<PAGE>

                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 2005

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                         Commission file number: 1-13277

                             CNA SURETY CORPORATION
             (Exact name of Registrant as specified in its Charter)

                 DELAWARE                                36-4144905
      (State or other jurisdiction of       (I.R.S. Employer Identification No.)
      incorporation or organization)

       CNA CENTER, CHICAGO, ILLINOIS                        60685
 (Address of principal executive offices)                (Zip Code)

                                 (312) 822-5000
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Exchange Act Rule 12b-2). Yes [X] No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date:

      43,247,584 shares of Common Stock, $.01 par value as of 7/25/2005.

<PAGE>

                     CNA SURETY CORPORATION AND SUBSIDIARIES

                                      INDEX

<TABLE>
<CAPTION>
                                                                                                                             PAGE
                                                                                                                             ----
<S>                                                                                                                          <C>
PART I. FINANCIAL INFORMATION:
  Item 1. Condensed Consolidated Financial Statements (Unaudited):
    Report of Independent Registered Public Accounting Firm...............................................................     3
    Condensed Consolidated Balance Sheets at June 30, 2005 and at December 31, 2004.......................................     4
    Condensed Consolidated Statements of Income for the Three and Six Months Ended June 30, 2005 and 2004.................     5
    Condensed Consolidated Statements of Stockholders' Equity for the Three and Six Months Ended June 30, 2005 and 2004...     6
    Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2005 and 2004.......................     7
    Notes to Condensed Consolidated Financial Statements..................................................................     8
  Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations...........................    17
  Item 3. Quantitative and Qualitative Disclosures About Market Risk......................................................    31
  Item 4. Controls and Procedures.........................................................................................    33
PART II. OTHER INFORMATION:
  Item 1. Legal Proceedings...............................................................................................    33
  Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.....................................................    33
  Item 3. Defaults Upon Senior Securities.................................................................................    33
  Item 4. Submission of Matters to a Vote of Security Holders.............................................................    33
  Item 5. Other Information...............................................................................................    33
  Item 6. Exhibits........................................................................................................    34
</TABLE>

                                        2
<PAGE>

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of
CNA Surety Corporation
Chicago, Illinois

We have reviewed the accompanying condensed consolidated balance sheet of CNA
Surety Corporation and subsidiaries as of June 30, 2005, and the related
condensed consolidated statements of income and stockholders' equity for the
three-month and six-month periods ended June 30, 2005 and 2004 and the related
condensed consolidated statements of cash flows for the six-month periods ended
June 30, 2005 and 2004. These interim financial statements are the
responsibility of the Corporation's management.

We conducted our reviews in accordance with the standards of the Public Company
Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical procedures and making
inquiries of persons responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in accordance with standards
of the Public Company Accounting Oversight Board (United States), the objective
of which is the expression of an opinion regarding the financial statements
taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to such condensed consolidated interim financial statements for them to
be in conformity with accounting principles generally accepted in the United
States of America.

We have previously audited, in accordance with the standards of the Public
Company Accounting Oversight Board (United States), the consolidated balance
sheet of CNA Surety Corporation and subsidiaries as of December 31, 2004, and
the related consolidated statements of income, stockholders' equity, and cash
flows for the year then ended (not presented herein); and in our report dated
February 25, 2005, we expressed an unqualified opinion on those consolidated
financial statements. In our opinion, the information set forth in the
accompanying condensed consolidated balance sheet as of December 31, 2004 is
fairly stated, in all material respects, in relation to the consolidated balance
sheet from which it has been derived.

/s/ Deloitte & Touche LLP
Chicago, Illinois
August 1, 2005

                                        3
<PAGE>

                     CNA SURETY CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                  (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                       JUNE 30,      DECEMBER 31
                                                                                                        2005             2004
                                                                                                    -------------    ------------
<S>                                                                                                 <C>              <C>
ASSETS
Invested assets and cash:
  Fixed income securities, at fair value (amortized cost: $678,371 and $698,374).................   $     706,248    $    728,338
  Equity securities, at fair value (cost: $1,148 and $1,084).....................................           1,205           1,198
  Short-term investments, at cost (approximates fair value)......................................          98,873          28,457
  Other investments, at fair value (cost: $1,019 and $1,058).....................................           1,019           1,058
                                                                                                    -------------    ------------
   Total invested assets.........................................................................         807,345         759,051
Cash.............................................................................................           7,448           7,336
Deferred policy acquisition costs................................................................         104,956         102,128
Insurance receivables:
  Premiums, including $12,807 and $11,012 from affiliates (net of allowance for doubtful
   accounts: $1,483 and $2,153)..................................................................          45,822          32,340
  Reinsurance, including $3,100 and $5,364 from affiliates.......................................          76,903          98,874
Intangible assets (net of accumulated amortization: $25,523 and $25,523).........................         138,785         138,785
Current income taxes receivable..................................................................           8,963            ----
Property and equipment, at cost (less accumulated depreciation and amortization:
 $22,884 and $21,600)............................................................................          16,177          15,358
Prepaid reinsurance premiums.....................................................................          11,510           7,955
Accrued investment income........................................................................           9,197           8,891
Other assets.....................................................................................           2,497           3,776
                                                                                                    -------------    ------------
   Total assets..................................................................................   $   1,229,603    $  1,174,494
                                                                                                    =============    ============
LIABILITIES
Reserves:
  Unpaid losses and loss adjustment expenses.....................................................   $     402,769    $    363,387
  Unearned premiums..............................................................................         243,255         226,019
                                                                                                    -------------    ------------
   Total reserves................................................................................         646,024         589,406
Debt.............................................................................................          60,538          65,488
Deferred income taxes, net.......................................................................          25,679          27,024
Current income taxes payable.....................................................................            ----           3,491
Reinsurance and other payables to affiliates.....................................................          11,412             461
Accrued expenses.................................................................................          13,211          17,090
Other liabilities................................................................................          23,377          25,163
                                                                                                    -------------    ------------
   Total liabilities.............................................................................   $     780,241    $    728,123
                                                                                                    -------------    ------------
Commitments and contingencies (See Notes 4, 5, 6, & 7)
STOCKHOLDERS' EQUITY
Common stock, par value $.01 per share, 100,000 shares authorized; 44,628 shares
  issued and 43,225 shares outstanding at June 30, 2005 and 44,423 shares issued
  and 43,015 shares outstanding at December 31, 2004.............................................             446             444
Additional paid-in capital.......................................................................         258,189         255,996
Retained earnings................................................................................         187,636         185,496
Accumulated other comprehensive income...........................................................          18,157          19,551
Treasury stock, at cost..........................................................................         (15,066)        (15,116)
                                                                                                    -------------    ------------
   Total stockholders' equity....................................................................         449,362         446,371
                                                                                                    -------------    ------------
   Total liabilities and stockholders' equity....................................................   $   1,229,603    $  1,174,494
                                                                                                    =============    ============
</TABLE>

The accompanying notes are an integral part of these condensed consolidated
financial statements.

                                        4
<PAGE>

                     CNA SURETY CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                  (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                          THREE MONTHS ENDED               SIX MONTHS ENDED
                                                                                JUNE 30                         JUNE 30
                                                                   -----------------------------    -----------------------------
                                                                       2005             2004            2005             2004
                                                                   ------------     ------------    ------------     ------------
<S>                                                                <C>              <C>             <C>              <C>
Revenues:
  Net earned premium...........................................    $     85,257     $     77,153    $    165,820     $    152,350
  Net investment income........................................           8,054            7,462          16,025           14,439
  Net realized investment gains................................               5               52           2,016            2,282
                                                                   ------------     ------------    ------------     ------------
   Total revenues..............................................          93,316           84,667         183,861          169,071
                                                                   ------------     ------------    ------------     ------------
Expenses:
  Net losses and loss adjustment expenses......................          62,763           21,208          84,354           41,839
  Net commissions, brokerage and other underwriting expenses...          50,057           49,069          98,702          104,381
  Interest expense.............................................             840              506           1,614              848
                                                                   ------------     ------------    ------------     ------------
   Total expenses..............................................         113,660           70,783         184,670          147,068
                                                                   ------------     ------------    ------------     ------------
Income (loss) before income taxes..............................         (20,344)          13,884            (809)          22,003
Income tax expense (benefit)...................................          (8,409)           3,699          (2,949)           5,444
                                                                   ------------     ------------    ------------     ------------
Net income (loss)..............................................    $    (11,935)    $     10,185    $      2,140     $     16,559
                                                                   ============     ============    ============     ============
Earnings (loss) per common share...............................    $      (0.28)    $       0.24    $       0.05     $       0.39
                                                                   ============     ============    ============     ============
Earnings (loss) per common share, assuming dilution............    $      (0.28)    $       0.24    $       0.05     $       0.38
                                                                   ============     ============    ============     ============
Weighted average shares outstanding............................          43,140           42,994          43,134           42,992
                                                                   ============     ============    ============     ============
Weighted average shares outstanding, assuming dilution.........          43,140           43,070          43,377           43,071
                                                                   ============     ============    ============     ============
</TABLE>

The accompanying notes are an integral part of these condensed consolidated
financial statements.

                                        5
<PAGE>

                     CNA SURETY CORPORATION AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                             (AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                              COMMON
                                                                               STOCK                    ADDITIONAL
                                                                              SHARES        COMMON        PAID-IN     COMPREHENSIVE
                                                                            OUTSTANDING      STOCK        CAPITAL     INCOME (LOSS)
                                                                            -----------   -----------   -----------   -------------
<S>                                                                         <C>           <C>           <C>           <C>
Balance, December 31, 2003...............................................        42,980   $       444   $   255,816
Comprehensive income:
  Net income.............................................................            --            --            --   $     16,559
Other comprehensive income:
  Change in unrealized gains on securities, after income tax benefit of
   $7,451 (net of reclassification adjustment of $1,627, after
   income tax expense of $876)...........................................            --            --            --         (13,838)
                                                                                                                      -------------
  Total comprehensive income.............................................                                             $       2,721
                                                                                                                      =============
Issuance of treasury stock to employee stock purchase program............             7            --           (19)
Stock options exercised and other........................................             8            --            71
                                                                            -----------   -----------    ----------
Balance, June 30, 2004...................................................        42,995   $       444   $   255,868
                                                                            ===========   ===========    ==========
Balance, December 31, 2004...............................................        43,015   $       444   $   255,996
Comprehensive income:
  Net income.............................................................            --            --            --   $       2,140
Other comprehensive income:
  Change in unrealized gains on securities, after income tax benefit of
   $750 (net of reclassification adjustment of ($1,203), after
   income tax benefit of ($648)).........................................            --            --            --          (1,394)
                                                                                                                      -------------
  Total comprehensive income.............................................                                             $         746
                                                                                                                      =============
Issuance of treasury stock to employee stock purchase program............             5            --            (6)
Stock options exercised and other........................................           205             2         2,199
                                                                            -----------   -----------    ----------
Balance, June 30, 2005...................................................        43,225   $       446   $   258,189
                                                                            ===========   ===========    ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                                         ACCUMULATED
                                                                                            OTHER        TREASURY         TOTAL
                                                                            RETAINED    COMPREHENSIVE      STOCK      STOCKHOLDERS'
                                                                            EARNINGS       INCOME         AT COST        EQUITY
                                                                            ---------   -------------    ---------    -------------
<S>                                                                         <C>         <C>              <C>          <C>
Balance, December 31, 2003...............................................   $ 145,786   $      23,351    $ (15,256)   $     410,141
Comprehensive income:
  Net income.............................................................      16,559              --           --           16,559
Other comprehensive income:
  Change in unrealized gains on securities, after income tax benefit of
   $7,451 (net of reclassification adjustment of $1,627, after
   income tax expense of $876)...........................................          --         (13,838)          --          (13,838)
Issuance of treasury stock to employee stock purchase program............          --                           78               59
Stock options exercised and other........................................                          --           --               71
                                                                            ---------   -------------    ---------    -------------
Balance, June 30, 2004...................................................   $ 162,345   $       9,513    $ (15,178)   $     412,992
                                                                            =========   =============    =========    =============
Balance, December 31, 2004...............................................   $ 185,496   $      19,551    $ (15,116)   $     446,371
Comprehensive income:
  Net income.............................................................       2,140              --           --            2,140
Other comprehensive income:
  Change in unrealized gains on securities, after income tax benefit
   of $750 (net of reclassification adjustment of ($1,203), after
   income tax benefit of ($648)).........................................          --          (1,394)          --           (1,394)
Issuance of treasury stock to employee stock purchase program............          --                           50               44
Stock options exercised and other........................................                          --           --            2,201
                                                                            ---------   -------------    ---------    -------------
Balance, June 30, 2005...................................................   $ 187,636   $      18,157    $ (15,066)   $     449,362
                                                                            =========   =============    =========    =============
</TABLE>

The accompanying notes are an integral part of these condensed consolidated
financial statements.

                                        6
<PAGE>

                     CNA SURETY CORPORATION AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                          SIX MONTHS ENDED
                                                                                                             JUNE 30,
                                                                                                     --------------------------
                                                                                                        2005           2004
                                                                                                     ----------    ------------
<S>                                                                                                  <C>           <C>
OPERATING ACTIVITIES:
  Net income.....................................................................................    $    2,140    $     16,559
  Adjustments to reconcile net income to net cash provided by operating activities:
   Depreciation and amortization.................................................................         2,258           2,304
   Accretion of bond discount, net...............................................................         1,597           1,399
   Net realized investment gains.................................................................        (2,017)         (2,282)
  Changes in:
   Insurance receivables.........................................................................         8,489          34,126
   Reserve for unearned premiums.................................................................        17,236          10,645
   Reserve for unpaid losses and loss adjustment expenses........................................        39,382          (1,172)
   Deferred policy acquisition costs.............................................................        (2,828)         (3,038)
   Deferred income taxes, net....................................................................          (594)            861
   Reinsurance and other payables to affiliates..................................................        10,951             610
   Prepaid reinsurance premiums..................................................................        (3,555)         (5,328)
   Accrued expenses..............................................................................        (3,879)           (763)
   Other assets and liabilities..................................................................       (13,609)          5,402
                                                                                                     ----------    ------------
    Net cash provided by operating activities....................................................        55,571          59,323
                                                                                                     ----------    ------------
INVESTING ACTIVITIES:
   Fixed income securities:
   Purchases.....................................................................................       (76,899)       (113,742)
   Maturities....................................................................................        23,989          16,112
   Sales.........................................................................................        72,737          27,919
   Purchases of equity securities................................................................          (675)           (129)
   Proceeds from the sale of equity securities...................................................           675             162
   Changes in short-term investments.............................................................       (70,416)         (1,170)
   Purchases of property and equipment, net......................................................        (3,336)         (1,478)
   Changes in receivables/payables for securities sold/purchased.................................          (308)           (179)
   Other, net....................................................................................         1,530          (1,129)
                                                                                                     ----------    ------------
    Net cash used in investing activities........................................................       (52,703)        (73,634)
                                                                                                     ----------    ------------
FINANCING ACTIVITIES:
   Proceeds from long-term debt..................................................................            --          30,930
   Principal payments on debt....................................................................        (5,000)        (15,000)
   Debt issuance costs ..........................................................................            --            (506)
   Employee stock option exercises and other.....................................................         2,194              66
   Issuance of treasury stock to employee stock purchase plan....................................            50              59
                                                                                                     ----------    ------------
    Net cash (used in) provided by financing activities..........................................        (2,756)         15,549
                                                                                                     ----------    ------------
Increase in cash.................................................................................           112           1,238
Cash at beginning of period......................................................................         7,336           7,965
                                                                                                     ----------    ------------
Cash at end of period............................................................................    $    7,448    $      9,203
                                                                                                     ==========    ============
Supplemental Disclosure of Cash Flow Information:
   Cash paid during the period for:
   Interest......................................................................................    $    1,529    $        717
   Income taxes..................................................................................        10,094              --
</TABLE>

The accompanying notes are an integral part of these condensed consolidated
financial statements.

                                        7
<PAGE>

                     CNA SURETY CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2005
                                   (UNAUDITED)

1. SIGNIFICANT ACCOUNTING POLICIES

FORMATION OF CNA SURETY CORPORATION AND MERGER

   In December 1996, CNA Financial Corporation ("CNAF") and Capsure agreed to
merge (the "Merger") the surety business of CNAF with Capsure's insurance
subsidiaries, Western Surety Company ("Western Surety"), Surety Bonding Company
of America ("Surety Bonding") and Universal Surety of America ("USA"), into CNA
Surety. CNAF, through its operating subsidiaries, writes multiple lines of
property and casualty insurance, including surety business that is reinsured by
Western Surety. CNAF owns approximately 63% of the outstanding common stock of
CNA Surety. Loews Corporation ("Loews") owns approximately 91% of the
outstanding common stock of CNAF. The principal operating subsidiaries of CNAF
that wrote the surety line of business for their own account prior to the Merger
were Continental Casualty Company and its property and casualty affiliates
(collectively, "CCC") and The Continental Insurance Company and its property and
casualty affiliates (collectively, "CIC"). CIC was acquired by CNAF on May 10,
1995. The combined surety operations of CCC and CIC are referred to herein as
CCC Surety Operations.

PRINCIPLES OF CONSOLIDATION

   The consolidated financial statements include the accounts of CNA Surety and
all majority-owned subsidiaries.

ESTIMATES

   The preparation of financial statements in conformity with generally accepted
accounting principles ("GAAP") requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

BASIS OF PRESENTATION

   These unaudited Condensed Consolidated Financial Statements should be read in
conjunction with the Consolidated Financial Statements and Notes thereto
included in the Company's 2004 Form 10-K. Certain financial information that is
included in annual financial statements prepared in accordance with GAAP is not
required for interim reporting and has been condensed or omitted. The
accompanying unaudited Condensed Consolidated Financial Statements reflect, in
the opinion of management, all adjustments necessary for a fair presentation of
the interim financial statements. All such adjustments are of a normal and
recurring nature. The financial results for interim periods may not be
indicative of financial results for a full year. Certain reclassifications have
been made to the 2004 financial statements to conform with the presentation in
the 2005 Condensed Consolidated Financial Statements.

EARNINGS PER SHARE

   Basic earnings per common share is computed by dividing income available to
common stockholders by the weighted average number of common shares outstanding
for the period. Diluted earnings per common share is computed based on the
weighted average number of shares outstanding plus the dilutive effect of common
stock equivalents which is computed using the treasury stock method.

                                        8
<PAGE>

The computation of earnings per common share is as follows (amounts in
thousands, except for per share data):

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED JUNE 30,        SIX MONTHS ENDED JUNE 30,
                                                        ------------------------------     -----------------------------
                                                            2005              2004             2005             2004
                                                        ------------      ------------     ------------     ------------
<S>                                                     <C>               <C>              <C>              <C>
Net income (loss)..................................     $    (11,935)     $     10,185     $      2,140     $     16,559
                                                        ============      ============     ============     ============
Shares:
Weighted average shares outstanding................           43,076            42,994           43,015           42,980
   Weighted average shares of options exercised
    and additional stock issuance..................               64                --              119               12
                                                        ------------      ------------     ------------     ------------
Total weighted average shares outstanding..........           43,140            42,994           43,134           42,992
   Effect of dilutive options......................               --                76              243               79
                                                        ------------      ------------     ------------     ------------
Total weighted average shares outstanding,
  assuming dilution................................           43,140            43,070           43,377           43,071
                                                        ============      ============     ============     ============
Earnings (loss) per share..........................     $      (0.28)     $       0.24     $       0.05     $       0.39
                                                        ============      ============     ============     ============
Earnings (loss) per share, assuming dilution.......     $      (0.28)     $       0.24     $       0.05     $       0.38
                                                        ============      ============     ============     ============
</TABLE>

   No adjustments were made to reported net income (loss) in the computation of
earnings per share. Options to purchase shares of common stock of 0.5 million
for the three and six months ended June 30, 2005 and 0.9 million for the three
and six months ended June 30, 2004 were excluded from the calculation of diluted
earnings per share because the exercise price of these options was greater than
the average market price of CNA Surety's common stock. Also, due to the
antidilutive effect on earnings per share resulting from the net loss for the
three months ended June 30, 2005, options to purchase shares of common stock of
0.2 million and the nominal effect of exercised and terminated shares were
excluded from the calculation of diluted earnings per share.

   The Company applies the intrinsic value method per Accounting Principles
Board ("APB") Opinion No. 25 "Accounting for Stock Issued to Employees" ("APB
Opinion No. 25") and related interpretations, in accounting for its plans as
allowed for under the provisions of Statement of Financial Accounting Standards
("SFAS") No. 123, "Accounting for Stock-Based Compensation" ("SFAS No. 123").
Accordingly, no compensation expense has been recognized for its stock-based
incentive plans as the exercise price of the granted options equals the market
price at the grant date. The following table illustrates the effect on net
income (loss) and earnings (loss) per share data if the Company had applied the
fair value recognition provisions of SFAS No. 123 to stock based compensation
under the Company's stock-based compensation plan (amounts in thousands, except
for per share data):

<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED JUNE 30,        SIX MONTHS ENDED JUNE 30,
                                                                 ------------------------------     -----------------------------
                                                                     2005              2004             2005             2004
                                                                 ------------      ------------     ------------     ------------
<S>                                                              <C>               <C>              <C>              <C>

Net income (loss)...........................................     $    (11,935)     $     10,185      $      2,140      $     16,559
Less: Total stock based compensation cost determined
  under the fair value method, net of tax...................             (229)             (161)             (397)             (231)
                                                                 ------------      ------------      ------------      ------------
Pro forma net income (loss).................................     $    (12,164)     $     10,024      $      1,743      $     16,328
                                                                 ============      ============      ============      ============
Basic and diluted earnings (loss) per share, as reported....     $      (0.28)     $       0.24      $       0.05      $       0.39
                                                                 ============      ============      ============      ============
Basic and diluted earnings (loss) per share, pro forma......     $      (0.28)     $       0.23      $       0.04      $       0.38
                                                                 ============      ============      ============      ============
</TABLE>

ACCOUNTING PRONOUNCEMENTS

   In December of 2004, the Financial Accounting Standards Board ("FASB") issued
SFAS No. 123 (revised 2004), "Share-Based Payment ("SFAS 123R"), that amends
SFAS No. 123, as originally issued in May of 1995. SFAS 123R addresses the
accounting for share-based payment transactions in which an enterprise receives
employee services in exchange for (a) equity instruments of the enterprise or
(b) liabilities that are based on the fair value of the enterprise's equity
instruments or that may be settled by the issuance of such equity instruments.
SFAS 123R supercedes APB Opinion No. 25. After the effective date of this
standard, entities will not be permitted to use the intrinsic value method
specified in APB 25 to measure compensation expense and generally would be
required to measure compensation expense using a fair-value based method. Public
companies are to apply this standard using either the modified prospective
method or the modified retrospective method. The modified prospective method
requires a company to (a) record compensation expense for all awards it grants
after the date it adopts the standard and (b) record compensation expense for
the unvested portion of previously granted awards that remain outstanding at the
date of adoption. The modified retrospective method requires companies to record
compensation expense to either (a) all prior years for which SFAS 123 was
effective (i.e. for all fiscal years beginning after December 15, 2004) or (b)
only to prior interim periods in the year of initial adoption if the effective
date of SFAS 123R does not coincide with the beginning of the fiscal year. SFAS
123R is effective for annual periods beginning after June 15, 2005. The SEC
issued Staff Accounting Bulletin ("SAB") No. 107 that provides implementation
guidance on the adoption of SFAS 123R. Adoption of this standard is not expected
to have a material impact on the Company's results of operations and/or equity.

                                        9
<PAGE>

2. INVESTMENTS

   The estimated fair value and amortized cost or cost of fixed income and
equity securities held by CNA Surety at June 30, 2005 and December 31, 2004, by
investment category, were as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                                       GROSS UNREALIZED LOSSES
                                                            AMORTIZED      GROSS     ---------------------------   ESTIMATED
                                                             COST OR    UNREALIZED   LESS THAN 12   MORE THAN 12     FAIR
                    JUNE 30, 2005                              COST        GAINS        MONTHS         MONTHS        VALUE
--------------------------------------------------------    ---------   ----------   ------------   ------------   ---------
<S>                                                         <C>         <C>          <C>            <C>            <C>
Fixed income securities:
U.S. Treasury securities and obligations of U.S.
Government and agencies:
  U.S. Treasury.........................................    $  15,664   $      327   $        (67)  $         --   $  15,924
  U.S. Agencies.........................................       14,630          128             (6)           (31)     14,721
  Collateralized mortgage obligations...................       18,525          669             --             --      19,194
  Mortgage pass-through securities......................       52,476          211            (24)          (117)     52,546
Obligations of states and political subdivisions........      438,008       22,780            (70)          (219)    460,499
Corporate bonds.........................................       81,123        3,444           (178)            (9)     84,380
Non-agency collateralized mortgage obligations..........       22,207          248             --             --      22,455
Other asset-backed securities:
  Second mortgages/home equity loans....................       20,924          221            (18)            --      21,127
  Other.................................................       11,814          404             --             --      12,218
Redeemable preferred stock..............................        3,000          184             --             --       3,184
                                                            ---------   ----------   ------------   ------------   ---------
  Total fixed income securities.........................      678,371       28,616           (363)          (376)    706,248
Equity securities.......................................        1,148           57             --             --       1,205
                                                            ---------   ----------   ------------   ------------   ---------
  Total.................................................    $ 679,519   $   28,673   $       (363)  $       (376)  $ 707,453
                                                            =========   ==========   ============   ============   =========
</TABLE>

<TABLE>
<CAPTION>
                                                                                       GROSS UNREALIZED LOSSES
                                                            AMORTIZED      GROSS     ---------------------------   ESTIMATED
                                                             COST OR    UNREALIZED   LESS THAN 12   MORE THAN 12     FAIR
                    DECEMBER 31, 2004                         COST         GAINS        MONTHS         MONTHS        VALUE
--------------------------------------------------------    ---------   ----------   ------------   ------------   ---------
<S>                                                         <C>         <C>          <C>            <C>            <C>
Fixed income securities:
U.S. Treasury securities and obligations of U.S.
Government and agencies:
  U.S. Treasury.........................................    $  55,818   $      255   $        (39)  $         --   $  56,034
  U.S. Agencies.........................................        4,576           39             (9)           (49)      4,557
  Collateralized mortgage obligations...................       18,260          590           (105)            --      18,745
  Mortgage pass-through securities......................       56,696          325           (249)            --      56,772
Obligations of states and political subdivisions........      431,624       23,467           (387)           (87)    454,617
Corporate bonds.........................................       94,363        4,735            (27)            (2)     99,069
Non-agency collateralized mortgage obligations..........        2,078            3             --             --       2,081
Other asset-backed securities:
  Second mortgages/home equity loans....................       20,942          241            (69)            --      21,114
  Credit card receivables...............................          867           --             --             --         867
  Other.................................................        7,794          391             --             --       8,185
Redeemable preferred stock..............................        5,356          941             --             --       6,297
                                                            ---------   ----------   ------------   ------------   ---------
  Total fixed income securities.........................      698,374       30,987           (885)          (138)    728,338
Equity securities.......................................        1,084          114             --             --       1,198
                                                            ---------   ----------   ------------   ------------   ---------
  Total.................................................    $ 699,458   $   31,101   $       (885)  $       (138)  $ 729,536
                                                            =========   ==========   ============   ============   =========
</TABLE>

   The Company's investment portfolio generally is managed to maximize after-tax
investment return, while minimizing credit risk, with investments concentrated
in high quality fixed income securities. CNA Surety's portfolio is managed to
provide diversification by limiting exposures to any one industry, issue or
issuer, and to provide liquidity by investing in the public securities markets.
The portfolio is structured to support CNA Surety's insurance underwriting
operations and to consider the expected duration of liabilities and short-term
cash needs. In achieving these goals, assets may be sold to take advantage of
market conditions or other investment opportunities or regulatory, credit and
tax considerations. These activities will produce realized gains and losses.

   CNA Surety classifies its fixed maturity securities and its equity securities
as available-for-sale, and as such, they are carried at fair value. The
amortized cost of fixed maturity securities is adjusted for amortization of
premiums and accretion of discounts to maturity, which is included in net
investment income. Changes in fair value are reported as a component of other
comprehensive income, exclusive of other-than-temporary impairment losses, if
any.

   Invested assets are exposed to various risks, such as interest rate, market
and credit risks. Due to the level of risk associated with certain of these
invested assets and the level of uncertainty related to changes in the value of
these assets, it is possible that changes in risks in the near term may
significantly affect the amounts reported in the Condensed Consolidated Balance
Sheets and Condensed Consolidated Statements of Income.

                                       10
<PAGE>

3. REINSURANCE

   The effect of reinsurance on the Company's written and earned premium was as
follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                                   THREE MONTHS ENDED JUNE 30,
                                                                      -----------------------------------------------------
                                                                                 2005                       2004
                                                                      -------------------------   -------------------------
                                                                        WRITTEN        EARNED       WRITTEN       EARNED
                                                                      -----------   -----------   -----------   -----------
<S>                                                                   <C>           <C>           <C>           <C>
Direct............................................................    $    81,555   $    70,202   $    69,330   $    58,318
Assumed...........................................................         24,989        28,150        33,734        37,253
Ceded.............................................................        (11,753)      (13,095)      (16,952)      (18,418)
                                                                      -----------   -----------   -----------   -----------
                                                                      $    94,791   $    85,257   $    86,112   $    77,153
                                                                      ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                                     SIX MONTHS ENDED JUNE 30,
                                                                      -----------------------------------------------------
                                                                                 2005                       2004
                                                                      -------------------------   -------------------------
                                                                        WRITTEN        EARNED       WRITTEN       EARNED
                                                                      -----------   -----------   -----------   -----------
<S>                                                                   <C>           <C>           <C>           <C>
Direct............................................................    $   159,484   $   135,462   $   135,400   $   107,153
Assumed...........................................................         50,353        57,138        63,543        81,146
Ceded.............................................................        (30,336)      (26,780)      (41,277)      (35,949)
                                                                      -----------   -----------   -----------   -----------
                                                                      $   179,501   $   165,820   $   157,666   $   152,350
                                                                      ===========   ===========   ===========   ===========
</TABLE>

   Assumed premiums primarily include all surety business written or renewed,
net of reinsurance, by CCC and CIC, which is reinsured by Western Surety
pursuant to reinsurance and related agreements.

   The effect of reinsurance on the Company's provision for loss and loss
adjustment expenses and the corresponding ratio to earned premium was as follows
(dollars in thousands):

<TABLE>
<CAPTION>
                                                                              THREE MONTHS ENDED JUNE 30,
                                                                      -----------------------------------------
                                                                              2005                  2004
                                                                      --------------------   ------------------
                                                                           $         RATIO       $        RATIO
                                                                      -----------    -----   ----------   -----
<S>                                                                   <C>            <C>     <C>          <C>
Gross losses and loss adjustment expenses.........................    $    68,188    69.3%   $   26,974   28.2%
Ceded amounts.....................................................         (5,425)   41.4%       (5,766)  31.3%
                                                                      -----------            ----------
Net losses and loss adjustment expenses...........................    $    62,763    73.6%   $   21,208   27.5%
                                                                      ===========            ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                               SIX MONTHS ENDED JUNE 30,
                                                                      -----------------------------------------
                                                                              2005                  2004
                                                                      --------------------   ------------------
                                                                           $         RATIO       $        RATIO
                                                                      -----------    -----   ----------   -----
<S>                                                                   <C>            <C>     <C>          <C>
Gross losses and loss adjustment expenses.........................    $    96,799    50.3%   $   50,310   26.7%
Ceded amounts.....................................................        (12,445)   46.5%       (8,471)  23.6%
                                                                      -----------            ----------
Net losses and loss adjustment expenses...........................    $    84,354    50.9%   $   41,839   27.5%
                                                                      ===========            ==========
</TABLE>

2005 THIRD PARTY REINSURANCE COMPARED TO 2004 THIRD PARTY REINSURANCE

   Effective January 1, 2005, CNA Surety entered into a new excess of loss
treaty ("2005 Excess of Loss Treaty") with a group of third party reinsurers on
terms similar to the 2004 Excess of Loss Treaty. Under the 2005 Excess of Loss
Treaty, the Company's net retention per principal remains at $10 million with a
5% co-participation in the $90 million layer of third party reinsurance coverage
above the Company's retention. The significant differences between the 2005
Excess of Loss Treaty and the Company's 2004 Excess of Loss Treaty are as
follows. The annual aggregate coverage increases from $157 million in 2004 to
$185 million in 2005. The base annual premium for the 2005 Excess of Loss Treaty
is $40.7 million compared to the actual cost of the 2004 Excess of Loss Treaty
of $50.6 million. The contract again includes an optional twelve month extended
discovery period, for an additional premium (a percentage of the original
premium based on any unexhausted aggregate limit by layer) which will provide
coverage for losses discovered in 2006 on bonds that were in force during 2005.
In addition, the 2005 Excess of Loss Treaty provides coverage for one commercial
principal that had been excluded from the 2004 Excess of Loss Treaty. The
Company no longer has exposure to a second commercial principal that was
excluded from the 2004 Excess of Loss Treaty. Only the large national contractor
(described later) that was excluded from the 2004 Excess of Loss Treaty remains
excluded from the 2005 Excess of Loss Treaty.

                                       11
<PAGE>

RELATED PARTY REINSURANCE

   Reinsurance agreements together with the Services and Indemnity Agreement
that are described below provide for the transfer of the surety business written
by CCC and CIC to Western Surety.

   The Services and Indemnity Agreement provides the Company's insurance
subsidiaries with the authority to perform various administrative, management,
underwriting and claim functions in order to conduct the business of CCC and CIC
and to be reimbursed by CCC for services rendered. In consideration for
providing the foregoing services, CCC has agreed to pay Western Surety a
quarterly fee of $50,000. This agreement was renewed on January 1, 2005 and
expires on December 31, 2005 and is annually renewable thereafter.

   Through a Surety Quota Share Treaty ("the Quota Share Treaty"), CCC and CIC
transfer to Western Surety all surety business written or renewed by CCC and CIC
after the Merger Date. The Quota Share Treaty was renewed on January 1, 2005 and
expires on December 31, 2005 and is annually renewable thereafter. CCC and CIC
transfer the related liabilities of such business and pay to Western Surety an
amount in cash equal to CCC's and CIC's net written premiums written on all such
business, minus a quarterly ceding commission to be retained by CCC and CIC
equal to $50,000 plus 25% of net written premiums written on such business. This
contemplates an approximate 4% override commission for fronting fees to CCC and
CIC on their actual direct acquisition costs.

   For the Quota Share Treaty in effect during 2004, the ceding commission paid
to CCC and CIC by Western Surety remained at 28% of net written premiums. Due to
lower commissions paid to producers on the business covered by the Quota Share
Treaty, the actual override commission paid to CCC and CIC for 2004 was
approximately 7%.

   Under the terms of the Quota Share Treaty, CCC has guaranteed the loss and
loss adjustment expense reserves transferred to Western Surety as of September
30, 1997 by agreeing to pay Western Surety, within 30 days following the end of
each calendar quarter, the amount of any adverse development on such reserves,
as re-estimated as of the end of such calendar quarter. There was no adverse
reserve development for the period from September 30, 1997 (date of inception)
through June 30, 2005.

   The Company and CCC entered into a new $40 million excess of $60 million
reinsurance contract providing coverage exclusively for the one large national
contractor that is excluded from the Company's third party reinsurance. This
contract was effective from January 1, 2004 to December 31, 2004. The premium
for this contract was $3.0 million plus an additional premium of $6.0 million if
a loss is ceded under this contract. The Company and CCC entered into a new
contract covering the large national contractor effective January 1, 2005 to
December 31, 2005 on the same terms as the 2004 contract. In the second quarter
of 2005, this contract was amended to provide unlimited coverage in excess of
the $60 million retention, to increase the premium to $7.0 million, and to
eliminate the additional premium provision. As of June 30, 2005, no losses have
been ceded under this contract.

   The Company and CCC entered into a new $50 million excess of $100 million
contract for the period of January 1, 2004 to December 31, 2004. The premium for
this contract was $6.0 million plus an additional premium if a loss is ceded
under this contract. Effective January 1, 2005, the Company and CCC entered into
a new $50 million excess of $100 million contract in force through December 31,
2005. The premium for this contract was $4.75 million plus an additional premium
of $14.0 million if a loss is ceded under this contract. In the second quarter
of 2005, this contract was amended to exclude coverage for the large national
contractor, to reduce the premium to $3.0 million, and to reduce the additional
premium to $7.0 million. As of June 30, 2005, no losses have been ceded under
this contract.

   As of June 30, 2005 and December 31, 2004, CNA Surety had an insurance
receivable balance from CCC and CIC of $15.9 million and $16.4 million. CNA
Surety had reinsurance payables to CCC and CIC as of June 30, 2005 and December
31, 2004 of $11.0 million and $0.3 million.

LARGE NATIONAL CONTRACTOR

   The Company has provided significant surety bond protection guaranteeing
projects undertaken by the large national contract principal that is excluded
from the Company's third party reinsurance. The related party reinsurance
available to the Company for this principal and the credit extended to the
principal by affiliates of the Company are described below.

   As previously described, during the second quarter of 2005, the Company and
CCC executed amendments to the reinsurance treaties that provide reinsurance
protection for losses associated with the large national contractor. Coverage
for all losses in excess of

                                       12
<PAGE>

an aggregate $60 million is now provided under one treaty. This treaty provides
coverage for the life of bonds either in force or written during the term of the
treaty which runs from January 1, 2005 to December 31, 2005.

CNAF CREDIT FACILITY

   Commencing in 2003, CNAF has provided loans through a credit facility in
order to help the large national contractor meet its liquidity needs and
complete projects which had been bonded by CNA Surety. In December of 2004, the
credit facility was amended to increase the maximum available loans to $106
million from $86 million at December 31, 2003. The amendment also provides that
CNAF may at its sole discretion further increase the amounts available for loans
under the credit facility, up to an aggregate maximum of $126 million. As of
June 30, 2005 and 2004, $127 million (including accrued interest) and $85
million (including accrued interest) had been advanced under the credit
facility. Loews, through a participation agreement with CNAF, provided funds for
and owned a participation of $37.9 million and $23.9 million of the loans
outstanding as of June 30, 2005 and 2004, respectively, and has agreed to a
participation of one-third of any additional loans which may be made above the
original $86 million credit facility limit up to the $126 million maximum
available line.

   Loans under the credit facility are secured by a pledge of substantially all
of the assets of the contractor and certain of its affiliates. In connection
with the credit facility, CNAF has also guaranteed or provided collateral for
letters of credit which are charged against the maximum available line and, if
drawn upon, would be treated as loans under the credit facility. As of June 30,
2005 and December 31, 2004, these guarantees and collateral obligations were $11
million and $13 million, respectively.

   The contractor implemented a restructuring plan intended to reduce costs and
improve cash flow, and appointed a chief restructuring officer to manage
execution of the plan. In the course of addressing various expense, operational
and strategic issues, however, the contractor has decided to substantially
reduce the scope of its original business and to concentrate on those segments
determined to be potentially profitable. As a consequence, operating cash flow,
and in turn the capacity to service debt, has been reduced below previous
levels. Restructuring plans have also been extended to accommodate these
circumstances. In light of these developments, CNAF recorded an impairment
charge of $56 million pre-tax for the fourth quarter of 2004, net of the
participation by Loews, with respect to amounts loaned under the credit facility
and future impairment charges with respect to amounts loaned under the credit
facility in 2005 of $13 million pre-tax during the first quarter.

   Representatives from the Company and CNAF met with senior management of the
national contractor in June of 2005 to review their actual cash flow through
that date, as well as expected future cash flow. As a result of the discussions
with the contractor and after consideration of the contractor's overall
performance to date under the restructuring plan, CNAF made a decision not to
provide additional liquidity to the national contractor beyond amounts currently
available under the existing facility. In addition, during the second quarter of
2005, CNAF took a further impairment charge of $21 million pre-tax.

ESTABLISHMENT OF SURETY LOSS RESERVE

   The discussions with the large national contractor revealed significant
deterioration of the contractor's operations and cash flow. This deterioration
was concentrated in an operating division of the contractor that had previously
been placed into run off. As a result of these developments, the Company
determined that the national contractor will likely be unable to meet its
obligations that are covered under the surety bonds. Accordingly, the Company
established a $40 million loss reserve based on an initial estimate of probable
surety losses. In addition, the Company will be reevaluating the contractor's
current restructuring efforts. Possible changes to the restructuring strategy
could result in higher loss estimates and trigger additional reserve actions.

   The Company intends to provide surety bonds on behalf of the contractor while
re-evaluating the contractor's restructuring efforts, subject to the
contractor's initial and ongoing compliance with the Company's underwriting
standards. Indemnification and subrogation rights, including rights to contract
proceeds on construction projects in the event of default, exist that reduce CNA
Surety's exposure to loss. The Company estimates that possible additional
losses, net of indemnification and subrogation recoveries but before recoveries
under reinsurance contracts to be approximately $160 million pre-tax. However,
the related party reinsurance treaty discussed above would limit the Company's
net loss exposure to an additional $20 million.

                                       13
<PAGE>

4. RESERVES FOR LOSSES AND LOSS ADJUSTMENT EXPENSES

   Activity in the reserves for unpaid losses and loss adjustment expenses was
as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED JUNE 30,         SIX MONTHS ENDED JUNE 30,
                                                               -----------------------------      -----------------------------
                                                                   2005             2004              2005             2004
                                                               ------------     ------------      ------------     ------------
<S>                                                            <C>              <C>               <C>              <C>
Reserves at beginning of period:
Gross.....................................................     $    357,350     $    412,325      $    363,387     $    413,539
Ceded reinsurance.........................................          119,160          159,677           116,831          158,357
                                                               ------------     ------------      ------------     ------------
  Net reserves at beginning of period.....................          238,190          252,648           246,556          255,182
                                                               ------------     ------------      ------------     ------------
Net incurred loss and loss adjustment expenses:
  Provision for insured events of current period..........           62,636           21,491            84,227           42,409
   (Decrease) increase in provision for insured events
   of prior periods.......................................              127             (283)              127             (570)
                                                               ------------     ------------      ------------     ------------
   Total net incurred.....................................           62,763           21,208            84,354           41,839
                                                               ------------     ------------      ------------     ------------
Net payments attributable to:
  Current period events...................................              769            1,011               931            1,494
  Prior period events.....................................           11,627           20,897            41,422           43,579
                                                               ------------     ------------      ------------     ------------
   Total net payments.....................................           12,396           21,908            42,353           45,073
                                                               ------------     ------------      ------------     ------------
Net reserves at end of period.............................          288,557          251,948           288,557          251,948
Ceded reinsurance at end of period........................          114,212          160,419           114,212          160,419
                                                               ------------     ------------      ------------     ------------
   Gross reserves at end of period........................     $    402,769     $    412,367      $    402,769     $    412,367
                                                               ============     ============      ============     ============
</TABLE>

   On January 2, 2003, CNA Surety settled litigation brought by J.P. Morgan
Chase & Co. ("Chase") in connection with three surety bonds issued on behalf of
Enron Corporation ("Enron") subsidiaries. The penal sums of the three bonds
totaled approximately $78 million. The Company paid Chase approximately $40.7
million and assigned its recovery rights in the Enron bankruptcy to Chase in
exchange for a full release of its obligations under the bonds. The Company has
no other exposure related to the Enron Corporation. CNA Surety's net loss
related to the settlement, after anticipated recoveries under excess of loss
reinsurance treaties, was previously fully reserved. Immediately upon execution
of the settlement documents, the Company sent written notice for reimbursement
to its reinsurers. As of June 30, 2005, the Company billed a total of $37.1
million to its reinsurers. All nine reinsurers responsible for payment of the
treaty proceeds either have paid their portions of the claim or paid the Company
to commute the entire reinsurance treaty under which the Enron claim was made.

5. DEBT

   In May of 2004, the Company, through a wholly-owned trust, privately issued
$30 million of preferred securities through two pooled transactions. These
securities bear interest at a rate of the London Interbank Offered Rate
("LIBOR") plus 337.5 basis points with a 30-year term and are redeemable after
five years. The securities were issued by CNA Surety Capital Trust I (the
"Issuer Trust"). The sole asset of the Issuer Trust consists of a $30.9 million
junior subordinated debenture issued by the Company to the Issuer Trust. The
Company has also guaranteed the dividend payments and redemption of the
preferred securities issued by the Issuer Trust. The maximum amount of
undiscounted future payments the Company could make under the guarantee is $75.0
million, consisting of annual dividend payments of $1.5 million over 30 years
and the redemption value of $30.0 million. Because payment under the guarantee
would only be required if the Company does not fulfill its obligations under the
debentures held by the Issuer Trust, the Company has not recorded any additional
liabilities related to this guarantee.

   The subordinated debenture bears interest at a rate of LIBOR plus 337.5 basis
points and matures in April of 2034. As of June 30, 2005 the interest rate on
the junior subordinated debenture was 6.64%.

   On September 30, 2002, the Company refinanced $65.0 million in outstanding
borrowings under its previous credit facility with a new credit facility (the
"2002 Credit Facility"). The 2002 Credit Facility, as amended September 30,
2003, provides an aggregate of up to $50.0 million in borrowings divided between
a revolving credit facility (the "Revolving Credit Facility") of $30.0 million
and a term loan facility (the "Term Loan Facility") of $20.0 million. The
Revolving Credit Facility may be increased from time to time by the amount of
amortization under the Term Loan Facility up to an additional $10.0 million.
Such increase is subject to consent by each bank participating in the Revolving
Credit Facility, and will take place upon receipt by the banks of the respective
installment payments under the Term Loan Facility.

                                       14
<PAGE>

   Effective January 30, 2003, the Company entered into an interest rate swap on
the Term Loan Facility which fixed the previously floating interest rate. As a
result, the current effective interest rate on the term loan as of June 30, 2005
was 2.78%.

   The interest rate on borrowings under the 2002 Credit Facility may be fixed,
at CNA Surety's option, for a period of one, two, three, or six months and is
based on, among other rates, LIBOR plus the applicable margin. The margin,
including a facility fee and utilization fee on the Revolving Credit Facility,
was 1.30% at June 30, 2005 and can vary based on CNA Surety's leverage ratio
(debt to total capitalization) from 1.15% to 1.45%. The margin on the Term Loan
Facility was 0.625% at June 30, 2005 and can vary based on CNA Surety's leverage
ratio (debt to total capitalization) from 0.48% to 0.80%. As of June 30, 2005,
the weighted average interest rate was 4.32% on the $30.0 million of outstanding
borrowings. As of December 31, 2004, the weighted average interest rate on the
2002 Credit Facility was 3.28% on the $35.0 million of outstanding borrowings.

   As of June 30, 2005 and December 31, 2004, the outstanding Revolving Credit
Facility balance was $25.0 million. The Term Loan facility balance was $10.0
million at December 31, 2004. The Term Loan Facility balance was reduced by $5.0
million to $5.0 million during the six months ended June 30, 2005 according to
scheduled amortization and payment schedules. The 2002 Credit Facility was to
mature on September 30, 2005. In the first quarter of 2005, the Company began
discussions with the lenders to replace the 2002 Credit Facility with a new
facility (the "2005 Credit Facility).

   Due to the net loss reported in the current quarter, the Company did not meet
the minimum fixed charge coverage ratio of 2.5 times as of June 30, 2005 as
required by the 2002 Credit Facility. This issue was addressed as part of the
final negotiations of the 2005 Credit Facility.

   The 2005 Credit Facility, which was finalized in July, 2005, provides a $50.0
million revolving credit facility under which the Company refinanced the $30.0
million of outstanding borrowings under the 2002 Credit Facility. The 2005
Credit Facility matures on June 30, 2008. The interest rate on borrowings under
the 2005 Credit Facility may be fixed, at the Company's option, for a period of
one, two, three, or six months and is based on, among other rates, LIBOR plus
the applicable margin. The margin, including a facility fee and utilization fee,
can vary based on the Company's leverage ratio (debt to total capitalization)
from 1.15% to 1.45%.

   The 2005 Credit Facility contains, among other conditions, limitations on the
Company with respect to the incurrence of additional indebtedness and
maintenance of a rating of at least "A-" by A.M. Best Co. for each of the
Company's insurance subsidiaries. The 2005 Credit Facility also requires the
maintenance of certain financial ratios as follows: a) maximum funded debt to
total capitalization ratio of 25%, b) minimum net worth of $375.0 million and c)
minimum fixed charge coverage ratio of 2.5 times. These financial ratios will be
measured quarterly beginning with the third quarter of 2005.

6. EMPLOYEE BENEFITS

   CNA Surety established the CNA Surety Corporation Deferred Compensation Plan
("Plan"), effective April 1, 2000. The Company established and maintains the
Plan as an unfunded, nonqualified deferred compensation plan for a select group
of management or highly compensated employees. The purpose of the Plan is to
permit designated employees of the Company and participating affiliates to
accumulate additional retirement income through a nonqualified deferred
compensation plan that enables them to defer compensation to which they will
become entitled in the future.

   On April 25, 2005, the Board of Directors of CNA Surety Corporation approved
the CNA Surety Corporation 2005 Deferred Compensation Plan (the "Plan") and the
CNA Surety Corporation 2005 Deferred Compensation Plan Trust (the "Trust"). The
Plan and Trust were adopted in connection with the enactment of Section 409A of
the Internal Revenue Code of 1986, as amended (the "Code"), which was
implemented under the American Jobs Creation Act of 2004. The Plan and Trust
will be used in lieu of the CNA Surety Corporation Deferred Compensation Plan
(the "Existing Plan") and the CNA Surety Corporation Deferred Compensation Plan
Trust (the "Existing Trust") for all amounts deferred on or after January 1,
2005. Amounts deferred under the Existing Plan prior to January 1, 2005 will
continue to be covered by and paid out in accordance with the terms of the
Existing Plan, the Existing Trust and the elections made by participants under
the Existing Plan.

   Western Surety sponsors two postretirement benefit plans covering certain
employees. One plan provides medical benefits, and the other plan provides sick
leave termination payments. The postretirement health care plan is contributory
and the sick leave plan is non-contributory. Western Surety uses a December 31
measurement date for both of its postretirement benefit plans. There were no
plan assets for either of the postretirement benefit plans.

                                       15
<PAGE>

   The plans' combined net periodic postretirement benefit cost for the six
months ended June 30, 2005 and 2004 included the following components (amounts
in thousands):

<TABLE>
<CAPTION>
                                              THREE MONTHS ENDED JUNE 30,       SIX MONTHS ENDED JUNE 30,
                                              ---------------------------      ---------------------------
                                                 2005             2004            2005             2004
                                              ----------       ----------      ----------       ----------
<S>                                           <C>              <C>             <C>              <C>
Net periodic benefit cost:
  Service cost...........................     $       37       $       32      $       74       $       74
  Interest cost..........................             74               82             149              170
  Prior service cost.....................            (40)             (44)            (81)             (81)
  Recognized net actuarial (gain)........             --               (6)             --               (2)
                                              ----------       ----------      ----------       ----------
  Net periodic benefit cost..............     $       71       $       64      $      142       $      161
                                              ==========       ==========      ==========       ==========
</TABLE>

   The Company expects to contribute $0.2 million to the postretirement benefit
plans to pay benefits in 2005. As of June 30, 2005, $0.1 million of
contributions have been made to the postretirement benefit plans.

   As of December 31, 2004, the financial statements of the Company reflect the
effects of the Medicare Modernization Act ("MMA") on the Western Surety retiree
medical plan in accordance with FASB Staff Position 106-2. Western Surety is
expected to receive a direct subsidy under MMA which is treated as a reduction
in expected net benefit payments. The estimated effect on annual benefit cost in
2005 is a reduction in service cost of $38,000, a reduction in interest cost of
$73,000, and an increase in the amortization of unrecognized gains of $26,000,
for a total reduction in annual net periodic postretirement benefit cost of
$137,000.

7. COMMITMENTS AND CONTINGENCIES

   The Company is party to various lawsuits arising in the normal course of
business, some seeking material damages. The Company believes the resolution of
these lawsuits will not have a material adverse effect on its financial
condition or its results of operations.

                                       16
<PAGE>

                     CNA SURETY CORPORATION AND SUBSIDIARIES

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

GENERAL

   The following is a discussion and analysis of CNA Surety Corporation and its
subsidiaries' (collectively, "CNA Surety" or the "Company") operating results,
liquidity and capital resources, and financial condition. This discussion should
be read in conjunction with the Condensed Consolidated Financial Statements in
Item 1 of Part 1 of this Quarterly Report on Form 10-Q and the Company's Annual
Report on Form 10-K for the year ended December 31, 2004.

CRITICAL ACCOUNTING POLICIES

   Management believes the most significant accounting policies and related
disclosures for purposes of understanding the Company's results of operations
and financial condition pertain to reserves for unpaid losses and loss
adjustment expenses and reinsurance, investments, intangible assets, and
deferred policy acquisition costs. The Company's accounting policies related to
reserves for unpaid losses and loss adjustment expenses and related estimates of
reinsurance recoverables, are particularly critical to an assessment of the
Company's financial results. These balances are highly subjective and require
management's most complex judgments because of the need to make estimates about
the effects of matters that are inherently uncertain.

RESERVES FOR UNPAID LOSSES AND LOSS ADJUSTMENT EXPENSES AND REINSURANCE

   CNA Surety accrues liabilities for unpaid losses and loss adjustment expenses
("LAE") under its surety and property and casualty insurance contracts based
upon estimates of the ultimate amounts payable under the contracts related to
losses occurring on or before the balance sheet date.

   Reported claims are in various stages of the settlement process. Due to the
nature of surety, which is the relationship among three parties whereby the
surety guarantees the performance of the principal to a third party (the
obligee), the investigation of claims and the establishment of case estimates on
claim files can be a complex process that can occur over a period of time
depending on the type of bond(s) and the facts and circumstances involving the
particular bond(s), the claim(s) and the principal. Case reserves are typically
established after a claim is filed and an investigation and analysis has been
conducted as to the validity of the claim, the principal's response to the claim
and the principal's financial viability. To the extent it is determined that
there are no bona fide defenses to the claim and the principal is unwilling or
financially unable to resolve the claim, a case estimate is established on the
claim file for the amount the Company estimates it will have to pay to honor its
obligations under the provisions of the bond(s).

   While the Company intends to establish initial case reserve estimates that
are sufficient to cover the ultimate anticipated loss on a file, some estimates
need to be adjusted during the life cycle of the file as matters continue to
develop. Factors that can necessitate case estimate increases or decreases are
the complexity of the bond(s) and/or underlying contract(s), if additional
and/or unexpected claims are filed, if the financial condition of the principal
or obligee changes or as claims develop and more information is discovered that
was unknown and/or unexpected at the time the initial case reserve estimate was
established. Ultimately, claims are resolved through payment and/or a
determination that, based on the information available, a case reserve is no
longer required.

   As of any balance sheet date, not all claims have been reported and some
claims may not be reported for many years. As a result, the liability for unpaid
losses includes significant estimates for incurred-but-not-reported ("IBNR")
claims. The following table shows the estimated liability as of June 30, 2005
for unpaid claims applicable to reported claims and to IBNR (dollars in
thousands) for each sub-line of business:

<TABLE>
<CAPTION>
                                                                      GROSS CASE LOSS      GROSS IBNR LOSS     TOTAL GROSS
                                                                     AND LAE RESERVES     AND LAE RESERVES      RESERVES
                                                                     ----------------     ----------------     -----------
<S>                                                                  <C>                  <C>                  <C>
Contract.......................................................         $   82,166           $  159,506        $   241,672
Commercial.....................................................             92,963               55,666            148,629
Fidelity and other.............................................              3,940                8,528             12,468
                                                                        ----------           ----------        -----------
Total..........................................................         $  179,069           $  223,700        $   402,769
                                                                        ==========           ==========        ===========
</TABLE>

   Receivables recorded with respect to insurance losses ceded to reinsurers
under reinsurance contracts are estimated in a manner similar to liabilities for
insurance losses and, therefore, are also subject to uncertainty. In addition to
the factors cited above, estimates of reinsurance recoveries may prove
uncollectible if the reinsurer is unable to perform under the contract.
Reinsurance contracts do not relieve the ceding company of its obligations to
indemnify its own policyholders.

                                       17
<PAGE>

   The Company's Consolidated Balance Sheets includes estimated liabilities for
unpaid losses and loss adjustment expenses of $402.8 million and $363.4 million
and reinsurance receivables related to unpaid losses of $114.2 million and
$116.8 million at June 30, 2005 and December 31, 2004, respectively. Due to the
inherent uncertainties in the process of establishing the liabilities for unpaid
losses and loss adjustment expenses, the actual ultimate claims amounts will
differ from the currently recorded amounts. This difference could have a
material effect on reported earnings and financial condition. Future effects
from changes in these estimates will be recorded in the period such changes are
determined to be needed.

INVESTMENTS

   Management believes the Company has the ability to hold all fixed income
securities to maturity. However, the Company may dispose of securities prior to
their scheduled maturity due to changes in interest rates, prepayments, tax and
credit considerations, liquidity or regulatory capital requirements, or other
similar factors. As a result, the Company classifies all of its fixed income
securities (bonds and redeemable preferred stocks) and equity securities as
available-for-sale. These securities are reported at fair value, with unrealized
gains and losses, net of deferred income taxes, reported as a separate component
of other comprehensive income. Cash flows from purchases, sales and maturities
are reported gross in the investing activities section of the Condensed
Consolidated Statements of Cash Flows.

   The amortized cost of fixed income securities is determined based on cost and
the cumulative effect of amortization of premiums and accretion of discounts to
maturity. Such amortization and accretion are included in investment income. For
mortgage-backed and certain asset-backed securities, the Company recognizes
income using the effective-yield method based on estimated cash flows. All
securities transactions are recorded on the trade date. Investment gains or
losses realized on the sale of securities are determined using the specific
identification method. Investments with an other-than-temporary decline in value
are written down to fair value, resulting in losses that are included in
realized investment gains and losses.

   Short-term investments, which generally include U.S. Treasury bills,
corporate notes, money market funds, and investment grade commercial paper
equivalents, are carried at amortized cost that approximates fair value.
Invested assets are exposed to various risks, such as interest rate risk, market
risk and credit risk. Due to the level of risk associated with invested assets
and the level of uncertainty related to changes in the value of these assets, it
is possible that changes in risks in the near term may significantly affect the
amounts reported in the Condensed Consolidated Balance Sheets and Condensed
Consolidated Statements of Income.

INTANGIBLE ASSETS

   CNA Surety's Condensed Consolidated Balance Sheet as of June 30, 2005
includes intangible assets of approximately $138.8 million. These amounts
represent goodwill and identified intangibles arising from the acquisition of
Capsure Holdings Corp. ("Capsure"). Prior to 2002, goodwill from this and other
acquisitions was generally amortized as a charge to earnings over periods not
exceeding 30 years. Under Statement of Financial Accounting Standards ("SFAS")
No. 142 entitled "Goodwill and Other Intangible Assets" ("SFAS No. 142"), which
was adopted by CNA Surety as of January 1, 2002, periodic amortization ceased,
in accordance with an impairment-only accounting model.

   A significant amount of judgment is required in performing intangible assets
impairment tests. Such tests are performed annually on October 1, or more
frequently if events or changes indicate that the estimated fair value of CNA
Surety's reporting units might be impaired. Under SFAS No. 142, fair value
refers to the amount for which the entire reporting unit may be bought or sold.
There are several methods of estimating fair value, including market quotations,
asset and liability fair values and other valuation techniques, such as
discounted cash flows and multiples of earnings or revenues. If the carrying
amount of a reporting unit, including goodwill, exceeds the estimated fair
value, then individual assets, including identifiable intangible assets, and
liabilities of the reporting unit are estimated at fair value. The excess of the
estimated fair value of the reporting unit over the estimated fair value of net
assets would establish the implied value of intangible assets. The excess of the
recorded amount of intangible assets over the implied value of intangible assets
is recorded as an impairment loss.

DEFERRED POLICY ACQUISITION COSTS

   Policy acquisition costs, consisting of commissions, premium taxes and other
underwriting expenses which vary with, and are primarily related to, the
production of business, net of reinsurance commissions, are deferred and
amortized as a charge to income as the related premiums are earned. The Company
periodically tests that deferred acquisition costs are recoverable based on the
expected profitability embedded in the reserve for unearned premium. If the
expected profitability is less than the balance of deferred

                                       18
<PAGE>

acquisition costs, a charge to net income is taken and the deferred acquisition
cost balance is reduced to the amount determined to be recoverable. Anticipated
investment income is considered in the determination of the recoverability of
deferred acquisition costs.

RESULTS OF OPERATIONS

   FINANCIAL MEASURES

   The Management's Discussion and Analysis of Financial Condition and Results
of Operations ("MD&A") discusses certain accounting principles generally
accepted in the United States of America ("GAAP") and non-GAAP financial
measures in order to provide information used by management to monitor the
Company's operating performance. Management utilizes various financial measures
to monitor the Company's insurance operations and investment portfolio.
Underwriting results, which are derived from certain income statement amounts,
are considered a non-GAAP financial measure and are used by management to
monitor performance of the Company's insurance operations. The Company's
investment portfolio is monitored through analysis of various quantitative and
qualitative factors and certain decisions related to the sale or impairment of
investments that produce realized gains and losses, which is also a component
used in the calculation of net income and is a non-GAAP financial measure.

   Underwriting results are computed as net earned premiums less net loss and
loss adjustment expenses and net commissions, brokerage and other underwriting
expenses. Management uses underwriting results to monitor its insurance
operations' results without the impact of certain factors, including net
investment income, net realized investment gains (losses) and interest expense.
Management excludes these factors in order to analyze the direct relationship
between net earned premiums and the related net loss and loss adjustment
expenses along with net commissions, brokerage and other underwriting expenses.

   Operating ratios are calculated using insurance results and are widely used
by the insurance industry and regulators such as state departments of insurance
and the National Association of Insurance Commissioners for financial regulation
and as a basis of comparison among companies. The ratios discussed in the
Company's MD&A are calculated using GAAP financial results and include the net
loss and loss adjustment expense ratio ("loss ratio") as well as the net
commissions, brokerage and other underwriting expense ratio ("expense ratio")
and combined ratio. The loss ratio is the percentage of net incurred losses and
loss adjustment expenses to net earned premiums. The expense ratio is the
percentage of net commissions, brokerage and other underwriting expenses,
including the amortization of deferred acquisition costs, to net earned
premiums. The combined ratio is the sum of the loss and expense ratios.

   The Company's investment portfolio is monitored by management through
analysis of various factors including unrealized gains and losses on securities,
portfolio duration and exposure to interest rates, and market and credit risk.
Based on such analyses, the Company may impair an investment security in
accordance with its policy, or sell a security. Such activities will produce net
realized investment gains and losses.

   While management uses various GAAP and non-GAAP financial measures to monitor
various aspects of the Company's performance, net income is the most directly
comparable GAAP measure and represents a more comprehensive measure of operating
performance. Management believes that its process of evaluating performance
through the use of these non-GAAP financial measures provides a basis for
enhanced understanding of the operating performance and the impact to net income
as a whole. Management also believes that investors may find these widely used
financial measures described above useful in interpreting the underlying trends
and performance, as well as to provide visibility into the significant
components of net income.

                                       19
<PAGE>

   COMPARISON OF CNA SURETY RESULTS FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2005 AND 2004

ANALYSIS OF NET INCOME

   The Company reported a net loss of $11.9 million for the three months ended
June 30, 2005, compared to a net income of $10.2 million for the same period in
2004. The net loss for the second quarter of 2005 includes a $40 million pre-tax
charge to establish a reserve for contract surety losses related to the large
national contractor described in Note 3. Positive impacts of higher earned
premium, higher net investment income, and a lower expense ratio partially
offset the impact of the reserve charge.

   Net income for the six months ended June 30, 2005 was $2.1 million compared
to $16.6 million for the same period in 2004. The decrease reflects the reserve
charge related to the large national contractor, offset by higher net earned
premiums and higher net investment income.

   The components of net income are discussed in the following sections.

RESULTS OF INSURANCE OPERATIONS

   Underwriting components for the Company for the three and six months ended
June 30, 2005 and 2004 are summarized in the following table (dollars in
thousands):

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED JUNE 30,          SIX MONTHS ENDED JUNE 30,
                                                       ------------------------------      ------------------------------
                                                           2005              2004             2005               2004
                                                       ------------      ------------      ------------      ------------
<S>                                                    <C>               <C>               <C>               <C>
Gross written premiums............................     $    106,544      $    103,064      $    209,837      $    198,943
                                                       ============      ============      ============      ============
Net written premiums..............................     $     94,791      $     86,112      $    179,501      $    157,666
                                                       ============      ============      ============      ============
Net earned premiums...............................     $     85,257      $     77,153      $    165,820      $    152,350
                                                       ============      ============      ============      ============
Net losses and loss adjustment expenses...........     $     62,763      $     21,208      $     84,354      $     41,839
                                                       ============      ============      ============      ============
Net commissions, brokerage and other expenses.....     $     50,057      $     49,069      $     98,702      $    104,381
                                                       ============      ============      ============      ============
Loss ratio........................................             73.6%             27.5%             50.9%             27.5%
Expense ratio.....................................             58.7              63.6              59.5              68.5
                                                       ------------      ------------      ------------      ------------
Combined ratio....................................            132.3%             91.1%            110.4%             96.0%
                                                       ============      ============      ============      ============
</TABLE>

PREMIUMS WRITTEN

   CNA Surety primarily markets contract and commercial surety bonds. Contract
surety bonds generally secure a contractor's performance and/or payment
obligation with respect to a construction project. Contract surety bonds are
generally required by federal, state and local governments for public works
projects. The most common types include bid, performance and payment bonds.
Commercial surety bonds include all surety bonds other than contract and cover
obligations typically required by law or regulation. The commercial surety
market includes numerous types of bonds categorized as court judicial, court
fiduciary, public official, license and permit and many miscellaneous bonds that
include guarantees of financial performance. The Company also writes fidelity
bonds that cover losses arising from employee dishonesty and other insurance
products.

   The Company assumes significant amounts of premiums primarily from
affiliates. This includes all surety business written or renewed, net of
reinsurance, by CCC and CIC, and their affiliates, after the Merger Date that is
reinsured by Western Surety pursuant to reinsurance and related agreements.
Because of certain regulatory restrictions that limit the Company's ability to
write business on a direct basis, the Company continues to utilize the
underwriting capacity available through these agreements. The Company is in full
control of all aspects of the underwriting and claim management of the assumed
business.

   Gross written premiums are summarized in the following table (dollars in
thousands):

<TABLE>
<CAPTION>
                                            THREE MONTHS ENDED JUNE 30,        SIX MONTHS ENDED JUNE 30,
                                           -----------------------------     -----------------------------
                                               2005             2004             2005             2004
                                           ------------     ------------     ------------     ------------
<S>                                        <C>              <C>              <C>              <C>
Contract..............................     $     66,864     $     61,410     $    123,135     $    111,197
Commercial............................           31,288           33,998           68,501           71,329
Fidelity and other....................            8,392            7,656           18,201           16,417
                                           ------------     ------------     ------------     ------------
                                           $    106,544     $    103,064     $    209,837     $    198,943
                                           ============     ============     ============     ============
</TABLE>

   Gross written premiums increased 3.4 percent to $106.5 million, for the three
months ended June 30, 2005 as compared with the same period in 2004. Contract
surety gross written premiums increased 8.9 percent to $66.9 million due
primarily to increased

                                       20
<PAGE>

volume. Commercial surety gross written premiums decreased 8.0 percent to $31.3
million as continued volume growth in small commercial products was more than
offset by declining premiums on large commercial accounts. Fidelity and other
premiums increased by 9.6% primarily due to the volume growth of related small
commercial products.

   Gross written premiums increased 5.5%, or $10.9 million, for the six months
ended June 30, 2005 as compared with the same period in 2004. This increase was
primarily a result of a 10.7%, or $11.9 million, increase in contract surety as
compared with the same period in 2004, due to volume growth. Commercial surety
decreased 4.0 percent, or $2.8 million, as continued strong volume growth in
small commercial products was more than offset by declining premiums on large
commercial accounts. Fidelity and other premiums increased by 10.9% primarily
due to the volume growth of related small commercial products.

   Net written premiums are summarized in the following table (dollars in
thousands):

<TABLE>
<CAPTION>
                                            THREE MONTHS ENDED JUNE 30,        SIX MONTHS ENDED JUNE 30,
                                               2005             2004             2005             2004
                                           ------------     ------------     ------------     ------------
<S>                                        <C>              <C>              <C>              <C>
Contract..............................     $     56,063     $     50,706     $     96,115     $     84,609
Commercial............................           30,336           28,091           65,185           57,360
Fidelity and other....................            8,392            7,315           18,201           15,697
                                           ------------     ------------     ------------     ------------
                                           $     94,791     $     86,112     $    179,501     $    157,666
                                           ============     ============     ============     ============
</TABLE>

   Net written premiums increased 10.1%, or $8.7 million, for the three months
ended June 30, 2005 as compared with the same period in 2004, primarily due to
the increase in gross written premiums as described above and a decrease in
ceded written premiums. Ceded written premiums decreased $5.2 million for the
three months ended June 30, 2005 as compared with the same period in 2004,
reflecting the reduction in the cost of the Company's 2005 reinsurance program.

   For the six months ended June 30, 2005, net written premiums increased 13.8%,
or $21.8 million, as compared with the same period in 2004, primarily due to the
increase in gross written premiums as described above and a decrease in ceded
written premiums. Ceded written premiums decreased $10.9 million for the six
months ended June 30, 2005 as compared with the same period in 2004, reflecting
the reduction in the cost of the Company's 2005 reinsurance program. Net written
premiums increased 13.6%, or $11.5 million, for contract surety and 13.6%, or
$7.8 million, for Commercial surety for the six months ended June 30, 2005 as
compared with the same period in 2004. Net written premiums increased 16.0%, or
$2.5 million, for fidelity and other products for the six months ended June 30,
2005 as compared with the same period in 2004.

EXCESS OF LOSS REINSURANCE

   The Company's reinsurance program is predominantly comprised of excess of
loss reinsurance contracts that limit the Company's retention on a per principal
basis. The Company's reinsurance coverage is provided by third party reinsurers
and related parties.

2005 THIRD PARTY REINSURANCE COMPARED TO 2004 THIRD PARTY REINSURANCE

   Effective January 1, 2005, CNA Surety entered into a new excess of loss
treaty ("2005 Excess of Loss Treaty") with a group of third party reinsurers on
terms similar to the 2004 Excess of Loss Treaty. Under the 2005 Excess of Loss
Treaty, the Company's net retention per principal remains at $10 million with a
5% co-participation in the $90 million layer of third party reinsurance coverage
above the Company's retention. The significant differences between the 2005
Excess of Loss Treaty and the Company's 2004 Excess of Loss Treaty are as
follows. The annual aggregate coverage increases from $157 million in 2004 to
$185 million in 2005. The base annual premium for the 2005 Excess of Loss Treaty
is $40.7 million compared to the actual cost of the 2004 Excess of Loss Treaty
of $50.6 million (net of expected return premium). The contract again includes
an optional twelve month extended discovery period, for an additional premium (a
percentage of the original premium based on any unexhausted aggregate limit by
layer) which will provide coverage for losses discovered in 2006 on bonds that
were in force during 2005. In addition, the 2005 Excess of Loss Treaty provides
coverage for one commercial principal that had been excluded from the 2004
Excess of Loss Treaty. The Company no longer has exposure to a second commercial
principal that was excluded from the 2004 Excess of Loss Treaty. Only the large
national contractor (described later) that was excluded from the 2004 Excess of
Loss Treaty remains excluded from the 2005 Excess of Loss Treaty.

                                       21
<PAGE>

RELATED PARTY REINSURANCE

   Reinsurance agreements together with the Services and Indemnity Agreement
that are described below provide for the transfer of the surety business written
by CCC and CIC to Western Surety.

   The Services and Indemnity Agreement provides the Company's insurance
subsidiaries with the authority to perform various administrative, management,
underwriting and claim functions in order to conduct the business of CCC and CIC
and to be reimbursed by CCC for services rendered. In consideration for
providing the foregoing services, CCC has agreed to pay Western Surety a
quarterly fee of $50,000. This agreement was renewed on January 1, 2005 and
expires on December 31, 2005 and is annually renewable thereafter.

   Through a Surety Quota Share Treaty ("the Quota Share Treaty"), CCC and CIC
transfer to Western Surety all surety business written or renewed by CCC and CIC
after the Merger Date. The Quota Share Treaty was renewed on January 1, 2005 and
expires on December 31, 2005 and is annually renewable thereafter. CCC and CIC
transfer the related liabilities of such business and pay to Western Surety an
amount in cash equal to CCC's and CIC's net written premiums written on all such
business, minus a quarterly ceding commission to be retained by CCC and CIC
equal to $50,000 plus 25% of net written premiums written on such business. This
contemplates an approximate 4% override commission for fronting fees to CCC and
CIC on their actual direct acquisition costs.

   For the Quota Share Treaty in effect during 2004, the ceding commission paid
to CCC and CIC by Western Surety remained at 28% of net written premiums. Due to
lower commissions paid to producers on the business covered by the Quota Share
Treaty, the actual override commission paid to CCC and CIC for 2004 was
approximately 7%.

   Under the terms of the Quota Share Treaty, CCC has guaranteed the loss and
loss adjustment expense reserves transferred to Western Surety as of September
30, 1997 by agreeing to pay Western Surety, within 30 days following the end of
each calendar quarter, the amount of any adverse development on such reserves,
as re-estimated as of the end of such calendar quarter. There was no adverse
reserve development for the period from September 30, 1997 (date of inception)
through June 30, 2005.

   The Company and CCC entered into a new $40 million excess of $60 million
reinsurance contract providing coverage exclusively for the one large national
contractor that is excluded from the Company's third party reinsurance. This
contract was effective from January 1, 2004 to December 31, 2004. The premium
for this contract was $3.0 million plus an additional premium of $6.0 million if
a loss is ceded under this contract. The Company and CCC entered into a new
contract covering the large national contractor effective January 1, 2005 to
December 31, 2005 on the same terms as the 2004 contract. In the second quarter
of 2005, this contract was amended to provide unlimited coverage in excess of
the $60 million retention, to increase the premium to $7.0 million, and to
eliminate the additional premium provision. As of June 30, 2005, no losses have
been ceded under this contract.

   The Company and CCC entered into a new $50 million excess of $100 million
contract for the period of January 1, 2004 to December 31, 2004. The premium for
this contract was $6.0 million plus an additional premium if a loss is ceded
under this contract. Effective January 1, 2005, the Company and CCC entered into
a new $50 million excess of $100 million contract in force through December 31,
2005. The premium for this contract was $4.75 million plus an additional premium
of $14.0 million if a loss is ceded under this contract. In the second quarter
of 2005, this contract was amended to exclude coverage for the large national
contractor, to reduce the premium to $3.0 million, and to reduce the additional
premium to $7.0 million. As of June 30, 2005, no losses have been ceded under
this contract.

LARGE NATIONAL CONTRACTOR

   The Company has provided significant surety bond protection guaranteeing
projects undertaken by the large national contract principal that is excluded
from the Company's third party insurance. The related party reinsurance
available to the Company for this principal and the credit extended to the
principal by affiliates of the Company are described below.

   As previously described, During the second quarter of 2005, the Company and
CCC executed amendments to the reinsurance treaties that provide reinsurance
protection for losses associated with the large national contractor. Coverage
for all losses in excess of an aggregate $60 million is now provided under one
treaty. This treaty provides coverage for the life of bonds either in force or
written during the term of the treaty which runs from January 1, 2005 to
December 31, 2005.

                                       22
<PAGE>

CNAF CREDIT FACILITY

   Commencing in 2003, CNAF has provided loans through a credit facility in
order to help the large national contractor meet its liquidity needs and
complete projects which had been bonded by CNA Surety. In December of 2004, the
credit facility was amended to increase the maximum available loans to $106
million from $86 million at December 31, 2003. The amendment also provides that
CNAF may in its sole discretion further increase the amounts available for loans
under the credit facility, up to an aggregate maximum of $126 million. As of
June 30, 2005 and 2004, $127 million (including accrued interest) and $85
million (including accrued interest) had been advanced under the credit
facility. Loews, through a participation agreement with CNAF, provided funds for
and owned a participation of $37.9 million and $23.9 million of the loans
outstanding as of June 30, 2005 and 2004, respectively, and has agreed to a
participation of one-third of any additional loans which may be made above the
original $86 million credit facility limit up to the $126 million maximum
available line.

   Loans under the credit facility are secured by a pledge of substantially all
of the assets of the contractor and certain of its affiliates. In connection
with the credit facility, CNAF has also guaranteed or provided collateral for
letters of credit which are charged against the maximum available line and, if
drawn upon, would be treated as loans under the credit facility. As of June 30,
2005 and December 31, 2004, these guarantees and collateral obligations were $11
million and $13 million, respectively.

   The contractor implemented a restructuring plan intended to reduce costs and
improve cash flow, and appointed a chief restructuring officer to manage
execution of the plan. In the course of addressing various expense, operational
and strategic issues, however, the contractor has decided to substantially
reduce the scope of its original business and to concentrate on those segments
determined to be potentially profitable. As a consequence, operating cash flow,
and in turn the capacity to service debt, has been reduced below previous
levels. Restructuring plans have also been extended to accommodate these
circumstances. In light of these developments, CNAF recorded an impairment
charge of $56 million pre-tax ($36 million after-tax) for the fourth quarter of
2004, net of the participation by Loews, with respect to amounts loaned under
the credit facility and future impairment charges with respect to amounts loaned
under the credit facility in 2005 of $13 million pre-tax ($9 million after-tax)
during the first quarter. Any future draws under the credit facility, if agreed
to by CNAF pursuant to additional credit facility amendment, or further changes
in the large national contractor's business plan or projections may necessitate
further impairment charges.

   Representatives from the Company and CNAF met with senior management of the
national contractor in June of 2005 to review their actual cash flow through
that date, as well as expected future cash flow. As a result of the discussions
with the contractor and after consideration of the contractor's overall
performance to date under the restructuring plan, CNAF made a decision not to
provide additional liquidity to the national contractor beyond amounts currently
available under the existing facility. In addition, during the second quarter of
2005, CNAF took a further impairment charge of $21 million pre-tax ($13 million
after-tax).

ESTABLISHMENT OF SURETY LOSS RESERVE

   The discussions with the large national contractor revealed significant
deterioration of the contractor's operations and cash flow. This deterioration
was concentrated in an operating division of the contractor that had previously
been placed into run off. As a result of these developments, the Company
determined that the national contractor will likely be unable to meet its
obligations that are covered under the surety bonds. Accordingly, the Company
established a $40 million loss reserve based on an initial estimate of probable
surety losses. In addition, the Company will be reevaluating the contractor's
current restructuring efforts. Possible changes to the restructuring strategy
could result in higher loss estimates and trigger additional reserve actions.

   The Company intends to continue to provide surety bonds on behalf of the
contractor while re-evaluating the contractor's restructuring efforts, subject
to the contractor's initial and ongoing compliance with the Company's
underwriting standards. Indemnification and subrogation rights, including rights
to contract proceeds on construction projects in the event of default, exist
that reduce CNA Surety's exposure to loss. The Company estimates that possible
additional losses, net of indemnification and subrogation recoveries but before
recoveries under reinsurance contracts to be approximately $160 million pre-tax.
However, the related party reinsurance treaty discussed above would limit the
Company's net loss exposure to an additional $20 million.

   The Company has had discussions with its insurance regulatory authorities
regarding the level of bonds provided for this principal and will continue to
keep the insurance regulators informed of its ongoing exposure to this account.

                                       23
<PAGE>

NET LOSS RATIO

   The net loss ratio was 73.6% for the three months ended June 30, 2005 as
compared with 27.5% for the same period in 2004. The higher loss ratio reflects
the reserve charge related to the large national contractor, which added 47
percentage points to this ratio. This was partially offset by an increase in net
earned premium that resulted from the reduction in the cost of the Company's
2005 reinsurance program. The net loss ratio for the three months ended June 30,
2005 included $0.1 million of net unfavorable loss development related to prior
years.

   The net loss ratio was 50.9% for the six months ended June 30, 2005 as
compared with 27.5% for the same period in 2004. The increase in the loss ratio
reflects the reserve charge related to the large national contractor, which
added 24 percentage points to this ratio. This was partially offset by an
increase in net earned premium that resulted from the reduction in the cost of
the Company's 2005 reinsurance program. The net loss ratio for the six months
ended June 30, 2005 included $0.1 million of net unfavorable loss development
related to prior years.

   On January 2, 2003, CNA Surety settled litigation brought by J.P. Morgan
Chase & Co. ("Chase") in connection with three surety bonds issued on behalf of
Enron Corporation ("Enron") subsidiaries. The penal sums of the three bonds
totaled approximately $78 million. The Company paid Chase approximately $40.7
million and assigned its recovery rights in the Enron bankruptcy to Chase in
exchange for a full release of its obligations under the bonds. The Company has
no other exposure related to the Enron Corporation. CNA Surety's net loss
related to the settlement, after anticipated recoveries under excess of loss
reinsurance treaties, was previously fully reserved. Immediately upon execution
of the settlement documents, the Company sent written notice for reimbursement
to its reinsurers. As of June 30, 2005, the Company billed a total of $37.1
million to its reinsurers. All nine reinsurers responsible for payment of the
treaty proceeds either have paid their portions of the claim or paid the Company
to commute the entire reinsurance treaty under which the Enron claim was made.

EXPOSURE MANAGEMENT

   The Company's business is subject to certain risks and uncertainties
associated with the current economic environment and corporate credit
conditions. In response to these risks and uncertainties, the Company continues
with various exposure management initiatives, particularly to reduce its risks
on large commercial accounts. "Exposure" is defined as the face amount of the
bond. As the following table depicts, the Company has reduced its total
exposure, before the effects of reinsurance, by 25.7% in 2005 on large
commercial accounts, which are defined as accounts with exposures in excess of
$10 million:

<TABLE>
<CAPTION>
                                              NUMBER OF ACCOUNTS         TOTAL EXPOSURE (DOLLARS IN MILLIONS)
                                                     AS OF                               AS OF
                                           ------------------------    ----------------------------------------
                                           JUNE 30,    DECEMBER 31,     JUNE 30,    DECEMBER 31,    % INCREASE/
COMMERCIAL ACCOUNT EXPOSURE                  2005          2004           2005          2004        (DECREASE)
---------------------------                --------    ------------    ---------    ------------    -----------
<S>                                        <C>         <C>             <C>          <C>             <C>
$100 million and larger                        2             2         $   253.9      $   256.4         (1.0)%
$50 to $100 million                            3             7             189.5          468.1        (59.5)%
$25 to $50 million                            10            11             345.4          401.0        (13.9)%
$10 to $25 million                            34            39             473.0          572.5        (17.4)%
                                              --            --         ---------      ---------        -----
Total                                         49            59         $ 1,261.8      $ 1,698.0        (25.7)%
                                              ==            ==         =========      =========        =====
</TABLE>

   The Company expects to continue to reduce its risks on large commercial
accounts, but the rate of this reduction is expected to slow.

   With respect to contract surety, the Company's portfolio is predominantly
comprised of contractors with bonded backlog of less than $30 million. Bonded
backlog is a measure of the Company's exposure in the event of default before
indemnification, salvage and subrogation recoveries. The Company does have a
number of accounts with higher bonded backlogs. For example, the Company has 13
accounts each with a bonded backlog in excess of $150 million and 15 accounts
each with a bonded backlog of between $100 million and $150 million.

   The Company continues to manage its exposure to any one contract credit and
aggressively looks for co-surety, shared accounts and other means to support or
reduce larger exposures. Reinsurance, indemnification and subrogation rights,
including rights to contract proceeds on construction projects in the event of
default, exist that substantially reduce CNA Surety's exposure to loss.

                                       24
<PAGE>

EXPENSE RATIO

   The expense ratio was 58.7% for the three months ended June 30, 2005 as
compared with 63.6% for the same period in 2004. The improved expense ratio
reflects higher net earned premium and the impacts of cost reduction initiatives
that began in the first quarter of 2004, which reduced the current period
expense ratio by one percentage point.

   The expense ratio was 59.5% for the three months ended June 30, 2005 as
compared with 68.5% for the same period in 2004. The improved expense ratio
reflects higher net earned premium and the impacts of cost reduction initiatives
to simplify and streamline the field organization that began in the first
quarter of 2004. The improved expense ratio also reflects the absence of
expenses associated with the cost reduction initiatives noted above and the
increased accrual for policyholder dividends that were recorded in the first
quarter of 2004. These items added 4.3 percentage points to the expense ratio
for the first six months of 2004.

INVESTMENT INCOME AND REALIZED INVESTMENT GAINS/LOSSES

   Net investment income was $8.1 million for the three months ended June 30,
2005, as compared with $7.5 million for the same period in 2004. This is due to
the significant increase in invested assets, partially offset by lower yields.
The annualized pre-tax yield was 4.3% and 4.5% for the three months ended June
30, 2005 and 2004, respectively. The annualized after-tax yield was 3.6% and
3.7% for the three months ended June 30, 2005 and 2004, respectively. Net
realized investment gains were negligible for both the three months ended June
30, 2005 and 2004.

   Net investment income was $16.0 million for the six months ended June 30,
2005 as compared with $14.4 million for the same period in 2004. The increase is
due to the impact of higher overall invested assets, partially offset by lower
yields. The annualized pre-tax yields were 4.3% and 4.5% for the six months
ended June 30, 2005 and 2004, respectively. The annualized after-tax yield was
3.6% and 3.7% for the six months ended June 30, 2005 and 2004, respectively. Net
realized investment gains were $2.0 million for the six months ended June 30,
2005 as compared with $2.3 million for the same period in 2004. The realized
investment gain in 2005 resulted primarily from the Company's sale of its
interest in DeMontfort Group, Ltd. in the first quarter of 2005.

   The following summarizes net realized investment gains (losses) activity:

<TABLE>
<CAPTION>
                                                      THREE MONTHS ENDED JUNE 30,         SIX MONTHS ENDED JUNE 30,
                                                    ------------------------------      ------------------------------
                                                        2005              2004              2005              2004
                                                    ------------      ------------      ------------      ------------
<S>                                                 <C>               <C>               <C>               <C>
Gross realized investment gains................     $          6      $         53      $      2,171      $      2,287
Gross realized investment losses...............               (1)               (1)             (155)               (5)
                                                    ------------      ------------      ------------      ------------
Net realized investment gains..................     $          5      $         52      $      2,016      $      2,282
                                                    ============      ============      ============      ============
</TABLE>

   The Company's investment portfolio generally is managed to maximize after-tax
investment return, while minimizing credit risk with investments concentrated in
high quality fixed income securities. CNA Surety's portfolio is managed to
provide diversification by limiting exposures to any one industry, issue or
issuer, and to provide liquidity by investing in the public securities markets.
The portfolio is structured to support CNA Surety's insurance underwriting
operations and to consider the expected duration of liabilities and short-term
cash needs. In achieving these goals, assets may be sold to take advantage of
market conditions or other investment opportunities or regulatory, credit and
tax considerations. These activities will produce realized gains and losses.

   Invested assets are exposed to various risks, such as interest rate, market
and credit. Due to the level of risk associated with certain of these invested
assets and the level of uncertainty related to changes in the value of these
assets, it is possible that changes in risks in the near term may significantly
affect the amounts reported in the Condensed Consolidated Balance Sheets and
Condensed Consolidated Statements of Income.

INTEREST EXPENSE

   Interest expense increased by 66.0% for the three months ended June 30, 2005
as compared with the same period in 2004, due to the addition of $30.9 million
of junior subordinated debentures and higher interest rates associated with this
long-term debt issued in the second quarter of 2004. Weighted average debt
outstanding was $60.9 million for the three months ended June 30, 2005 as
compared with $61.1 million for the same period in 2004. The weighted average
interest rate for the three months ended June 30, 2005 was 5.3% as compared with
3.2% for the same period in 2004.

   Interest expense also increased slightly for the six months ended June 30,
2005 as compared with the same period in 2004. Average debt outstanding was
$63.4 million for the six months ended June 30, 2005 compared to $55.7 million
in the same period in

                                       25
<PAGE>

2004. The weighted average interest rate for the six months ended June 30, 2005
was 4.9% as compared with 3.0% for the same period in 2004.

INCOME TAXES

   For the three and six months ended June 30, 2004 and 2005, the Company's
effective tax rate differs from the statutory tax rate due primarily to tax
exempt investment income and other tax deductions. Tax exempt investment income
was $4.0 million and $8.0 million for the three and six months ended June 30,
2005. Tax exempt investment income was $3.6 million and $7.1 million for the
three and six months ended June 30, 2004.

LIQUIDITY AND CAPITAL RESOURCES

   It is anticipated that the liquidity requirements of CNA Surety will be met
primarily with funds generated from its insurance operations. The principal
sources of consolidated cash flows are premiums, investment income, and sales
and maturities of investments. CNA Surety also may generate funds from
additional borrowings under the credit facility described below. The primary
cash flow uses are payments for claims, operating expenses, federal income
taxes, and debt service. In general, surety operations generate premium
collections from customers in advance of cash outlays for claims. Premiums are
invested until such time as funds are required to pay claims and claims
adjusting expenses.

   The Company believes that total invested assets, including cash and
short-term investments, are sufficient in the aggregate and have suitably
scheduled maturities to satisfy all policy claims and other operating
liabilities, including dividend and income tax sharing payments of its insurance
subsidiaries. At June 30, 2005, the carrying value of the Company's insurance
subsidiaries' invested assets was comprised of $705.2 million of fixed income
securities, $83.3 million of short-term investments, $1.0 million of other
investments and $4.3 million of cash. At December 31, 2004, the carrying value
of the Company's insurance subsidiaries' invested assets was comprised of $722.0
million of fixed income securities, $22.7 million of short-term investments, and
$1.1 million of other investments and $5.6 million of cash.

   During the fourth quarter of 2004, the Company reached agreement with the
claimant on a bond regarding certain aspects of the claim resolution. The bond
was originally written by an affiliate and assumed by one of the Company's
insurance subsidiaries pursuant to the Quota Share Treaty. As part of this
agreement, the Company will deposit approximately $34 million with the affiliate
so that a trust can be established by the affiliate to fund future payments
under the bond. This claim was previously fully reserved.

   Cash flow at the parent company level is derived principally from dividend
and tax sharing payments from its insurance subsidiaries. The principal
obligations at the parent company level are to service debt and pay operating
expenses, including income taxes. At June 30, 2005, the parent company's
invested assets consisted of $1.0 million of fixed income securities, $1.2
million of equity securities, $15.1 million of short-term investments and $2.0
million of cash. At December 31, 2004, the parent company's invested assets
consisted of $6.3 million of fixed income securities, $1.2 million of equity
securities, $5.8 million of short-term investments and $1.7 million of cash. At
June 30, 2005 and December 31, 2004 respectively, parent company short-term
investments and cash included $4.5 million and $5.1 million of restricted cash
primarily related to premium receipt collections ultimately due to the Company's
insurance subsidiaries.

   The Company's consolidated net cash flow provided by operating activities was
$53.0 million for the three months ended June 30, 2005 compared to net cash flow
provided by operating activities of $42.9 million for the comparable period in
2004. The increase in net cash flow provided by operating activities primarily
relates to two commutation receipts which totaled $24.0 million in the second
quarter of 2005, offset by higher loss payments and lower premium collections in
the second quarter of 2005.

   The Company's consolidated net cash flow provided by operating activities was
$55.6 million for the six months ended June 30, 2005 compared to net cash flow
used by operating activities of $59.3 million for the comparable period in 2004.
The decrease in net cash flow provided by operating activities primarily relates
to a reduction of receipts of reinsurance recoverables.

   In May of 2004, the Company, through a wholly-owned trust, privately issued
$30.0 million of preferred securities through two pooled transactions. These
securities bear interest at a rate of the London Interbank Offered Rate
("LIBOR") plus 337.5 basis points with a 30-year term and are redeemable after
five years. The securities were issued by CNA Surety Capital Trust I (the
"Issuer Trust"). The sole asset of the Issuer Trust consists of $30.9 million of
junior subordinated debentures issued by the Company to the Issuer Trust. The
subordinated debentures bear interest at a rate of LIBOR plus 337.5 basis points
and mature in April of 2034. As of June 30, 2005, the interest rate on the
junior subordinated debentures was 6.64%. The proceeds from the debt issuance
were used to reduce

                                       26
<PAGE>

the outstanding balance of the Revolving Credit Facility by $10.0 million and to
increase the statutory surplus of the Company's insurance subsidiaries by $20.0
million.

   On September 30, 2002, the Company refinanced $65 million in outstanding
borrowings under its previous credit facility with a new credit facility (the
"2002 Credit Facility"). The 2002 Credit Facility, as amended September 30,
2003, provides an aggregate of up to $50.0 million in borrowings divided between
a revolving credit facility (the "Revolving Credit Facility") of $30.0 million
and a term loan facility (the "Term Loan Facility") of $20.0 million. The
Revolving Credit Facility may be increased from time to time by the amount of
amortization under the Term Loan facility up to an additional $10.0 million.
Such increase is subject to consent by each bank participating in the Revolving
Credit Facility, and will take place upon receipt by the banks of the respective
installment payments under the Term Loan Facility.

   Effective January 30, 2003, the Company entered into an interest rate swap on
the Term Loan Facility which fixed the previously floating interest rate. As a
result, the effective interest rate on the term loan as of June 30, 2005 was
2.78%.

   The interest rate on borrowings under the 2002 Credit Facility may be fixed,
at CNA Surety's option, for a period of one, two, three, or six months and is
based on, among other rates, LIBOR, plus the applicable margin. The margin,
including a facility fee and utilization fee on the Revolving Credit Facility,
was 1.30% at June 30, 2005 and can vary based on CNA Surety's leverage ratio
(debt to total capitalization) from 1.15% to 1.45%. The margin on the Term Loan
Facility was 0.625% at June 30, 2005 and can vary based on CNA Surety's leverage
ratio (debt to total capitalization) from 0.48% to 0.80%. As of June 30, 2005,
the weighted average interest rate was 4.32% on the $30.0 million of outstanding
borrowings. As of December 31, 2004, the weighted average interest rate on the
2002 Credit Facility was 3.28% on the $35.0 million of outstanding borrowings.

   As of June 30, 2005 and December 31, 2004, the outstanding Revolving Credit
facility balance was $25.0 million. The Term Loan Facility balance was $10.0
million at December 31, 2004. The Term Loan Facility balance was reduced by $5.0
million to $5.0 million during the six months ended June 30, 2005 according to
scheduled amortization and payment schedules. The 2002 Credit Facility was to
mature on September 30, 2005. In the first quarter of 2005, the Company began
discussions with the lenders to replace the 2002 Credit Facility with a new
facility (the "2005 Credit Facility).

   Due to the net loss reported in the current quarter, the Company did not meet
the minimum fixed charge coverage ratio of 2.5 times as of June 30, 2005 as
required by the 2002 Credit Facility. This issue was addressed as part of the
final negotiations of the 2005 Credit Facility.

   The 2005 Credit Facility, which was finalized in July, 2005, provides a $50.0
million revolving credit facility under which the Company refinanced the $30.0
million of outstanding borrowings under the 2002 Credit Facility. The 2005
Credit Facility matures on June 30, 2008. The interest rate on borrowings under
the 2005 Credit Facility may be fixed, at the Company's option, for a period of
one, two, three, or six months and is based on, among other rates, LIBOR plus
the applicable margin. The margin, including a facility fee and utilization fee,
can vary based on the Company's leverage ratio (debt to total capitalization)
from 1.15% to 1.45%.

   The 2005 Credit Facility contains, among other conditions, limitations on the
Company with respect to the incurrence of additional indebtedness and
maintenance of a rating of at least "A-" by A.M. Best Co. for each of the
Company's insurance subsidiaries. The 2005 Credit Facility also requires the
maintenance of certain financial ratios as follows: a) maximum funded debt to
total capitalization ratio of 25%, b) minimum net worth of $375.0 million and c)
minimum fixed charge coverage ratio of 2.5 times. These financial ratios will be
measured quarterly beginning with the third quarter of 2005.

   A summary of the Company's commitments as of June 30, 2005 is presented in
the following table (in millions):

<TABLE>
<CAPTION>
JUNE 30, 2005                                              2005      2006      2007      2008      2009    THEREAFTER   TOTAL
-------------                                            --------  --------  --------  --------  --------  ----------  --------
<S>                                                      <C>       <C>       <C>       <C>       <C>       <C>         <C>
Debt (a)............................................     $   31.3  $    2.1  $    2.1  $    2.1  $    2.1  $     81.0  $  120.7
Operating leases....................................          1.0       1.9       1.6       1.4       1.5         3.8      11.2
Loss and loss adjustment expense reserves...........        111.0     142.0      59.4      23.7      17.5        49.2     402.8
Other long-term liabilities (b).....................          0.5       0.3       0.4       0.4       0.4         5.9       7.9
                                                         --------  --------  --------  --------  --------  ----------  --------
Total...............................................     $  143.8  $  146.3  $   63.5  $   27.6  $   21.5  $    139.9  $  542.6
                                                         ========  ========  ========  ========  ========  ==========  ========
</TABLE>

(a) Reflects expected principal and interest payments.

(b) Reflects post-employment obligations to former executives and unfunded
    post-retirement benefit plans.

   As an insurance holding company, CNA Surety is dependent upon dividends and
other permitted payments from its insurance subsidiaries to pay operating
expenses, meet debt service requirements, as well as to pay cash dividends. The
payment of dividends by

                                       27
<PAGE>

the insurance subsidiaries is subject to varying degrees of supervision by the
insurance regulatory authorities in South Dakota and Texas. In South Dakota,
where Western Surety and Surety Bonding are domiciled, insurance companies may
only pay dividends from earned surplus excluding surplus arising from unrealized
capital gains or revaluation of assets. In Texas, where USA is domiciled, an
insurance company may only declare or pay dividends to stockholders from the
insurer's earned surplus. The insurance subsidiaries may pay dividends without
obtaining prior regulatory approval only if such dividend or distribution
(together with dividends or distributions made within the preceding 12-month
period) is less than, as of the end of the immediately preceding year, the
greater of (i) 10% of the insurer's surplus to policyholders or (ii) statutory
net income. In South Dakota, net income includes net realized capital gains in
an amount not to exceed 20% of net unrealized capital gains. All dividends must
be reported to the appropriate insurance department prior to payment.

   The dividends that may be paid without prior regulatory approval are
determined by formulas established by the applicable insurance regulations, as
described above. The formulas that determine dividend capacity in the current
year are dependent on, among other items, the prior year's ending statutory
surplus and statutory net income. Dividend capacity for 2005 is based on
statutory surplus and income at and for the year ended December 31, 2004.
Without prior regulatory approval, CNA Surety's insurance subsidiaries may pay
stockholder dividends of $46.8 million in the aggregate in 2005. CNA Surety
received dividends of $10 million from its insurance subsidiaries during the
first six months of 2005 and no dividends from its insurance subsidiaries during
the first six months of 2004. CNA Surety received $1.5 million in dividends from
its non-insurance subsidiaries during the first six months of 2005, including
$0.5 million in cash. CNA Surety received no dividends from its non-insurance
subsidiaries during the first six months of 2004.

   Combined statutory surplus totaled $241.4 million at June 30, 2005, resulting
in a net written premium to statutory surplus ratio of 1.4 to 1. Insurance
regulations restrict Western Surety's maximum net retention on a single surety
bond to 10 percent of statutory surplus. Under the 2005 Excess of Loss Treaty,
the Company's net retention on new bonds would generally be $10 million plus a
5% co-participation in the $90 million layer of excess reinsurance above the
Company's retention and this regulation would require minimum statutory surplus
of $145.0 million at Western Surety. This surplus constraint may limit the
amount of future dividends Western Surety could otherwise pay to CNA Surety.

   In accordance with the provisions of intercompany tax sharing agreements
between CNA Surety and its subsidiaries, the tax of each subsidiary shall be
determined based upon each subsidiary's separate return liability. Intercompany
tax payments are made at such times when estimated tax payments would be
required by (or refunds received from) the Internal Revenue Service ("IRS"). CNA
Surety received $10.1 million from its subsidiaries for the six months ended
June 30, 2005. CNA Surety did not receive any tax sharing payments from its
subsidiaries for the six months ended June 30, 2004.

   Western Surety and Surety Bonding each qualify as an acceptable surety for
federal and other public works project bonds pursuant to U.S. Department of
Treasury regulations. U.S. Treasury underwriting limitations are based on an
insurer's statutory surplus. Effective July 1, 2004 through June 30, 2005, the
underwriting limitations of Western Surety and Surety Bonding are $18.5 million
and $0.6 million, respectively. Effective July 1, 2005 through June 30, 2006,
the underwriting limitations of Western Surety and Surety Bonding are $24.6
million and $0.7 million, respectively. Through the Surety Quota Share Treaty
between CCC and Western Surety Company, CNA Surety has access to CCC and its
affiliates' U.S. Department of Treasury underwriting limitations. The Surety
Quota Share Treaty had an original term of five years from the Merger Date and
was renewed on October 1, 2002, January 1, 2004 and January 1, 2005 on
substantially the same terms. Effective July 1, 2004 through June 30, 2005, the
underwriting limitations of CCC and its affiliates totaled $591.1 million.
Effective July 1, 2005 through June 30, 2006, the underwriting limitations of
CCC and its affiliates totaled $645.7 million. CNA Surety management believes
that the foregoing U.S. Treasury underwriting limitations are sufficient for the
conduct of its business.

   Subject to the aforementioned uncertainties concerning the Company's per
principal net retentions, CNA Surety management believes that the Company has
sufficient available resources, including capital protection against large
losses provided by the Company's excess of loss reinsurance arrangements, to
meet its present capital needs.

                                       28
<PAGE>

FINANCIAL CONDITION

INVESTMENT PORTFOLIO

    The estimated fair value and amortized cost or cost of fixed income and
equity securities held by CNA Surety at June 30, 2005 and December 31, 2004, by
investment category, were as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                                        GROSS UNREALIZED LOSSES
                                                            AMORTIZED      GROSS     ---------------------------   ESTIMATED
                                                             COST OR    UNREALIZED   LESS THAN 12   MORE THAN 12     FAIR
                      JUNE 30, 2005                            COST        GAINS        MONTHS         MONTHS        VALUE
--------------------------------------------------------    ---------   ----------   ------------   ------------   ---------
<S>                                                         <C>         <C>          <C>            <C>            <C>
Fixed income securities:
U.S. Treasury securities and obligations of U.S.
  Government and agencies:
  U.S. Treasury.........................................    $  15,664   $      327   $        (67)  $         --   $  15,924
  U.S. Agencies.........................................       14,630          128             (6)           (31)     14,721
  Collateralized mortgage obligations...................       18,525          669             --             --      19,194
  Mortgage pass-through securities......................       52,476          211            (24)          (117)     52,546
Obligations of states and political subdivisions........      438,008       22,780            (70)          (219)    460,499
Corporate bonds.........................................       81,123        3,444           (178)            (9)     84,380
Non-agency collateralized mortgage obligations..........       22,207          248             --             --      22,455
Other asset-backed securities:
  Second mortgages/home equity loans....................       20,924          221            (18)            --      21,127
  Other.................................................       11,814          404             --             --      12,218
Redeemable preferred stock..............................        3,000          184             --             --       3,184
                                                            ---------   ----------   ------------   ------------   ---------
  Total fixed income securities.........................      678,371       28,616           (363)          (376)    706,248
Equity securities.......................................        1,148           57             --             --       1,205
                                                            ---------   ----------   ------------   ------------   ---------
  Total.................................................    $ 679,519   $   28,673   $       (363)  $       (376)  $ 707,453
                                                            =========   ==========   ============   ============   =========
</TABLE>

<TABLE>
<CAPTION>
                                                                                        GROSS UNREALIZED LOSSES
                                                            AMORTIZED      GROSS     ---------------------------   ESTIMATED
                                                             COST OR    UNREALIZED   LESS THAN 12   MORE THAN 12     FAIR
                   DECEMBER 31, 2004                          COST         GAINS        MONTHS         MONTHS        VALUE
--------------------------------------------------------    ---------   ----------   ------------   ------------   ---------
<S>                                                         <C>         <C>          <C>            <C>            <C>
Fixed income securities:
U.S. Treasury securities and obligations of U.S.
  Government and agencies:
  U.S. Treasury.........................................    $  55,818   $      255   $        (39)  $         --   $  56,034
  U.S. Agencies.........................................        4,576           39             (9)           (49)      4,557
  Collateralized mortgage obligations...................       18,260          590           (105)            --      18,745
  Mortgage pass-through securities......................       56,696          325           (249)            --      56,772
Obligations of states and political subdivisions........      431,624       23,467           (387)           (87)    454,617
Corporate bonds.........................................       94,363        4,735            (27)            (2)     99,069
Non-agency collateralized mortgage obligations..........        2,078            3             --             --       2,081
Other asset-backed securities:
  Second mortgages/home equity loans....................       20,942          241            (69)            --      21,114
  Credit card receivables...............................          867           --             --             --         867
  Other.................................................        7,794          391             --             --       8,185
Redeemable preferred stock..............................        5,356          941             --             --       6,297
                                                            ---------   ----------   ------------   ------------   ---------
  Total fixed income securities.........................      698,374       30,987           (885)          (138)    728,338
Equity securities.......................................        1,084          114             --             --       1,198
                                                            ---------   ----------   ------------   ------------   ---------
  Total.................................................    $ 699,458   $   31,101   $       (885)  $       (138)  $ 729,536
                                                            =========   ==========   ============   ============   =========
</TABLE>

   The following table summarizes for fixed maturities in an unrealized loss
position at June 30, 2005 and 2004, the aggregate fair value and gross
unrealized loss by length of time those securities have been continuously in an
unrealized loss position (dollars in thousands):

<TABLE>
<CAPTION>
                                                                          JUNE 30, 2005           DECEMBER 31, 2004
                                                                     -----------------------   -----------------------
                                                                                     GROSS                     GROSS
                                                                      ESTIMATED   UNREALIZED    ESTIMATED   UNREALIZED
                      UNREALIZED LOSS AGING                          FAIR VALUE      LOSS      FAIR VALUE      LOSS
------------------------------------------------------------------   ----------   ----------   ----------   ----------
<S>                                                                  <C>          <C>          <C>          <C>
Fixed maturity securities:
  Investment grade:
   0-12 months....................................................   $   47,889     $    363   $  107,401     $    885
   Greater than 12 months.........................................       29,488          376        5,484          138
                                                                     ----------   ----------   ----------   ----------
  Total investment grade..........................................   $   77,377     $    739   $  112,885     $  1,023
                                                                     ==========     ========   ==========     ========
</TABLE>

   A significant judgment in the valuation of investments is the determination
of when an other-than-temporary decline in value has occurred. The Company
follows a consistent and systematic process for impairing securities that
sustain other-than-temporary declines in value. The Company has established a
watch list that is reviewed by the Chief Financial Officer and one other
executive officer on

                                       29
<PAGE>

at least a quarterly basis. The watch list includes individual securities that
fall below certain thresholds or that exhibit evidence of impairment indicators
including, but not limited to, a significant adverse change in the financial
condition and near term prospects of the investment or a significant adverse
change in legal factors, the business climate or credit ratings.

   When a security is placed on the watch list, it is monitored for further
market value changes and additional news related to the issuer's financial
condition. The focus is on objective evidence that may influence the evaluation
of impairment factors.

   The decision to record an impairment loss incorporates both quantitative
criteria and qualitative information. The Company considers a number of factors
including, but not limited to: (a) the length of time and the extent to which
the market value has been less than book value, (b) the financial condition and
near term prospects of the issuer, (c) the intent and ability of the Company to
retain its investment for a period of time sufficient to allow for any
anticipated recovery in value, (d) whether the debtor is current on interest and
principal payments and (e) general market conditions and industry or sector
specific factors.

   For securities for which an impairment loss has been recorded, the security
is written down to fair value and the resulting losses are recognized in
realized gains/losses in the Consolidated Statements of Operations.

   As of June 30, 2005, 25 separate securities held by the Company were in an
unrealized loss position. Of these, 17 securities were rated "AAA" by Standard
and Poor's ("S&P") and "Aaa" by Moody's Investor Services ("Moody's"). One
security was rated below investment grade by S&P and investment grade by
Moody's. None of these securities were in loss positions that exceeded 5% of
their respective book values. The Company believes that virtually all of the
unrealized losses have resulted from changes in interest rates. No
other-than-temporary impairments were recorded for the six months ended June 30,
2005. No other-than-temporary impairments were recorded for the year ended
December 31, 2004.

IMPACT OF PENDING ACCOUNTING STANDARDS

   In December of 2004, the Financial Accounting Standards Board ("FASB") issued
SFAS No. 123 (revised 2004), "Share-Based Payments" ("SFAS 123R"), that amends
SFAS No. 123 ("SFAS 123"), as originally issued in May of 1995. SFAS 123R
addresses the accounting for share-based payment transactions in which an
enterprise receives employee services in exchange for (a) equity instruments of
the enterprise or (b) liabilities that are based on the fair value of the
enterprise's equity instruments or that may be settled by the issuance of such
equity instruments. SFAS 123R supercedes APB Opinion No. 25, "Accounting for
Stock Issued to Employees" ("APB No. 25"). After the effective date of this
standard, entities will not be permitted to use the intrinsic value method
specified in APB No. 25 to measure compensation expense and generally would be
required to measure compensation expense using a fair-value based method. Public
companies are to apply this standard using either the modified prospective
method or the modified retrospective method. The modified prospective method
requires a company to (a) record compensation expense for all awards it grants
after the date it adopts the standard and (b) record compensation expense for
the unvested portion of previously granted awards that remain outstanding at the
date of adoption. The modified retrospective method requires companies to record
compensation expense to either (a) all prior years for which SFAS 123 was
effective (i.e. for all fiscal years beginning after December 15, 2004) or (b)
only to prior interim periods in the year of initial adoption if the effective
date of SFAS 123R does not coincide with the beginning of the fiscal year. SFAS
123R is effective for annual periods beginning after June 15, 2005. The SEC
issued Staff Accounting Bulletin ("SAB") No. 107 that provides implementation
guidance on the adoption of SFAS 123R. Adoption of this standard is not expected
to have a material impact on the Company's results of operations and/or equity.

FORWARD-LOOKING STATEMENTS

   This report includes a number of statements, which relate to anticipated
future events (forward-looking statements) rather than actual present conditions
or historical events. Forward-looking statements generally include words such as
"believes," "expects," "intends," "anticipates," "estimates," and similar
expressions. Forward-looking statements in this report include expected
developments in the Company's insurance business, including losses and loss
reserves; the impact of routine ongoing insurance reserve reviews being
conducted by the Company; the routine state regulatory examinations of the
Company's primary insurance company subsidiaries, and the Company's responses to
the results of those reviews and examinations; the Company's expectations
concerning its revenues, earnings, expenses and investment activities; expected
cost savings and other results from the Company's expense reduction and
restructuring activities; and the Company's proposed actions in response to
trends in its business.

   Forward-looking statements, by their nature, are subject to a variety of
inherent risks and uncertainties that could cause actual results to differ
materially from the results projected. Many of these risks and uncertainties
cannot be controlled by the Company. Some examples of these risks and
uncertainties are:

                                       30
<PAGE>

   -  general economic and business conditions;

   -  changes in financial markets such as fluctuations in interest rates,
      long-term periods of low interest rates, credit conditions and currency,
      commodity and stock prices;

   -  the ability of the Company's contract principals to fulfill their bonded
      obligations;

   -  the effects of corporate bankruptcies on surety bond claims, as well as on
      capital markets;

   -  changes in foreign or domestic political, social and economic conditions;

   -  regulatory initiatives and compliance with governmental regulations,
      judicial decisions, including interpretation of policy provisions,
      decisions regarding coverage, trends in litigation and the outcome of any
      litigation involving the Company, and rulings and changes in tax laws and
      regulations;

   -  regulatory limitations, impositions and restrictions upon the Company,
      including the effects of assessments and other surcharges for guaranty
      funds and other mandatory pooling arrangements;

   -  the impact of competitive products, policies and pricing and the
      competitive environment in which the Company operates, including changes
      in the Company's books of business;

   -  product and policy availability and demand and market responses, including
      the level of ability to obtain rate increases and decline or non-renew
      underpriced accounts, to achieve premium targets and profitability and to
      realize growth and retention estimates;

   -  development of claims and the impact on loss reserves, including changes
      in claim settlement practices;

   -  the performance of reinsurance companies under reinsurance contracts with
      the Company;

   -  results of financing efforts, including the availability of bank credit
      facilities;

   -  changes in the Company's composition of operating segments;

   -  the sufficiency of the Company's loss reserves and the possibility of
      future increases in reserves;

   -  the risks and uncertainties associated with the Company's loss reserves;
      and,

   -  the possibility of further changes in the Company's ratings by ratings
      agencies, including the inability to access certain markets or
      distribution channels and the required collateralization of future payment
      obligations as a result of such changes, and changes in rating agency
      policies and practices.

   Any forward-looking statements made in this report are made by the Company as
of the date of this report. The Company does not have any obligation to update
or revise any forward-looking statement contained in this report, even if the
Company's expectations or any related events, conditions or circumstances
change.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

   CNA Surety's investment portfolio is subject to economic losses due to
adverse changes in the fair value of its financial instruments, or market risk.
Interest rate risk represents the largest market risk factor affecting the
Company's consolidated financial condition due to its significant level of
investments in fixed income securities. Increases and decreases in prevailing
interest rates generally translate into decreases and increases in the fair
value of the Company's fixed income portfolio. The fair value of these interest
rate sensitive instruments may also be affected by the credit worthiness of the
issuer, prepayment options, relative value of alternative investments, the
liquidity of the instrument, income tax considerations and general market
conditions. The Company manages its exposure to interest rate risk primarily
through an asset/liability matching strategy. The Company's exposure to interest
rate risk is mitigated by the relative short-term nature of its insurance and
other liabilities. The targeted effective duration of the Company's investment
portfolio is approximately 5 years, consistent with the expected duration of its
insurance and other liabilities.

   The tables below summarize the estimated effects of certain hypothetical
increases and decreases in interest rates. It is assumed that the changes occur
immediately and uniformly across each investment category. The hypothetical
changes in market interest rates

                                       31
<PAGE>

selected reflect the Company's expectations of the reasonably possible best or
worst case scenarios over a one-year period. The hypothetical fair values are
based upon the same prepayment assumptions that were utilized in computing fair
values as of June 30, 2005. Significant variations in market interest rates
could produce changes in the timing of repayments due to prepayment options
available. The fair value of such instruments could be affected and therefore
actual results might differ from those reflected in the following tables.

<TABLE>
<CAPTION>
                                                                                                                HYPOTHETICAL
                                                                                               ESTIMATED FAIR    PERCENTAGE
                                                                             HYPOTHETICAL        VALUE AFTER      INCREASE
                                                           FAIR VALUE AT       CHANGE IN        HYPOTHETICAL    (DECREASE) IN
                                                             JUNE 30,        INTEREST RATE        CHANGE IN     STOCKHOLDERS'
                                                               2005        (bp=BASIS POINTS)    INTEREST RATE      EQUITY
                                                           -------------   -----------------   --------------   -------------
                                                                                  (DOLLARS IN THOUSANDS)
<S>                                                        <C>             <C>                 <C>              <C>
U.S. Government and government agencies and
 authorities.............................................  $     102,385    200 bp increase    $       93,312       (1.3)%
                                                                            100 bp increase            98,306       (0.6)
                                                                            100 bp decrease           105,254        0.4
                                                                            200 bp decrease           107,313        0.7
States, municipalities and political subdivisions........        460,499    200 bp increase           409,386       (7.4)
                                                                            100 bp increase           434,732       (3.7)
                                                                            100 bp decrease           487,777        3.9
                                                                            200 bp decrease           517,498        8.2
Corporate bonds and all other............................        143,364    200 bp increase           129,687       (2.0)
                                                           -------------    100 bp increase           136,283       (1.0)
                                                                            100 bp decrease           150,706        1.1
                                                                            200 bp decrease           158,364        2.2
Total fixed income securities............................  $     706,248    200 bp increase           632,385      (10.7)
                                                           =============    100 bp increase           669,321       (5.3)
                                                                            100 bp decrease           743,737        5.4
                                                                            200 bp decrease           783,175       11.1
</TABLE>

<TABLE>
<CAPTION>
                                                                                                                HYPOTHETICAL
                                                                                               ESTIMATED FAIR    PERCENTAGE
                                                                             HYPOTHETICAL        VALUE AFTER      INCREASE
                                                           FAIR VALUE AT       CHANGE IN        HYPOTHETICAL    (DECREASE) IN
                                                           DECEMBER 31,      INTEREST RATE        CHANGE IN     STOCKHOLDERS'
                                                               2004        (bp=BASIS POINTS)    INTEREST RATE      EQUITY
                                                           -------------   -----------------   --------------   -------------
                                                                                  (DOLLARS IN THOUSANDS)
<S>                                                        <C>             <C>                 <C>              <C>
U.S. Government and government agencies and authorities..  $     136,108    200 bp increase    $      123,990       (1.8)%
                                                                            100 bp increase           130,255       (0.9)
                                                                            100 bp decrease           141,248        0.7
                                                                            200 bp decrease           145,997        1.4
States, municipalities and political subdivisions........        454,617    200 bp increase           398,451       (8.2)
                                                                            100 bp increase           426,163       (4.1)
                                                                            100 bp decrease           484,149        4.3
                                                                            200 bp decrease           515,785        8.9
Corporate bonds and all other............................        137,613    200 bp increase           122,449       (2.2)
                                                           -------------    100 bp increase           128,147       (1.4)
                                                                            100 bp decrease           141,072        0.5
                                                                            200 bp decrease           148,431        1.6
Total fixed income securities............................  $     728,338    200 bp increase           644,890      (12.2)
                                                           =============    100 bp increase           684,565       (6.4)
                                                                            100 bp decrease           766,469        5.6
                                                                            200 bp decrease           810,213       11.9
</TABLE>

                                       32
<PAGE>

ITEM 4. CONTROLS AND PROCEDURES

   The Company maintains a system of disclosure controls and procedures which
are designed to ensure that information required to be disclosed by the Company
in reports that it files or submits to the Securities and Exchange Commission
under the Securities and Exchange Act of 1934, including this report, is
recorded, processed, summarized and reported on a timely basis. These disclosure
controls and procedures include controls and procedures designed to ensure that
information required to be disclosed under the Exchange Act is accumulated and
communicated to the Company's Management on a timely basis to allow decisions
regarding required disclosure.

   The Company's principal executive officer and its principal financial officer
undertook an evaluation of the Company's disclosure controls and procedures (as
defined in Exchange Act Rules 13a - 15(e) and 15d - 15(e)) as of the end of the
period covered by this report and concluded that the Company's controls and
procedures were effective.

   There were no changes in the Company's internal control over financial
reporting that occurred during the Company's last fiscal quarter that have
materially affected, or are reasonably likely to materially affect, the
Company's internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS - Information on the Company's legal proceedings is
        set forth in Note 7 of the Condensed Consolidated Financial Statements
        included under Part 1, Item 1.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS - None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES - None.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS - None.

ITEM 5. OTHER INFORMATION - None.

                                       33
<PAGE>

ITEM 6. EXHIBITS

<TABLE>
<CAPTION>
                                                                                                                 EXHIBIT NUMBER
                                                                                                                 --------------
<S>                                                                                                              <C>
Amendment to Form of Surety Excess of Loss Reinsurance Contract by and between Western Surety Company,
  Universal Surety of America, Surety Bonding Company of America and Continental Casualty Company............       (10) 30

Amendment to Form of Surety Excess of Loss Reinsurance Contract by and between Western Surety Company,
  Universal Surety of America, Surety Bonding Company of America and Continental Casualty Company............       (10) 31

Amendment to Form of Surety Quota Share Reinsurance Contract by and between Western Surety Company and
  Continental Casualty Company...............................................................................       (10) 32

Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 302
  of the Sarbanes-Oxley Act of 2002..........................................................................          31.1

Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 302
  of the Sarbanes-Oxley Act of 2002..........................................................................          31.2

Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906
  of the Sarbanes-Oxley Act of 2002..........................................................................          32.1*

Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906
  of the Sarbanes-Oxley Act of 2002..........................................................................          32.2*
</TABLE>

* Exhibits 32.1 and 32.2 are being furnished and shall not be deemed "filed" for
the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or
otherwise subject to the liabilities of that Section. These Exhibits shall not
be incorporated by reference into any registration statement or other document
pursuant to the Securities Act of 1933, as amended.

                                       34
<PAGE>

                                   SIGNATURES

   Pursuant to the requirements of the Securities and Exchange Act of 1934, the
Registrant has duly caused this Report to be signed on its behalf by the
undersigned thereunto duly authorized.

   CNA SURETY CORPORATION (Registrant)

   /s/ John F. Welch
   -----------------------------------------------------------------
   John F. Welch President and Chief Executive Officer

   /s/ John F. Corcoran
   -----------------------------------------------------------------
   John F. Corcoran Senior Vice President and Chief Financial Officer

Date: August 2, 2005

                                       35
<PAGE>

                                  EXHIBIT INDEX
<TABLE>
<S>          <C>
10(30)       Amendment to Form of Surety Excess of Loss Reinsurance Contract by and between Western Surety Company, Universal
             Surety of America, Surety Bonding Company of America and Continental Casualty Company............................

10(31)       Amendment to Form of Surety Excess of Loss Reinsurance Contract by and between Western Surety Company, Universal
             Surety of America, Surety Bonding Company of America and Continental Casualty Company............................

10(32)       Amendment to Form of Surety Quota Share Reinsurance Contract by and between Western Surety Company and Continental
             Casualty Company.................................................................................................

31(1)        Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302
             of the Sarbanes-Oxley Act of 2002-Chief Executive Officer.

31(2)        Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302
             of the Sarbanes-Oxley Act of 2002 -- Chief Financial Officer.

32(1)        Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
             2002- Chief Executive Officer.

32(2)        Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
             2002- Chief Financial Officer.
</TABLE>

                                       36