10,673			111		8.36	%		11,546			10,504		11.74	%		47,757			2,608		10.31	%		42,481			20,305
Total				186,808		$	(2,675	)				181,384		$	11,965					572,327		$	(4,855	)				534,941		$	16,536
Investment expenses				(6,136	)							(6,209	)							(18,655	)							(18,548	)
Net investment income			$	180,672							$	175,175							$	553,672							$	516,393
Gross investment gain						$	5,294							$	15,512							$	22,072							$	42,896
Gross investment loss							(7,969	)							(3,547	)							(26,927	)							(26,360	)
Write-downs on available-for-sale securities							—								—								—								—
Net investment gain						$	(2,675	)						$	11,965							$	(4,855	)						$	16,536

Page 15