Assured Guaranty (AGO) 8-K Regulation FD Disclosure

Exhibit 99.1

Financial Security Assurance Inc. Financial Supplement

June 30, 2009

Table of Contents	Page
Selected Financial Highlights	1
Statements of Operating Earnings (Losses) and Reconciliation to FSA’s Net Income (Loss)	2
Consolidated Balance Sheets	3
Capital and Claims-Paying Resources	4
New Business Production	5
Investment Portfolio	6
Estimated Net Exposure Amortization	7
Estimated Net Unearned Premium Amortization and Estimated Credit Derivative Future Earnings	8
Financial Guaranty Profile	9
Consolidated U.S. Residential Mortgage-Backed Securities Profile	12
U.S. RMBS Profile	15
U.S. Pooled Corporate Obligations Profile	17
U.S. Consumer Receivable Profile	18
Credit Derivative Exposure Profile	19
Unrealized Gains (Losses) on Credit Derivatives	20
50 Largest U.S. Public Finance Exposures	21
50 Largest U.S. Structured Finance Exposures	22
10 Largest Healthcare and International Exposures	23
10 Largest Residential Mortgage Servicers Exposures	24
Below Investment Grade Exposures	25
Insured Portfolio by Surveillance Category	28
Loss and LAE Reserves and Credit Impairment on Credit Derivatives in the Insured Portfolio	29
Loss and Loss Adjustment Expenses and Credit Impairment on Credit Derivatives in the Insured Portfolio	30
Summary Financial and Statistical Data	31
Glossary	32
Endnotes Related to Non-GAAP Financial Measures	33

This supplement should be read in conjunction with documents filed by Financial Security Assurance Holdings Ltd. (“FSAH”) and Assured Guaranty Ltd. (“Assured”) with the Securities and Exchange Commission, including FSAH’s Annual Report on Form 10-K for the fiscal year ended December 31, 2008, FSAH’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2009, Assured’s Current Report on Form 8-K dated July 8, 2009 and Assured’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2009.

Cautionary Statement Regarding Forward-Looking Statements:

Any forward-looking statements made in this supplement reflect Assured Guaranty Ltd.’s (“Assured” or “the Company”) current views with respect to future events and financial performance and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  Such statements involve risks and uncertainties that may cause actual results to differ materially from those set forth in these statements.  For example, the Company’s forward looking statements, including its calculations of adjusted book value, present value of insurance and credit derivative gross written premiums (“PVP”), net present value of estimated future installment premiums in force, total estimated net future premium earnings, and statements regarding capital losses, pricing, ratings, expenses and new business production could be affected by many events.  These events include rating agency action such as a ratings downgrade, difficulties with the execution of the Company’s business strategy, contract cancellations, developments or volatility in the world’s financial and capital markets, more severe or frequent losses associated with products affecting the adequacy of the Company’s loss reserves, investment losses, the availability of capital, changes in regulation or tax laws, governmental actions, natural catastrophes, the Company’s dependence on customers, decreased demand or increased competition, loss of key personnel, technological developments, the effects of mergers, acquisitions and divestitures, changes in accounting policies or practices, changes in general economic conditions, other risks and uncertainties that have not been identified at this time, management’s response to these factors, and other risk factors identified in Assured Guaranty Ltd.’s and Financial Security Assurance Holdings Ltd.’s filings with the Securities and Exchange Commission.  Readers are cautioned not to place undue reliance on these forward looking statements, which speak only as of the dates on which they are made.  The Company undertakes no obligation to publicly update or revise any forward looking statements, whether as a result of new information, future events or otherwise.

Financial Security Assurance Inc.

Selected Financial Highlights (1)

(dollars in millions)

	Three Months Ended						% Change		Six Months Ended						% Change
	June 30,						versus		June 30,						versus
	2009			2008			2Q-08		2009			2008			YTD 2008
Operating earnings (losses) (b)	$	142.8		$	(444.2	)	132	%	$	126.7		$	(529.4	)	124	%
After-tax adjustments:
Plus: Fair-value adjustments for credit derivatives in the insured portfolio	130.7			184.1			(29	)%	477.2			(133.8		)	457	%
Plus: Fair-value adjustment for committed preferred trust securities	(34.3		)	24.0			(243	)%	(18.6		)	56.0			(133	)%
Plus: Other adjustments	0.1			—			NM		0.3			—			NM
Less: IFRS(2) adjustments	25.4			(1.8		)	NM		25.6			(1.4		)	NM
Net Income (Loss) of Financial Security Assurance Inc. and Subsidiaries	$	213.9		$	(234.3	)	191	%	$	560.0		$	(605.8	)	192	%
Earned premiums from refundings and accelerations	$	84.1		$	13.7		NM		$	97.9		$	20.1		387	%
Operating earnings (losses) effect	$	51.1		$	8.0		NM		$	59.9		$	11.6		416	%

(1) The comparability of financial information is affected by the adoption of Statement of Financial Accounting Standards No. 163,  “Accounting for Financial Guarantee Insurance Contracts” on January 1, 2009.

(2) International Financial Reporting Standards (“IFRS”) adjustments, which consist primarily of foreign exchange gains/losses on the general investment portfolio.

Note: Please refer to endnotes for explanation of non-GAAP financial measures [operating earnings (losses) (b)].

NM = Not meaningful

1

Financial Security Assurance Inc.

Statements of Operating Earnings (Losses) and Reconciliation to FSA’s Net Income (Loss)

(dollars in millions)

	Three Months Ended						% Change		Six Months Ended						% Change
	June 30,						versus		June 30,						versus
	2009			2008			2Q-08		2009			2008			YTD 2008
Revenues
Net earned premiums (1):
Scheduled net earned premiums	$	74.3		$	81.9		(9	)%	$	144.3		$	160.0		(10	)%
Refundings and accelerations	84.1			13.7			NM		97.9			20.1			387	%
Total net earned premiums	158.4			95.6			66	%	242.2			180.1			34	%
Net investment income from general investment portfolio	60.0			66.8			(10	)%	122.6			131.3			(7	)%
Realized gains (losses) on general investment portfoilio	(3.8		)	(2.1		)	(81	)%	(9.6		)	(2.3		)	(317	)%
Fees earned on credit derivatives in the insured portfolio	27.2			32.7			(17	)%	44.2			68.8			(36	)%
Credit impairment on credit derivatives in the insured portfolio	(43.5		)	(67.9		)	36	%	(66.1		)	(67.9		)	3	%
Unrealized gains (losses) on fair valued financial instruments	2.2			(1.4		)	257	%	25.2			(3.2		)	NM
Income from assets aquired in refinancing transactions	2.1			2.2			(5	)%	4.3			6.0			(28	)%
Realized gains (losses) on assets acquired in refinancing transactions	0.7			3.0			(77	)%	0.3			3.0			(90	)%
Other income	72.1			4.5			NM		60.5			8.1			NM
Total revenues	275.4			133.4			106	%	423.6			323.9			31	%
Expenses
Losses and loss adjustment expenses (1)	77.3			816.0			91	%	230.4			1,116.5			79	%
Amortization of deferred acquisition costs	7.8			16.6			53	%	16.8			32.4			48	%
Other operating expenses	27.1			0.5			NM		57.2			23.7			(141	)%
Interest expense	2.8			2.9			3	%	5.3			6.6			20	%
Total expenses	115.0			836.0			86	%	309.7			1,179.2			74	%
Operating earnings (losses) before provision (benefit) for income taxes	160.4			(702.6		)	123	%	113.9			(855.3		)	113	%
Less: Provision (benefit) for income taxes	43.0			(260.2		)	(117	)%	12.8			(327.3		)	(104	)%
Plus IFRS(2) adjustments, net of tax	25.4			(1.8		)	NM		25.6			(1.4		)	NM
Operating earnings (losses) (b)	142.8			(444.2		)	132	%	126.7			(529.4		)	124	%
Plus: Fair-value adjustments for credit derivatives in the insured portfolio, net of tax	130.7			184.1			(29	)%	477.2			(133.8		)	457	%
Plus: Fair-value adjustment for committed preferred trust securities	(34.3		)	24.0			(243	)%	(18.6		)	56.0			(133	)%
Plus: Other adjustments, net of tax	0.1			—			NM		0.3			—			NM
Less: IFRS (2) adjustments, net of tax	25.4			(1.8		)	NM		25.6			(1.4		)	NM
Net Income (Loss) of Financial Security Assurance Inc. and Subsidiaries	$	213.9		$	(234.3	)	191	%	$	560.0		$	(605.8	)	192	%

(1) The comparability of financial information is affected by the adoption of Statement of Financial Accounting Standards No. 163,  “Accounting for Financial Guarantee Insurance Contracts” on January 1, 2009.

(2) International Financial Reporting Standards (“IFRS”) adjustments, which consist primarily of foreign exchange gain/losses on general investment portfolio.

Note: Please refer to endnotes for explanation of non-GAAP financial measures [operating earnings (losses) (b)].

NM = Not meaningful

2

Financial Security Assurance Inc.

Consolidated Balance Sheets(1)

(dollars in millions)

	As of
	June 30,		December 31,
	2009		2008
Assets
General investment portfolio, available-for-sale
Bonds at fair value	$	5,189.4	$	5,264.5
Short-term investments, at cost which approximates fair value	545.8		616.1
Equity securities, at fair value	1.3		0.4
Variable interest entities segment investment portfolio, at fair value	1,525.4		1,733.1
Assets acquired in refinancing transactions	172.8		166.6
Total investments	7,434.7		7,780.7
Cash	85.1		101.2
Financial guaranty variable interest entity assets	990.3		—
Accrued investment income on general investment portfolio	65.8		70.5
Deferred acquisition costs	289.3		299.3
Ceded unearned premium revenue	1,299.2		1,012.0
Reinsurance recoverable on paid and unpaid losses	279.9		302.1
Premiums receivable, net	854.1		29.6
Credit derivatives	308.7		287.4
Deferred tax asset	507.2		796.3
Committed preferred trust securities	81.4		100.0
Variable interest entities segment derivatives	350.4		378.7
Other assets	703.6		442.3
Total assets	$	13,249.7	$	11,600.1
Liabilities and shareholder’s equity
Liabilities
Unearned premium reserves	$	3,778.7	$	3,052.9
Loss and loss adjustment expense reserve	1,834.7		1,992.2
Variable interest entities segment debt	1,463.2		1,243.6
Financial guaranty variable interest entity debt	922.9		—
Notes payable to affiliate	155.0		172.5
Premiums payable, net	249.6		14.3
Accrued interest in variable interest entities segment debt	73.4		70.5
Credit derivatives	920.0		1,543.8
Other liabilities	353.3		148.1
Total liabilities	9,750.8		8,237.9
Shareholder’s equity
Preferred stock	—		—
Common stock	15.0		15.0
Additional paid-in capital	1,410.2		1,410.2
Accumulated earnings	1,388.2		901.4
Accumulated other comprehensive income (loss)	37.7		(75.6		)
Total Financial Security Assurance Inc. and Subsidiaries shareholder’s equity	2,851.1		2,251.0
Noncontrolling interest	647.8		1,111.2
Total shareholder’s equity	3,498.9		3,362.2
Total liabilities and shareholder’s equity	$	13,249.7	$	11,600.1

(1) The comparability of financial information is affected by the adoption of Statement of Financial Accounting Standards No. 163,  “Accounting for Financial Guarantee Insurance Contracts” on January 1, 2009.  See Notes to Consolidated Financial Statements in FSAH’s March 31, 2009 Quarterly Report on Form 10Q.

3

Financial Security Assurance Inc.

Capital and Claims-Paying Resources

(dollars in millions)

	As of:
	June 30,		December 31,
	2009		2008
Claims-paying resources
Policyholders’ surplus	$	816.2	$	710.8
Contingency reserve	1,148.0		1,281.6
Qualified statutory capital	1,964.2		1,992.4
Net unearned premium reserve	2,454.2		2,520.1
Net loss and loss adjustment expense reserves	1,514.5		1,688.0
Total policyholders’ surplus & reserves	5,932.9		6,200.5
Net present value of installment premiums (1)	793.0		962.6
Third party capital support(2)	550.0		550.0
Total claims-paying resources	$	7,275.9	$	7,713.1
Net debt service outstanding	$	599,834.7	$	631,885.6
Gross debt service outstanding	795,033.7		834,425.9
Net par outstanding	402,649.7		424,392.7
Gross par outstanding	520,644.2		545,567.7
Net debt service written (period ended)	5,300.4		77,164.0
Gross debt service written (period ended)	5,305.3		90,859.0
Net par written (period ended)	3,441.5		45,154.0
Gross par written (period ended)	3,454.8		52,496.0
Ratios:
Net par outstanding to qualified statutory capital	205:1		213:1
Capital ratio(3)	305:1		317:1
Financial resources ratio(4)	82:1		82:1

(1)  Statutory includes financial guaranty premiums on derivative and non-derivative contracts.

(2)  $350 million Bayerische Landesbank soft capital facility included above was amended.  Effective July 1, 2009 facility decreased to $298 million.

(3)  The capital ratio is calculated by dividing net debt service outstanding by qualified statutory capital.

(4)  The financial resources ratio is calculated by dividing net debt service outstanding by total claims-paying resources.

4

Financial Security Assurance Inc.

New Business Production

(dollars in millions)

	Three Months Ended					Six Months Ended
	June 30,					June 30,
	2009			2008		2009		2008
Reconciliation of PV Financial Guaranty Originations to Gross Written Premium (GWP) under GAAP:
Present value (PV) Financial Guaranty Originations (a)
Public finance	$	16.2		$	272.9	$	26.2	$	469.5
Structured finance	0.2			20.4		2.1		74.6
International	0.6			23.8		1.4		62.1
Total PV Financial Guaranty Originations	17.0			317.1		29.7		606.2
Less: PV Credit Derivatives Originated	—			—		—		62.8
PV Premiums Originated	17.0			317.1		29.7		543.4
Less: Installment component of PV Premiums Originated	(0.8		)	28.7		4.4		48.0
Total Upfront component of PV Premiums Originated	17.8			288.4		25.3		495.4
Plus: Installment component of GWP	11.0			51.0		13.2		97.6
Total GWP(1)	$	28.8		$	339.4	$	38.5	$	593.0

	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2009		2008		2009		2008
Gross Par Written:
Sector:
Public Finance:
United States
General obligation	$	1,857	$	6,787	$	2,716	$	13,555
Tax-supported	70		4,964		188		8,408
Municipal utility revenue	216		4,581		340		7,525
Health care revenue	34		235		104		728
Housing revenue	—		302		—		348
Transportation revenue	—		2,578		—		6,062
Education/University	26		1,320		81		2,438
Other domestic public finance	—		523		—		584
Subtotal	2,203		21,290		3,429		39,648
International	—		671		—		1,170
Total public finance	$	2,203	$	21,961	$	3,429	$	40,818
Structured Finance:
United States
Residential mortgages	$	—	$	—	$	—	$	144
Consumer receivables	—		1,018		—		1,059
Pooled corporate	—		181		—		1,186
Other structured finance	—		49		—		49
Financial products	26		646		26		751
Subtotal	26		1,894		26		3,189
International	—		56		—		525
Total structured finance	$	26	$	1,950	$	26	$	3,714
Total exposures	$	2,229	$	23,911	$	3,455	$	44,532

(1) The comparability of financial information is affected by the adoption of Statement of Financial Accounting Standards No. 163,  “Accounting for Financial Guarantee Insurance Contracts” on January 1, 2009.

Please refer to Glossary for description of selected types of U.S. public finance, U.S. structured finance and international obligations that the Company insures and reinsures.

Note: Please refer to endnotes for explanation of non-GAAP financial measures [PV Financial Guaranty Originations (a)].

5

Financial Security Assurance Inc.

Investment Portfolio

As of June 30, 2009

(dollars in millions)

									Pre-Tax
			Pre-Tax		After-Tax				Annualized
	Amortized		Book		Book				Investment
	Cost		Yield		Yield		Fair Value		Income
Fixed maturity securities available for sale:
U.S. Treasury securities and obligations of U.S. government agencies	$	99.2	3.3	%	2.2	%	$	101.4	$	3.3
Agency obligations	66.8		4.3	%	2.8	%	70.3		2.9
Foreign government securities	284.8		4.5	%	2.9	%	270.8		12.9
Obligations of states and political subdivisions	2,351.5		4.4	%	4.2	%	2,407.1		103.6
Insured obligations of state and political subdivisions (1)	1,977.7		4.8	%	4.5	%	1,975.3		94.3
Corporate securities	27.9		6.1	%	4.5	%	26.1		1.7
Mortgage-backed securities:
Pass-throughs	318.2		5.6	%	3.6	%	333.4		17.8
Planned Amortization Class	4.7		5.3	%	3.5	%	4.8		0.3
Asset-backed securities	0.2		5.0	%	3.3	%	0.2		0.0
Total bonds	$	5,131.0	4.6	%	4.2	%	$	5,189.4	$	236.8
Short-term investments	545.7		0.4	%	0.2	%	545.8		1.9
Total fixed-income securities	$	5,676.7	4.2	%	3.8	%	$	5,735.2	$	238.7
Equity securities	1.8		—		—		1.3		—
Total General Investment Portfolio	$	5,678.5	4.2	%	3.8	%	$	5,736.5	$	238.7

	Fair Value		%
Bond Ratings (2):
U.S. Treasury securities and obligations of U.S. government agencies	$	101.4	2.0	%
Agency obligations	70.3		1.4	%
AAA/Aaa	1,630.8		31.4	%
AA/Aa	2,236.0		43.1	%
A/A	1,021.0		19.7	%
BBB	110.8		2.1	%
Below investment grade	6.6		0.1	%
Not rated	12.5		0.2	%
Total Bonds at Fair Value	$	5,189.4	100.0	%
Duration of total general investment portfolio (in years):			4.5

(1) Reflects obligations of state and local political subdivisions that have been insured by other financial guarantors. The underlying ratings of these bonds average A.

(2) Ratings are represented by the lower of the Moody’s Investor Services and Standard & Poor’s classifications.

6

Financial Security Assurance Inc.

Estimated Net Exposure Amortization (1)

(dollars in millions)

			Estimated
	Estimated Net		Ending Net
	Debt Service		Debt Service
	Amortization		Outstanding
Financial Guaranty:
2009 (as of June 30)	$	—	$	614,335
2009 (July - December)	29,334		585,001
2010	49,710		535,291
2011	41,221		494,070
2012	45,127		448,943
2013	38,254		410,689
2009-2013	203,646		410,689
2014-2018	149,348		261,341
2019-2023	100,800		160,541
2024-2028	71,958		88,583
After 2028	88,583
Total	$	614,335

(1) Represents amortization of existing guaranteed portfolio (principal and interest), assuming no advance refundings, as of June 30, 2009. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay guaranteed obligations.

7

Financial Security Assurance Inc.

Estimated Net Unearned Premium Amortization and Estimated Credit Derivative Future Earnings

(dollars in millions)

	Non-Derivative Financial Guaranty Contracts
			Estimated
			Net Unearned				Estimated
	Net Unearned		Premium		Accretion of		Credit Derivative
	Premiums (1)		Amortization		Discount		Future Earnings(2)		Total
Financial Guaranty:
2009 (as of June 30)	$	2,479.5	$	—	$	—	$	—	$	—
2009 (3rd & 4th Qtrs)	2,370.1		109.4		8.2		52.0		169.6
2010	2,166.1		204.0		15.3		90.9		310.2
2011	1,979.4		186.7		14.3		75.6		276.6
2012	1,807.9		171.5		13.1		59.0		243.6
2013	1,650.9		157.0		11.9		37.1		206.0
2009-2013	1,650.9		828.6		62.8		314.6		1,206.0
2014-2018	1,010.6		640.3		47.9		61.1		749.3
2019-2023	581.9		428.7		32.9		5.0		466.6
2024-2028	310.3		271.6		21.5		3.3		296.4
After 2028	—		310.3		23.7		9.0		343.0
Total			$	2,479.5	$	188.8	$	393.0	$	3,061.3

(1) Unearned premium amounts are U.S. GAAP based and net of prepaid reinsurance premiums.

(2) Consists of estimated earnings on credit derivatives in the financial guaranty insured portfolio.

8

Financial Security Assurance Inc.

Financial Guaranty Profile (1 of 3)

(dollars in millions)

Net Par Outstanding and Average Rating by Asset Type

	As of June 30,			As of December 31,
	2009			2008		2007
	Net Par Outstanding		Avg. Rating (1)	Net Par Outstanding		Net Par Outstanding
Sector:
Public Finance
United States
General obligation	$	131,170	A+	$	125,063	$	114,456
Tax-supported	56,557		A+	55,446		50,081
Municipal utility revenue	50,778		A+	50,341		44,365
Health care revenue	11,302		A	12,185		14,047
Housing revenue	7,111		AA-	7,434		7,711
Transportation revenue	21,198		A	21,304		17,407
Education/University	8,111		A+	7,902		5,468
Other domestic public finance	1,936		A	2,181		1,873
Subtotal	288,163		A+	281,856		255,408
International	24,902		A-	24,563		27,299
Total public finance	$	313,065	A+	$	306,419	$	282,707
Structured Finance
United States
Residential mortgages	$	15,418	BB	$	17,052	$	19,774
Consumer receivables	4,847		BBB-	6,039		11,572
Pooled corporate	50,337		AAA	54,903		59,207
Financial products	11,340		AA-	15,253		19,468
Other structured finance	1,479		A	1,568		1,975
Subtotal	83,421		AA	94,815		111,996
International	19,344		AAA	22,860		31,639
Total structured finance	$	102,765	AA	$	117,675	$	143,635
Total exposures	$	415,830	A+	$	424,094	$	426,342

Distribution by ratings of financial guaranty portfolio

	June 30, 2009				December 31, 2008				December 31, 2007
	Net Par Outstanding		%		Net Par Outstanding		%		Net Par Outstanding		%
Ratings (1):
AAA	$	71,573	17.2	%	$	84,091	19.8	%	$	110,956	26.0	%
AA	144,154		34.7	%	133,132		31.4	%	137,160		32.2	%
A	144,344		34.7	%	143,855		33.9	%	127,490		29.9	%
BBB	41,275		9.9	%	44,075		10.4	%	46,641		10.9	%
Other	14,484		3.5	%	18,941		4.5	%	4,095		1.0	%
Total exposures	$	415,830	100.0	%	$	424,094	100.0	%	$	426,342	100.0	%

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

Please refer to Glossary for description of selected types of U.S. public finance, U.S. structured finance and international obligations that the Company insures and reinsures.

9

Financial Security Assurance Inc.

Financial Guaranty Profile (2 of 3)

(dollars in millions)

Distribution by Ratings of Financial Guaranty Portfolio

	As of June 30, 2009
	Public Finance				Structured Finance				Total
	Net Par Outstanding		%		Net Par Outstanding		%		Net Par Outstanding		%
Ratings (1):
AAA	$	6,466	2.1	%	$	65,107	63.4	%	$	71,573	17.2	%
AA	128,242		40.9	%	15,912		15.4	%	144,154		34.7	%
A	141,904		45.3	%	2,440		2.4	%	144,344		34.7	%
BBB	35,041		11.2	%	6,234		6.1	%	41,275		9.9	%
Other	1,412		0.5	%	13,072		12.7	%	14,484		3.5	%
Total exposures	$	313,065	100.0	%	$	102,765	100.0	%	$	415,830	100.0	%

	As of December 31, 2008
	Public Finance				Structured Finance				Total
	Net Par Outstanding		%		Net Par Outstanding		%		Net Par Outstanding		%
Ratings (1):
AAA	$	6,790	2.2	%	$	77,301	65.7	%	$	84,091	19.8	%
AA	125,440		41.0	%	7,692		6.5	%	133,132		31.4	%
A	140,082		45.7	%	3,773		3.2	%	143,855		33.9	%
BBB	32,872		10.7	%	11,203		9.6	%	44,075		10.4	%
Other	1,235		0.4	%	17,706		15.0	%	18,941		4.5	%
Total exposures	$	306,419	100.0	%	$	117,675	100.0	%	$	424,094	100.0	%

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

10

Financial Security Assurance Inc.

Financial Guaranty Profile (3 of 3)

(dollars in millions)

Geographic Distribution of Public Finance Financial Guaranty Portfolio as of June 30, 2009

	Net Par
	Outstanding		% of Total
Domestic by State:
California	$	42,107	13.4	%
New York	23,080		7.4	%
Pennsylvania	21,211		6.8	%
Texas	19,796		6.3	%
Illinois	17,375		5.5	%
Florida	15,281		4.9	%
Michigan	13,056		4.2	%
New Jersey	12,670		4.0	%
Washington	10,465		3.3	%
Massachusetts	8,555		2.7	%
Other states	104,567		33.5	%
Subtotal	288,163		92.0	%
International	24,902		8.0	%
Total public finance exposure	$	313,065	100.0	%

11

Financial Security Assurance Inc.

Consolidated U.S. Residential Mortgage-Backed Securities (“RMBS”) Profile (1 of 3)

(dollars in millions)

Distribution of U.S. RMBS by Rating(1), December 31, 2007 to June 30, 2009

	06/30/09		12/31/08		12/31/07
Ratings(1):
AAA	13.0	%	13.7	%	56.7	%
AA	5.0	%	5.6	%	1.5	%
A	3.2	%	1.3	%	0.7	%
BBB	8.8	%	15.8	%	26.7	%
Below investment grade	70.0	%	63.6	%	14.4	%
	100.0	%	100.0	%	100.0	%

Distribution of U.S. RMBS by Rating(1) and Type of Exposure as of June 30, 2009

	Alt-A CES		Prime HELOC		Alt-A First Lien		Alt-A Option ARMs		Subprime		NIMs		Other MBS		Total Net Par Outstanding
Ratings:
AAA	$	—	$	309	$	60	$	162	$	1,358	$	—	$	120	$	2,009
AA	282		385		77		—		30		—		3		777
A	—		—		—		—		493		—		3		496
BBB	—		1,207		—		—		111		31		—		1,349
Below investment grade	1,043		3,276		1,474		2,438		2,387		169		—		10,787
Total exposures	$	1,325	$	5,177	$	1,611	$	2,600	$	4,379	$	200	$	126	$	15,418

Distribution of U.S. RMBS by Year Insured and Type of Exposure as of June 30, 2009

	Alt-A CES		Prime HELOC		Alt-A First Lien		Alt-A Option ARMs		Subprime		NIMs		Other MBS		Total Net Par Outstanding
Year insured:
2004 and prior	$	—	$	329	$	71	$	—	$	1,374	$	1	$	10	$	1,785
2005	—		783		421		148		440		15		—		1,807
2006	460		2,061		560		1,005		126		86		116		4,414
2007	865		2,004		559		1,447		2,364		98		—		7,337
2008	—		—		—		—		75		—		—		75
2009	—		—		—		—		—		—		—		—
Total exposures	$	1,325	$	5,177	$	1,611	$	2,600	$	4,379	$	200	$	126	$	15,418

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

12

Financial Security Assurance Inc.

Consolidated U.S. RMBS Profile (2 of 3)

(dollars in millions)

Distribution of U.S. RMBS by Rating(1) and Year Insured as of June 30, 2009

	AAA			AA			A			BBB			BIG
	Rated			Rated			Rated			Rated			Rated			Total
Year insured:
2004 and prior	$	1,261		$	71		$	58		$	347		$	48		$	1,785
2005	161			114			120			170			1,242			1,807
2006	278			—			—			555			3,581			4,414
2007	309			592			318			277			5,841			7,337
2008	—			—			—			—			75			75
2009	—			—			—			—			—			—
	$	2,009		$	777		$	496		$	1,349		$	10,787		$	15,418
% of total	13.0		%	5.0		%	3.2		%	8.8		%	70.0		%	100.0		%

Distribution of U.S. Alt-A CES RMBS by Rating(1) and Year Insured as of June 30, 2009

	AAA			AA			A			BBB			BIG
	Rated			Rated			Rated			Rated			Rated			Total
Year insured:
2004 and prior	$	—		$	—		$	—		$	—		$	—		$	—
2005	—			—			—			—			—			—
2006	—			—			—			—			460			460
2007	—			282			—			—			583			865
2008	—			—			—			—			—			—
2009	—			—			—			—			—			—
	$	—		$	282		$	—		$	—		$	1,043		$	1,325
% of total	0.0		%	21.3		%	0.0		%	0.0		%	78.7		%	100.0		%

Distribution of U.S. Prime HELOC RMBS by Rating(1) and Year Insured as of June 30, 2009

	AAA			AA			A			BBB			BIG
	Rated			Rated			Rated			Rated			Rated			Total
Year insured:
2004 and prior	$	—		$	—		$	—		$	329		$	—		$	329
2005	—			75			—			154			554			783
2006	—			—			—			479			1,582			2,061
2007	309			310			—			245			1,140			2,004
2008	—			—			—			—			—			—
2009	—			—			—			—			—			—
	$	309		$	385		$	—		$	1,207		$	3,276		$	5,177
% of total	6.0		%	7.4		%	0.0		%	23.3		%	63.3		%	100.0		%

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

13

Financial Security Assurance Inc.

Consolidated U.S. RMBS Profile (3 of 3)

(dollars in millions)

Distribution of U.S. Alt-A First Lien RMBS by Rating(1) and Year Insured as of June 30, 2009

	AAA			AA			A			BBB			BIG
	Rated			Rated			Rated			Rated			Rated			Total
Year insured:
2004 and prior	$	34		$	37		$	—		$	—		$	—		$	71
2005	26			40			—			—			355			421
2006	—			—			—			—			560			560
2007	—			—			—			—			559			559
2008	—			—			—			—			—			—
2009	—			—			—			—			—			—
	$	60		$	77		$	—		$	—		$	1,474		$	1,611
% of total	3.7		%	4.8		%	0.0		%	0.0		%	91.5		%	100.0		%

Distribution of U.S. Alt-A Option ARM RMBS by Rating(1) and Year Insured as of June 30, 2009

	AAA			AA			A			BBB			BIG
	Rated			Rated			Rated			Rated			Rated			Total
Year insured:
2004 and prior	$	—		$	—		$	—		$	—		$	—		$	—
2005	—			—			—			—			148			148
2006	162			—			—			—			843			1,005
2007	—			—			—			—			1,447			1,447
2008	—			—			—			—			—			—
2009	—			—			—			—			—			—
	$	162		$	—		$	—		$	—		$	2,438		$	2,600
% of total	6.2		%	0.0		%	0.0		%	0.0		%	93.8		%	100.0		%

Distribution of U.S. Subprime RMBS by Rating(1) and Year Insured as of June 30, 2009

	AAA			AA			A			BBB			BIG
	Rated			Rated			Rated			Rated			Rated			Total
Year insured:
2004 and prior	$	1,223		$	30		$	55		$	19		$	47		$	1,374
2005	135			—			120			15			170			440
2006	—			—			—			77			49			126
2007	—			—			318			—			2,046			2,364
2008	—			—			—			—			75			75
2009	—			—			—			—			—			—
	$	1,358		$	30		$	493		$	111		$	2,387		$	4,379
% of total	31.0		%	0.7		%	11.3		%	2.5		%	54.5		%	100.0		%

Distribution of U.S. NIMs RMBS by Rating(1) and Year Insured as of June 30, 2009

	AAA			AA			A			BBB			BIG
	Rated			Rated			Rated			Rated			Rated			Total
Year insured:
2004 and prior	$	—		$	—		$	—		$	—		$	1		$	1
2005	—			—			—			—			15			15
2006	—			—			—			—			86			86
2007	—			—			—			31			67			98
2008	—			—			—			—			—			—
2009	—			—			—			—			—			—
	$	—		$	—		$	—		$	31		$	169		$	200
% of total	0.0		%	0.0		%	0.0		%	15.5		%	84.5		%	100.0		%

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

14

Financial Security Assurance Inc.

U.S. RMBS Profile (1 of 2)

(dollars in millions)

Distribution of U.S. Mortgage-Backed Securities Issued January 1, 2005 or Later by Exposure Type, Average Pool Factor, Subordination, Cumulative Losses and 60+ Day Delinquencies as of June 30, 2009 (1)

U.S. Alt-A CES

	Net Par Outstanding		Pool Factor(2)		Subordination (3)		Cumulative Losses (4)		60+ Day Delinquencies (5)		Number of Transactions
Year issued:
2005	$	—	0.0	%	0.0	%	0.0	%	0.0	%	—
2006	460		32.3	%	-52.7	%	46.5	%	18.6	%	2
2007	865		45.3	%	-8.2	%	43.8	%	20.0	%	9
2008	—		—		—		—		—		—
2009	—		—		—		—		—		—
	$	1,325	40.8	%	-23.6	%	44.7	%	19.5	%	11

U.S. Prime HELOC

	Net Par Outstanding		Pool Factor(2)		Subordination (3)		Cumulative Losses (4)		60+ Day Delinquencies (5)		Number of Transactions
Year issued:
2005	$	783	26.9	%	1.4	%	6.1	%	10.6	%	4
2006	2,136		47.3	%	0.4	%	17.6	%	14.7	%	8
2007	1,929		65.0	%	4.8	%	15.8	%	8.6	%	6
2008	—		—		—		—		—		—
2009	—		—		—		—		—		—
	$	4,848	51.0	%	2.3	%	15.0	%	11.6	%	18

U.S. Alt-A First Lien

	Net Par Outstanding		Pool Factor(2)		Subordination (3)		Cumulative Losses (4)		60+ Day Delinquencies (5)		Number of Transactions
Year issued:
2005	$	421	46.2	%	16.2	%	3.8	%	21.8	%	8
2006	589		64.3	%	6.8	%	5.6	%	34.4	%	8
2007	530		74.8	%	7.7	%	7.0	%	44.0	%	3
2008	—		—		—		—		—		—
2009	—		—		—		—		—		—
	$	1,540	63.0	%	9.7	%	5.6	%	34.3	%	19

(1) For this release, net par outstanding is based on values as of June 2009. All performance information such as pool factor, subordination, cumulative losses and delinquency is based on June 2009 information obtained from Intex, Bloomberg, and/or provided by the trustee and may be subject to adjustments.

(2) Pool factor is the percentage of net par outstanding divided by the original net par outstanding of the transactions at inception.

(3) Represents the sum of subordinate tranches and over-collateralization, expressed as a percentage of current collateral balance and does not include any benefit from excess interest collections that may be used to absorb losses.

(4) Cumulative losses are defined as net charge-offs on the underlying loan collateral divided by the original pool balance.

(5) 60+ day delinquencies are defined as loans that are greater than 60 days delinquent and all loans that are in foreclosure, bankruptcy or Real estate owned (“REO”) divided by net par outstanding.

15

Financial Security Assurance Inc.

U.S. RMBS Profile (2 of 2)

(dollars in millions)

Distribution of U.S. Mortgage-Backed Securities Issued January 1, 2005 or Later by Exposure Type, Average Pool Factor, Subordination, Cumulative Losses and 60+ Day Delinquencies as of June 30, 2009 (1)

U.S. Alt-A Option ARMs

	Net Par Outstanding		Pool Factor(2)		Subordination (3)		Cumulative Losses (4)		60+ Day Delinquencies (5)		Number of Transactions
Year issued:
2005	$	148	42.2	%	14.3	%	4.4	%	47.2	%	3
2006	1,005		70.3	%	10.6	%	4.3	%	44.4	%	6
2007	1,447		80.5	%	10.8	%	2.6	%	41.0	%	5
2008	—		—		—		—		—		—
2009	—		—		—		—		—		—
	$	2,600	74.4	%	10.9	%	3.4	%	42.7	%	14

U.S. Subprime

	Net Par Outstanding		Pool Factor(2)		Subordination (3)		Cumulative Losses (4)		60+ Day Delinquencies (5)		Number of Transactions
Year issued:
2005	$	517	37.4	%	48.8	%	4.6	%	33.7	%	8
2006	49		76.1	%	22.3	%	1.9	%	28.9	%	1
2007	2,364		78.1	%	28.0	%	4.4	%	42.4	%	9
2008	75		80.9	%	34.5	%	1.9	%	29.8	%	1
2009	—		—		—		—		—		—
	$	3,005	71.1	%	31.6	%	4.3	%	40.4	%	19

(1) For this release, net par outstanding is based on values as of June 2009. All performance information such as pool factor, subordination, cumulative losses and delinquency is based on June 2009 information obtained from Intex, Bloomberg, and/or provided by the trustee and may be subject to adjustments.

(2) Pool factor is the percentage of the pool balance outstanding of the transactions as of June 2009 divided by the original pool balance of the transactions at inception.

(3) Represents the sum of subordinate tranches and over-collateralization, expressed as a percentage of current collateral balance and does not include any benefit from excess interest collections that may be used to absorb losses.

(4) Cumulative losses are defined as net charge-offs on the underlying loan collateral divided by the original pool balance.

(5) 60+ day delinquencies are defined as loans that are greater than 60 days delinquent and all loans that are in foreclosure, bankruptcy or Real estate owned (“REO”) divided by net par outstanding.

16

Financial Security Assurance Inc.

U.S. Pooled Corporate Obligations Profile

(dollars in millions)

Distribution by Ratings of U.S. Pooled Corporate Obligations as of June 30, 2009

	Net Par Outstanding		% of Total		Avg. Initial Credit Enhancement (2)		Avg. Current Enhancement (2)
Ratings (1):
AAA	$	46,497	92.4	%	25.8	%	22.8	%
AA	2,642		5.2	%	31.6	%	29.7	%
A	491		1.0	%	10.3	%	13.5	%
BBB	565		1.1	%	19.0	%	16.0	%
Below investment grade	142		0.3	%	40.6	%	10.7	%
Total exposures	$	50,337	100.0	%	25.9	%	23.0	%

Distribution of U.S. Pooled Corporate Obligations by Year Insured as of June 30, 2009

	Net Par Outstanding		% of Total		Avg. Initial Credit Enhancement (2)		Avg. Current Enhancement (2)
Year insured:
2004 and prior	$	15,757	31.3	%	21.3	%	18.8	%
2005	9,994		19.9	%	26.3	%	23.3	%
2006	6,669		13.2	%	27.9	%	24.8	%
2007	17,917		35.6	%	29.1	%	25.8	%
2008	—		—		—		—
2009	—		—		—		—
	$	50,337	100.0	%	25.9	%	23.0	%

Distribution of Direct U.S. Corporate Obligations by Asset Class as of June 30, 2009

	Net Par Outstanding	% of Total		Avg. Initial Credit Enhancement (2)		Avg. Current Enhancement (2)		Avg. Rating(1)
Asset class:
Synthetic high yield pooled corporates	$11,273	22.4	%	35.7	%	31.2	%	AAA
Synthetic investment grade pooled corporates	11,613	23.1	%	15.5	%	14.0	%	AAA*(3)
CLOs	24,441	48.6	%	27.5	%	23.7	%	AAA
CBOs	1,486	3.0	%	16.3	%	20.0	%	A+
Market Value CDOs of corporates	1,119	2.2	%	17.0	%	23.8	%	AAA
Trust preferred - banks and insurance	170	0.3	%	40.6	%	37.2	%	A+
CDO of CDOs (corporate)	35	0.1	%	24.0	%	21.9	%	A-
CDO of ABS	30	0.0	%	14.8	%	34.4	%	AA
Other Pooled Corporates	170	0.3	%	N/A		N/A		A
	$50,337	100.0	%	25.9	%	23.0	%	AAA

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

(2) “Average Credit Enhancement” is intended to provide a measure of the amount of equity and/or subordinate tranches that are junior in the capital structure to FSA’s exposure, and reflects any reduction of that credit support resulting from defaults or other factors. For transactions where excess spread may be available to absorb certain losses, the numbers shown above do not include any benefit from excess spread. The calculation methodologies differ for the various asset classes to reflect differences in transaction structures in order to provide a measure that management believes is comparable across asset classes. Data is obtained from third-party sources such as trustee reports and may be subject to adjustments.

(3) AAA* represents super senior rated exposure.

17

Financial Security Assurance Inc.

U.S. Consumer Receivables Profile

(dollars in millions)

Distribution of U.S. Consumer Receivables by Year Issued as of June 30, 2009

	Credit Cards		Student Loans		Auto		Manufactured Housing		Total Net Par Outstanding
Year issued:
2004 and prior	$	—	$	—	$	81	$	340	$	421
2005	—		—		550		—		550
2006	—		—		1,191		—		1,191
2007	88		—		2,150		—		2,238
2008	—		—		447		—		447
2009	—		—		—		—		—
	$	88	$	—	$	4,419	$	340	$	4,847

Distribution of U.S. Consumer Receivables Net Par Outstanding by Rating(1) and Year Insured as of June 30, 2009

	AAA			AA			A			BBB			BIG
	Rated			Rated			Rated			Rated			Rated			Total
Year insured:
2004 and prior	$	1		$	12		$	—		$	121		$	287		$	421
2005	—			—			23			414			113			550
2006	—			—			—			712			479			1,191
2007	—			—			—			1,413			825			2,238
2008	—			—			—			286			161			447
2009	—			—			—			—			—			—
	$	1		$	12		$	23		$	2,946		$	1,865		$	4,847
% of total	0.0		%	0.2		%	0.5		%	60.8		%	38.5		%	100.0		%

Distribution of Consumer Receivables by Asset Class as of June 30, 2009

	Net Par Outstanding		%		Average Rating (1)	Avg. Initial Credit Enhancement (2)		Avg. Current Enhancement (2)
Asset class:
Student loans	$	—	—			—		—
Credit cards	88		1.8	%	BBB	13.2	%	18.1	%
Auto	4,419		91.2	%	BBB-	11.6	%	20.5	%
Manufactured Housing	340		7.0	%	BB	27.6	%	29.0	%
	$	4,847	100.0	%	BBB-	12.8	%	21.1	%

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

(2) “Average Credit Enhancement” is intended to provide a measure of the amount of equity and/or subordinate tranches that are junior in the capital structure to FSA’s exposure, expressed as a percentage of the total transaction size and reflects any reduction of that credit support resulting from defaults or other factors. For transactions where excess spread may be available to absorb certain losses, the amounts shown above do not include any benefit from excess spread. The calculation methodologies differ for the various asset classes to reflect differences in transaction structures in order to provide a measure that management believes is comparable across asset classes. Data is obtained from third-party sources such as trustee reports and may be subject to adjustments.

18

Financial Security Assurance Inc.

Credit Derivative Exposure Profile

(dollars in millions)

Distribution of Credit Derivative Exposure by Rating

	As of
	June 30, 2009
	Net Par
	Outstanding		%
Ratings (1):
Super senior	$	28,965	45.5	%
AAA	28,539		44.9	%
AA	2,832		4.5	%
A	957		1.5	%
BBB	1,529		2.4	%
Below investment grade	797		1.2	%
Total exposures	$	63,619	100.0	%

Distribution of Credit Derivative Exposure by Sector and Average Rating

	As of
	June 30, 2009
	Net Par Outstanding		Average Rating (1)
Sector:
Public Finance
United States
General obligation	$	201	A
Tax-supported	90		A
Municipal utility revenue	67		A
Health care revenue	148		A-
Housing revenue	10		A+
Transportation revenue	36		A
Other domestic public finance	119		BBB+
Subtotal	671		A
International	2,443		A
Total public finance	$	3,114	A
Structured Finance
United States
Residential mortgages	$	429	BBB
Pooled corporate	44,408		AAA
Other structured finance	566		BBB
Subtotal	45,403		AAA
International	15,102		AAA
Total structured finance	$	60,505	AAA
Total exposures	$	63,619	AAA

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.  The super senior category, which is not generally used by rating agencies, is used by the Company in instances where FSA’s AAA-rated exposure has additional credit enhancement due to either (1) the existence of another security rated AAA that is subordinated to FSA’s exposure or (2) FSA’s exposure benefits from a different form of credit enhancement that would pay any claims first in the event that the exposure incurs a loss, and such credit enhancement, in management’s opinion, causes FSA’s attachment point to be materially above the AAA attachment point.

Please refer to Glossary for description of selected types of U.S. public finance, U.S. structured finance and International obligations that the Company insures and reinsures.

19

Financial Security Assurance Inc.

Unrealized Gains (Losses) on Credit Derivatives

(dollars in millions)

Unrealized Gains (Losses) on Credit Derivatives as of June 30, 2009

	Net Par Outstanding		Wtd. Avg. Credit Rating	2Q-09 Unrealized Gain (Loss)			YTD 2Q-09 Unrealized Gain (Loss)
Credit Defaut Swaps (“CDS”) by Asset Type:
Pooled Corporates(1)
High yield corporates	$	41,214	AAA	$	157.4		$	487.1
Trust preferred	102		AA	1.1			1.3
Market value CDOs of corporates	1,492		AAA	2.4			6.9
Investment grade corporates	15,994		AAA*(4)	58.9			244.9
Total pooled corporate obligations	58,802			219.8			740.2
RMBS(2):
U.S. RMBS:
Subprime	210		A	3.0			3.3
Other U.S. RMBS	121		NIG	(2.6		)	(3.2		)
International RMBS	563		BBB	2.6			7.9
Total RMBS	894			3.0			8.0
Other(3)	3,179		A	(135.4		)	(102.4		)
Total	62,875			87.4			645.8
Interest Rate Swaps and Other Financial Guaranty Contracts with Embedded Derivatives	744		A	(8.2		)	6.5
Total	$	63,619		$	79.2		$	652.3

(1) Includes all U.S. structured finance pooled corporate obligations and international pooled corporate obligations as well as corporate collateralized loan obligations, market value CDOs and trust preferred securities.

(2) Residential mortgage-backed securities is comprised of mortgage-backed and home equity securities.

(3) Other includes all other U.S. and international asset classes, such as commercial receivables and international infrastructure and pooled infrastructure securities.

(4) AAA* represents super senior rated exposure.

20

Financial Security Assurance Inc.

50 Largest U.S. Public Finance Exposures

As of June 30, 2009

(dollars in millions)

	Net Par
	Outstanding		Rating(1)
Credit Name:
Commonwealth of Massachusetts G.O.	$	1,993	AA
New Jersey Transportation Trust Fund Authority Transportation System Bonds	1,343		AA-
Port Authority of NY and NJ, Consolidated Bonds	1,308		AA-
New York City, NY Municipal Water Finance Authority, Water and Sewer System Revenue Bonds	1,305		AA+
State of California Department of Water Resources Power Supply Revenue Bonds	1,261		A-
Illinois State Toll Highway Authority, Revenue Bonds	1,239		AA
Massachusetts School Building Authority Dedicated Sales Tax Revenue Bonds	1,233		AA
Chicago, Illinois G.O.	1,187		A+
New York City, NY G.O.	1,182		AA-
State of California, G.O.	1,166		A
Los Angeles Unified School District, CA, G.O.	1,164		AA
Houston Combined Utility System, TX, First Lien Revenues	1,145		A+
Metropolitan Transportation Authority, NY, Dedicated Tax Fund Bonds	1,091		AA-
Dormitory Authority of the State of New York, Mental Health Services Facilities Improvement Revenue Bonds	1,085		A
State of Illinois, G.O.	1,078		AA
Broward County School Board, FL, Certificates of Participation	1,075		AA-
Metropolitan Transportation Authority, NY, Transportation Revenue Bonds	1,065		A
State of Washington, G.O.	1,010		AA
Atlanta, GA Water & Sewer Revenue Bonds	982		A
Massachusetts Water Resources Authority, General Revenue Bonds	971		AA
Los Angeles, CA, Department of Water and Power Electric Revenue Bonds	957		AA-
State of Hawaii, G.O.	918		AA
Commonwealth of Puerto Rico, G.O.	907		BBB-
San Diego County Water Authority Water Revenue Certificates of Participation	901		AA
Chicago Public Schools, IL, G.O.	870		A+
San Diego Unified School District, CA, G.O.	844		AA
State of Wisconsin Master Lease Certificates of Participation	807		A+
State of Michigan, State Trunk Line Fund Bonds	796		AA
Detroit, MI, Sewage Disposal System Revenue Bonds	795		A+
Seattle, Washington, Light and Power Revenue Bonds	790		A+
District of Columbia, G.O.	784		A+
California Housing Finance Agency Home Mortgage Revenue Bonds 1982 Resolution	776		AA
New Jersey Turnpike Authority, Revenue Bonds	776		A
New York State Thruway Authority, General Highway and Bridge Trust Fund Revenue Bonds	774		AA-
City of Philadelphia General Obligation Bonds	764		BBB+
Miami-Dade County, Florida Aviation Revenue Bonds Miami International Airport	764		A+
City of Chicago- Chicago O’Hare International Airport, Illinois General Airport Third Lien Revenue Refunding Bonds	760		A
Clark County School District, NV, G.O.	753		AA
King County, WA, Sewer Revenue Bonds	753		AA
Puerto Rico Electric Power Authority, Power Revenue Bonds	749		A-
Trustees of the California State University Systemwide Revenue Bonds	741		AA-
Long Island Power Authority, NY, Electric System General Revenue Bonds	741		A-
School District No. 1 in the City and County of Denver, CO Lease Purchase Agreement with Denver School Facilities Leasing Corp, COPS	736		A+
New Jersey Economic Development Authority State Pension Funding Bonds	727		AA-
Commonwealth of Pennsylvania, G.O.	725		AA-
Skyway Concession Company LLC	710		BBB
Kentucky State Property and Building Commission Revenue Bonds	710		AA
Garden State Preservation Trust, NJ, Open Space & Farmland Preservation Bonds	705		AA
Regents of the University of California, General Revenue Bonds	701		AA
Houston, TX, Airport System, Subordinate Lien Revenue Bonds	676		A+
Total top 50 U.S. public finance exposures	$	47,293

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

21

Financial Security Assurance Inc.

50 Largest U.S. Structured Finance Exposures

As of June 30, 2009

(dollars in millions)

	Net Par			Current Credit
	Outstanding		Rating(1)	Enhancement %
Credit Name:
DB Super Senior IBOXX	$	1,465	AAA*(2)	6.2	%
Synthetic High Yield Pooled Corporate CDO	1,460		AAA	62.9	%
Synthetic Investment Grade Pooled Corporate CDO	1,449		AAA*	7.0	%
Fortress Credit Opportunities I LP	1,351		AA	29.3	%
Synthetic Investment Grade Pooled Corporate CDO	1,135		AAA*	16.9	%
Stone Tower Credit Funding Ltd	1,119		AAA	23.8	%
Synthetic Investment Grade Pooled Corporate CDO	820		AAA*	5.8	%
Countrywide HELOC 2006-I	791		CCC	0.0	%
Synthetic Investment Grade Pooled Corporate CDO	778		AAA*	18.7	%
Synthetic Investment Grade Pooled Corporate CDO	770		AAA*	15.8	%
Synthetic Investment Grade Pooled Corporate CDO	754		AAA*	15.0	%
Synthetic High Yield Pooled Corporate CDO	735		AAA	15.6	%
Synthetic High Yield Pooled Corporate CDO	728		AAA	32.8	%
Private Residential Mortgage Transaction	686		BB+	34.6	%
Synthetic High Yield Pooled Corporate CDO	655		AAA*	16.7	%
Synthetic Investment Grade Pooled Corporate CDO	652		AAA*	21.1	%
Countrywide HELOC 2006-F	643		CCC	0.6	%
AmeriCredit Automobile Receivables Trust 2007-B-F	640		BBB	15.4	%
MASTR Adjustable Rate Mortgages Trust 2007-3	624		CCC	12.9	%
Synthetic High Yield Pooled Corporate CDO	562		AAA	30.9	%
Synthetic High Yield Pooled Corporate CDO	522		AAA*	30.1	%
Synthetic High Yield Pooled Corporate CDO	517		AAA*	22.1	%
Eastland CLO Ltd	515		AAA*	30.1	%
Synthetic Investment Grade Pooled Corporate CDO	512		AAA*	29.2	%
Denali Capital CLO VII Ltd	496		AAA	20.6	%
Synthetic High Yield Pooled Corporate CDO	479		AAA	63.5	%
Synthetic High Yield Pooled Corporate CDO	461		AAA*	24.5	%
Avenue CLO V, Ltd	461		AAA	16.1	%
Synthetic Investment Grade Pooled Corporate CDO	442		AAA*	10.1	%
Synthetic Investment Grade Pooled Corporate CDO	433		AAA*	14.6	%
Synthetic High Yield Pooled Corporate CDO	427		AAA	31.0	%
Option One Mortgage Loan Trust 2007-FXD2	421		BB+	22.1	%
Synthetic High Yield Pooled Corporate CDO	419		AAA	35.6	%
Churchill Financial Cayman Ltd	415		AAA	36.8	%
Countrywide HELOC 2007-A	411		CCC	0.0	%
Synthetic High Yield Pooled Corporate CDO	410		AAA	34.9	%
Grayson CLO Ltd	410		AAA*	21.0	%
Synthetic Investment Grade Pooled Corporate CDO	399		AAA*	14.0	%
Synthetic Investment Grade Pooled Corporate CDO	389		AAA*	15.8	%
Nomura Asset Acceptance Corporation, Alternative Loan Trust, Series 2007-1	388		CCC	8.6	%
Synthetic High Yield Pooled Corporate CDO	387		AAA*	30.2	%
Stone Tower CLO III Ltd	381		AAA	21.2	%
Synthetic Investment Grade Pooled Corporate CDO	377		AAA*	11.5	%
Synthetic High Yield Pooled Corporate CDO	372		AAA	38.2	%
Countrywide HELOC 2005-D	371		CCC	0.0	%
HarborView Mortgage Loan Trust 2006-12	370		BB	11.9	%
AmeriCredit Automobile Receivables Trust 2006-A-F	365		BBB	19.4	%
Synthetic High Yield Pooled Corporate CDO	363		AAA*	13.4	%
MASTR Adjustable Rate Mortgages Trust 2007-1	363		CCC	9.2	%
Cent CDO 15 Limited	360		AAA*	17.1	%
Total top 50 U.S. structured finance exposures	$	30,453

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.  The super senior category, which is not generally used by rating agencies, is used by the Company in instances where FSA’s AAA-rated exposure has additional credit enhancement due to either (1) the existence of another security rated AAA that is subordinated to FSA’s exposure or (2) FSA’s exposure benefits from a different form of credit enhancement that would pay any claims first in the event that the exposure incurs a loss, and such credit enhancement, in management’s opinion, causes FSA’s attachment point to be materially above the AAA attachment point.

(2) AAA* represents super senior rated exposure.

22

Financial Security Assurance Inc.

10 Largest Healthcare and International Exposures

As of June 30, 2009

(dollars in millions)

10 Largest Healthcare Exposures

	Net Par
	Outstanding		Rating(1)	State
Credit Name:
Carolina HealthCare System	$	312	AA	NC
BayCare Health System	205		AA-	FL
Hospital Sisters Health Services Inc Obligated Group	204		AA-	IL
CHRISTUS Health	192		A+	TX
Carilion Health System	185		A	VA
Saint Luke’s Health System	183		AA-	MO
Multicare Health System, WA	173		A+	WA
Catholic Health Initiatives	168		AA	CO
Catholic Health Partners	165		AA-	OH
OSF HealthCare System	164		A	IL
Total top 10 healthcare exposures	$	1,951

10 Largest International Exposures

	Net Par
	Outstanding		Rating(1)
Credit Name:
Synthetic Investment Grade Pooled Corporate CDO	$	1,327	AAA*(2)
Channel Link Enterprises Finance Plc	930		BBB
Hydro-Quebec, Province of Quebec Guaranteed	838		A+
Thames Water Utilities Finance Plc	821		A-
Sovereign Debt Synthetic CDO	821		AAA
Synthetic Investment Grade Pooled Corporate CDO	721		AAA*
Sydney Airport	616		BBB
Synthetic Investment Grade Pooled Corporate CDO	580		AAA*
Artesian Finance II Plc	526		A-
Government Supported Public Enterprise	526		AA-
Total top 10 international exposures	$	7,706

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.  The super senior category, which is not generally used by rating agencies, is used by the Company in instances where FSA’s AAA-rated exposure has additional credit enhancement due to either (1) the existence of another security rated AAA that is subordinated to FSA’s exposure or (2) FSA’s exposure benefits from a different form of credit enhancement that would pay any claims first in the event that the exposure incurs a loss, and such credit enhancement, in management’s opinion, causes FSA’s attachment point to be materially above the AAA attachment point.

(2) AAA* represents super senior rated exposure.

23

Financial Security Assurance Inc.

10 Largest Residential Mortgage Servicers Exposures

As of June 30, 2009

(dollars in millions)

10 Largest Residential Mortgage Servicers Exposures

	Net Par
	Outstanding
Servicer:
Countrywide Home Loans Servicing LP	$	6,594
American Home Mortgage Acceptance, Inc.	1,854
GMAC Mortgage, LLC/Homecomings/RFC	1,476
Specialized Loan Servicing, LLC	928
Ocwen Loan Servicing, LLC	909
Indymac Bank, FSB	810
Wells Fargo Bank Minnesota, N.A./Wachovia	529
First Tennessee Bank N.A.	480
Flagstar Bank, FSB	343
Litton Loan Servicing LP	318
Total top 10 residential mortgage servicers exposures	$	14,241

24

Financial Security Assurance Inc.

Below Investment Grade Exposures (1 of 2)

Summary

As of June 30, 2009

(dollars in millions)

	Weighted Average	Net Par		Average
	Remaining Life	Outstanding		Rating (1)
Below Investment Grade Exposures by Asset Type:
Public Finance:
United States
General obligation	7.7	$	522	BB
Tax-supported	11.9	219		BB
Municipal utility revenue	9.4	166		D
Health care revenue	10.0	274		BB-
Housing revenue	10.5	7		BB
Education/University	6.1	4		BB-
Other domestic public finance	0.4	0		CCC
Subtotal	9.2	1,192		B+
International	3.6	220		BB
Total public finance	8.4	$	1,412	B+
Structured Finance:
United States
Residential mortgages	5.2	$	10,787	B-
Consumer receivables	1.2	1,865		BB
Pooled corporate	2.6	142		CCC
Other structured finance	5.3	198		CCC
Subtotal	4.6	12,992		B
International	2.8	80		CCC
Total structured finance	4.6	$	13,072	B
Total below investment grade exposures	5.1	$	14,484	B

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

Please refer to Glossary for description of selected types of U.S. public finance, U.S. structured finance and International obligations that the Company insures and reinsures.

25

Financial Security Assurance Inc.

Below Investment Grade Exposures (2 of 2)

Greater Than $50 Million

As of June 30, 2009

(dollars in millions)

	Weighted Average	Net Par		Internal	Current Credit
Name or Description	Remaining Life	Outstanding		Rating (1)	Enhancement
Countrywide HELOC 2006-I	4.5	$	791	CCC	0.0	%
Private Residential Mortgage Transaction	2.7	686		BB+	34.6	%
Countrywide HELOC 2006-F	4.0	643		CCC	0.6	%
MARM 2007-3	3.3	624		CCC	12.9	%
Option One 2007-FXD2	4.4	421		BB+	22.1	%
COUNTRYWIDE HELOC 2007-A	4.2	411		CCC	0.0	%
NAAC 2007-1	4.8	388		CCC	8.6	%
Countrywide HELOC 2005-D	4.3	371		CCC	0.0	%
Harborview 2006-12	4.0	370		BB	11.9	%
MASTR 2007-OA1	4.0	362		CCC	9.2	%
COUNTRYWIDE HELOC 2007-B	4.3	357		CCC	0.0	%
Triad Auto Receivables Trust 2007-A	0.9	308		BB	17.6	%
Countrywide 2007-13	3.2	303		BB+	30.0	%
IndyMac 2007-H1 HELOC	4.7	296		CCC	0.0	%
TMTS 2006-12SL	20.8	257		CCC	-58.8	%
Triad 2006-B	0.6	225		BB	16.1	%
Private International Infrastructure Finance Transaction	3.6	220		BB	N/A
CWABS 2007-4	4.5	220		BB+	21.3	%
Soundview 2007-WMC1	3.3	218		CCC	18.5	%
Triad Auto Receivables Trust 2007-B	1.0	218		BB	16.3	%
TMTS 2007-1SL	21.1	211		CCC	-56.2	%
Harborview 2007-1	4.5	207		BB+	13.9	%
Harborview 2006-1	2.4	205		BB+	10.9	%
TMTS 2006-10SL	20.0	204		CCC	-45.1	%
Synthetic High Yield Pooled Corporate CDO	2.9	191		CCC	45.0	%
NAAC 2007-S2	1.9	185		CCC	0.0	%
Drive 2006-1	0.6	184		BB	31.4	%
Countrywide HELOC 2005-C	4.2	183		CCC	0.0	%
Harborview 2006-10	4.5	179		CCC	8.8	%
New Century 2005-A	3.3	170		BB+	19.6	%
Private Consumer Receivable Transaction	1.2	161		BB	18.4	%
Private Consumer Receivable Transaction	1.3	161		BB	29.0	%
CSAB 2006-3	5.0	154		CCC	5.6	%
Jefferson County, AL Sewer Revenue Warrants	12.5	151		D	N/A
Renaissance (Delta) 2007-3	6.6	146		BB+	26.7	%
Jefferson County, AL Sales Tax Revenue Bonds	14.5	144		BB	N/A
Private Consumer Receivable Transaction	1.1	137		BB	19.9	%
IMSC 2007-HOA1	8.1	127		CCC	5.9	%
AHMA 2007-4 Negam	6.2	127		CCC	4.5	%
Private Structured Finance Transaction	5.7	126		CC	N/A
Private Consumer Receivable Transaction	0.7	113		BB	32.5	%
Countrywide AltA 2005-22T	5.3	108		BB	6.6	%
Conseco Finance Securtization	2.0	106		BB	26.0	%
Lehman ABS MH 2001-B	1.3	98		BB	38.4	%
Ace 2006-GP1	2.8	95		CCC	0.0	%
CSAB 2006-2	5.0	91		CCC	4.1	%
Deutsche Alt-B 2006-AB1	5.3	90		CCC	9.1	%
Deutsche Bank AltA DBALT 2006-AB4	3.6	88		CCC	6.5	%
GreenPoint 2000-4	4.8	84		B	17.3	%
TMTS 2005-16HE	3.3	83		BB+	22.0	%
City of Detroit, MI General Obligation Limited Tax Bonds	2.5	77		BB	N/A
City of Detroit, MI General Obligation Unlimited Tax Bonds	5.7	77		BB+	N/A
Dekalb Medical Center	15.8	76		BB	N/A

26

Financial Security Assurance Inc.

Below Investment Grade Exposures (2 of 2)

Greater Than $50 Million

As of June 30, 2009

(dollars in millions)

	Weighted Average	Net Par		Internal	Current Credit
Name or Description	Remaining Life	Outstanding		Rating (1)	Enhancement
COUNTRYWIDE HELOC 2006-H	3.8	75		CCC	0.0	%
Soundview (Delta) 2008-1	2.5	75		BB+	34.5	%
Private Non-Municipal Transaction	5.2	72		BB	N/A
TMTS 2007-6ALT	4.4	71		CCC	5.7	%
Goldman AltA GSAA 2005-12	2.7	71		BB+	11.8	%
CSMC 2007-3	7.5	71		CCC	4.9	%
Private Consumer Receivable Transaction	0.9	70		BB	22.4	%
City of Erie, PA General Obligation Unlimited Tax Bonds	9.1	69		BB+	N/A
CWALT 2005-62	2.1	68		CCC	14.7	%
TMTS 2005-14HE	3.4	67		BB+	19.2	%
FFMLT 2007-FFC	4.1	66		BB—	0.0	%
ACE 2007-SL1	21.1	66		CCC	-25.5	%
DSLA 2005-AR5	2.6	65		CCC	15.2	%
Deutsche Bank AltA 2006-AB3	3.4	60		CCC	7.1	%
Luminent 2006-2	1.4	56		BB+	11.8	%
BSSLT 2007-1 2A	6.8	55		BB—	0.0	%
GMAC RFC HSA3	4.4	55		CCC	0.0	%
CSAB 2006-4	5.1	52		CCC	6.0	%
TMTS 2007-QH1	2.0	50		BB+	39.6	%
Total	4.9	$	13,462

(1) FSA’s internal rating.  FSA’s scale is comparable to that of the nationally recognized rating agencies.

27

Financial Security Assurance Inc.

Insured Portfolio by Surveillance Category

(dollars in millions)

Net Par Outstanding by Surveillance Category

	June 30, 2009
	Net Par Outstanding		% of Total		Number of Credits in Category
Description:
Category I and II	$	393,483	94.7	%	11,405
Category III	11,222		2.7	%	138
Category IV	2,670		0.6	%	13
Category V	8,455		2.0	%	69
Total	$	415,830	100.0	%	11,625

	December 31, 2008
	Net Par Outstanding		% of Total		Number of Credits in Category
Description:
Category I and II	$	400,855	94.5	%	11,444
Category III	10,725		2.5	%	129
Category IV	1,181		0.3	%	8
Category V	11,333		2.7	%	61
Total	$	424,094	100.0	%	11,642

Categories I and II represent fundamentally sound transactions requiring routine monitoring, with Category II indicating that routine monitoring is more frequent, due, for example, to the sector or a need to monitor triggers.

Category III represents transactions with some deterioration in asset performance, financial health of the issuer or other factors. Active monitoring and intervention is employed for Category III transactions.

Category IV reflects transactions demonstrating sufficient deterioration to indicate that material credit losses are possible.  Transactions are subject to intense monitoring and intervention.

Category V reflects transactions where losses are most probable. This category includes (1) risks where claim payments have been made and where ultimate losses, net of recoveries, are expected, and (2) risks where claim payments are probable but none have yet been made and ultimate losses, net of recoveries, are expected. Transactions are subject to intense monitoring and intervention.

28

Financial Security Assurance Inc.

Loss and LAE Reserves and Credit Impairment on Credit Derivatives in the Insured Portfolio

(dollars in millions)

	As of
	June 30,		December 31,
	2009		2008
Loss and LAE Reserves by Type:
Specific (1)	$	1,554.8	$	1,535.6
Non-specific (1)	—		154.4
Total Loss and LAE Reserves	$	1,554.8	$	1,690.0
Net credit impairment on credit derivatives	$	147.6	$	152.4

(1)  The comparability of financial information is affected by the adoption of Statement of Financial Accounting Standards No. 163,  “Accounting for Financial Guarantee Insurance Contracts” on January 1, 2009.

29

Financial Security Assurance Inc.

Loss and Loss Adjustment Expenses and Credit Impairment on Credit Derivatives in the Insured Portfolio

As of June 30, 2009

(dollars in millions)

Loss and Loss Adjustment Expenses

									Net Loss and Loss
	Total Net Par		2Q-09			YTD 2Q-09			Adjustment
	Outstanding		Incurred Losses			Incurred Losses			Expense Reserves
Total non-derivative financial guaranty:
Alt-A CES	$	922	$	(66.8	)	$	(88.4	)	$	207.5
Prime HELOC	4,276		(24.4		)	171.4			329.0
Alt-A first lien	1,474		61.8			102.6			222.4
Alt-A option ARMs	2,438		93.7			177.8			490.5
Subprime	2,413		9.8			27.4			90.9
Total U.S. RMBS	11,523		74.1			390.8			1,340.3
NIMs	102		(2.0		)	9.8			24.9
Other structured finance	18,399		6.1			5.7			22.3
Public finance	56,412		1.0			23.9			153.9
Financial products	11,340		(2.0		)	(199.8		)	13.4
Total non-derivative financial guaranty	$	97,776	$	77.2		$	230.4		$	1,554.8

Credit Impairment on Credit Derivatives in the Insured Portfolio

	Total Net Par		2Q-09		YTD		Net
	Outstanding		Credit Impairment		Credit Impairment		Credit Impairment
Credit Derivatives	$	505	$	43.4	$	66.1	$	147.6

30

Financial Security Assurance Inc.

Summary Financial and Statistical Data

(dollars in millions)

	Year Ended December 31,
	YTD 2009			2008			2007			2006			2005			2004
Statutory Data
Net income (loss)	$	(15.9	)	$	(1,376.7	)	$	312.9		$	339.6		$	293.5		$	242.0
Policyholders’ surplus	$	816.2		$	710.8		$	1,608.8		$	1,543.1		$	1,510.7		$	1,181.4
Contingency reserve	1,148.0			1,281.6			1,094.3			1,011.0			906.9			1,099.5
Qualified statutory capital	1,964.2			1,992.4			2,703.1			2,554.1			2,417.6			2,280.9
Net unearned premium reserve	2,454.2			2,520.1			2,274.6			2,070.8			1,850.4			1,649.2
Net present value of estimated future installment premiums	793.0			962.6			1,113.0			827.9			803.4			727.3
Premium resources	3,247.2			3,482.7			3,387.6			2,898.7			2,653.8			2,376.5
Net loss and LAE reserves	1,514.5			1,688.0			98.1			53.0			54.4			48.2
Third party capital support(3)	550.0			550.0			550.0			550.0			550.0			525.0
Total claims-paying resources	$	7,275.9		$	7,713.1		$	6,738.8		$	6,055.8		$	5,675.8		$	5,230.6
Statutory Financial Ratios
Loss and LAE ratio	136.6		%	480.2		%	16.1		%	—			2.1		%	5.0		%
Expense ratio	46.7		%	9.1		%	30.0		%	29.9		%	27.8		%	26.8		%
Combined ratio	183.3		%	489.3		%	46.1		%	29.9		%	29.9		%	31.8		%
Other Financial Information (Statutory basis):
Net debt service outstanding (end of period)	$	599,835		$	631,886		$	623,158		$	552,695		$	497,625		$	454,359
Gross par outstanding (end of period)	520,644			545,568			564,515			498,619			472,374			442,932
Ceded par to all Assured Guaranty companies	32,312			32,927			30,872			37,590			44,599			44,707
Ceded par to other companies	85,682			88,248			107,131			84,573			76,377			72,417
Net par outstanding (end of period)	402,650			424,393			426,512			376,456			351,398			325,808
Qualified statutory capital	1,964.2			1,992.4			2,703.1			2,554.1			2,417.6			2,280.9
Policyholders’ surplus & reserves	5,932.9			6,200.5			5,075.8			4,677.9			4,322.4			3,978.3
Ratios:
Net par insured to statutory capital	205:1			213:1			158:1			147:1			145:1			143:1
Capital ratio(1)	305:1			317:1			231:1			216:1			206:1			199:1
Financial resources ratio(2)	82:1			82:1			92:1			91:1			88:1			87:1
Gross debt service written:
Public finance	$	5,279		$	85,666		$	133,792		$	127,294		$	120,745		$	88,157
Structured finance	26			5,193			57,434			48,794			40,347			63,971
Total gross debt service written	$	5,305		$	90,859		$	191,226		$	176,088		$	161,092		$	152,128

(1)  The capital ratio is calculated by dividing net par and interest insured divided by qualified statutory capital.

(2)  The financial resources ratio is calculated by dividing net par and interest insured by total claims paying resources.

(3) $350 million Bayerishe Landesbank soft capital facility included above was amended.  Effective Jyly 1, 2009 facility decreased to $298 million.

31

Glossary

Below are the brief descriptions of selected types of U.S. public finance, U.S. structured finance and International obligations that the Company insures and reinsures. For a more complete description, please refer to Assured Guaranty Ltd.’s 10-K report.

Other Public Finance. Other domestic public finance obligations insured by FSA include bonds secured by revenues and guarantees from the Federal government, financings supported by specific state or local government entity revenues and stadium financings.

Residential Mortgage Loans. Obligations primarily backed by residential mortgage loans generally take the form of conventional pass-through certificates or pay-through debt securities, but also include other structured products.  Included are:

Alt-A closed-end second lien-mortgage (CES). Backed by fully amortizing loans secured by a second lien on residential property.

Prime Home Equity Line of Credit (HELOC). Primarily backed by second liens and made to higher quality (“prime”) borrowers.

Alt-A first-lien mortgages. Collateralized by fixed and floating rate loans secured by first lien on residential property.

Alt -A Option Adjustable Rate Mortgage (Option ARM). Primarily backed by first lien mortgage loans made to prime borrowers (on average) with average original loan-to-value ratios.

Subprime U.S. RMBS. Characterized by lower quality borrowers and higher levels of structural credit prtection through subordination and/or excess spread.

Net interest margin securitizations (NIMs). Securities backed by the senior portion of residual cash flows from securitization of domestic residential mortgage loans.

Consumer Receivables.  Obligations primarily backed by consumer receivables include conventional pass-through and pay-through securities as well as more highly structured transactions.  Consumer receivables backing these insured obligations primarily include automobile loans, with some credit card receivables, manufactured housing loans and cash consumer loans.  Consumer receivable transactions in FSA’s insured portfolio tend to be concentrated in the subprime automobile loan sector.

Pooled Corporate Obligations. Obligations primarily backed by pooled corporate obligations include funded and synthetic obligations collateralized by corporate debt securities or corporate loans and obligations backed by cash flow or market value of non-consumer indebtedness, and include collaterallized debt obligations (“CDOs”), such as collateralized bond obligations (“CBOs”), collateralized loan obligations (“CLOs”) and comparable risks under CDS obligations.  Corporate obligations include corporate bonds, bank loan participations, trade receivables, franchise loans and equity securities.

Financial Products.  Represents GIC’s issued by FSAH’s Financial Products segment, which was not party of Assured Guaranty’s acquisition of FSAH on July 1, 2009.

Other Structured Finance. Other structured finance in FSA’s insured portfolio include bonds or other securities backed by goverment securities, letters of credit or repurchase agreements collateralized by government securities, securities backed by a combination of assets that include elements of more than one of the categories set forth above and unsecured corporate obligations satisfying FSA’s underwriting criteria.  Other structured finance obligations insured by FSA also include first mortgage bond obligations of for-profit electric or water utilities providing retail, industrial and commercial service, sale-leaseback obligation bonds supported by such utilities and other obligations backed by investor-owned utilities.  Other structured finance obligations include securitization of life insurance risks and airplane leases, including transactions benefiting from third-party financial guaranty insurance.

32

Endnotes related to non-GAAP financial measures discussed in the financial supplement:

(a) PRESENT VALUE FINANCIAL GUARANTY ORIGINATIONS:  The Present Value of Financial Guaranty Originations (PV Financial Guaranty Originations) is defined as (1) Present Value (PV) Premiums Originated, which consist of estimated future installment premiums, discounted to their present value and upfront premiums, plus (2) PV Credit Derivatives Originated which consists of estimated future earnings, discounted to their present value, of credit derivative premiums.  Management believes that, by disclosing the components of PV Financial Guaranty Orignations in addition to gross premiums written, the Company provides investors with a more comprehensive description of its new business activity in a given period.  The discount rate used to calculate PV Financial Guaranty Originations was 4.85% for 2009 and 4.92% for 2008. Discount rates used in the PV Financial Guaranty Orginations calculation represent the average pre-tax yield on its insurance investment portfolio for the previous three years.  PV Financial Guaranty Orginations are based on estimates of, among other things, prepayment speeds of asset-backed securities.  PV Financial Guaranty Orginations is a measure of gross origination activity and does not reflect cessions to reinsurers or the cost of credit default swaps or other credit protection, which may be considerable, employed by the Company to manage credit exposures.  Under SFAS No. 163, “Accounting for Financial Guarantee Insurance Contracts” (“SFAS 163”) PV of future installments on non-derivative financial guaranty contracts are recorded in gross premiums written and are discounted at a risk free rate.  Gross premiums written also includes adjustments to PV of future installment premiums, discounted at an updated risk-free rate, when there has been a change in prepayment assumptions.  Under SFAS 163 management records future installment premiums on financial guaranty insurance contracts covering non-homogeneous pools of assets based on the contractual term of the contract whereas for PV Financial Guaranty Originations, management only records its estimate of the future installment premiums that it expects to receive.  Actual future net earned or written premiums and credit derivative revenues may differ from PV Financial Guaranty Originations due to factors such as prepayments, amortizations, refundings, contract terminations or defaults that may or may not be influenced by market interest rates, refinancing or refunding activity, prepayment speeds, policy changes or terminations, credit defaults, or other factors that management cannot control or predict. This measure should not be viewed as a substitute for gross written premiums determined in accordance with U.S. GAAP.

(b) OPERATING EARNINGS (LOSSES): The Company defines operating earnings as net income excluding the effects of fair-value adjustments considered to be non-economic plus International Financial Reproting Standards (IFRS) adjustments. IFRS is the basis of accounting used by Dexia, FSA’s ultimate parent until the Company’s acquisition by Assured Guaranty Ltd. on July 1, 2009, and is the basis on which all of FSA’s compensation plans were referenced. The primary fair-value adjustments excluded from operating earnings are itemized below.

·Fair-value adjustments for credit derivatives in the insured portfolio, which are certain contracts for which fair-value adjustments are recorded through the consolidated statements of operations and comprehensive income because they qualify as derivatives under SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities,” (“SFAS 133”) or SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments.” These contracts include CDS, insured swaps in certain public finance obligations and insured NIM securitizations. In the event of credit impairment, operating earnings would include the present value of estimated economic losses.

·Fair-value adjustments attributable to the Company’s own credit risk on the Company’s committed preferred trust capital facility.

Operating earnings as defined by FSA’s new parent, Assured Guaranty Ltd., may be different due to differences in the calculations of this non-GAAP measures.  Operating earnings will be conformed with Assured Guaranty Ltd.’s calculations in the third quarter of 2009.

33

	Contacts:
	Equity Investors:
	Sabra Purtill
	Managing Director, Investor Relations
	(212) 408-6044
	spurtill@assuredguaranty.com
	Ross Aron
	Associate, Investor Relations
	(212) 261-5509
	raron@assuredguaranty.com
Assured Guaranty Ltd.	Fixed Income Investors:
30 Woodbourne Avenue	Robert Tucker
Hamilton HM 08	Managing Director, Fixed Income Investor Relations
Bermuda	(212) 339-0861
(441) 299-9375	rtucker@assuredguaranty.com
www.assuredguaranty.com
	Michael Walker
	Director, Fixed Income Investor Relations
	(212) 261-5575
	mwalker@assuredguaranty.com
	Media:
	Betsy Castenir
	Managing Director, Global Communications and Media Relations
	(212) 339-3424
	bcastenir@assuredguaranty.com
	Ashweeta Durani
	Vice President, Global Communications and Media Relations
	(212) 408-6042
	adurani@assuredguaranty.com