Exhibit 99.2

Assurant, Inc. (AIZ)

Additional Financial Disclosure for the Assurant Solutions Segment

ASSURANT, INC. AND SUBSIDIARIES

ADDITIONAL FINANCIAL DISCLOSURE FOR THE

ASSURANT SOLUTIONS SEGMENT

INDEX
	Page:
REGULATION G – NON GAAP MEASURES	1
SEGMENTED CONDENSED BALANCE SHEETS (unaudited)	2
RECONCILIATION OF NET OPERATING INCOME TO NET INCOME (unaudited)	3
CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS (unaudited)	4
CONDENSED SEGMENT STATEMENTS OF OPERATIONS (unaudited)	5
DISCLOSED ITEMS SUMMARY	13

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.

Page 1

Assurant, Inc. and Subsidiaries

Segmented Condensed Balance Sheets

At December 31, 2006 and December 31, 2005

(Unaudited)

	At December 31, 2006
	Solutions		Specialty Property		Health		Employee Benefits		Corporate & Other(1)		Consolidated
	($ in thousands)
Assets
Investments and cash and cash equivalents	$	6,875,585	$	1,473,357	$	1,150,679	$	2,569,710	$	1,347,486	$	13,416,817
Reinsurance recoverables		721,134		290,653		5,239		22,872		2,875,074		3,914,972
Deferred acquisition costs		2,168,708		148,635		53,059		27,504		—		2,397,906
Goodwill		—		—		—		—		790,519		790,519
Assets held in separate accounts		255,784		—		—		—		3,042,759		3,298,543
Other assets		615,941		277,028		69,131		186,251		198,040		1,346,391
Total assets		10,637,152		2,189,673		1,278,108		2,806,337		8,253,878		25,165,148
Liabilities
Policyholder benefits and claims payable		4,253,205		278,664		556,726		1,936,662		3,153,252		10,178,509
Unearned premiums		3,431,658		820,533		119,934		12,694		45,074		4,429,893
Debt		—		—		—		—		971,774		971,774
Mandatorily redeemable preferred stock		—		—		—		—		22,160		22,160
Liabilities related to separate accounts		255,784		—		—		—		3,042,759		3,298,543
Accounts payable and other liabilities		1,131,710		337,563		184,683		241,369		536,347		2,431,672
Total liabilities		9,072,357		1,436,760		861,343		2,190,725		7,771,366		21,332,551
Stockholders’ equity
Equity, excluding accumulated other comprehensive income		1,564,795		752,913		416,765		615,612		394,448		3,744,533
Accumulated other comprehensive income		—		—		—		—		88,064		88,064
Total stockholders’ equity		1,564,795		752,913		416,765		615,612		482,512		3,832,597
Total liabilities and stockholders’ equity	$	10,637,152	$	2,189,673	$	1,278,108	$	2,806,337	$	8,253,878	$	25,165,148
	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		187,933		123,960		132,077		151,574		1,246,644
Total assets		10,457,115		2,262,902		1,452,878		2,898,471		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		700,184		121,959		12,480		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		1,738,499		973,314		2,288,223		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	$	2,262,902	$	1,452,878	$	2,898,471	$	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 2

Assurant, Inc. and Subsidiaries

Reconciliation of Net Operating Income to Net Income

(Unaudited)

($ in thousands, net of tax)	For the Three Months Ended																								For the Year Ended
	December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2006			December 31, 2005
Assurant Solutions	$	39,810		$	41,707		$	37,148		$	39,747		$	35,382		$	31,939		$	42,392		$	23,434		$	158,412		$	133,147
Assurant Specialty Property		63,956			53,445			59,276			64,444			39,037			31,685			34,213			38,292			241,121			143,227
Assurant Health		36,960			44,847			41,016			45,096			33,297			45,718			49,367			49,673			167,919			178,055
Assurant Employee Benefits		19,428			24,400			20,590			19,185			19,329			22,846			9,812			16,379			83,603			68,366
Corporate and other		(19,908	)		(7,535	)		(4,930	)		(439	)		20,701			(4,289	)		(3,314	)		(10,417	)		(32,812	)		2,681
Amortization of deferred gains on disposal of businesses		5,861			6,128			6,514			5,741			4,651			7,609			7,660			7,711			24,244			27,631
Interest expense		(9,949	)		(9,950	)		(9,955	)		(9,955	)		(9,955	)		(9,955	)		(9,954	)		(9,954	)		(39,809	)		(39,818	)
Net operating income		136,158			153,042			149,659			163,819			142,442			125,553			130,176			115,118			602,678			513,289
Adjustments:
Net realized gains (losses) on investments, excluding gain		75,868			(1,739	)		1,477			(2,894	)		(5,396	)		9,794			2,651			320			72,712			7,369
Assurant Solutions legal settlement		40,481			—			—			—			—			—			—			—			40,481			—
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		252,507			151,303			151,136			160,925			137,046			100,287			127,624			114,398			715,871			479,355
Cumulative effect of change in accounting principle		—			—			—			1,547			—			—			—			—			1,547			—
Net income	$	252,507		$	151,303		$	151,136		$	162,472		$	137,046		$	100,287		$	127,624		$	114,398		$	717,418		$	479,355

Page 3

Assurant, Inc. and Subsidiaries

Consolidated Condensed Statements of Operations

(Unaudited)

($ in thousands)	For the Three Months Ended																								For the Year Ended
	December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2006			December 31, 2005
Revenues:
Net earned premiums and other considerations	$	1,768,160		$	1,717,640		$	1,685,322		$	1,672,653		$	1,644,477		$	1,621,186		$	1,623,239		$	1,631,894		$	6,843,775		$	6,520,796
Net investment income		183,014			180,672			180,438			192,562			170,864			175,175			177,018			164,200			736,686			687,257
Net realized gains (losses) on investments		116,720			(2,675	)		2,272			(4,452	)		(8,301	)		11,965			4,079			492			111,865			8,235
Amortization of deferred gain on disposal of businesses		9,017			9,428			10,022			8,833			7,155			11,706			11,784			11,863			37,300			42,508
Fees and other income*		130,722			79,014			71,036			60,186			67,382			59,409			58,183			53,905			340,958			238,879
		2,207,633			1,984,079			1,949,090			1,929,782			1,881,577			1,879,441			1,874,303			1,862,354			8,070,584			7,497,675
Benefits, losses and expenses:
Policyholder benefits		886,747			888,317			874,204			889,679			869,678			970,596			924,011			943,524			3,538,947			3,707,809
Selling, underwriting, general and administrative expenses		915,398			849,414			827,408			782,432			847,172			752,156			746,879			726,793			3,374,652			3,073,000
Interest expense		15,306			15,307			15,315			15,315			15,315			15,315			15,314			15,314			61,243			61,258
		1,817,451			1,753,038			1,716,927			1,687,426			1,732,165			1,738,067			1,686,204			1,685,631			6,974,842			6,842,067
Income before income taxes and cumulative effect of change in accounting principle		390,182			231,041			232,163			242,356			149,412			141,374			188,099			176,723			1,095,742			655,608
Income taxes		137,675			79,738			81,027			81,431			12,366			41,087			60,475			62,325			379,871			176,253
Net income before cumulative effect of change in accounting principle		252,507			151,303			151,136			160,925			137,046			100,287			127,624			114,398			715,871			479,355
Cumulative effect of change in accounting principle		—			—			—			1,547			—			—			—			—			1,547			—
Net income	$	252,507		$	151,303		$	151,136		$	162,472		$	137,046		$	100,287		$	127,624		$	114,398		$	717,418		$	479,355
Share repurchase program:
Shares repurchased		1,826,416			3,081,000			2,140,000			1,416,800			2,014,468			3,910,926			2,797,500			710,000			8,464,216			9,432,894
Average repurchase price per share	$	54.45		$	50.34		$	48.43		$	45.17		$	38.00		$	37.38		$	34.32		$	34.16		$	49.88		$	36.36
Repurchase price	$	99,444		$	155,109		$	103,630		$	64,001		$	76,551		$	146,181		$	96,006		$	24,252		$	422,184		$	342,990
AIZ Closing stock price (NYSE)	$	55.25		$	53.41		$	48.40		$	49.25		$	43.49		$	38.06		$	36.10		$	33.70		$	53.41		$	43.49
Investment yield (1)		5.73	%		5.66	%		5.83	%		5.75	%		5.54	%		5.71	%		5.63	%		5.51	%		5.67	%		5.54	%
Real estate investment income (1)	$	614		$	3,229		$	—		$	14,735		$	—		$	3,156		$	9,409		$	—		$	18,578		$	12,565

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

* The three months ended and year ended December 31, 2006 includes $62,278 related to a legal settlement in Assurant Solutions. See page 5.

Page 4

Assurant Solutions

Condensed Statements of Operations

(Unaudited)

($ in thousands)	For the Three Months Ended																	For the Year Ended
	December 31, 2006		September 30, 2006		June 30, 2006		March 31, 2006		December 31, 2005		September 30, 2005		June 30, 2005			March 31, 2005		December 31, 2006		December 31, 2005
Revenues:
Net earned premiums and other considerations	$	617,798	$	591,237	$	592,182	$	570,388	$	573,880	$	556,084	$	554,829		$	535,352	$	2,371,605	$	2,220,145
Net investment income		99,852		96,625		98,951		97,082		93,192		92,070		100,107			86,196		392,510		371,565
Fees and other income*		38,516		47,262		39,525		34,170		41,004		32,063		30,574			29,089		159,473		132,730
		756,166		735,124		730,658		701,640		708,076		680,217		685,510			650,637		2,923,588		2,724,440
Benefits, losses and expenses:
Policyholder benefits		252,296		250,886		247,208		248,380		246,585		271,357		269,284			259,674		998,770		1,046,900
Selling, underwriting, general and administrative expenses		446,185		424,284		424,429		394,878		406,259		360,947		353,299			357,000		1,689,776		1,477,505
		698,481		675,170		671,637		643,258		652,844		632,304		622,583			616,674		2,688,546		2,524,405
Income before income taxes		57,685		59,954		59,021		58,382		55,232		47,913		62,927			33,963		235,042		200,035
Income taxes*		17,875		18,247		21,873		18,635		19,850		15,974		20,535			10,529		76,630		66,888
Net operating income*	$	39,810	$	41,707	$	37,148	$	39,747	$	35,382	$	31,939	$	42,392		$	23,434	$	158,412	$	133,147
Net earned premiums and other considerations:
Domestic:
Credit	$	86,185	$	88,470	$	98,206	$	95,851	$	100,216	$	84,516	$	85,287		$	81,320	$	368,712	$	351,339
Service contracts		278,691		255,962		256,135		249,982		226,433		204,147		204,876			200,369		1,040,770		835,825
Other		19,791		18,034		19,759		23,699		31,228		36,968		41,318			44,979		81,283		154,493
Total Domestic		384,667		362,466		374,100		369,532		357,877		325,631		331,481			326,668		1,490,765		1,341,657
International:
Credit		104,288		104,372		97,612		88,210		95,481		79,288		91,234			73,224		394,482		339,227
Service contracts		41,449		18,868		24,416		14,761		11,905		9,983		10,977			8,141		99,494		41,006
Other		15,158		24,327		13,311		13,933		17,122		13,735		(4,701	)		6,120		66,729		32,276
Total International		160,895		147,567		135,339		116,904		124,508		103,006		97,510			87,485		560,705		412,509
Preneed		72,236		81,204		82,743		83,952		91,495		127,447		125,838			121,199		320,135		465,979
Total	$	617,798	$	591,237	$	592,182	$	570,388	$	573,880	$	556,084	$	554,829		$	535,352	$	2,371,605	$	2,220,145
Fee income:
Domestic:
Debt protection	$	13,523	$	13,698	$	13,750	$	13,082	$	15,080	$	11,467	$	12,985		$	11,888	$	54,053	$	51,420
Service contracts		15,872		23,556		14,432		12,567		16,982		11,047		9,785			8,709		66,427		46,523
Other		4,092		4,884		4,796		4,022		4,363		4,509		5,251			4,870		17,794		18,993
Total Domestic		33,487		42,138		32,978		29,671		36,425		27,023		28,021			25,467		138,274		116,936
International		4,433		4,069		4,165		4,276		3,992		3,117		2,750			2,443		16,943		12,302
Preneed		596		1,055		2,382		223		587		1,923		(197	)		1,179		4,256		3,492
Total	$	38,516	$	47,262	$	39,525	$	34,170	$	41,004	$	32,063	$	30,574		$	29,089	$	159,473	$	132,730

* For supplemental purposes, segment net operating income for the three months and year ended December 31, 2006 excludes $62,278 of fees and other income and related tax expense of $21,797 resulting from a third-party legal settlement. These amounts are included in the Consolidated Statements of Operations for the three months and year ended December 31, 2006 in this disclosure (see Page 4). In compliance with GAAP standards and SEC reporting requirements, the impact of this legal settlement is included in the Assurant Solutions segment statements of operations in Assurant, Inc.’s annual report on Form 10-K for the fiscal year ended December 31, 2006 filed with the SEC.

Page 5

Assurant Solutions

Condensed Statements of Operations

(Unaudited)

($ in thousands)	For the Three Months Ended																								For the Year Ended
	December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2006			December 31, 2005
Gross written premiums (1):
Domestic:
Credit	$	179,255		$	184,120		$	182,489		$	168,927		$	199,082		$	182,999		$	194,667		$	190,718		$	714,791		$	767,466
Service contracts		468,820			398,170			378,636			354,962			395,520			376,934			322,625			319,450			1,600,588			1,414,529
Other		26,905			25,851			24,335			31,478			41,700			47,168			51,154			52,834			108,569			192,856
Total Domestic		674,980			608,141			585,460			555,367			636,302			607,101			568,446			563,002			2,423,948			2,374,851
International:
Credit		184,448			175,417			159,208			161,024			160,858			166,413			157,449			162,747			680,097			647,467
Service contracts		112,893			91,407			71,330			66,256			86,674			62,669			50,593			47,570			341,886			247,506
Other		10,048			11,353			11,817			11,437			21,992			22,676			26,887			34,407			44,655			105,962
Total International		307,389			278,177			242,355			238,717			269,524			251,758			234,929			244,724			1,066,638			1,000,935
Total	$	982,369		$	886,318		$	827,815		$	794,084		$	905,826		$	858,859		$	803,375		$	807,726		$	3,490,586		$	3,375,786
Preneed (face sales)	$	84,246		$	105,031		$	120,545		$	123,688		$	123,202		$	141,786		$	144,508		$	133,019		$	433,510		$	542,515
Combined ratios (a):
Domestic		100.1	%		98.4	%		99.1	%		100.0	%		96.0	%		101.6	%		98.6	%		103.8	%		99.4	%		99.9	%
International		99.3	%		101.7	%		100.0	%		95.2	%		103.4	%		98.5	%		99.1	%		96.3	%		99.2	%		99.7	%
Preneed yield (2)		6.36	%		6.21	%		6.35	%		6.32	%		6.35	%		6.41	%		6.16	%		6.23	%		6.42	%		6.35	%
Preneed average invested assets	$	3,600,069		$	3,644,564		$	3,565,666		$	3,468,298		$	3,461,114		$	3,465,772		$	3,449,655		$	3,403,333		$	3,509,475		$	3,414,937
Investment yield (2)*		5.93	%		5.67	%		N/A			N/A			N/A			N/A			N/A			N/A			5.84	%		N/A
Real estate investment income (2)	$	276		$	1,453		$	—		$	2,506		$	—		$	—		$	9,409		$	—		$	4,235		$	9,409

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

(1) Historical domestic service contract gross written premiums have been increased to reflect addiitonal products, including vehicle service contracts, and “Other” has been added to reflect emerging products and run-off lines of business.

(2) 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 6

Assurant Specialty Property

Condensed Statements of Operations

(Unaudited)

($ in thousands)	For the Three Months Ended																								For the Year Ended
	December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2006			December 31, 2005
Revenues:
Net earned premiums and other considerations	$	350,946		$	313,644		$	290,972		$	252,749		$	230,684		$	219,374		$	207,696		$	201,094		$	1,208,311		$	858,848
Net investment income		20,204			19,584			17,923			16,790			15,481			16,648			14,843			14,981			74,501			61,953
Fees and other income		13,050			13,329			13,587			9,458			9,948			9,850			10,168			8,193			49,424			38,159
		384,200			346,557			322,482			278,997			256,113			245,872			232,707			224,268			1,332,236			958,960
Benefits, losses and expenses:
Policyholder benefits		112,409			115,379			110,474			70,459			77,762			96,707			72,294			70,744			408,721			317,507
Selling, underwriting, general and administrative expenses		173,454			148,540			122,369			109,089			118,811			100,838			108,230			95,120			553,452			422,999
		285,863			263,919			232,843			179,548			196,573			197,545			180,524			165,864			962,173			740,506
Income before income taxes		98,337			82,638			89,639			99,449			59,540			48,327			52,183			58,404			370,063			218,454
Income taxes		34,381			29,193			30,363			35,005			20,503			16,642			17,970			20,112			128,942			75,227
Net operating income	$	63,956		$	53,445		$	59,276		$	64,444		$	39,037		$	31,685		$	34,213		$	38,292		$	241,121		$	143,227
Net Earned Premiums for selected product groupings:
Homeowners (Creditor Placed & Voluntary)	$	233,181		$	198,733		$	178,363		$	142,892		$	118,070		$	114,965		$	107,219		$	103,272		$	753,169		$	443,526
Manufactured Housing (Creditor Placed & Voluntary)		51,774			52,535			54,184			55,968			57,957			52,699			53,252			53,516			214,461			217,424
Other		65,991			62,376			58,425			53,889			54,657			51,710			47,225			44,306			240,681			197,898
Total	$	350,946		$	313,644		$	290,972		$	252,749		$	230,684		$	219,374		$	207,696		$	201,094		$	1,208,311		$	858,848
Gross Written Premiums for selected product groupings:
Homeowners (Creditor Placed & Voluntary)	$	330,882		$	271,632		$	247,538		$	184,096		$	219,423		$	190,975		$	150,359		$	136,894		$	1,034,148		$	697,651
Manufactured Housing (Creditor Placed & Voluntary)		73,590			82,401			80,981			69,610			80,616			81,818			80,094			69,264			306,582			311,792
Other		121,711			130,820			127,555			101,386			111,173			105,733			110,819			93,066			481,472			420,791
Total	$	526,183		$	484,853		$	456,074		$	355,092		$	411,212		$	378,526		$	341,272		$	299,224		$	1,822,202		$	1,430,234
Ratios:
Loss ratio (a)		32.0	%		36.8	%		38.0	%		27.9	%		33.7	%		44.1	%		34.8	%		35.2	%		33.8	%		37.0	%
Expense ratio (b)		47.7	%		45.4	%		40.2	%		41.6	%		49.4	%		44.0	%		49.7	%		45.4	%		44.0	%		47.2	%
Combined ratio (c)		78.5	%		80.7	%		76.5	%		68.5	%		81.7	%		86.2	%		82.9	%		79.3	%		76.5	%		82.6	%
Investment yield (1)*		5.54	%		5.62	%		N/A			N/A			N/A			N/A			N/A			N/A			5.73	%		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 7

Assurant Health

Condensed Statements of Operations

(Unaudited)

($ in thousands)	For the Three Months Ended																For the Year Ended
	December 31, 2006		September 30, 2006		June 30, 2006		March 31, 2006		December 31, 2005		September 30, 2005		June 30, 2005		March 31, 2005		December 31, 2006		December 31, 2005
Revenues:
Net earned premiums and other considerations	$	519,438	$	521,527	$	519,587	$	523,405	$	531,345	$	538,800	$	544,294	$	549,526	$	2,083,957	$	2,163,965
Net investment income		16,415		17,689		17,110		24,001		16,474		17,707		17,170		17,705		75,215		69,056
Fees and other income		10,549		11,035		10,250		9,726		9,323		10,420		10,270		10,331		41,560		40,344
		546,402		550,251		546,947		557,132		557,142		566,927		571,734		577,562		2,200,732		2,273,365
Benefits, losses and expenses:
Policyholder benefits		328,769		325,325		321,322		325,401		329,793		336,362		333,101		345,368		1,300,817		1,344,624
Selling, underwriting, general and administrative expenses		160,411		155,186		163,019		162,712		176,626		161,125		163,385		156,763		641,328		657,899
		489,180		480,511		484,341		488,113		506,419		497,487		496,486		502,131		1,942,145		2,002,523
Income before income taxes		57,222		69,740		62,606		69,019		50,723		69,440		75,248		75,431		258,587		270,842
Income taxes		20,262		24,893		21,590		23,923		17,426		23,722		25,881		25,758		90,668		92,787
Net operating income	$	36,960	$	44,847	$	41,016	$	45,096	$	33,297	$	45,718	$	49,367	$	49,673	$	167,919	$	178,055
Net earned premiums and other considerations:
Individual:
Individual medical	$	310,826	$	305,246	$	300,267	$	297,338	$	295,322	$	291,817	$	290,047	$	287,312	$	1,213,677	$	1,164,498
Short-term medical		24,125		26,839		25,489		25,001		26,664		30,257		28,115		25,876		101,454		110,912
Subtotal		334,951		332,085		325,756		322,339		321,986		322,074		318,162		313,188		1,315,131		1,275,410
Small employer group		184,487		189,442		193,831		201,066		209,359		216,726		226,132		236,338		768,826		888,555
Total	$	519,438	$	521,527	$	519,587	$	523,405	$	531,345	$	538,800	$	544,294	$	549,526	$	2,083,957	$	2,163,965

Page 8

Assurant Health (continued)

Condensed Statements of Operations

(Unaudited)

($ in thousands)	For the Three Months Ended																								For the Year Ended
	December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2006			December 31, 2005
Sales (Annualized issued premiums):
Individual:
Individual medical	$	88,154		$	90,271		$	76,616		$	76,192		$	71,745		$	69,343		$	68,137		$	76,389		$	331,233		$	285,614
Short-term medical *		29,078			34,841			33,612			35,014			31,102			40,129			38,110			35,135			132,545			144,476
Subtotal		117,232			125,112			110,228			111,206			102,847			109,472			106,247			111,524			463,778			430,090
Small employer group		28,652			33,336			32,527			34,573			36,466			36,224			41,211			45,486			129,088			159,387
Total	$	145,884		$	158,448		$	142,755		$	145,779		$	139,313		$	145,696		$	147,458		$	157,010		$	592,866		$	589,477
Membership by product line:
Individual:
Individual medical		641			639			632			636			644			647			662			671			641			644
Short-term medical		87			99			105			100			102			122			129			116			87			102
Subtotal		728			738			737			736			746			769			791			787			728			746
Small employer group		207			216			226			239			255			267			287			308			207			255
Total		935			954			963			975			1,001			1,036			1,078			1,095			935			1,001
Ratios:
Loss ratio (a)		63.3	%		62.4	%		61.8	%		62.2	%		62.1	%		62.4	%		61.2	%		62.8	%		62.4	%		62.1	%
Expense ratio (b)		30.3	%		29.1	%		30.8	%		30.5	%		32.7	%		29.3	%		29.5	%		28.0	%		30.2	%		29.8	%
Combined ratio (c)		92.3	%		90.2	%		91.4	%		91.6	%		93.7	%		90.6	%		89.5	%		89.7	%		91.4	%		90.8	%
Investment yield (1)		5.69	%		5.76	%		5.83	%		5.70	%		5.57	%		5.48	%		5.23	%		5.44	%		5.91	%		5.61	%
Real estate investment income (1)	$	123		$	646		$	—		$	7,372		$	—		$	596		$	—		$	—		$	8,141		$	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.

* Historical short-term medical sales have been increased to reflect a refinement in the calculation of the premium we anticipate to receive on monthly paid policies.

Page 9

Assurant Employee Benefits

Condensed Statements of Operations

(Unaudited)

($ in thousands)	For the Three Months Ended																For the Year Ended
	December 31, 2006		September 30, 2006		June 30, 2006		March 31, 2006		December 31, 2005		September 30, 2005		June 30, 2005		March 31, 2005		December 31, 2006		December 31, 2005
Revenues:
Net earned premiums and other considerations	$	279,978	$	291,232	$	282,581	$	326,111	$	308,568	$	306,928	$	316,420	$	345,922	$	1,179,902	$	1,277,838
Net investment income		39,049		39,893		38,744		40,839		38,754		41,878		38,274		37,983		158,525		156,889
Fees and other income		6,477		6,685		7,547		6,832		6,056		6,976		6,993		6,189		27,541		26,214
		325,504		337,810		328,872		373,782		353,378		355,782		361,687		390,094		1,365,968		1,460,941
Benefits, losses and expenses:
Policyholder benefits		193,273		196,727		195,195		245,439		215,538		212,022		241,537		267,738		830,634		936,835
Selling, underwriting, general and administrative expenses		102,353		103,726		101,827		99,114		108,095		108,403		105,027		97,017		407,020		418,542
		295,626		300,453		297,022		344,553		323,633		320,425		346,564		364,755		1,237,654		1,355,377
Income before income taxes		29,878		37,357		31,850		29,229		29,745		35,357		15,123		25,339		128,314		105,564
Income taxes		10,450		12,957		11,260		10,044		10,416		12,511		5,311		8,960		44,711		37,198
Net operating income	$	19,428	$	24,400	$	20,590	$	19,185	$	19,329	$	22,846	$	9,812	$	16,379	$	83,603	$	68,366
Net earned premiums and other considerations by:
Major product grouping:
Group dental	$	104,448	$	104,367	$	108,010	$	111,393	$	121,444	$	124,780	$	128,323	$	128,242	$	428,218	$	502,789
Group disability single premiums for closed blocks		—		12,393		—		33,920		—		—		—		26,700		46,313		26,700
All other group disability		119,812		119,679		119,847		121,586		123,390		118,595		123,078		124,777		480,924		489,840
Group life		55,718		54,793		54,724		59,212		63,734		63,553		65,019		66,203		224,447		258,509
Total	$	279,978	$	291,232	$	282,581	$	326,111	$	308,568	$	306,928	$	316,420	$	345,922	$	1,179,902	$	1,277,838

Page 10

Assurant Employee Benefits (continued)

Condensed Statements of Operations

(Unaudited)

($ in thousands)	For the Three Months Ended																								For the Year Ended
	December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2006			December 31, 2005
Sales:
Group dental	$	17,119		$	20,678		$	12,843		$	26,979		$	17,316		$	21,588		$	18,187		$	41,757		$	77,619		$	98,848
Group disability		11,126			12,362			10,022			13,633			9,722			12,649			14,864			25,420			47,143			62,655
Group life		5,859			6,954			5,344			6,681			6,702			5,883			10,898			18,561			24,838			42,044
Total	$	34,104		$	39,994		$	28,209		$	47,293		$	33,740		$	40,120		$	43,949		$	85,738		$	149,600		$	203,547
Ratios:
Loss ratio (a)		69.0	%		67.5	%		69.1	%		75.3	%		69.9	%		69.1	%		76.3	%		77.4	%		70.4	%		73.3	%
Expense ratio (b)		35.7	%		34.8	%		35.1	%		29.8	%		34.4	%		34.5	%		32.5	%		27.6	%		33.7	%		32.1	%
Investment yield (1)		6.32	%		6.25	%		6.17	%		6.47	%		6.15	%		6.29	%		6.14	%		6.12	%		6.31	%		6.19	%
Real estate investment income (1)	$	215		$	1,130		$	—		$	—		$	—		$	2,560		$	—		$	—		$	1,345		$	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 11

Assurant Corporate and Other

Condensed Statements of Operations

(Unaudited)

($ in thousands)	For the Three Months Ended																								For the Year Ended
	December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			December 31, 2005			September 30, 2005			June 30, 2005			March 31, 2005			December 31, 2006			December 31, 2005
Revenues:
Net earned premiums and other considerations	$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—
Net investment income		7,494			6,881			7,710			13,850			6,963			6,872			6,624			7,335			35,935			27,794
Net realized gains (losses) on investments		116,720			(2,675	)		2,272			(4,452	)		(8,301	)		11,965			4,079			492			111,865			8,235
Amortization of deferred gain on disposal of businesses		9,017			9,428			10,022			8,833			7,155			11,706			11,784			11,863			37,300			42,508
Fees and other income		(148	)		703			127			—			1,051			100			178			103			682			1,432
		133,083			14,337			20,131			18,231			6,868			30,643			22,665			19,793			185,782			79,969
Benefits, losses and expenses:
Policyholder benefits		—			—			5			—			—			54,148			7,795			—			5			61,943
Selling, underwriting, general and administrative expenses		32,995			17,678			15,764			16,639			37,381			20,843			16,938			20,893			83,076			96,055
Interest expense		15,306			15,307			15,315			15,315			15,315			15,315			15,314			15,314			61,243			61,258
		48,301			32,985			31,084			31,954			52,696			90,306			40,047			36,207			144,324			219,256
Loss before income taxes and cumulative effect of change in accounting principle		84,782			(18,648	)		(10,953	)		(13,723	)		(45,828	)		(59,663	)		(17,382	)		(16,414	)		41,458			(139,287	)
Income taxes		32,910			(5,552	)		(4,059	)		(6,176	)		(55,829	)		(27,762	)		(9,222	)		(3,034	)		17,123			(95,847	)
Net operating (loss) income before cumulative effect of change in accounting principle		51,872			(13,096	)		(6,894	)		(7,547	)		10,001			(31,901	)		(8,160	)		(13,380	)		24,335			(43,440	)
Cumulative effect of change in accounting principle		—			—			—			1,547			—			—			—			—			1,547			—
Net operating (loss) income	$	51,872		$	(13,096	)	$	(6,894	)	$	(6,000	)	$	10,001		$	(31,901	)	$	(8,160	)	$	(13,380	)	$	25,882		$	(43,440	)
Real estate investment income	$	—		$	—		$	—		$	4,857		$	—		$	—		$	—		$	—		$	4,857		$	—
Corporate and Other Reconciliation
Assurant Corporate and Other Segment Net Operating Income	$	51,872		$	(13,096	)	$	(6,894	)	$	(6,000	)	$	10,001		$	(31,901	)	$	(8,160	)	$	(13,380	)	$	25,882		$	(43,440	)
Adjustments, net of tax:
Amortization of deferred gain on disposal of businesses		(5,861	)		(6,128	)		(6,514	)		(5,741	)		(4,651	)		(7,609	)		(7,660	)		(7,711	)		(24,244	)		(27,631	)
Interest expense		9,949			9,950			9,955			9,955			9,955			9,955			9,954			9,954			39,809			39,818
Net realized (gains) losses on investments		(75,868	)		1,739			(1,477	)		2,894			5,396			(9,794	)		(2,651	)		(320	)		(72,712	)		(7,369	)
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)	$	(19,908	)	$	(7,535	)	$	(4,930	)	$	(439	)	$	20,701		$	(4,289	)	$	(3,314	)	$	(10,417	)	$	(32,812	)	$	2,681

Page 12

Assurant, Inc. and Subsidiaries

Summary of Net Operating Income Disclosed Items - (Note 1)

Income / (Expense) Items

(unaudited)

	For the Three Months Ended
($ in millions, after-tax)	December 31, 2006					September 30, 2006			June 30, 2006					March 31, 2006					December 31, 2005					September 30, 2005					June 30, 2005			March 31, 2005
	$			EPS		$		EPS	$			EPS		$			EPS		$			EPS		$			EPS		$		EPS	$		EPS
Assurant Solutions:
Closed block of extended service contracts (d)	$	—		—		$	5.4	0.04	$	—		—		$	—		—		$	—		—		$	—		—		$	—	—	$	—	—
Expense on sale of US pre-need independent franchise (f)	$	—		—		$	—	—	$	(0.7	)	(0.01	)	$	(1.3	)	(0.01	)	$	(3.9	)	(0.03	)	$	—		—		$	—	—	$	—	—
Assurant Specialty Property:
Additional reinsurance premiums (a)	$	—		—		$	—	—	$	—		—		$	—		—		$	(5.9	)	(0.04	)	$	(11.1	)	(0.08	)	$	—	—	$	—	—
Client related settlements (e)	$	5.5		0.04		$	—	—	$	—		—		$	—		—		$	—		—		$	6.5		0.05		$	—	—	$	4.6	0.03
Processing fees for the National Flood Insurance Program (e)	$	—		—		$	0.3	0.00	$	1.3		0.01		$	5.2		0.04		$	11.3		0.09		$	—		—		$	—	—	$	—	—
Catastrophe losses, net of reinsurance (e)	$	—		—		$	—	—	$	(4.5	)	(0.03	)	$	—		—		$	(11.4	)	(0.09	)	$	(20.2	)	(0.15	)	$	—	—	$	—	—
Assurant Health:
Legal related settlements (f)	$	—		—		$	2.6	0.02	$	—		—		$	—		—		$	—		—		$	—		—		$	—	—	$	—	—
Higher than normal technology and marketing expense (f)	$	—		—		$	—	—	$	—		—		$	—		—		$	(6.5	)	(0.05	)	$	—		—		$	—	—	$	—	—
Assurant Corporate and Other:
Adjustment to deferred gains on disposal of businesses (c)	$	—		—		$	—	—	$	—		—		$	—		—		$	(3.1	)	(0.02	)	$	—		—		$	—	—	$	—	—
Assurant Foundation funding (f)	$	(3.3	)	(0.03	)	$	—	—	$	—		—		$	—		—		$	—		—		$	—		—		$	—	—	$	—	—
Change in certain tax liabilities (g)	$	(6.2	)	(0.05	)	$	—	—	$	—		—		$	—		—		$	39.4		0.30		$	—		—		$	5.5	0.04	$	—	—

Statement of Operations line impact:

(a) Net earned premiums and other considerations

(b) Net investment income

(c) Amortization of deferred gains on sale of businesses

(d) Fees and other income

(e) Policyholder benefits

(f) Selling, underwriting, general and administrative expenses

(g) Income taxes

(Note 1) Schedule excludes investment income from real estate joint ventures, which are shown separately in the Consolidated and Segment statements of operations.

Page 13