UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-K

|ý                                                                                                  | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934     
|-------------------------------------------------------------------------------------------------- | -----------------------------------------------------------------------------------------
|For the fiscal year ended December 31, 2006                                                       
|OR                                                                                                
|o                                                                                                  | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|For the transition period
from                                to        
                        .

Commission File No. 0-15886

THE NAVIGATORS GROUP, INC.(Exact name of the Registrant as specified in its charter)

|Delaware(State or other jurisdiction of
incorporation or organization)     |  | 13-3138397(I.R.S. employer identification no.)
|-------------------------------------------------------------------------- |  | ----------------------------------------------
|One Penn Plaza, New York, New York(Address of principal executive offices) |  | 10119(Zip code)                               

Registrant's telephone number, including area code:(212) 244-2333

Securities
registered pursuant to Section 12(b) of the Act:

Title of Each Class:

Name of Each Exchange on Which
Registered:Common Stock, $.10 Par Value

The NASDAQ Global Select Market


Securities registered pursuant to Section 12(g) of the Act:None

Indicate
by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    Yes o No ý

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the
Act.    Yes o No ý

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 ý No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the
registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form
10-K.    ý

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a nonaccelerated filer. See the definition of "accelerated filer and large
accelerated filer" in Rule 12b-2 of the Exchange Act.

Large
accelerated filer o    Accelerated filer ý    Non-accelerated
filer o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes o No ý

The aggregate market value of voting stock held by non-affiliates as of June 30, 2006 was $608,723,164.

The
number of common shares outstanding as of February 12, 2007 was 16,748,662.

DOCUMENTS INCORPORATED BY REFERENCE

Portions
of the Company's 2007 Proxy Statement are incorporated by reference in Part III, Items 10, 11, 12, 13 and 14 of this Form 10-K.

---





TABLE OF CONTENTS

|Description                                              |                                                                                                           | Page Number
|-------------------------------------------------------- | --------------------------------------------------------------------------------------------------------- | -----------
|                                                         |                                                                                                           |            
|Note on Forward-Looking Statements                       |                                                                                                           | 3          
|PART I                                                  
|ITEM 1.                                                  | Description of Business                                                                                   |            
|                                                         | General                                                                                                   |            
|                                                         | Reinsurance Recoverables                                                                                  |            
|                                                         | Loss Reserves                                                                                             |            
|                                                         | Investments                                                                                               |            
|                                                         | Ratings                                                                                                   |            
|                                                         | Regulation                                                                                                |            
|                                                         | Competition                                                                                               |            
|                                                         | Employees                                                                                                 |            
|                                                         | Available Information on the Internet                                                                     |            
|ITEM 1A.                                                 | Risk Factors                                                                                              |            
|ITEM 1B.                                                 | Unresolved Staff Comments                                                                                 |            
|ITEM 2.                                                  | Properties                                                                                                |            
|ITEM 3.                                                  | Legal Proceedings                                                                                         |            
|ITEM 4.                                                  | Submission of Matters to a Vote of Security Holders                                                       |            
|PART II                                                 
|ITEM 5.                                                  | Market for Company's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |            
|ITEM 6.                                                  | Selected Financial Data                                                                                   |            
|ITEM 7.                                                  | Management's Discussion and Analysis of Financial Condition and Results of Operations                     |            
|                                                         | Overview                                                                                                  |            
|                                                         | Catastrophe Risk Management                                                                               |            
|                                                         | Hurricanes Katrina, Rita and Wilma                                                                        |            
|                                                         | Corporate and Industry Investigations                                                                     |            
|                                                         | Critical Accounting Policies                                                                              |            
|                                                         | Results of Operations and Overview                                                                        |            
|                                                         | Segment Information                                                                                       |            
|                                                         | Off-Balance Sheet Transactions                                                                            |            
|                                                         | Tabular Disclosure of Contractual Obligations                                                             |            
|                                                         | Investments                                                                                               |            
|                                                         | Liquidity and Capital Resources                                                                           |            
|                                                         | Economic Conditions                                                                                       |            
|ITEM 7A.                                                 | Quantitative and Qualitative Disclosures about Market Risk                                                |            
|ITEM 8.                                                  | Financial Statements and Supplementary Data                                                               |            
|ITEM 9.                                                  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                      |            
|ITEM 9A.                                                 | Controls and Procedures                                                                                   |            
|ITEM 9B.                                                 | Other Information                                                                                         |            
|PART III                                                
|ITEM 10.                                                 | Directors and Executive Officers of the Company                                                           |            
|ITEM 11.                                                 | Executive Compensation                                                                                    |            
|ITEM 12                                                  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters            |            
|ITEM 13.                                                 | Certain Relationships and Related Transactions                                                            |            
|ITEM 14.                                                 | Principal Accountant Fees and Services                                                                    |            
|PART IV                                                 
|ITEM 15.                                                 | Exhibits and Financial Statement Schedules                                                                |            
|Signatures                                               |                                                                                                           | 77         
|Index to Consolidated Financial Statements and Schedules |                                                                                                           | F-1        

2

---





Note on Forward-Looking Statements

Some of the statements in this Annual Report on Form 10-K are "forward-looking statements" as defined in the Private Securities Litigation
Reform Act of 1995. Whenever used in this report, the words "estimate", "expect", "believe" or similar expressions are intended to identify such forwardlooking statements. Forward-looking statements
are derived from information that we currently have and assumptions that we make. We cannot assure that anticipated results will be achieved, since results may differ materially because of both known
and unknown risks and uncertainties which we face. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or
otherwise. Factors that could cause actual results to differ materially from our forward-looking statements include, but are not limited to, the factors discussed in the "Risk Factors" section of this
Form 10-K as well as:



In
light of these risks, uncertainties and assumptions, any forward-looking events discussed in this Form 10-K may not occur. You are cautioned not to place undue reliance on any
forward-looking statements, which speak only as of their respective dates.

3

---



The discussion and analysis of our financial condition and results of operations contained herein should be read in conjunction with our consolidated financial
statements and accompanying notes which appear elsewhere in this Form 10-K. It contains forward-looking statements that involve risks and uncertainties. Please see "Note on Forward-Looking
Statements" for more information. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including those discussed below
and elsewhere in this Form 10-K.

Part I

Item 1. DESCRIPTION OF BUSINESS

General

The accompanying consolidated financial statements consisting of the accounts of The Navigators Group, Inc., a Delaware holding company
established in 1982, and its wholly-owned subsidiaries are prepared on the basis of accounting principles generally accepted in the United States of America ("GAAP" or "U.S. GAAP"). The terms "we",
"us", "our" and "the Company" as used herein mean The Navigators Group, Inc. and its subsidiaries, unless the context otherwise requires. The term "Parent" or "Parent Company" is used to mean The
Navigators Group, Inc. without its subsidiaries. All significant intercompany transactions and balances have been eliminated.

We
are an international insurance holding company focusing on specialty products for niches within the overall property/casualty insurance market. The Company's underwriting operations
consist of insurance company operations and operations at Lloyd's of London. Our largest product line and most long-standing area of specialization is ocean marine insurance. We have also developed
specialty niches in professional liability insurance and in specialty liability insurance primarily consisting of contractors' liability coverages. We conduct operations through our insurance company
subsidiaries (the "Insurance Companies"), our operations at Lloyd's of London (the "Lloyd's Operations") and our underwriting agencies (the "Navigators Agencies"). The Insurance Companies consist of
Navigators Insurance Company, which includes a United Kingdom Branch (the "U.K. Branch"), and Navigators Specialty Insurance Company (formerly known as NIC Insurance Company), which underwrites
specialty and professional liability insurance on an excess and surplus lines basis fully reinsured by Navigators Insurance Company. Our Lloyd's Operations include Navigators Underwriting Agency Ltd.
("NUAL"), a Lloyd's of London ("Lloyd's") underwriting agency which manages Lloyd's Syndicate 1221 ("Syndicate 1221"). We participate in the capacity of Syndicate 1221 through two wholly-owned Lloyd's
corporate members. The Navigators Agencies consist of wholly-owned insurance underwriting agencies which produce, manage and underwrite insurance and reinsurance business for the Company and are
reimbursed for their costs by the Insurance Companies and the Lloyd's Operations.

Marine Insurance

Our marine insurance business is conducted both through our Insurance Companies and our Lloyd's Operations. Navigators Insurance Company obtained marine business
through participation with other unaffiliated insurers in a marine insurance pool managed by the Navigators Agencies. Navigators Insurance Company participated in this marine insurance pool since
1983, when the company was formed. The composition of the pool and the level of participation of each member changed from time to time. Commencing with the 2006 underwriting year, the marine pool was
eliminated and, therefore, all of the marine business generated by the Navigators Agencies for the marine pool will be exclusively for Navigators Insurance Company. Navigators Insurance Company's net
participation in the marine pool for the 2005 underwriting year was 85% compared to an 80% participation in the marine pool for the 2004 underwriting year.

Within
Navigators Insurance Company's marine business, there are a number of different product lines. The largest is marine liability, which protects business from liability to third
parties for bodily injury or property damage stemming from their marine-related operations, such as terminals, marinas and stevedoring. We insure the physical damage to offshore oil platforms along
with other offshore operations related to oil exploration and production. Another significant product line is bluewater

4

---



hull,
which provides coverage to the owners of ocean-going vessels against physical damage to the vessels. We also underwrite insurance for harbor craft and other small craft such as fishing vessels,
providing physical damage and third party liability coverage. We underwrite cargo insurance, which provides coverage for physical damage to goods in the course of transit, whether by water, air or
land. During 2004, our U.K. Branch commenced writing primary marine P&I, or protection and indemnity business. This complements our marine liability business, which is generally written above the
primary layer on an excess basis. Commencing in 2005 we also began to insure customs bonds.

We
participate in the marine and related insurance lines of the Lloyd's market through NUAL, which manages Syndicate 1221. The majority of Syndicate 1221's capacity is provided by
Millennium Underwriting Ltd. and Navigators Corporate Underwriters Ltd., which are wholly-owned subsidiaries of the Company. We provided 100%, 97.5% and 97.4% of Syndicate 1221's capacity for the
2006, 2005 and 2004 underwriting years, respectively. In the third quarter of 2005, we purchased the remaining 2.5% of Syndicate 1221's capacity which gave us the ability to provide 100% of Syndicate
1221's capacity in the 2006 and subsequent underwriting years. Our share of the premiums, losses and expenses from Syndicate 1221 is included in our consolidated results. The largest product line
within our Lloyd's marine business is currently cargo and specie, and the other significant product lines include marine liability, offshore energy, bluewater hull, and assumed reinsurance of other
marine insurers on an excess of loss basis. Our regional agency operation, Navigators Underwriting Limited, generates cargo and engineering business primarily in the Manchester area of England, which
is not traditionally served by Lloyd's of London. In January 2005, we formed Navigators NV, a wholly-owned subsidiary of
NUAL. Navigators NV is located in Antwerp, Belgium, and produces transport liability, cargo and marine liability business on behalf of Syndicate 1221. In late 2005, Navigators NV began to produce
similar business for Navigators Insurance Company.

Beginning
with the 2006 underwriting year, the Navigators Agencies are reimbursed for their costs by the Insurance Companies and the Lloyd's Operations. For the 2005 and prior
underwriting years, the Navigators Agencies which produced business for the marine pool received management fee commissions on the gross marine premium earned and are entitled to receive a 20% profit
commission on the net underwriting profits of the pool. The Navigators Agencies received management fee commissions equal to 8.75% of the gross premium earned on marine business written by the pool
for the 2005 underwriting year and 7.5% for the prior underwriting years. The Navigators Agencies' offices writing marine business for Navigators Insurance Company are located in major insurance or
port locations in Chicago, Houston, London, New York, San Francisco and Seattle. In addition NUAL, a Navigators Agency located in London, which manages Syndicate 1221, had received expense
reimbursement and a profit commission for underwriting years prior to 2006.

Specialty

Navigators Specialty, a division of one of the Navigators Agencies, was acquired in 1999 and primarily writes general liability insurance focusing on small
general and artisan contractors and other targeted commercial risks, mostly in California. We have developed underwriting and claims expertise in this niche which we believe has allowed us to minimize
our exposure to many of the large losses sustained in the past several years by other insurers, including losses stemming from coverages provided to larger contractors who work on condominiums,
cooperative developments and other large housing developments. As part of assessing the profit potential of our various lines of business, as well as the overall amount of business that we are
prepared to write in this specific line, in early 2003 we began to reduce the number of policies covering small artisan contractors and continue to redirect our capacity to general contractors as well
as to medium-sized artisan contractors. This shift in our business mix is consistent with our approach of emphasizing underwriting profit over market share. Commencing in 2005, we expanded our product
line in this area by writing a limited number of construction wrap-up policies which are general liability policies for owners and developers of larger residential homes.

In
late 2002, Navigators Specialty began to write commercial multiple peril and commercial automobile insurance business from our Midwest office. Our commercial multi-peril products
include general liability and a small amount of property

5

---



insurance.
We do not underwrite workers compensation coverage. We generally avoid writing property risks in areas with high exposure to earthquake or windstorm losses, such as California and Florida.
In 2002, we also began underwriting personal umbrella insurance. This product is typically purchased by individuals who seek higher limits of liability than are provided in their homeowners or
personal automobile policies. When personal umbrella coverage is desired and these two primary coverages are placed with different insurers, there is a need to place the personal umbrella insurance
policy on a stand-alone basis. At the end of 2004, we hired a small team of experienced underwriters to target excess casualty, and commercial and personal umbrella business for Navigators Insurance
Company.

Beginning
in late 2002, Navigators Specialty also began producing surety business from our Midwest office. Surety bonds guarantee the performance of a specific contractual or statutory
obligation, such as completion of a contractor's work on a publicly funded project. Our surety focus was providing bid, performance and payment bonds for small to medium size contractors generally
requiring bonds for individual projects of $2 million or less. During 2004, our gross written premium for surety business approximated $5 million. Commencing in March 2005, the Company discontinued
its surety business unit given the competitive market conditions and current inability to purchase cost-effective reinsurance protection.

During
2005 Navigators Specialty expanded its presence in the hospitality business by writing general liability insurance which includes liquor law liability coverage for commercial
establishments such as bars, restaurants and night clubs and commenced writing a limited amount of first party personal lines business. On May 17, 2006, the Company announced the establishment of a
Primary Casualty Division focusing on primary casualty business produced by wholesale insurance brokers. The Primary Casualty Division writes construction business east of the Rocky Mountains and
non-construction risks nationwide.

Professional Liability

We commenced underwriting professional liability insurance in the fourth quarter of 2001 after attracting a team of experienced professionals. This business is
produced through Navigators Pro, a division of one of the Navigators Agencies. Our principal product in this division is directors and officers liability, which we offer for both privately held and
small to mid-size publicly traded corporations. With respect to public corporations, we currently target corporations with a market capitalization of $2 billion or less for this business. In addition,
we provide fiduciary liability and crime
insurance to our directors and officers liability clients. In 2002, we began offering employment practices liability, lawyers professional liability and miscellaneous professional liability coverages.
Our current target market for lawyers professional liability is law firms comprised of 150 or fewer attorneys. Commencing in October 2004, our U.K. Branch began writing professional liability
coverages for U.K. solicitors. In 2005, we commenced writing professional liability coverages for architects and engineers in our Insurance Companies and international directors and officer liability
business in our Lloyd's Operations.

Engineering and Construction

The Lloyd's Operations write engineering and construction business consisting of coverage for construction projects including damage to machinery and equipment
and loss of use due to delays. We believe this coverage, together with the cargo coverage provided through our Lloyd's Operations' marine business, provides our policyholders with risk management
protection for key exposures throughout a project's construction and operation.

Onshore Energy

The Lloyd's Operations also write onshore energy insurance which principally focuses on the oil and gas, chemical and petrochemical industries with coverages
primarily for property damage and business interruption.

6

---



Other Business

On May 9, 2006, the Company announced the establishment of an Inland Marine Division of Navigators Insurance Company focusing on traditional inland marine
insurance products including builders' risk, contractors' tools and equipment, fine arts, EDP equipment and motor truck cargo.

On
October 10, 2006, the Company announced the establishment of a U.K. based property team to generate specialty business lines in the U.K. and throughout Europe. The new team will focus
on U.K. property-related commercial lines in
targeted business sectors. The business is written by Syndicate 1221 and by the U.K. Branch of Navigators Insurance Company.

Reinsurance Recoverables

We utilize reinsurance principally to reduce our exposure on individual risks, to protect against catastrophic losses, and to stabilize loss
ratios and underwriting results. Although reinsurance makes the reinsurer liable to us to the extent the risk is transferred or ceded to the reinsurer, ceded reinsurance arrangements do not eliminate
our obligation to pay claims to our policyholders. Accordingly, we bear credit risk with respect to our reinsurers. Specifically, our reinsurers may not pay claims made by us on a timely basis, or
they may not pay some or all of these claims. Either of these events would increase our costs and could have a material adverse effect on our business. We are required to pay the losses even if the
reinsurer fails to meet its obligations under the reinsurance agreement. Hurricanes Katrina and Rita in 2005 significantly increased our reinsurance recoverables which increased our credit risk.

We
are protected by various treaty and facultative reinsurance agreements. Our exposure to credit risk from any one reinsurer is managed through diversification by reinsuring with a
number of different reinsurers, principally in the United States and European reinsurance markets. To meet our standards of acceptability, when the reinsurance is placed, a reinsurer generally must
have a rating from A.M. Best Company ("A.M. Best") and/or Standard & Poor's Rating Services ("S&P") of "A" or better, or an equivalent financial strength if not rated, plus at least $250 million in
policyholders' surplus. Our Reinsurance Security Committee monitors the financial strength of our reinsurers and the related reinsurance receivables and periodically reviews the list of acceptable
reinsurers. The reinsurance is placed either directly by us or through reinsurance intermediaries. The reinsurance intermediaries are compensated by the reinsurers.

Charges
for uncollectible reinsurance amounts, all of which were recorded to incurred losses, were $558,000, $1,387,000 and $1,959,000 in 2006, 2005 and 2004, respectively.

The
credit quality distribution of the Company's reinsurance recoverables of $1.2 billion at December 31, 2006 for ceded paid and unpaid losses and loss adjustment expenses and ceded
unearned premiums based on insurer financial strength ratings from A.M. Best was as follows:

|A.M. Best
Rating (1) |  | Rating
Description |  | Amount |         | Percent
to Total |    
|-------------------- |  | ------------------ |  | ------ | ------- | ---------------- | ---
|
|A++, A+              |  | Superior           |  | $      | 587.7   |                  | 49 
|A, A-                |  | Excellent          |  |        | 476.5   |                  | 40 
|B++, B+              |  | Very good          |  |        | 25.5    |                  | 2  
|NR                   |  | Not rated          |  |        | 110.1   |                  | 9  
|                     |  |                    |  |        |         |                  |    
|Total                |  |                    |  | $      | 1,199.8 |                  | 100
|                     |  |                    |  |        |         |                  |    

---

7

---



The following table lists our 20 largest reinsurers measured by the amount of reinsurance recoverable for ceded paid and unpaid losses and loss adjustment expense and
ceded unearned premium (constituting approximately 74.6% of our total recoverables) together with the collateral held by us at December 31, 2006, and the reinsurers' financial strength rating from the
indicated rating agency:

|                                         |  | Reinsurance Recoverables |       |  |   |         |  |   |        
|---------------------------------------- |  | ------------------------ | ----- |  | - | ------- |  | - | -------
|
|
|                                         |  |                          |       |  |   |         |  |   |        
|Folksamerica Reinsurance Company         |  | $                        | 21.5  |  | $ | 160.7   |  | $ | 182.2  
|General Reinsurance Corporation          |  |                          | 7.0   |  |   | 103.0   |  |   | 110.0  
|Swiss Reinsurance America Corporation    |  |                          | 12.6  |  |   | 89.6    |  |   | 102.2  
|GE Reinsurance Corporation               |  |                          | 3.5   |  |   | 52.5    |  |   | 56.0   
|Everest Reinsurance Company              |  |                          | 13.1  |  |   | 36.4    |  |   | 49.5   
|Munchener Ruckversicherungs-Gesellschaft |  |                          | 7.8   |  |   | 31.1    |  |   | 38.9   
|Transatlantic Reinsurance Company        |  |                          | 9.1   |  |   | 27.1    |  |   | 36.2   
|Arch Reinsurance Company                 |  |                          | 3.1   |  |   | 29.2    |  |   | 32.3   
|Swiss Reinsurance Company (UK) Ltd.      |  |                          | 3.1   |  |   | 27.2    |  |   | 30.3   
|Platinum Underwriters Re                 |  |                          | 7.3   |  |   | 23.0    |  |   | 30.3   
|Munich Reinsurance America Inc.          |  |                          | 7.0   |  |   | 23.1    |  |   | 30.1   
|Partner Reinsurance Company of the U.S   |  |                          | 3.4   |  |   | 26.0    |  |   | 29.4   
|Allianz Marine & Aviation Vers           |  |                          | -     |  |   | 29.3    |  |   | 29.3   
|National Indemnity Company               |  |                          | 13.5  |  |   | 13.8    |  |   | 27.3   
|Converium AG                             |  |                          | 3.6   |  |   | 19.0    |  |   | 22.6   
|XL Reinsurance America Inc.              |  |                          | 5.9   |  |   | 14.2    |  |   | 20.1   
|Ace Property and Casualty Insurance Co   |  |                          | 7.2   |  |   | 12.1    |  |   | 19.3   
|Arch Reinsurance Limited                 |  |                          | 4.9   |  |   | 12.3    |  |   | 17.2   
|Federal Insurance Co                     |  |                          | 6.2   |  |   | 10.2    |  |   | 16.4   
|Lloyd's Syndicate #958                   |  |                          | 0.1   |  |   | 15.6    |  |   | 15.7   
|                                         |  |                          |       |  |   |         |  |   |        
|Top 20 Total                             |  |                          | 139.9 |  |   | 755.4   |  |   | 895.3  
|All others                               |  |                          | 39.6  |  |   | 264.9   |  |   | 304.5  
|                                         |  |                          |       |  |   |         |  |   |        
|Total                                    |  | $                        | 179.5 |  | $ | 1,020.3 |  | $ | 1,199.8
|                                         |  |                          |       |  |   |         |  |   |        

---

The largest portion of the Company's collateral consists of letters of credit obtained from reinsurers in accordance with New York Insurance
Department Regulation No. 133. Such regulation requires collateral to be held by the ceding company from reinsurers not licensed in New York State in order for the ceding company to take credit for
the reinsurance recoverables on its statutory balance sheet. The specific requirements governing the letters of credit include a clean and unconditional letter of credit and an "evergreen" clause
which prevents the expiration of the letter of credit without due notice to the Company. Only banks considered qualified by the National Association of Insurance Commissioners ("NAIC") may be deemed
acceptable issuers of letters of credit by the New York Insurance Department. In addition, based on our credit assessment of the reinsurer,

8

---



there
are certain instances where we require collateral from a reinsurer even if the reinsurer is licensed in New York State, generally applying the requirements of Regulation 133. The contractual
terms of the letters of credit require that access to the collateral is unrestricted. In the event that the counter-party to our collateral would be deemed not qualified by the NAIC, the reinsurer
would be required by agreement to replace such collateral with acceptable security under the reinsurance agreement. There is no assurance, however, that the reinsurer would be able to replace the
counter-party bank in the event such counter-party bank becomes unqualified and the reinsurer experiences significant financial deterioration or becomes insolvent. Under such circumstances, the
Company could incur a substantial loss from uncollectible reinsurance from such reinsurer.

Approximately
$375.8 million and $448.7 million of the reinsurance recoverables for paid and unpaid losses at December 31, 2006 and 2005, respectively, were due from reinsurers as a
result of the losses from Hurricanes Katrina and Rita.

Also
included in reinsurance recoverable for paid and unpaid losses is approximately $23.5 million due from reinsurers in connection with our asbestos exposures of which $13.1 million is
due from Equitas (a separate United Kingdom authorized reinsurance company established to reinsure outstanding liabilities of all Lloyd's members for all risks written in the 1992 or prior years of
account) and $1.6 million is due from Ace International. The remaining reinsurance recoverable amounts for asbestos losses are due from various domestic and international reinsurers with no one
balance greater than $1 million due from a single reinsurer.

In
November 2006, the Company filed an arbitration demand against Equitas for excess of loss recoveries on two settled asbestos claims that approximate $2.7 million for ceded paid and
unpaid loss amounts. Equitas has been paying loss billings on the pro rata portion of one of these settled claims as well as the excess and pro rata amounts for a third settled asbestos claim. In
November 2006, the Company also filed an arbitration demand against Ace International for pro rata loss recoveries on two settled asbestos claims that approximate $1.6 million for ceded paid and
unpaid loss amounts. The Company intends to vigorously pursue collection of its reinsurance recoveries. For a discussion of our arbitration demands, see Item 3 "Legal Proceedings".

Loss Reserves

Insurance companies and Lloyd's syndicates are required to maintain reserves for unpaid losses and unpaid loss adjustment expenses for all lines
of business. Loss reserves consist of both reserves for reported claims, known as case reserves, and reserves for losses that have occurred but have not yet been reported, known as incurred but not
reported losses ("IBNR"). These reserves are intended to cover the probable ultimate cost of settling all losses incurred and unpaid, including those incurred but not reported. The determination of
reserves for losses and loss adjustment expenses ("LAE") for insurance companies such as Navigators Insurance Company and Navigators Specialty Insurance Company, and Lloyd's corporate members such as
Navigators Corporate Underwriters Ltd. and Millennium Underwriting Ltd., is dependent upon the receipt of information from insureds, brokers, agents or the pools and syndicates in which such companies
participate. Generally, there is a lag between the time premiums are written and related losses and loss adjustment expenses are incurred, and the time such events are reported to the pools and
syndicates and, subsequently, to Navigators Insurance Company, Navigators Specialty Insurance Company, Navigators Corporate Underwriters Ltd. and Millennium Underwriting Ltd.

Loss
reserves are established by our Insurance Companies and Syndicate 1221 for reported claims when notice of the claim is first received. Reserves for such reported claims are
established on a case-by-case basis by evaluating several factors, including the type of risk involved, knowledge of the circumstances surrounding such claim, severity of injury or damage, the
potential for ultimate exposure, experience with the insured and the broker on the line of business, and the policy provisions relating to the type of claim. Reserves for IBNR are determined in part
on the basis of statistical information, in part on the basis of industry experience and in part on the basis of the judgment of our senior corporate officers. To the extent that reserves are

9

---



deficient
or redundant, the amount of such deficiency or redundancy is treated as a charge or credit to earnings in the period in which the deficiency or redundancy is identified.

Loss
reserves are estimates of what the insurer or reinsurer expects to pay on claims, based on facts and circumstances then known. It is possible that the ultimate liability may exceed
or be less than such estimates. In setting our loss reserve estimates, we review statistical data covering several years, analyze patterns by line of business and consider several factors including
trends in claims frequency and severity, changes in operations, emerging economic and social trends, inflation and changes in the regulatory and litigation environment. Based on this review, we make a
best estimate of our ultimate liability. We do not establish a range of loss estimates around the best estimate we use to establish our reserves and loss adjustment expenses. During the loss
settlement period, which, in some cases, may last several years, additional facts regarding individual claims may become known and, accordingly, it often becomes necessary to refine and adjust the
estimates of liability on a claim upward or downward. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current period's income statement. Even then,
the ultimate liability may exceed or be less than the revised estimates. The reserving process is intended to provide implicit recognition of the impact of inflation and other factors affecting loss
payments by taking into account changes in historical payment patterns and perceived probable trends. There is generally no precise method for the subsequent evaluation of the adequacy of the
consideration given to inflation, or to any other specific factor, because the eventual deficiency or redundancy of reserves is affected by many factors, some of which are interdependent.

Another
factor related to reserve development is that we record those premiums which are reported to us through the end of each calendar year and accrue estimates for premiums and loss
reserves where there is a time lag between when the policy is bound and the recording of the policy. A substantial portion of the estimated premium is from international business where there can be
significant time lags. To the extent that the actual premium varies from estimates, the difference, along with the related loss reserves and underwriting expenses, is recorded in current operations.

The
following table presents an analysis of losses and loss adjustment expenses for each year in the three-year period ended December 31, 2006:

|                                                                                          |              | Year Ended December 31,
|----------------------------------------------------------------------------------------- | ------------ | -----------------------
|
|
|Net reserves for losses and LAE at beginning of year                                      |              | $                      
|                                                                                          |              |                        
|Provision for losses and LAE for claims occurring in the current year                     |              |                        
|Syndicate 1221reinsurance to close                                                       |              |                        
|(Decrease) in estimated losses and LAE for claims occurring in prior years                |              |                        
|                                                                                          |              |                        
|Incurred losses and LAE                                                                   |              |                        
|                                                                                          |              |                        
|Losses and LAE paid for claims occurring during:                                          |              |                        
|                                                                                          | Current year |                        
|                                                                                          | Prior years  |                        
|                                                                                          |              |                        
|Losses and LAE payments                                                                   |              |                        
|                                                                                          |              |                        
|Net reserves for losses and LAE at end of year                                            |              |                        
|                                                                                          |              |                        
|Reinsurance receivables on unpaid losses and LAE                                          |              |                        
|                                                                                          |              |                        
|Gross reserves for losses and LAE at end of year                                          |              | $                      
|                                                                                          |              |                        
|The segment breakdown of prior years' net reserve deficiency (redundancy) was as follows: |              |                        
|Insurance Companies                                                                       |              | $                      
|Lloyd's Operations                                                                        |              |                        
|                                                                                          |              |                        
|                                                                                          | Total        |                        
|                                                                                          |              |                        

10

---



The $12.7 million net redundancy recorded in 2006 for claims occurring in prior years for the Insurance Companies includes $6.1 million for
specialty business, $4.8 million for marine business, $1.2 million for professional liability business and $0.6 million for other lines, principally run-off business.

The
$2.6 million net redundancy recorded in 2005 for claims occurring in prior years for the Insurance Companies includes prior year savings of $3.0 million for professional liability
business, $1.6 million for business assumed from our Lloyd's Operations and $0.8 million for run-off business, partially offset by deficiencies of $1.9 million for marine business and $0.9 million for
specialty business.

The
$2.8 million net deficiency recorded in 2004 for claims occurring in prior years for the Insurance Companies includes approximately $4.8 million for marine business, $2.3 million for
specialty business and $0.7 million for run-off business, partially offset by $2.8 million of prior year savings for professional liability business and $2.2 million for business assumed from our
Lloyd's Operations.

The
following table presents the development of the loss and LAE reserves for 1996 through 2006. The line "Net reserves for losses and LAE" reflects the net reserves at the balance sheet
date for each of the indicated years and represents the estimated amount of losses and loss adjustment expenses arising in all prior years that are unpaid at the balance sheet date. The "Reserves for
losses and LAE reestimated" lines of the table reflect the re-estimated amount of the previously recorded reserves based on experience as of the end of each succeeding year. The estimate changes as
more information becomes known about the frequency and severity of claims for individual years. The net and gross cumulative redundancy (deficiency) lines of the table reflect the cumulative amounts
developed as of successive years with respect to the aforementioned reserve liability. The cumulative redundancy or deficiency represents the aggregate change in the estimates over all prior years.

The
table allocates losses and loss adjustment expenses reported and recorded in subsequent years to all prior years starting with the year in which the loss was incurred. For example,
assume that a loss occurred in 1997 and was not reported until 1999, the amount of such loss will appear as a deficiency in both 1997 and 1998. Conditions and trends that have affected development of
the liability in the past may not necessarily occur in the future. Accordingly, it may not be appropriate to extrapolate future redundancies or deficiencies based on the table.

The
increase in gross incurred losses on the Company's 2006 and 2005 balance sheets of $49.6 million and $591.9 million, respectively, primarily relate to incurred losses for events
occurring in those years less loss payments. Approximately 79% of the 2005 increase in the gross loss reserves and 94% of the 2005 increase in reinsurance recoverables relate to Hurricanes Katrina and
Rita. With the recording of these losses, the Company assessed its reinsurance coverage, potential receivables, and the recoverability of the receivables. Losses incurred on business recently written
are primarily covered by reinsurance agreements written by companies with whom the Company is currently doing reinsurance business and whose credit the Company continues to assess in the normal course
of business.

As
part of our risk management process, we purchase reinsurance to limit our liability on individual risks and to protect against catastrophic loss. We purchase both quota share
reinsurance and excess of loss reinsurance. Quota share reinsurance is often utilized on the lower layers of risk and excess of loss reinsurance is used above the quota share reinsurance to limit our
net retention per risk. Net retention means the amount of losses that we keep for our own account. Once our initial reserve is established and our net retention is exceeded, any adverse development
will directly affect the gross loss reserve, but would generally have no impact on our net retained loss. Generally our limits of exposure are known with greater certainty when estimating our net loss
versus our gross loss. This situation tends to create greater volatility in the deficiencies and redundancies of the gross reserves as compared to the net reserves.

11

---



|                                                |                   | Year Ended December 31,
|----------------------------------------------- | ----------------- | -----------------------
|
|
|Net reserves for losses and LAE                 |                   | $                      
|Reserves for losses and LAE re-estimated as of: |                   |                        
|                                                | One year later    |                        
|                                                | Two years later   |                        
|                                                | Three years later |                        
|                                                | Four years later  |                        
|                                                | Five years later  |                        
|                                                | Six years later   |                        
|                                                | Seven years later |                        
|                                                | Eight years later |                        
|                                                | Nine years later  |                        
|                                                | Ten years later   |                        
|Net cumulative redundancy (deficiency)          |                   |                        
|Net cumulative paid as of:                      |                   |                        
|                                                | One year later    |                        
|                                                | Two years later   |                        
|                                                | Three years later |                        
|                                                | Four years later  |                        
|                                                | Five years later  |                        
|                                                | Six years later   |                        
|                                                | Seven years later |                        
|                                                | Eight years later |                        
|                                                | Nine years later  |                        
|                                                | Ten years later   |                        
|Gross liability-end of year                     |                   |                        
|Reinsurance recoverable                         |                   |                        
|                                                |                   |                        
|Net liability-end of year                       |                   |                        
|Gross re-estimated latest                       |                   |                        
|Re-estimated recoverable latest                 |                   |                        
|                                                |                   |                        
|Net re-estimated latest                         |                   |                        
|Gross cumulative redundancy (deficiency)        |                   |                        

12

---





The following tables identify the approximate gross and net cumulative redundancy (deficiency) at each year-end balance sheet date for the Insurance Companies and Lloyd's Operations
contained in the preceding ten year table:

Gross Cumulative Redundancy (Deficiency)

Consolidated

Insurance CompaniesYear
Ended

Grand
Total

Excluding
Asbestos

Total

Asbestos

All
Other(1)

Lloyd's
Operations($ in thousands)2005

$
28,449

$
28,695

$
14,557

$
(246
)
$
14,803

$
13,8922004


44,087


26,924


39,748


17,163


22,585


4,3392003


8,481


(7,499
)

7,289


15,980


(8,691
)

1,1922002


(160,176
)

(98,319
)

(148,920
)

(61,857
)

(87,063
)

(11,256
)2001


(124,161
)

(61,947
)

(113,241
)

(62,214
)

(51,027
)

(10,920
)2000


(114,858
)

(52,396
)

(81,937
)

(62,462
)

(19,475
)

(32,921
)1999


(44,501
)

18,072


(25,634
)

(62,573
)

36,939


(18,867
)1998


(49,260
)

13,160


(34,885
)

(62,420
)

27,535


(14,375
)1997


(68,828
)

(15,033
)

(66,560
)

(53,795
)

(12,765
)

(2,268
)1996


(56,918
)

2,500


(56,918
)

(59,418
)

2,500





Net Cumulative Redundancy (Deficiency)

Consolidated

Insurance CompaniesYear
Ended

Grand
Total

Excluding
Asbestos

Total

Asbestos

All
Other(1)

Lloyd's
Operations($ in thousands)2005

$
17,214

$
17,443

$
12,732

$
(229
)
$
12,961

$
4,4822004


6,019


6,777


2,446


(758
)

3,204


3,5732003


(3,058
)

(1,895
)

(14,296
)

(1,163
)

(13,133
)

11,2382002


(70,344
)

(37,501
)

(72,955
)

(32,843
)

(40,112
)

2,6112001


(61,672
)

(28,681
)

(60,673
)

(32,991
)

(27,682
)

(999
)2000


(50,148
)

(17,063
)

(39,546
)

(33,085
)

(6,461
)

(10,602
)1999


(17,525
)

15,665


(15,027
)

(33,190
)

18,163


(2,498
)1998


(21,739
)

11,414


(16,606
)

(33,153
)

16,547


(5,133
)1997


(16,855
)

16,315


(13,930
)

(33,170
)

19,240


(2,925
)1996


(10,830
)

22,432


(10,830
)

(33,262
)

22,432





---

The 2005 consolidated grand total gross cumulative redundancy of $28.4 million consisted of prior year savings of $14.6 million from the Insurance Companies and
$13.8 million from the marine and energy business written by the Lloyd's Operations. The Insurance Companies' redundancy was generated mainly from prior year savings in the specialty construction
liability business and professional liability business from favorable loss experience in years 2005 and 2004. Savings were partially offset by adverse development from our specialty construction
liability business for the years 2003 to 2000 and from

13

---



the
marine liability and cargo business written in 2005. The redundancy in the Lloyd's Operation was mostly due to prior years' savings from the offshore energy business written in 2005 and 2004
unrelated to hurricane loss estimates.

The
2005 consolidated grand total net cumulative redundancy of $17.2 million was mostly due to favorable development from the Company's marine and energy business in the Insurance
Companies and Lloyd's Operations mostly from the 2005 and 2004 underwriting years and favorable development from the specialty business in the same underwriting years partially offset by adverse
development from construction liability claims emergence for 2003 to 2000. Such adverse development also increased the net cumulative deficiencies for 2003 to 2000.

The
2004 consolidated grand total gross cumulative reserve redundancy of $44.1 million consisted of prior years' savings of $39.7 million from the Insurance Companies and $4.3 million
from marine and energy business written by the Lloyd's Operations. The Insurance Company's 2004 gross loss reserve redundancy of $39.7 million included prior years' savings of $17.1 million for the
reduction of asbestos liabilities principally due to the 2005 settlements of two large claims coupled with a reevaluation of our remaining asbestos exposures and prior years' net savings of $22.6
million principally from our professional liability business. Such 2004 gross loss reserve savings in asbestos reserves were also the principal contribution to the 2003 gross consolidated reserve
savings of $8.5 million for 2003 which was partially offset by adverse development from construction liability claims discussed for 2005 above.

The
2004 consolidated grand total net cumulative reserve redundancy of $6.0 million was generated mostly from the professional liability business written by the Insurance Companies and
the marine and energy business written by the
Lloyd's Operations partially offset by prior year deficiencies for the marine and specialty lines of business written by the Insurance Companies.

The
2003 grand total net cumulative reserve deficiency of $3.1 million was principally generated from an increase in reserves for our Specialty construction liability business for the
years 2003 to 2000 business offset by a cumulative redundancy of $11.2 million from the marine and energy business written by the Lloyd's Operations.

The
2002 consolidated grand total gross and net cumulative reserve deficiencies of $160.2 million and $70.3 million, respectively, were generated mainly from reserve actions taken in the
2003 fourth quarter for the Insurance Companies as discussed below coupled with the gross and net adverse development for construction defect business recorded in 2006 as discussed above:



The
remaining gross and net cumulative reserve deficiencies for the Insurance Companies in the 'All Other' column for the years 2002 through 2000 are mainly from the marine and run-off
lines of business recorded over several years that was not related to any specific reserve action.

The
2000 Lloyd's Operations' gross and net cumulative reserve deficiencies of $32.9 million and $10.6 million, respectively, resulted from our Lloyd's Operations establishing reserves
against premiums from prior years which were received in excess of

14

---



our
original premium estimates and strengthening the Lloyd's Operations' reserves related to the 1999 underwriting year. Such amounts also affected the 1999 and 1998 year-end reserves for the Lloyd's
Operations in the above table.

The
1997 gross cumulative deficiency of $12.8 million for the Insurance Companies in the "All Other' column mostly resulted from adverse development in the onshore energy business and
from one large 1989 claim from a run-off book of business which also adversely affected the years prior to 1997.

For
each of the years 1999 through 1996, exclusive of the 2003 asbestos and environmental reserves strengthening, the Company experienced net cumulative reserve redundancies on a
consolidated basis principally due to favorable development from marine business.

The
adverse development on our gross reserves has mostly been ceded to our excess of loss reinsurance treaties. As a result of these reinsurance arrangements, while our gross losses and
related reserve deficiencies and redundancies are very sensitive to adverse developments such as those described above, our net losses and related reserve deficiencies and redundancies tend to be less
sensitive to such developments.

Our
loss reserves include amounts related to short tail and long tail classes of business. Short tail business refers to claims that are generally reported quickly upon occurrence of an
event, making estimation of loss reserves less complex. Our longer tail business includes our specialty liability and professional liability insurance. For the long tail lines, significant periods of
time, ranging up to several years or more, may elapse between the occurrence of the loss, the reporting of the loss and the settlement of the claim. Generally, the longer the time span between the
incidence of a loss and the settlement of the claim, the more likely the ultimate settlement amount will vary from the original estimate.

Specialty Liability and Professional Liability.Substantially all of our specialty liability business involves general
liability policies which generate third party liability claims that are long tail in nature. A significant portion of our general liability reserves relate to construction defect claims. Reserves and
claim frequency on this business may be impacted by legislation implemented in California, which generally provides consumers who experience construction defects a method other than litigation to
obtain construction defect repairs. The law, which became effective July 1, 2002 with a sunset provision effective January 1, 2011, provides for an alternative dispute resolution system that attempts
to involve all
parties to the claim at an early stage. This legislation may impact claim severity, frequency and length of settlement assumptions underlying our reserves. Accordingly, our ultimate liability may
exceed or be less than current estimates due to this variable, among others. We had 1,060 open claims on our specialty construction liability policies at December 31, 2006 compared to 1,012 at
December 31, 2005.

The
professional liability class generates third party claims, which also are longer tail in nature. The professional liability policies mainly provide coverage on a claims-made basis,
whereby coverage is generally provided only for those claims that are made during the policy period. The substantial majority of our claims-made policies provide coverage for one year periods. The
Company has also issued a limited number of multi-year claims-made professional liability policies known as "tail coverage" that provide for insurance protection for wrongful acts prior to the run-off
date. Such multi-year policies provide insurance protection for several years.

Loss
development of our professional liability business is relatively immature, as we first began writing the business in late 2001. Accordingly, it will take some time to better
understand the reserve trends on this business. Our professional liability loss estimates are based on expected losses, actual reported losses, evaluation of loss trends, industry data, and the legal,
regulatory and current risk environment because anticipated loss experience in this area is less predictable due to the small number of claims and/or erratic claim severity patterns. We believe that
we have made a reasonable estimate of the required loss reserves for professional liability. The expected ultimate losses may be adjusted up or down as the accident years mature. There were 944
professional liability claims open at December 31, 2006 compared to 638 at December 31, 2005.

15

---



The
following tables set forth our net reported loss and LAE loss reserves and net IBNR reserves by segment and line of business as of December 31, 2006 and 2005:

|                     |                                   | December 31, 2006      |                          
|-------------------- | --------------------------------- | ---------------------- | -------------------------
|
|
|Insurance Companies: |                                   |                        |                          
|                     | Marine                            |                        | $                        
|                     | Specialty                         |                        |                          
|                     |                                   | Construction liability |                          
|                     |                                   | All other liability    |                          
|                     |                                   |                        |                          
|                     |                                   |                        | Total Specialty          
|                     |                                   |                        |                          
|                     | Professional liability            |                        |                          
|                     | Other (includes run-off business) |                        |                          
|                     |                                   |                        |                          
|                     |                                   |                        | Total Insurance Companies
|                     |                                   |                        |                          
|Lloyd's Operations   |                                   |                        |                          
|                     | Marine                            |                        |                          
|                     | Other                             |                        |                          
|                     |                                   |                        |                          
|                     |                                   |                        | Total Lloyd's Operations 
|                     |                                   |                        |                          
|                     |                                   |                        | Total Company            
|                     |                                   |                        |                          

16

---



|                     |                                   | December 31, 2005      |                          
|-------------------- | --------------------------------- | ---------------------- | -------------------------
|
|
|Insurance Companies: |                                   |                        |                          
|                     | Marine                            |                        | $                        
|                     | Specialty                         |                        |                          
|                     |                                   | Construction liability |                          
|                     |                                   | All other liability    |                          
|                     |                                   |                        |                          
|                     |                                   |                        | Total Specialty          
|                     |                                   |                        |                          
|                     | Professional liability            |                        |                          
|                     | Other (includes run-off business) |                        |                          
|                     |                                   |                        |                          
|                     |                                   |                        | Total Insurance Companies
|                     |                                   |                        |                          
|Lloyd's Operations   |                                   |                        |                          
|                     | Marine                            |                        |                          
|                     | Other                             |                        |                          
|                     |                                   |                        |                          
|                     |                                   |                        | Total Lloyd's Operations 
|                     |                                   |                        |                          
|                     |                                   |                        | Total Company            
|                     |                                   |                        |                          

Asbestos Liability.Our exposure to asbestos liability principally stems from marine liability
insurance written on an occurrence basis during the mid-1980s. In general, our participation on such risks is in the excess layers, which requires the underlying coverage to be exhausted prior to
coverage being triggered in our layer. In many instances we are one of many insurers who participate in the defense and ultimate settlement of these claims, and we are generally a minor participant in
the overall insurance coverage and settlement.

The
reserves for asbestos exposures at December 31, 2006 are for: (i) the 2005 fourth quarter settlements of two large claims aggregating approximately $28 million for excess insurance
policy limits exposed to class action suits against two insureds involved in the manufacturing or distribution of asbestos products, each settlement is being paid over two years starting in 2006; (ii)
the 2004 settlement of a large claim approximating $25 million exposed to a class action suit which
settlement is being paid over seven years starting in June 2005; (iii) other insureds not directly involved in the manufacturing or distribution of asbestos products, but that have more than
incidental asbestos exposure for their purchase or use of products that contained asbestos; and (iv) attritional asbestos claims that could be expected to occur over time. Substantially all of our
asbestos liability reserves are included in our marine loss reserves.

The
Company believes that there are no remaining known claims where it would suffer a material loss as a result of excess policy limits being exposed to class action suits for insureds
involved in the manufacturing or distribution of asbestos products. There can be no assurances, however, that material loss development may not arise in the future from existing asbestos claims or new
claims given the evolving and complex legal environment that may directly impact the outcome of the asbestos exposures of our insureds.

17

---





The following tables set forth our gross and net loss and LAE reserves for our asbestos exposures for the periods indicated, which we believe are subject to uncertainties greater than
those presented by other types of claims:

Year Ended December 31,2006

2005

2004($ in thousands)Gross of ReinsuranceBeginning gross reserves

$
56,838

$
78,421

$
78,472Incurred loss & LAE


246


(17,409
)

1,183Calendar year payments


19,913


4,174


1,234Ending gross reserves


37,171

$
56,838

$
78,421Gross case loss reserves

$
29,291

$
48,958

$
26,276Gross IBNR loss reserves


7,880


7,880


52,145Ending gross reserves

$
37,171

$
56,838

$
78,421Net of ReinsuranceBeginning net reserves

$
30,372

$
31,394

$
32,083Incurred loss & LAE


229


529


405Calendar year payments


9,220


1,551


1,094Ending net reserves

$
21,381

$
30,372

$
31,394Net case loss reserves

$
13,678

$
22,669

$
9,904Net IBNR loss reserves


7,703


7,703


21,490Ending net reserves

$
21,381

$
30,372

$
31,394


To the extent the Company incurs additional gross loss development for its historic asbestos exposure, the Company's allowance for uncollectible
reinsurance would increase for the reinsurers that are insolvent, in run-off or otherwise no longer active in the reinsurance business. The Company continues to believe that it will be able to collect
reinsurance on
the gross portion of its historic gross asbestos exposure in the above table. Net loss development for asbestos exposure was not significant in 2006, 2005 and 2004.

Loss
reserves for environmental losses generally consist of oil spill claims on marine liability policies written in the ordinary course of business. Net loss reserves for such exposures
are included in our marine loss reserves and not separately identified.

Hurricanes Katrina and Rita. During the 2005 third quarter, the Company recorded gross and net loss estimates of $471 million and $22.3
million, respectively, exclusive of $14.5 million for the cost of excess of loss reinstatement premiums related to Hurricanes Katrina and Rita. Such estimates remain unchanged through December 31,
2006.

18

---



The
following tables set forth our gross and net loss and LAE reserves, incurred loss and LAE, and payments for Hurricanes Katrina and Rita for the periods indicated:

Year Ended December 31,2006

2005($ in thousands)Gross of ReinsuranceBeginning gross reserves

$
465,728

$
Incurred loss & LAE





471,027Calendar year payments


146,498


5,299Ending gross reserves

$
319,230

$
465,728Gross case loss reserves

$
172,916

$
210,579Gross IBNR loss reserves


146,314


255,149Ending gross reserves

$
319,230

$
465,728Net of ReinsuranceBeginning net reserves

$
19,408

$
Incurred loss & LAE





22,288Calendar year payments


9,405


2,880Ending net reserves

$
10,003

$
19,408Net case loss reserves

$
3,628

$
8,127Net IBNR loss reserves


6,375


11,281Ending net reserves

$
10,003

$
19,408


Our management believes that the estimates for the reserves for losses and loss adjustment expenses are adequate to cover the ultimate cost of
losses and loss adjustment expenses on reported and unreported claims. However, it is possible that the ultimate liability may exceed or be less than such estimates. To the extent that reserves are
deficient or redundant, the amount of such deficiency or redundancy is treated as a charge or credit to earnings in the period in which the deficiency or redundancy is identified. We continue to
review all of our loss reserves, including our asbestos reserves and Hurricanes Katrina and Rita reserves, on a regular basis.

Additional
information regarding our loss reserves can be found in "Management's Discussion and Analysis of Financial Condition and Results of OperationsResults of
Operations and Overview Operating ExpensesNet Losses and Loss Adjustment Expenses Incurred" and Note 5 to our consolidated audited financial statements, both of which are
included herein.

Investments

The objective of the Company's investment policy, guidelines and strategy is to maximize total investment return in the context of preserving and
enhancing shareholder value and statutory surplus of the Insurance Companies. Secondarily, an important consideration is to optimize the after-tax book income.

The
investments are managed by outside professional fixed-income and equity portfolio managers. The Company seeks to achieve its investment objectives by investing in cash equivalents
and money market funds, municipal bonds, U.S. Government bonds, U.S. Government agency guaranteed and non-guaranteed securities, corporate bonds, mortgage-backed and asset-backed securities and common
and preferred stocks. Our investment guidelines require that the amount of the consolidated fixed-income portfolio rated below "A-" by S&P or A3 by Moody's Investor Services ("Moody's") shall not
exceed 20% of the

19

---



statutory
surplus of the Insurance Companies. Securities rated below BBB- by S&P or Baa3 by Moody's are not eligible to be purchased. Up to 15% of the statutory surplus of the Insurance Companies may
be invested in equity securities that are actively traded on major U.S. stock exchanges. Our investment guidelines prohibit investments in derivatives other than as a hedge against foreign currency
exposures or the writing of covered call options on the equity portfolio.

The
Insurance Companies' investments are subject to the direction and control of their respective boards of directors and our Finance Committee. The investment portfolio and the
performance of the investment managers are reviewed quarterly. These investments must comply with the insurance laws of New York State, the domiciliary state of Navigators Insurance Company and
Navigators Specialty Insurance Company. These laws prescribe the type, quality and concentration of investments which may be made by insurance companies. In general, these laws permit investments,
within specified limits and subject to certain qualifications, in federal, state and municipal obligations, corporate bonds, preferred stocks, common stocks, real estate mortgages and real estate.

The
Lloyd's Operations' investments are subject to the direction and control of the Board of Directors and the Investment Committee of NUAL, as well as the Board of Directors and Finance
Committee of the Company, and represent our share of the investments held by Syndicate 1221. These investments must comply with the rules and regulations imposed by Lloyd's and by certain overseas
regulators. The investment portfolio and the performance of the investment managers are reviewed quarterly.

The
table set forth below reflects investments, the net investment income earned thereon and the related average yield for each of the years in the three-year period ended December 31,
2006:

Year Ended December 31,2006

2005

2004($ in thousands)Invested Assets and CashInsurance Companies

$
1,203,842

$
934,878

$
678,234Lloyd's Operations


239,760


230,432


172,472Parent Company


32,308


16,926


4,227Consolidated

$
1,475,910

$
1,182,236

$
854,933Net Investment IncomeInsurance Companies

$
47,723

$
31,764

$
24,126Lloyd's Operations


7,694


5,061


2,645Parent Company


1,478


244


24Consolidated

$
56,895

$
37,069

$
26,795Average Yield (amortized cost basis)Insurance Companies


4.61
%

4.25
%

4.01
%Lloyd's Operations


3.37
%

2.42
%

1.72
%Parent Company


5.26
%

2.93
%

0.81
%Consolidated


4.40
%

3.84
%

3.54
%


Invested assets have increased in 2006 and 2005 due to the combination of cash flows from operations and the investment of net proceeds from a
debt issuance in the 2006 second quarter and a common stock offering in the 2005 fourth quarter. Investment income has also increased in 2006 and 2005 due to a combination of increased invested assets
and rising investment yields. The consolidated average investment yield has increased due to market yields continuing to rise as the Federal Reserve increased interest rates in 2005 and 2006.

20

---



All
fixed maturity and equity securities are carried at fair value. The fair value is based on quoted market prices or dealer quotes provided by independent pricing services. At December
31, 2006 and 2005, all fixed-maturity and equity securities held by us were classified as available-for-sale. The following tables show our cash and investments as of December 31, 2006 and 2005:

|December 31, 2006                                                  |  | Fair
Value |           | Gross
Unrealized
Gains |   | Gross
Unrealized
(Losses) |  | Cost or
Amortized
Cost
|------------------------------------------------------------------ |  | ---------- | --------- | ---------------------- | - | ------------------------- |  | ----------------------
|
|Fixed maturities:                                                  |  |            |           |                        |   |                           |  |                       
|U.S. Government Treasury Bonds, GNMAs and foreign government bonds |  | $          | 206,214   |                        | $ | 972                       |  | $                     
|States, municipalities and political subdivisions                  |  |            | 361,859   |                        |   | 2,719                     |  |                       
|Mortgage-and asset-backed securities (excluding GNMAs)             |  |            | 489,556   |                        |   | 939                       |  |                       
|Corporate bonds                                                    |  |            | 201,088   |                        |   | 1,672                     |  |                       
|                                                                   |  |            |           |                        |   |                           |  |                       
|Total fixed maturities(1)                                          |  |            | 1,258,717 |                        |   | 6,302                     |  |                       
|                                                                   |  |            |           |                        |   |                           |  |                       
|Equity securitiescommon stocks                                    |  |            | 37,828    |                        |   | 6,297                     |  |                       
|Cash                                                               |  |            | 2,404     |                        |   |                          |  |                       
|Short-term investments                                             |  |            | 176,961   |                        |   |                          |  |                       
|                                                                   |  |            |           |                        |   |                           |  |                       
|Total                                                              |  | $          | 1,475,910 |                        | $ | 12,599                    |  | $                     
|                                                                   |  |            |           |                        |   |                           |  |                       

---

|December 31, 2005                                                  |  | Fair
Value |           | Gross
Unrealized
Gains |   | Gross
Unrealized
(Losses) |  | Cost or
Amortized
Cost
|------------------------------------------------------------------ |  | ---------- | --------- | ---------------------- | - | ------------------------- |  | ----------------------
|
|Fixed maturities:                                                  |  |            |           |                        |   |                           |  |                       
|U.S. Government Treasury Bonds, GNMAs and foreign government bonds |  | $          | 244,890   |                        | $ | 2,432                     |  | $                     
|States, municipalities and political subdivisions                  |  |            | 216,345   |                        |   | 1,563                     |  |                       
|Mortgage-and asset-backed securities (excluding GNMAs)             |  |            | 358,062   |                        |   | 758                       |  |                       
|Corporate bonds                                                    |  |            | 164,816   |                        |   | 2,115                     |  |                       
|                                                                   |  |            |           |                        |   |                           |  |                       
|Total fixed maturities(1)                                          |  |            | 984,113   |                        |   | 6,868                     |  |                       
|                                                                   |  |            |           |                        |   |                           |  |                       
|Equity securitiescommon stocks                                    |  |            | 20,911    |                        |   | 1,893                     |  |                       
|Cash                                                               |  |            | 13,165    |                        |   |                          |  |                       
|Short-term investments                                             |  |            | 164,047   |                        |   |                          |  |                       
|                                                                   |  |            |           |                        |   |                           |  |                       
|Total                                                              |  | $          | 1,182,236 |                        | $ | 8,761                     |  | $                     
|                                                                   |  |            |           |                        |   |                           |  |                       

---

21

---



The following table shows the amount and percentage of the Company's fixed income portfolio at December 31, 2006 by S&P credit rating or, if a S&P rating is not available, the
equivalent Moody's rating. The table includes fixed maturities and short-term investments at fair value.

|Rating     |  | Rating
Description |  | Amount |           | Percent
to
Total |    
|---------- |  | ------------------ |  | ------ | --------- | ---------------- | ---
|
|AAA        |  | Extremely Strong   |  | $      | 1,091,115 |                  | 76 
|AA         |  | Very Strong        |  |        | 114,854   |                  | 8  
|A          |  | Strong             |  |        | 143,568   |                  | 10 
|BBB        |  | Adequate           |  |        | 57,427    |                  | 4  
|BB & below |  | Speculative        |  |        |          |                  | 0  
|NR         |  | Not Rated          |  |        | 28,714    |                  | 2  
|           |  |                    |  |        |           |                  |    
|Total      |  |                    |  | $      | 1,435,678 |                  | 100
|           |  |                    |  |        |           |                  |    

Following is a list of the top five corporate issuer holdings for fixed maturities at fair value representing 1.3% of the Company's fixed maturity portfolio. These
holdings represent direct obligations of the issuer or its subsidiaries and excludes any government guaranteed or government sponsored organizations, securitized, credit enhanced or collateralized
asset or mortgage-backed securities.

|Top Five Corporate Issuer Holdings   |  | Fair Value |       | % of
Fixed Maturities |    
|------------------------------------ |  | ---------- | ----- | --------------------- | ---
|
|JP Morgan Chase & Co                 |  | $          | 3,290 |                       | 0.3
|Citigroup, Inc.                      |  |            | 3,290 |                       | 0.3
|Diageo PLC                           |  |            | 3,218 |                       | 0.3
|Mitsubishi UFJ Financial Group, Inc. |  |            | 3,104 |                       | 0.2
|United Technologies Corp.            |  |            | 3,028 |                       | 0.2

We regularly review our fixed maturity and equity securities portfolios to evaluate the necessity of recording impairment losses for other-than-temporary declines in the
fair value of investments. In general, we focus our attention on those securities whose market value was less than 80% of their cost or amortized cost, as appropriate, for six or more consecutive
months. Other factors considered in evaluating potential impairment include the current fair value as compared to cost or amortized cost, as appropriate, our intent and ability to retain the
investment for a period of time sufficient to allow for an anticipated recovery in value, specific credit issues related to the issuer and current economic conditions.

When
a security in our investment portfolio has an unrealized loss that is deemed to be otherthan-temporary, we write the security down to fair value through a charge to operations.
Significant changes in the factors we consider when evaluating investments for impairment losses could result in a significant change in impairment losses reported in the consolidated financial
statements. There were no impairment losses recorded in our fixed maturity or equity securities portfolios for the years ended December 31, 2006, 2005 or 2004.

22

---



The
following table summarizes all securities in an unrealized loss position at December 31, 2006 and December 31, 2005, showing the aggregate fair value and gross unrealized loss by the
length of time those securities have continuously been in an unrealized loss position:

|                                                        |  | December 31 , 2006 |         | December 31 , 2005
|------------------------------------------------------- |  | ------------------ | ------- | ------------------
|
|
|Fixed Maturities:                                       |  |                    |         |                   
|U.S. Government Treasury                                |  |                    |         |                   
|Bonds, GNMAs and foreign government bonds               |  |                    |         |                   
|0-6 Months                                              |  | $                  | 34,085  |                   
|7-12 Months                                             |  |                    | 20,806  |                   
|> 1 2 Months                                            |  |                    | 69,424  |                   
|                                                        |  |                    |         |                   
|Subtotal                                                |  |                    | 124,315 |                   
|                                                        |  |                    |         |                   
|States, municipalities and political subdivisions       |  |                    |         |                   
|0-6 Months                                              |  |                    | 57,747  |                   
|7-12 Months                                             |  |                    | 6,661   |                   
|> 12 Months                                             |  |                    | 118,917 |                   
|                                                        |  |                    |         |                   
|Subtotal                                                |  |                    | 183,325 |                   
|                                                        |  |                    |         |                   
|Mortgage- and asset-backed securities (excluding GNMAs) |  |                    |         |                   
|0-6 Months                                              |  |                    | 174,270 |                   
|7-12 Months                                             |  |                    | 10,444  |                   
|> 12 Months                                             |  |                    | 184,515 |                   
|                                                        |  |                    |         |                   
|Subtotal                                                |  |                    | 369,229 |                   
|                                                        |  |                    |         |                   
|Corporate bonds                                         |  |                    |         |                   
|0-6 Months                                              |  |                    | 27,719  |                   
|7-12 Months                                             |  |                    | 15,503  |                   
|> 12 Months                                             |  |                    | 66,014  |                   
|                                                        |  |                    |         |                   
|Subtotal                                                |  |                    | 109,236 |                   
|                                                        |  |                    |         |                   
|Total Fixed Maturities                                  |  | $                  | 786,105 |                   
|                                                        |  |                    |         |                   
|Equity securitiescommon stocks                         |  |                    |         |                   
|0-6 Months                                              |  | $                  | 3,265   |                   
|7-12 Months                                             |  |                    | 800     |                   
|> 12 Months                                             |  |                    | 782     |                   
|                                                        |  |                    |         |                   
|Total Equity Securities                                 |  | $                  | 4,847   |                   
|                                                        |  |                    |         |                   

We analyze the unrealized losses quarterly to determine if any of them are other-than-temporary. The above unrealized losses have been determined to be temporary and
generally result from changes in market conditions.

23

---



The
following table shows the composition by NAIC rating and the generally equivalent S&P and Moody's ratings of the fixed maturity securities in our portfolio with gross unrealized
losses at December 31, 2006. Not all of the securities are rated by S&P and/or Moody's.

|  |  |              |  |              |  | Gross
Unrealized Loss |        | Fair Value
Amount |    
|- |  | ------------ |  | ------------ |  | --------------------- | ------ | ----------------- | ---
|
|
|1 |  | AAA/AA/A     |  | Aaa/Aa/A     |  | $                     | 10,234 |                   | 94 
|2 |  | BBB          |  | Baa          |  |                       | 635    |                   | 6  
|3 |  | BB           |  | Ba           |  |                       |       |                   |   
|4 |  | B            |  | B            |  |                       |       |                   |   
|5 |  | CCC or lower |  | Caa or lower |  |                       |       |                   |   
|6 |  | N/A          |  | N/A          |  |                       |       |                   |   
|  |  |              |  |              |  |                       |        |                   |    
|  |  |              |  | Total        |  | $                     | 10,869 |                   | 100
|  |  |              |  |              |  |                       |        |                   |    

At December 31, 2006, the gross unrealized losses in the table directly above are related to fixed maturity securities that are rated investment grade, which is defined
by us as a security having a NAIC rating of 1 or 2, a S&P rating of "BBB-" or higher, or a Moody's rating of "Baa3" or higher. Unrealized losses on investment grade securities principally relate to
changes in interest rates or changes in sector-related credit spreads since the securities were acquired. Any such unrealized losses are recognized in income, if the securities are sold, or if the
decline in fair value is deemed to be other-than-temporary.

The
scheduled maturity dates for fixed maturity securities in an unrealized loss position at December 31, 2006 are shown in the following table:

|                                       |                               | Gross
Unrealized Loss |       | Fair Value |   
|-------------------------------------- | ----------------------------- | --------------------- | ----- | ---------- | --
|
|
|Due in one year or less                |                               | $                     | 366   |            | 3 
|Due after one year through five years  |                               |                       | 2,698 |            | 25
|Due after five years through ten years |                               |                       | 1,655 |            | 15
|Due after ten years                    |                               |                       | 1,662 |            | 15
|Mortgage- and asset-backed securities  |                               |                       | 4,488 |            | 42
|                                       |                               |                       |       |            |   
|                                       | Total fixed income securities |                       | $     | 10,869     |   
|                                       |                               |                       |       |            |   

Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
Due to the periodic repayment of principal, the mortgage-backed and asset-backed securities are estimated to have an effective maturity of approximately 4.7 years.

24

---





Our realized capital gains and losses were as follows:

|                                    |          | Year Ended December 31, |       
|----------------------------------- | -------- | ----------------------- | ------
|
|
|Fixed maturities:                   |          |                         |       
|                                    | Gains    |                         | $     
|                                    | (Losses) |                         |       
|                                    |          |                         |       
|                                    |          |                         | (1,642
|                                    |          |                         |       
|Equity securities:                  |          |                         |       
|                                    | Gains    |                         |       
|                                    | (Losses) |                         |       
|                                    |          |                         |       
|                                    |          |                         | 616   
|                                    |          |                         |       
|Net realized capital gains (losses) |          | $                       | (1,026
|                                    |          |                         |       

The following table details realized losses in excess of $250,000 from sales and impairments during 2006, 2005 and 2004 and the related circumstances giving rise to the
loss:

|Description                   |  | Date of
Sale |  | Proceeds
from Sale |        | Loss on
Sale |   | Impairment |   | Holdings at
December 31, |  | Net
Unrealized
Loss |  | # of Months
Unrealized Loss
Exceeded 20%
of Cost or
Amortized Cost
|----------------------------- |  | ------------ |  | ------------------ | ------ | ------------ | - | ---------- | - | ------------------------ |  | ------------------- |  | ------------------------------------------------------------------
|
|Year ended December 31, 2006: |  |              |  |                    |        |             
|TIPS(1)                       |  | Various      |  | $                  | 15,418 |              | $ | (618       | ) |                         |  |                    |  |                                                                  
|Year ended December 31, 2005: |  |              |  |                    |        |             
|                              |  | None         |  |                    |        |              |   |            |   |                          |  |                     |  |                                                                   
|Year ended December 31, 2004: |  |              |  |                    |        |             
|Common Stock(2)               |  | 11/15/04     |  | $                  | 456    |              | $ | (360       | ) |                         |  |                    |  |                                                                  

---

Ratings

The Company's ability to underwrite business in the Insurance Companies is dependent upon the financial strength and claims paying ability ratings
of the Insurance Companies. Financial strength ratings represent the opinions of the rating agencies on the financial strength of a company and its capacity to meet the obligations of insurance
policies. Independent ratings are one of the important factors that establish our competitive position in the insurance markets. The rating agencies consider many factors in determining the financial
strength rating of an insurance company, including the relative level of statutory surplus necessary to support the business operations of the company. These ratings are based upon factors relevant to
policyholders, agents and intermediaries and are not directed toward the protection of investors. Such ratings are not recommendations to buy, sell or hold securities.

Debt
ratings apply to short-term and long-term debt as well as preferred stock. These ratings are assessments of the likelihood that we will make timely payments of the principal and
interest for our senior debt.

25

---



It
is possible that, in the future, one or more of the rating agencies may reduce our existing ratings. If one or more of our ratings were downgraded, we could incur higher borrowing
costs and our ability too access the capital markets could be impacted. In addition, the Insurance Companies could be adversely impacted by a downgrade in our financial strength ratings, including a
possible reduction in demand for our products in certain markets.

The
Insurance Companies are rated "A" (Excellentstable outlook) by A.M. Best and "A" (Strongstable outlook) by S&P. In addition, S&P, Moody's and A.M. Best rate
the Company's senior debt.

|Rating
Agency |  | Insurance
Companies |  | Syndicate
1221   |  | Company
Senior Debt        
|------------- |  | ------------------- |  | ---------------- |  | ---------------------------
|A. M. Best    |  | A (Excellent)       |  | A (Excellent)(1) |  | BBB+ (Adequate)            
|S&P           |  | A (Strong)          |  | A (Strong)(1)    |  | BBB (Adequate)             
|Moody's       |  | (2)                 |  | (2)              |  | Baa3 (Moderate credit risk)

---

Regulation

United States

We are subject to regulation under the insurance statutes, including holding company statutes, of various states and applicable regulatory authorities in the
United States. These regulations vary but generally require insurance holding companies, and insurers that are subsidiaries of holding companies, to register and file reports concerning their capital
structure, ownership, financial condition and general business operations. Such regulations also generally require prior regulatory agency approval of changes in control of an insurer and of
transactions within the holding company structure. The regulatory agencies have statutory authorization to enforce their laws and regulations through various administrative orders and enforcement
proceedings.

The
State of New York Insurance Department is our principal regulatory agency. The New York insurance law provides that no corporation or other person may acquire control of us, and thus
indirect control of our insurance company subsidiaries, unless it has given notice to our insurance company subsidiaries and obtained prior written approval from the Superintendent of Insurance of the
State of New York for such acquisition. In New York, any purchaser of 10% or more of the outstanding shares of our common stock would be presumed to have acquired control of us, unless such
presumption is rebutted.

Navigators
Insurance Company and Navigators Specialty Insurance Company may only pay dividends out of their statutory earned surplus under New York insurance law. Generally, the maximum
amount of dividends Navigators Insurance Company and Navigators Specialty Insurance Company may pay without regulatory approval in any twelve-month period is the lesser of adjusted net investment
income or 10% of statutory surplus. For a discussion of our current dividend capacity, see "Management's Discussion of Financial Condition and Results of OperationsLiquidity and Capital
Resources" in this Form 10-K.

Under
insolvency or guaranty laws in most states in which Navigators Insurance Company and Navigators Specialty Insurance Company operate, insurers doing business in those states can be
assessed up to prescribed limits for policyholder losses of insolvent insurance companies. Neither Navigators Insurance Company nor Navigators Specialty Insurance Company was subject to any material
assessments under state insolvency or guarantee laws during the three year period ended December 31, 2006.

Navigators
Insurance Company is licensed to engage in the insurance and reinsurance business in 50 states, the District of Columbia and Puerto Rico. Navigators Specialty Insurance
Company is licensed to engage in the insurance and reinsurance

26

---



business
in the State of New York and is an approved surplus lines insurer or meets the financial requirements where there is not a formal approval process in 41 other states and the District of
Columbia.

As
part of its general regulatory oversight process, the New York Insurance Department conducts detailed examinations of the books, records and accounts of New York insurance companies
every three to five years. Navigators Specialty Insurance Company was examined for the years 2001 through 2004 by the New York Insurance Department. Navigators Insurance Company is currently under
examination for the years 2001 through 2004.

The
Insurance Regulatory Information System, or IRIS, was developed by the NAIC and is intended primarily to assist state insurance departments in executing their statutory mandates to
oversee the financial condition of insurance companies operating in their respective states. IRIS identifies twelve industry ratios and specifies "usual values" for each ratio. Departure from the
usual values on four or more of the ratios can lead to inquiries from individual state insurance commissioners as to certain aspects of an insurer's business. As of December 31, 2006, Navigators
Insurance Company's results were outside the usual value for the change in net writings ratio due to the growth experienced in all lines of business during 2006. Navigators Specialty Insurance Company
results were within the usual values for all IRIS ratios. All of the business written by Navigators Specialty Insurance Company is reinsured by Navigators Insurance Company.

The
NAIC has codified statutory accounting practices for insurance enterprises. As a result of this process, the NAIC issued a revised statutory Accounting Practices and Procedures
Manual that became effective January 1, 2001 and is updated each year. We prepare our statutory basis financial statements in accordance with the most recently updated statutory manual subject to any
deviations prescribed or permitted by the New York Insurance Commissioner.

The
NAIC adopted model legislation in December 2004 implementing new disclosure requirements with respect to compensation of insurance producers. The model legislation requires that
insurance producers obtain the consent of the insured and disclose to the insured, where such producers receive any compensation from the insured, the amount of compensation from the insurer. In those
cases where the contingent commission is not known, producers would be required to provide a reasonable estimate of the amount and method for calculating such compensation. Producers who represent
companies and do not receive compensation from the insured would have a duty to disclose that relationship in certain circumstances. The NAIC directed its task force on broker activities to give
further consideration to the development of additional requirements for the model legislation, such as recognition of a fiduciary responsibility of producers, disclosure of all quotes received by a
broker, and disclosures relating to agent-owned reinsurance arrangements. The model legislation has been adopted by some states and is being considered by others.

In
2002, in response to the tightening of supply in certain insurance and reinsurance markets resulting from, among other things, the September 11, 2001 terrorist attacks, the U.S.
Terrorism Risk Insurance Act, or TRIA, was enacted. TRIA is intended to ensure the availability of insurance coverage for "acts of terrorism" (as defined) in the United States of America committed by
or on behalf of foreign persons or interests. This law established a federal program through the end of 2005 to help the commercial property and casualty insurance industry cover claims related to
future losses resulting from acts of terrorism and requires insurers to offer coverage for acts of terrorism in all commercial property and casualty policies. As a result, we are prohibited from
adding certain terrorism exclusions to those policies written by insurers in our group that write business in the U.S. While these insurers are protected by federal indemnification as provided for in
TRIA, there is a substantial deductible that must be met. This deductible is based on a percentage of direct earned premiums for commercial insurance lines from the previous calendar year, equal to
7.0% during 2003, 10.0% in 2004 and 15.0% in 2005. For losses in excess of an insurer's deductible, the participating insurers retain an additional 10.0% of the excess losses, with the balance to be
covered by the Federal government (up to an annual aggregate cap of $100 billion). The imposition of these TRIA deductibles could have an adverse effect on our results of operations. Potential future
changes to TRIA could also adversely affect us by causing our reinsurers to increase prices or withdraw from certain markets where terrorism coverage is required. As a result of TRIA, we are

27

---



required
to offer coverage for certain terrorism risks that we may normally exclude. Occasionally in our marine business, such coverage falls outside of our normal reinsurance program. In such cases,
our only reinsurance would be the protection afforded by TRIA.

On
December 22, 2005, the Terrorism Risk Insurance Extension Act of 2005, or TRIEA, was enacted. TRIEA extends TRIA through December 31, 2007 and made several changes in the program,
including the elimination of several previously covered lines. The deductible for each insurer was increased to 17.5% and 20% of direct earned premiums in 2006 and 2007, respectively. For losses in
excess of an insurer's deductible, the Insurance Companies will retain an additional 10% and 15% of the excess losses in 2006 and 2007, respectively, with the balance to be covered by the Federal
government up to an aggregate cap of insured losses of $25 billion in 2006 and $27.5 billion in 2007. Also, TRIEA established a new program trigger under which Federal compensation will become
available only if aggregate
insured losses sustained by all insurers exceed $50 million from a certified act of terrorism occurring after March 31, 2006 and $100 million for certified acts occurring on or after January 1, 2007.

State
insurance departments have adopted a methodology developed by the NAIC for assessing the adequacy of statutory surplus of property and casualty insurers which includes a risk-based
capital formula that attempts to measure statutory capital and surplus needs based on the risks in a company's mix of products and investment portfolio. The formula is designed to allow state
insurance regulators to identify potential weakly capitalized companies. Under the formula, a company determines its "riskbased capital" by taking into account certain risks related to the insurer's
assets (including risks related to its investment portfolio and ceded reinsurance) and the insurer's liabilities (including underwriting risks related to the nature and experience of its insurance
business). The risk-based capital rules provide for different levels of regulatory attention depending on the ratio of a company's total adjusted capital to its "authorized control level" of risk-
based capital. Based on calculations made by Navigators Insurance Company and Navigators Specialty Insurance Company, their risk-based capital levels exceed the level that would trigger regulatory
attention or company action. In their respective 2006 statutory financial statements, Navigators Insurance Company and Navigators Specialty Insurance Company have complied with the NAIC's risk-based
capital reporting requirements.

In
addition to regulations applicable to insurance agents generally, the Navigators Agencies are subject to managing general agents acts in their state of domicile and in certain other
jurisdictions where they do business.

Our
Lloyd's Operations are subject to regulation in the United States in addition to being regulated in the United Kingdom, as discussed below. The Lloyd's of London market is licensed
to engage in insurance business in Illinois, Kentucky and the U.S. Virgin Islands and operates as an eligible excess and surplus lines insurer in all states and territories except Kentucky and the
U.S. Virgin Islands. Lloyd's is also an accredited reinsurer in all states and territories of the United States. Lloyd's maintains various trust funds in the state of New York to protect its United
States business and is therefore subject to regulation by the New York Insurance Department, which acts as the domiciliary department for Lloyd's U.S. trust funds. There are deposit trust funds in
other states to support Lloyd's reinsurance and excess and surplus lines insurance business.

From
time to time, various regulatory and legislative changes have been proposed in the insurance and reinsurance industry. Among the proposals that have in the past been or are at
present being considered are the possible introduction of federal regulation in addition to, or in lieu of, the current system of state regulation of insurers and proposals in various state
legislatures (some of which have been enacted) to conform portions of their insurance laws and regulations to various model acts adopted by the NAIC. We are unable to predict whether any of these laws
and regulations will be adopted, the form in which any such laws and regulations would be adopted, or the effect, if any, these developments would have on our operations and financial condition.

28

---



United Kingdom

Our United Kingdom subsidiaries and our Lloyd's Operations are subject to regulation by the Financial Services Authority, as established by the Financial Services
and Markets Act 2000. Our Lloyd's Operations is also subject to supervision by the Council of Lloyd's. The Financial Services Authority has been granted broad authorization and intervention powers as
they relate to the operations of all insurers, including Lloyd's syndicates, operating in the United Kingdom. Lloyd's is authorized by the Financial Services Authority and is required to implement
certain rules prescribed by the Financial Services Authority, which it does by the powers it has under the Lloyd's Act 1982 relating to the operation of the Lloyd's market. Lloyd's prescribes, in
respect of its managing agents and corporate members, certain minimum standards relating to their management and control, solvency and various other requirements. The Financial Services Authority
directly monitors Lloyd's managing agents' compliance with the systems and controls prescribed by Lloyd's. If it appears to the Financial Services Authority that either Lloyd's is not fulfilling its
delegated regulatory responsibilities, or that managing agents are not complying with the applicable regulatory rules and guidance, the Financial Services Authority may intervene at its discretion.

We
participate in the Lloyd's of London market through our ownership of NUAL, Millennium Underwriting Ltd. and Navigators Corporate Underwriters Ltd. NUAL is the managing agent for
Syndicate 1221. Millennium Underwriting Ltd. and Navigators Corporate Underwriters Ltd. provide underwriting capacity to Syndicate 1221 and are therefore Lloyd's corporate members. By entering into a
membership agreement with Lloyd's, Millennium Underwriting Ltd. and Navigators Corporate Underwriters Ltd. undertake to comply with all Lloyd's bye-laws and regulations as well as the provisions of
the Lloyd's Acts and the Financial Services and Markets Act that are applicable to it. The operation of Syndicate 1221, as well as Millennium Underwriting Ltd. and Navigators Corporate Underwriters
Ltd. and their respective directors, is subject to the Lloyd's supervisory regime.

Underwriting
capacity of a member of Lloyd's must be supported by providing a deposit (referred to as "Funds at Lloyd's") in the form of cash, securities or letters of credit in an
amount determined by Lloyd's equal to a specified percentage of the member's underwriting capacity. This amount is determined by Lloyd's through application of a risk based capital formula. The
consent of the Council of Lloyd's may be required when a managing agent of a syndicate proposes to increase underwriting capacity for the following underwriting year.

In
2003, the Financial Services Authority updated the minimum solvency margin requirements for all insurers, including corporate members of Lloyd's, which took effect for financial years
commencing on or after January 1, 2004. Under these requirements, Lloyd's must demonstrate that each member has sufficient assets to meet its underwriting liabilities plus a required solvency margin
which is generally higher than would have been the case under the previous rules. This margin can have the effect of reducing the amount of funds available to distribute as profits to the member or
increasing the amount required to be funded by the member to cover its solvency margin.

If
the managing agency concludes that an appropriate reinsurance to close for a syndicate that it manages cannot be determined or negotiated on commercially acceptable terms in respect
of a particular underwriting year, it must determine that the underwriting year remain open and be placed into run-off. During this period there cannot be a release of the Funds at Lloyd's of a
corporate member that is a member of that syndicate without the consent of Lloyd's and such consent will only be considered where the member has surplus funds at Lloyd's.

The
Council of Lloyd's has wide discretionary powers to regulate members' underwriting at Lloyd's. It may, for instance, change the basis on which syndicate expenses are allocated or
vary the Funds at Lloyd's ratio or the investment criteria applicable to the provision of Funds at Lloyd's. Exercising any of these powers might affect the return on an investment in the corporate
member in a given underwriting year. Further, it should be noted that the annual business plans of a syndicate are subject to the review and approval of the Lloyd's Franchise Board. The Lloyd's
Franchise Board was formally constituted on

29

---



January
1, 2003. The Franchise Board is responsible for setting risk management and profitability targets for the Lloyd's market and operates a business planning and monitoring process for all
syndicates.

Corporate
members continue to have insurance obligations even after all their underwriting years have been closed by reinsurance to close. In order to continue to perform these
obligations, corporate members are required to stay in existence; accordingly, there continues to be an administrative and financial burden for corporate members between the time their memberships
have ceased and the time their insurance obligations are extinguished, including the completion of financial accounts in accordance with the Companies Act 1985.

If
a member of Lloyd's is unable to pay its debts to policyholders, such debts may be payable by the Lloyd's Central Fund, which acts similarly to state guaranty funds in the United
States. If Lloyd's determines that the Central Fund needs to be increased, it has the power to assess premium levies on current Lloyd's members. The Council of Lloyd's has discretion to call or assess
up to 3% of a member's underwriting capacity in any one year as a Central Fund contribution. In addition, Lloyd's has added a second tier of assets to the existing Central Fund. The second tier is
being built up through a compulsory interest bearing loan to the Society from the members. The Society invests the proceeds of the loans in assets eligible for Society solvency. The loans would be
repaid on a rolling year basis as each year closes.

Competition

The property and casualty insurance industry is highly competitive. We face competition from both domestic and foreign insurers, many of whom have
longer operating histories and greater financial, marketing and management resources. Competition in the types of insurance in which we are engaged is based on many factors, including our perceived
overall financial strength, pricing and other terms and conditions of products and services offered, business experience, marketing and distribution arrangements, agency and broker relationships,
levels of customer service (including speed of claims payments), product differentiation and quality, operating efficiencies and underwriting. Furthermore, insureds tend to favor large, financially
strong insurers, and we face the risk that we will lose market share to higher rated insurers.

Another
competitive factor in the industry is the entrance of other financial services providers such as banks and brokerage firms into the insurance business. These efforts pose new
challenges to insurance companies and agents from financial services companies traditionally not involved in the insurance business.

No
single insured or reinsured accounted for 10% or more of our gross written premium in 2006.

Employees

As of December 31, 2006, the Company had 342 full-time employees of which 263 were located in the United States, 76 in the United Kingdom and
three in Belgium.

Available Information on the Internet

This report and all other filings made by the Company with the Securities and Exchange Commission ("SEC") pursuant to Section 13(a) or 15(d) of
the Exchange Act are made available to the public by the SEC. All filings can be read and copied at the SEC Public Reference Room, located at 100 F Street, NE, Washington, DC 20549. Information
pertaining to the operation of the Public Reference Room can be obtained by calling 1-800-SEC-0330. Further, the Company is an electronic filer, so all reports, proxy and information statements, and
other information can be found at the SEC website, www.sec.gov. The Company's website address is http://www.navg.com. Through its website at http://www.navg.com/finance/sec_filings.phtml, the Company
makes available, free of charge, its annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and all amendments to those reports as soon as reasonably practicable
after such material is electronically filed

30

---



with
or furnished to the SEC. The annual report to stockholders, press releases and recordings of our earnings release conference calls are also provided on our website.

Item 1A. RISK FACTORS

You should carefully consider each of the risks and uncertainties described below and elsewhere in this Annual Report on
Form 10-K, as well as any amendments or updates reflected in subsequent filings with the SEC. We believe these risks and uncertainties, individually or in the aggregate, could cause our actual results
to differ materially from expected and historical results and could materially and adversely affect our business operations. Further, additional risks and uncertainties not presently known to us or
that we currently deem immaterial may also impair our results and business operations.

Our business is concentrated in marine and energy and general liability insurance, and if market conditions change  adversely, or we experience large losses in these lines, it could have a material adverse effect on our
business.

As a result of our strategy to focus on specialty products in niches where we have underwriting and claims handling expertise and to decline business where
pricing does not afford what we consider to be acceptable returns, our business
is concentrated in the marine and specialty liability lines. For the year ended December 31, 2006, our marine and energy line accounted for approximately 53% of our gross written premiums and our
specialty lines, consisting primarily of contractors' liability, accounted for approximately 32% of our gross written premiums. If our results of operations from either of these two lines are less
favorable for any reason, including lower demand for our products on terms and conditions that we find appropriate, flat or decreased rates for our products or increased competition, the reduction
could have a material adverse effect on our business.

We are exposed to cyclicality in our business that may cause material fluctuations in our results.

The property/casualty insurance business generally, and the marine insurance business specifically, have historically been characterized by periods of intense
price competition due to excess underwriting capacity as well as periods when shortages of underwriting capacity have permitted attractive premium levels. We have reduced business during periods of
severe competition and price declines, such as withdrawing from the majority of our aviation business in late 1998, and grown when pricing allowed an acceptable return, as with entering the
professional liability business in late 2001. We expect that our business will continue to experience the effects of this cyclicality, which over the course of time, could result in material
fluctuations in our premium volume, revenues or expenses.

We may not be successful in developing our new specialty lines which could cause us to experience losses.

Since 2001, we have entered into a number of new specialty lines of business including professional liability, excess casualty, personal umbrella insurance,
commercial automobile insurance, general liability for certain aspects of the hospitality industry and personal lines warranty coverage on underground fuel tanks excluding pollution coverage. We
continue to look for appropriate opportunities to diversify our business portfolio by offering new lines of insurance in which we believe we have sufficient underwriting and claims expertise. However,
because of our limited history in these new lines, there is limited financial information available to help us estimate sufficient reserve amounts for these lines and to help evaluate whether we will
be able to successfully develop these new lines or the likely ultimate losses and expenses associated with these new lines. Due to our limited history in these lines, we may have less experience
managing their development and growth than some of our competitors. Additionally, there is a risk that the lines of business into which we expand will not perform at the levels we anticipate.

31

---





We may be unable to manage effectively our rapid growth in our lines of business, which may adversely affect our  results.

We have experienced substantial increases in premium in many of our lines of business over the past few years. For example, gross written premium in the specialty
liability line increased 47.9%, 40.2% and 14.4% in 2006, 2005 and 2004 due to increased rates and underwriting more business. Gross written premium in the marine line for our insurance companies
increased 14.0%, 11.1% and 7.1% in 2006, 2005 and 2004, respectively, due to an increase in premium rates resulting in higher premiums on new and renewal business, as well as underwriting new
business. In addition, since late 2001 we have been underwriting several new lines of business, including professional liability, commercial automobile and personal umbrella insurance. In December
2004, we hired a group of experienced underwriters to expand our excess casualty business, particularly the commercial excess and umbrella liability business. We formed Navigators NV in January 2005,
a subsidiary of NUAL. Navigators NV is located in Antwerp, Belgium, and focuses on transport liability, cargo and marine liability business. In May 2006, we announced the establishment of an Inland
Marine Division of Navigators Insurance Company focusing on traditional inland marine insurance products including builders' risk, contractors' tools and equipment, fine arts, EDP equipment and motor
truck cargo. In October 2006, we announced the establishment of a U.K. based property team to generate specialty business lines in the U.K. and Europe.

To
control our growth effectively, we must successfully manage our new and existing lines of business. This process will require substantial management attention and additional financial
resources. In addition, our growth is subject to, among other risks, the risk that we may experience difficulties and incur expenses related to hiring and retaining a technically proficient workforce.
Accordingly, we may fail to realize the intended benefits of expanding into new specialty lines and we may fail to realize value from such lines relative to the resources that we invest in them. Any
difficulties associated with expanding our current and future lines of business could adversely affect our results of operations.

We may incur additional losses if our loss reserves are insufficient.

We maintain loss reserves to cover our estimated ultimate unpaid liability for losses and loss adjustment expenses with respect to reported and unreported claims
incurred as of the end of each accounting period. Reserves do not represent an exact calculation of liability, but instead represent estimates, generally utilizing actuarial projection techniques and
judgment at a given accounting date. These reserve estimates are expectations of what the ultimate settlement and administration of claims will cost based on our assessment of facts and circumstances
then known, review of historical settlement patterns, estimates of trends in claims severity, frequency, legal theories of liability and other factors. Both internal and external events, including
changes in claims handling procedures, economic inflation, legal trends and legislative changes, may affect the reserve estimation process. Many of these items are not directly quantifiable,
particularly on a prospective basis. Additionally, there may be significant lags between the occurrence of the insured event and the time it is actually reported to the insurer. We continually refine
reserve estimates in a regular ongoing process as historical loss experience develops and additional claims are reported and settled. Adjustments to reserves are reflected in the results of the
periods in which the estimates are changed. Because establishment of reserves is an inherently uncertain process involving estimates, currently established reserves may not be sufficient. If estimated
reserves are insufficient, we will incur additional income statement charges.

Our
loss reserves include amounts related to short tail and long tail classes of business. Short tail business means that claims are generally reported quickly upon occurrence of an
event, making estimation of loss reserves less complex. For the long tail lines, significant periods of time, ranging up to several years or more, may elapse between the occurrence of the loss, the
reporting of the loss and the settlement of the claim. The longer the time span between the incidence of a loss and the settlement of the claim, the more likely the ultimate settlement amount will
vary. Our longer tail business includes general liability, including construction defect claims, as well as historical claims for asbestos exposures through our marine and

32

---



aviation
businesses and claims relating to our run-off businesses. Our professional liability business, though long tail with respect to settlement period, is produced on a claims-made basis (which
means that the policy in-force at the time the claim is filed, rather than the policy in-force at the time the loss occurred, provides coverage) and is therefore, we believe, less likely to result in
a significant time lag between the occurrence of the loss and the reporting of the loss. There can be no assurance, however, that we will not suffer substantial adverse prior period development in our
business in the future.

We may not have access to adequate reinsurance to protect us against losses.

We purchase reinsurance by transferring part of the risk we have assumed to a reinsurance company in exchange for part of the premium we receive in connection
with the risk. The availability and cost of reinsurance are subject to prevailing market conditions, both in terms of price and available capacity, which can affect our business volume and
profitability. Our reinsurance programs are generally subject to renewal on an annual basis. If we are unable to renew our expiring facilities or to obtain new reinsurance facilities, either our net
exposures would increase, which could increase our costs, or, if we were unwilling to bear an increase in net exposures, we would have to reduce the level of our underwriting commitments, especially
catastrophe exposed risks, which would reduce our revenues and possibly net income.

Our reinsurers, including the other participants in the marine pool, may not pay on losses in a timely fashion, or at  all, which may increase our costs.

Although reinsurance makes the reinsurer liable to us to the extent the risk is transferred or ceded to the reinsurer, ceded reinsurance arrangements do not
eliminate our obligation to pay claims to our policyholders. Accordingly, we bear credit risk with respect to our reinsurers. Specifically, our reinsurers may not pay claims made by us on a timely
basis, or they may not pay some or all of these claims. Either of these events would increase our costs and could have a material adverse effect on our business.

The
operations of the marine pool also expose us to reinsurance credit risk from other participants in the marine pool on business written through the 2005 underwriting year. From 1998
through 2005, all business underwritten by the marine pool was written with Navigators Insurance Company as the primary insurer. Navigators Insurance Company then reinsured its exposure in the marine
pool to the other participants based on their percentage of participation. From 1983 until 1998, Navigators Insurance Company was the primary insurer for some of the pool business in excess of its
participation amount. As a result of these arrangements, we remain primarily liable for claims arising out of those policies written by Navigators Insurance Company on behalf of the marine pool even
if one or more of the other participants do not pay the claims they reinsured, which could have a material adverse effect on our business. The marine pool was eliminated beginning with the 2006
underwriting year.

Intense competition for our products could harm our ability to maintain or increase our profitability and premium  volume.

The
property and casualty insurance industry is highly competitive. We face competition from both domestic and foreign insurers, many of whom have longer operating histories and greater
financial, marketing and management resources. Competition in the types of insurance in which we are engaged is based on many factors, including our perceived overall financial strength, pricing and
other terms and conditions of products and services offered, business experience, marketing and distribution arrangements, agency and broker relationships, levels of customer service (including speed
of claims payments), product differentiation and quality, operating efficiencies and underwriting. Furthermore, insureds tend to favor large, financially strong insurers, and we face the risk that we
will lose market share to higher rated insurers.

33

---



The
entry of banks and brokerage firms into the insurance business poses new challenges for insurance companies and agents. These challenges from industries traditionally outside the
insurance business could heighten the competition in the property and casualty industry.

We
may have difficulty in continuing to compete successfully on any of these bases in the future. If competition limits our ability to write new business at adequate rates, our ability
to transact business would be materially and adversely affected and our results of operations would be adversely affected.

We may be unable to attract and retain qualified employees.

We depend on our ability to attract and retain qualified executive officers, experienced underwriters and claims professionals and other skilled employees who are
knowledgeable about our specialty lines of business. If the quality of our executive officers, underwriting or claims team and other personnel decreases, we may be unable to maintain our current
competitive position in the specialty markets in which we operate and be unable to expand our operations into new specialty markets.

Increases in interest rates may cause us to experience losses.

Because of the unpredictable nature of losses that may arise under insurance policies, we may require substantial liquidity at any time. Our investment portfolio,
which consists largely of fixed-income investments, is our principal source of liquidity. The market value of our fixed-income investments is subject to fluctuation depending on changes in prevailing
interest rates and various other factors. We do not hedge our investment portfolio against interest rate risk. Increases in interest rates during periods when we must sell fixed-income securities to
satisfy liquidity needs may result in realized investment losses.

A downgrade in our ratings could adversely impact the competitive positions of our operating businesses.

Ratings are a critical factor in establishing the competitive position of insurance companies. The Insurance Companies are rated by A.M. Best Company and S&P.
A.M. Best Company's and S&P's ratings reflect their opinions of an insurance company's financial strength, operating performance, strategic position and ability to meet its obligations to
policyholders, and are not evaluations directed to investors. Our ratings are subject to periodic review by A.M. Best Company and S&P. In January 2007, A.M. Best Company reaffirmed its "A" (Excellent)
rating for Navigators Insurance Company and Navigators Specialty Insurance Company. In February 2007, S&P reaffirmed its "A" (Strong) rating for Navigators Insurance Company and Navigators Specialty
Insurance Company.

Because
these ratings have become an increasingly important factor in establishing the competitive position of insurance companies, if these ratings are reduced, our competitive position
in the industry, and therefore our business, could be adversely affected. A significant downgrade could result in a substantial loss of business as policyholders might move to other companies with
higher ratings. There can be no assurance that our current ratings will continue for any given period of time. For a further discussion of our ratings, see "Description of
BusinessRatings" included herein.

Continued or increased premium levies by Lloyd's for the Lloyd's Central Fund and cash calls for trust fund deposits or  a significant downgrade of Lloyd's A.M. Best rating could materially and adversely affect us.

The Lloyd's Central Fund protects Lloyd's policyholders against the failure of a member of Lloyd's to meet its obligations. The Central Fund is a mechanism which
in effect "mutualizes" unpaid liabilities among all members, whether individual or corporate. The fund is available to back Lloyd's policies issued after 1992. Lloyd's requires members to contribute
to the Central Fund, normally in the form of an annual contribution, although a special contribution may be levied. The Council of Lloyd's has discretion to call up to 3% of underwriting capacity in
any one year.

34

---



Policies
issued before 1993 have been reinsured by Equitas, an independent insurance company authorized by the Financial Services Authority. However, if Equitas were to fail or otherwise
be unable to meet all of its obligations, Lloyd's may take the view that it is appropriate to apply the Central Fund to discharge those liabilities Equitas failed to meet. In that case, the Council of
Lloyd's may resolve to impose a special or additional levy on the existing members, including Lloyd's corporate members, to satisfy those liabilities.

Additionally,
Lloyd's insurance and reinsurance business is subject to local regulation, and regulators in the United States require Lloyd's to maintain certain minimum deposits in trust
funds as protection for policyholders in the United States. These deposits may be used to cover liabilities in the event of a major claim arising in the United States and Lloyd's may require us to
satisfy cash calls to meet claims payment obligations and maintain minimum trust fund amounts.

Any
premium levy or cash call would increase the expenses of Millennium Underwriting Ltd. and Navigators Corporate Underwriters Ltd., our corporate members, without providing
compensating revenues, and could have a material adverse effect on our results.

The
Lloyd's of London market is currently rated "A" (Excellent) by A.M. Best and "A" (Strong) by S&P. We believe that in the event that Lloyd's rating is downgraded below "A-" in the
future, the downgrade could have a material adverse effect on our ability to underwrite business through our Lloyd's Operations and therefore on our financial condition or results of operations.

Our businesses are heavily regulated, and changes in regulation may reduce our profitability and limit our growth.

Our insurance subsidiaries are subject to extensive regulation and supervision in the jurisdictions in which they conduct business. This regulation is generally
designed to protect the interests of policyholders, as opposed to insurers and their stockholders and other investors, and relates to authorization for lines of business, capital and surplus
requirements, investment limitations, underwriting limitations, transactions with affiliates, dividend limitations, changes in control, premium rates and a variety of other financial and non-financial
components of an insurance company's business.

Virtually
all states require insurers licensed to do business in that state to bear a portion of the loss suffered by some insureds as the result of impaired or insolvent insurance
companies. The effect of these arrangements could reduce our profitability in any given period or limit our ability to grow our business.

In
recent years, the state insurance regulatory framework has come under increased federal scrutiny, and some state legislatures have considered or enacted laws that may alter or
increase state authority to regulate insurance companies and insurance holding companies. Further, the NAIC and state insurance regulators are re-examining existing laws and regulations, specifically
focusing on modifications to holding company regulations, interpretations of existing laws and the development of new laws. Any proposed or future legislation or NAIC initiatives may be more
restrictive than current regulatory requirements or may result in higher costs.

In
response to the September 11, 2001 terrorist attacks, the United States Congress has enacted legislation designed to ensure, among other things, the availability of insurance coverage
for terrorist acts, including the requirement that insurers provide such coverage in certain circumstances. See "RegulationUnited States" included herein for a discussion of the TRIA and
TRIEA legislation.

The inability of our subsidiaries to pay dividends to us in sufficient amounts would harm our ability to meet our  obligations.

We are a holding company and rely primarily on dividends from our subsidiaries to meet our obligations for payment of interest and principal on outstanding debt
obligations and corporate expenses. The ability of our insurance subsidiaries to pay dividends to us in the future will depend on their statutory surplus, on earnings and on regulatory restrictions.
For a discussion of our insurance subsidiaries' current dividend-paying ability, please see "Management's Discussion and Analysis of Financial

35

---



Condition
and Results of OperationsLiquidity and Capital Resources" included herein. We and our underwriting subsidiaries are subject to regulation by some states as an insurance holding
company. Such regulation generally provides that transactions between companies within our consolidated group must be fair and equitable. Transfers of assets among affiliated companies, certain
dividend payments from underwriting subsidiaries and certain material transactions between companies within our consolidated group may be subject to prior notice to, or prior approval by, state
regulatory authorities. Our underwriting subsidiaries are also subject to licensing and supervision by government regulatory agencies in the jurisdictions in which they do business. These regulations
may set standards of solvency that must be met and maintained, such as the nature of and limitations on investments, the nature of and limitations on dividends to policyholders and stockholders and
the nature and extent of required participation in insurance guaranty funds. These regulations may affect our subsidiaries' ability to provide us with dividends.

Catastrophe losses could materially reduce our profitability.

We are exposed to claims arising out of catastrophes, particularly in our marine insurance line of business. We have experienced, and will experience in the
future, catastrophe losses which may materially reduce our profitability or harm our financial condition. Catastrophes can be caused by various natural events, including hurricanes, windstorms,
earthquakes, hail, severe winter weather and fires. Catastrophes can also be man-made, such as the World Trade Center attack. The incidence and severity of catastrophes are inherently unpredictable.
Although we will attempt to manage our exposure to such events, the frequency and severity of catastrophic events could exceed our estimates, which could have a material adverse effect on our
financial condition.

Item 1B. UNRESOLVED STAFF COMMENTS

None.

Item 2. PROPERTIES

Our executive and administrative office is located at 6 International Drive in Rye Brook, N.Y. Our lease for this space expires in February 2013.
Our underwriting operations are in various locations with non-cancelable operating leases including Chicago, IL, Coral Gables, FL, Corona, CA, Houston, TX, Irvine, CA, North Haven, CT, New York City,
NY, San Francisco, CA, Schaumburg, IL, Seattle, WA, Basingstoke, London and Manchester, England and Antwerp, Belgium.

Item 3. LEGAL PROCEEDINGS

Except as described below, the Company is not a party to, or the subject of, any material pending legal proceedings which depart from the ordinary
routine litigation incident to the kinds of business that it conducts.

At
the end of April 2006, the Company was served as a defendant in an action in the United States District Court for the Northern District of Georgia captioned New Cingular Wireless Headquarters, LLC, et al. v. March &
McLennan Companies, Inc., et al.,along with approximately 100 other defendants. On May 31,
2006, this action was conditionally transferred to the United States District Court for the District of New Jersey by the Judicial Panel on Multidistrict Litigation. While it is not possible at this
very preliminary stage to predict the outcome of this litigation, the Company believes the allegations, which involve contingent commissions and bid-rigging in the insurance industry, to be without
merit and intends to vigorously defend itself against them.

On
November 22, 2006, the Company filed a demand for arbitration against Equitas, a lead reinsurer participating in excess of loss reinsurance agreements, with respect to unsatisfied
loss payment recovery demands that the Company has previously presented to Equitas (the "Equitas Arbitration"). The recovery demands are for the 2005 settlement of two class action lawsuits involving
large asbestos claims (together, the "2005 Settled Claims"), which 2005 Settled Claims are being paid through 2007.

36

---



Equitas
has not indicated any dispute with respect to recoveries on related pro rata reinsurance agreements for such 2005 Settled Claims or with respect to excess of loss or pro rata reinsurance for
the 2004 Settled Claim referred to below. The aggregate amount of excess of loss recoveries due from Equitas for ceded paid and unpaid losses on the 2005 Settled Claims is approximately $2.7 million.

On
November 20, 2006, the Company also filed a demand for arbitration in New York against INA International Insurance Company, n/k/a Ace International ("Ace International"), a reinsurer
participating in pro rata reinsurance agreements, with respect to unsatisfied loss payment recovery demands that the Company has previously presented to Ace International (the "Ace International
Arbitration"). The recovery demands are for the 2005 Settled Claims and for the 2004 settlement of another class action lawsuit involving a third large asbestos claim (the "2004 Settled Claim" and,
together with the 2005 Settled Claims, the "Settled Claims"), which 2004 Settled Claim is being paid over seven years beginning in 2005. The aggregate amount of pro rata recoveries due from Ace
International for ceded paid and unpaid losses on the Settled Claims is approximately $1.6 million.

The
Company has filed its demands for arbitration against Equitas and Ace International in accordance with the respective applicable provisions of the excess of loss reinsurance
agreements and the pro rata reinsurance agreements. The Company believes that the refusal of Equitas and of Ace International to satisfy the Company's payment demands is without merit and it intends
to vigorously pursue collection of its respective reinsurance recoveries. While it is too early to predict with any certainty the outcome of the Equitas Arbitration or the Ace International
Arbitration, the Company believes that the ultimate outcomes would not be expected to have a significant adverse effect on its results of operations, financial condition or liquidity, although an
unexpected adverse resolution of either or both of these arbitrations could have a material adverse effect on the Company's results of operations in a particular fiscal quarter or year.

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

There
were no matters submitted to a vote of security holders during the fourth quarter of 2006.

Part II

Item 5. MARKET FOR COMPANY'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

Market Information

The Company's common stock is traded over-the-counter on NASDAQ under the symbol NAVG. Over-the-counter market quotations reflect inter-dealer prices, without
retail mark-up, markdown or commissions and may not necessarily represent actual transactions.

The
high, low and closing trade prices for the four quarters of 2006 and 2005 were as follows:

|               |  | 2006 |       | 2005
|-------------- |  | ---- | ----- | ----
|
|First Quarter  |  | $    | 49.99 |     
|Second Quarter |  | $    | 50.22 |     
|Third Quarter  |  | $    | 48.40 |     
|Fourth Quarter |  | $    | 49.66 |     

37

---





There were approximately 228 holders of record of shares of the Company's common stock as of December 31, 2006. However, management believes there are in excess of 1,000 beneficial
owners of the stock.

Five Year Stock Performance Graph

The
comparison of five year cumulative returns among the Company, the companies listed in the Standard & Poor's 500 Index ("S&P 500 Index") and the S&P Property & Casualty Insurance
Index (the "Insurance Index") is as follows:

GRAPHIC

|                                      |  |     |  | Cumulative Indexed Returns
Years Ending December 31,
|------------------------------------- |  | --- |  | ----------------------------------------------------
|
|
|The Navigators Group, Inc.            |  | 100 |  | 114.18                                              
|S&P 500 Index                         |  | 100 |  | 77.90                                               
|S&P 500 Property & Casualty Insurance |  | 100 |  | 88.98                                               

The Five Year Stock Performance Graph and related Indexed Returns table, as presented above, which were prepared with the aid of S&P, reflects the cumulative
return on the Company's common stock, the S&P 500 Index and the Insurance Index assuming an original investment in each of $100 on December 31, 2001 (the "Base Period") and reinvestment of dividends
to the extent declared. Cumulative returns for each year subsequent to 2001 are measured as a change from this Base Period.

38

---



The
following Annual Return Percentage table, which was prepared with the aid of S&P, reflects the annual return on the Company's common stock, the S&P 500 Index and the Insurance Index
including reinvestment of dividends to the extent declared.

|                                      |  | Annual Return Percentage Years Ending December 31,
|------------------------------------- |  | --------------------------------------------------
|
|
|The Navigators Group, Inc.            |  | 14.2                                              
|S&P 500 Index                         |  | -22.1                                             
|S&P 500 Property & Casualty Insurance |  | -11.0                                             

Dividends

The
Company has not paid or declared any cash dividends on its common stock. While there presently is no intention to pay cash dividends on the common stock, future declarations, if any,
are at the discretion of our Board of Directors and the amounts of such dividends will be dependent upon, among other factors, the earnings of the Company, its financial condition and business needs,
restrictive covenants under its credit facility, the capital and surplus requirements of its subsidiaries and applicable government regulations.

Recent Sales of Unregistered Securities

None

Use of Proceeds from Public Offering of Debt Securities

In April 2006, we completed our public offering of $125 million of 7% senior notes. Our use of the offering proceeds has been previously reported
in current reports on Form 8-K and our quarterly reports on Form 10-Q that we have filed with the SEC.

Purchases of Equity Securities by the Issuer

We have not repurchased any of our common stock during the year ended December 31, 2006.

39

---





Item 6. SELECTED FINANCIAL DATA

The following table sets forth selected consolidated financial data including consolidated financial information of the Company for each of the
years in the five-year period ended December 31, 2006 derived from the Company's audited consolidated financial statements. You should read the table in conjunction with
Item 7,Management's Discussion and Analysis of Financial Condition and Results of Operations, and Item 8,Financial Statements and Supplementary Data, included in this Annual Report on Form 10-K.

|                                                  |               | Year Ended December 31, |          
|------------------------------------------------- | ------------- | ----------------------- | ---------
|
|
|Operating Information:                            |               |                         |          
|Gross written premium                             |               | $                       | 970,790  
|Net written premium                               |               |                         | 520,807  
|Net earned premium                                |               |                         | 468,323  
|Net investment income                             |               |                         | 56,895   
|Net realized capital gains (losses)               |               |                         | (1,026   
|Total revenues                                    |               |                         | 526,594  
|Income before income taxes                        |               |                         | 106,617  
|Net income                                        |               |                         | 72,563   
|Net income per share:                             |               |                         |          
|                                                  | Basic         |                         | $        
|                                                  | Diluted       |                         | $        
|Average common shares (000s):                     |               |                         |          
|                                                  | Basic         |                         |          
|                                                  | Diluted       |                         |          
|Combined loss & expense ratio(1):                 |               |                         |          
|                                                  | Loss ratio    |                         |          
|                                                  | Expense ratio |                         |          
|                                                  |               |                         |          
|                                                  | Total         |                         |          
|Balance Sheet Information (at end of year):       |               |                         |          
|Total investments and cash                        |               | $                       | 1,475,910
|Total assets                                      |               |                         | 2,956,686
|Gross loss and LAE reserves                       |               |                         | 1,607,555
|Net loss and LAE reserves                         |               |                         | 696,116  
|Debt                                              |               |                         | 123,560  
|Stockholders' equity                              |               |                         | 551,343  
|Common shares outstanding (000s)                  |               |                         | 16,736   
|Book value per share(2)                           |               | $                       | 32.94    
|Statutory surplus of Navigators Insurance Company |               | $                       | 524,188  

---

40

---



Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of our financial condition and results of operations should be read in conjunction
with our consolidated financial statements and accompanying notes which appear elsewhere in this Form 10-K. It contains forward-looking statements that involve risks and uncertainties. Please
see "Note on Forward-Looking Statements" and "Risk Factors" for more information. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of
various factors, including those discussed below and elsewhere in this Form 10-K.

Overview

We are an international insurance holding company focusing on specialty products for niches within the overall property/casualty insurance market.
The Company's underwriting segments consists of insurance company operations and operations at Lloyd's of London. Our largest product line and most long-standing area of specialization is ocean marine
insurance. We have also developed specialty niches in professional liability insurance and in specialty liability insurance primarily consisting of contractors' liability and excess liability
coverages. We conduct operations through our Insurance Companies and our Lloyd's Operations. The Insurance Companies consist of Navigators Insurance Company, which includes a United Kingdom Branch,
and Navigators Specialty Insurance Company, which underwrites specialty and professional liability insurance on an excess and surplus lines basis fully reinsured by Navigators Insurance Company. Our
Lloyd's Operations include NUAL, a Lloyd's underwriting agency which manages Syndicate 1221. We participate in the capacity of Syndicate 1221 through two wholly-owned Lloyd's corporate
members.

While
management takes into consideration a wide range of factors in planning the Company's business strategy and evaluating results of operations, there are certain factors that
management believes are fundamental to understanding how the Company is managed. First, underwriting profit is consistently emphasized as a primary goal, above premium growth. Management's assessment
of our trends and potential growth in underwriting profit is the dominant factor in its decisions with respect to whether or not to expand a business line, enter into a new niche, product or territory
or, conversely, to contract capacity in any business line. In addition, management focuses on managing the costs of our operations. Management believes that careful monitoring of the costs of existing
operations and assessment of costs of potential growth opportunities are important to our profitability. Access to capital also has a significant impact on management's outlook for our operations. The
Insurance Companies' operations and ability to grow their business and take advantage of market opportunities are particularly constrained by regulatory capital requirements and rating agency
assessments of capital adequacy. For example, we contributed $100 million of the approximately $123.5 million in net proceeds we received from our April 2006 public debt offering and we
contributed $120 million of the approximately $123.8 million in net proceeds we received from our October 2005 equity offering to the statutory surplus of Navigators Insurance Company in
order to position the Company to be able to capitalize on domestic and international insurance business opportunities that management believes will be profitable.

The
discussions that follow include tables, which contain both our consolidated and segment operating results for each of the years in the three-year period ended December 31, 2006. In
presenting our financial results we have discussed our performance with reference to underwriting profit or loss and the related combined ratio, both of which are non-GAAP measures of underwriting
profitability. We consider such measures, which may be defined differently by other companies, to be important in the understanding of our overall results of operations. Underwriting profit or loss is
calculated from premiums earned, less net losses and LAE, commission expense and other operating expenses and other income and expenses related to underwriting activities. The combined ratio is
derived by taking such net losses and LAE, commission expense, other operating expenses and other income and expenses divided by earned premiums. A combined ratio of less than 100% indicates an
underwriting profit and over 100% indicates an underwriting loss.

41

---



Although
not a financial measure, management's decisions are also greatly influenced by access to specialized underwriting and claims expertise in our lines of business. We have chosen
to operate in specialty niches with certain common characteristics which we believe provide us with the opportunity to use our technical underwriting expertise in order to realize underwriting profit.
As a result, we have focused on underserved markets for businesses characterized by higher severity and low frequency of loss where we believe our intellectual capital and financial strength bring
meaningful value. In contrast, we have avoided niches that we believe have a high frequency of loss activity and/or are subject to a high level of regulatory coverage requirements, such as workers
compensation and personal automobile insurance, because we do not believe our technical expertise is of as much value in these types of businesses. Examples of niches that have the characteristics we
look for include bluewater hull which provides coverage for physical damage to, for example, highly valued cruise ships, and directors and officers liability ("D&O") insurance which covers litigation
exposure of a corporation's directors and officers. These types of exposures require substantial technical expertise. We attempt to mitigate the financial impact of severe claims on our results by
conservative and detailed underwriting, prudent use of reinsurance and a balanced portfolio of risks.

Our
revenue is primarily comprised of premiums and investment income. The Insurance Companies derive their premiums primarily from business written by the Navigators Agencies, which are
wholly-owned insurance underwriting agencies of the Company. The Lloyd's Operations derive their premiums from business written by NUAL. Beginning in 2006, the Navigators Agencies produce and manage
business only for the Insurance Companies and are reimbursed for actual costs. Prior to 2006, the Navigators Agencies received commissions and, in some cases, profit commissions on the business
produced on behalf of the Insurance Companies and other unaffiliated insurers. NUAL is reimbursed for its actual costs and, where applicable, profit commissions on the business produced for Syndicate
1221.

Over
the past three to four years, we have experienced generally beneficial market changes in our lines of business. As a result of several large industry losses in the second quarter of
2001, the marine insurance market began to experience diminished capacity and rate increases, initially in the offshore energy line of business. The marine rate increases began to level off in 2004
and into 2005. As a result of the substantial insurance industry losses resulting from Hurricanes
Katrina and Rita, the marine insurance market experienced diminished capacity and rate increases, particularly for the offshore energy risks located in the Gulf of Mexico. The 2006 year average
renewal rate increases for all marine lines of business, including offshore energy, was approximately 11% in the Insurance Companies and 13% in the Lloyd's Operations. Included in the marine rate
increases for the 12 months of 2006 are offshore energy rate increases of approximately 54% in the Insurance Companies and 57% in the Lloyd's Operations. We expect overall moderate declines in 2007
pricing for marine lines of business, including offshore energy, as additional capacity re-enters the marine market.

Specialty
liability losses in 2001 to 2003, particularly for our construction liability business, also resulted in diminished capacity in the market in which we compete, as many former
competitors who lacked the expertise to selectively underwrite this business have been forced to withdraw from the market resulting in approximate rate increases of 13% in 2004 and 49% in 2003. This
was followed by a slight decline in rates of approximately 1% in 2005. The 2006 year average renewal rates for the construction liability business declined approximately 6%, primarily due to
additional competition in the marketplace. We expect competitive conditions will continue into 2007 resulting in continued moderate declines in pricing for construction liability and excess liability
business.

In
the professional liability market, the enactment of the Sarbanes-Oxley Act of 2002, together with financial and accounting scandals at publicly traded corporations and the increased
frequency of securities-related class action litigation, has led to heightened interest in professional liability insurance generally. Average professional liability renewal premium rates were
relatively level in both the 2006 and 2005 years after decreasing approximately 3% in 2004 which followed substantial rate increases in 2003 and 2002, particularly for D&O insurance. The D&O insurance
premium rates decreased approximately 2%

42

---



for
the 2006 year, after decreases of approximately 2% in 2005 and 10% in 2004. We anticipate continuing moderate declines in 2007 pricing given the overall favorable industry underwriting results
since 2002 for the professional liability lines of business.

Our
business is cyclical and influenced by many factors. These factors include price competition, economic conditions, interest rates, weather-related events and other catastrophes
including natural and man-made disasters (for example hurricanes and terrorism), state regulations, court decisions and changes in the law. The incidence and severity of catastrophes are inherently
unpredictable. Although we will attempt to manage our exposure to such events, the frequency and severity of catastrophic events could exceed our estimates, which could have a material adverse effect
on our financial condition. Additionally, because our insurance products must be priced, and premiums charged, before costs have fully developed, our liabilities are required to be estimated and
recorded in recognition of future loss and settlement obligations. Due to the inherent uncertainty in estimating these liabilities, we cannot assure you that our actual liabilities will not exceed our
recorded amounts.

For
additional information regarding our business, see "Description of BusinessGeneral."

Catastrophe Risk Management

Our Insurance Companies and Lloyd's Operations have exposure to losses caused by hurricanes and other natural and man-made catastrophic events.
The frequency and severity of catastrophes are unpredictable.

The
extent of losses from a catastrophe is a function of both the total amount of insured exposure in an area affected by the event and the severity of the event. We continually assess
our concentration of underwriting exposures in catastrophe exposed areas globally and attempt to manage this exposure through individual risk selection and through the purchase of reinsurance. We also
use modeling technologies and concentration management tools that allow us to better monitor and control our accumulations of potential losses from catastrophe exposures. Despite these efforts, there
remains uncertainty about the characteristics, timing and extent of insured losses given the nature of catastrophes. The occurrence of one or more severe catastrophic events could have a material
adverse effect on the Company's results of operations, financial condition or liquidity.

The
Company has significant catastrophe exposures throughout the world with the largest catastrophe exposure for offshore energy risks due to hurricanes in the Gulf of Mexico. The
Company believes that its estimated probable maximum pre-tax gross and net loss exposure in a one in two hundred and fifty year hurricane event in the Gulf of Mexico would approximate $168 million and
$32 million, respectively, including the cost of reinsurance reinstatement premiums. There are a number of significant assumptions and related variables related to such an estimate including the size,
force and path of the hurricane, the various types of the insured risks exposed to the event at the time the event occurs and the estimated costs or damages incurred for each insured risk. There can
be no assurances that the gross and net loss amounts that the Company could incur in such an event or in any hurricanes that may occur in the Gulf of Mexico would not be materially higher than the
estimates discussed above given the significant uncertainties with respect to such an estimate.

The
occurrence of large catastrophic loss events could reduce the reinsurance coverage that is available to us and could weaken the financial condition of our reinsurers, which could
have a material adverse effect on our results of operations. Although the reinsurance agreements make the reinsurers liable to us to the extent the risk is transferred or ceded to the reinsurer, ceded
reinsurance arrangements do not eliminate our obligation to pay claims to our policyholders. Accordingly, we bear credit risk with respect to our reinsurers. Specifically, our reinsurers may not pay
claims made by us on a timely basis, or they may not pay some or all of these claims. Either of these events would increase our costs and could have a material adverse effect on our business. We are
required to pay the losses even if a reinsurer fails to meet its obligations under the reinsurance agreement.

43

---



Hurricanes Katrina, Rita and Wilma

Hurricanes Katrina and Rita (the "2005 Hurricanes") which occurred in the 2005 third quarter generated substantial losses to the property and
casualty industry and the marine and energy insurance market due principally to offshore energy losses. Hurricane Wilma, which occurred in the 2005 fourth quarter, also generated substantial losses to
the property and casualty industry but was not significant to either the marine and energy line of business or to the Company in general, in comparison to Hurricanes Katrina and Rita. There were no
significant hurricane losses in 2006 that impacted the marine and energy lines of business of the Company.

The
impact of the 2005 Hurricanes on our 2005 financial results follow:

|                                                         |  | Hurricane
Katrina |         | Hurricane
Rita |   | Total   |  
|-------------------------------------------------------- |  | ----------------- | ------- | -------------- | - | ------- | -
|
|Reduction in net earned premiums for reinstatement costs |  | $                 | 11,149  |                | $ | 3,316   |  
|Gross losses incurred                                    |  |                   | 261,661 |                |   | 209,366 |  
|Reinsurance recoverable                                  |  |                   | 249,838 |                |   | 198,901 |  
|                                                         |  |                   |         |                |   |         |  
|Net losses incurred                                      |  |                   | 11,823  |                |   | 10,465  |  
|                                                         |  |                   |         |                |   |         |  
|Underwriting loss                                        |  | $                 | 22,972  |                | $ | 13,781  |  
|                                                         |  |                   |         |                |   |         |  
|After-tax net loss                                       |  | $                 | 14,932  |                | $ | 8,958   |  
|                                                         |  |                   |         |                |   |         |  
|Reduction in earnings per share                          |  | $                 | 1.10    |                | $ | 0.65    |  
|Effect on combined ratio:                                |  |                   |         |                |   |         |  
|Loss and LAE ratio                                       |  |                   | 5.5     | %              |   | 3.7     | %
|Expense ratio                                            |  |                   | 1.0     | %              |   | 0.3     | %
|                                                         |  |                   |         |                |   |         |  
|Combined ratio                                           |  |                   | 6.5     | %              |   | 4.0     | %
|                                                         |  |                   |         |                |   |         |  

Hurricane Katrina struck Louisiana, Mississippi, Alabama and surrounding areas on August 29, 2005 and Hurricane Rita struck Texas and Louisiana
and surrounding areas on September 24, 2005. Both storms caused significant destruction in these areas including offshore energy exposures in the Gulf of Mexico. Our initial estimates of net losses
related to each hurricane were developed from a combination of preliminary claims notifications received from brokers and insureds, portfolio modeling based upon the storm tracks of these hurricanes
and the Company's own internal assessment of the exposures insured under individual policies. A substantial portion of the Company's estimated loss is due to offshore energy exposures in the Gulf of
Mexico. Since the 2005 third quarter, the Company has been continually monitoring the development of paid and reported claims activities in relation to the estimate of ultimate losses established for
the 2005 Hurricanes. Management believes that the gross and net loss reserves established for the 2005 Hurricanes are adequate at December 31, 2006 and that any adverse loss development, for
gross claims, should any occur, would be contained within our reinsurance program. Our actual losses from such hurricanes may differ materially from our estimated losses as a result of, among other
things, the receipt of additional information from insureds or brokers, the attribution of losses to coverages that for the purpose of our estimates we assumed would not be exposed and inflation in
repair costs due to the limited availability of labor and materials. If our actual losses from the 2005 Hurricanes are materially greater than our estimated losses, our business, results of operations
and financial condition could be materially adversely affected.

Approximately
25% of the gross losses incurred for the 2005 Hurricanes were generated by our Lloyd's Operations from assumed excess of loss marine reinsurance, a substantial portion of
which was retroceded. A large portion of this assumed reinsurance was not renewed in 2006.

44

---





To the extent a hurricane similar in force and following similar paths of Hurricane Katrina or Rita were to occur in 2007, the Company's gross losses would be substantially less than in
2005 given the reductions in coverages provided by the Company in the Gulf of Mexico but the net loss would be substantially greater given the reduced availability of excess of loss reinsurance
protection for such exposures coupled with the increased cost of excess of loss reinstatement premiums.

Corporate and Industry Investigations

Public companies have become the subject of increasing scrutiny regarding the timing and dating of employee stock option awards. The Securities
and Exchange Commission and the U.S. Department of Justice have been investigating stock option award practices at a number of public companies. The Company has undertaken its own internal review with
respect to its stock option award practices. In this recently completed internal inquiry, the Company did not find any evidence that it has engaged in any of the stock option award practices that are
at the center of these corporate investigations.

The
insurance industry has become the subject of increasing scrutiny with respect to insurance broker and agent compensation arrangements, and certain sales practices. Federal and state
regulators have conducted investigations and other proceedings relating to the payment of contingent commissions by insurance companies to insurance brokers and agents and the extent to which such
compensation has been disclosed, and the solicitation and provision of fictitious or inflated quotes. These investigations and proceedings could result in legal precedents and new industry-wide
practices or legislation, rules or regulations that could significantly affect our industry and may also cause stock price volatility for companies in the insurance industry.

The
Company has completed its own internal review with respect to such contingent commission arrangements and the anti-competitive sales practices discussed above. In this internal
inquiry, the Company did not find any evidence that it has engaged in the bid-rigging and price-fixing activities that are at the core of the industry investigations into these
anti-competitive practices. The Company is supportive of industry efforts to encourage transparency in the disclosure of contingent commissions paid to brokers by insurers.

The
reinsurance industry has also been the subject of scrutiny with respect to the alleged improper use of reinsurance agreements to manipulate financial reporting results. Federal and
state regulators have conducted investigations and other proceedings related to reinsurance agreements in which the insurance risk transferred between the ceding company and reinsurer may have been
insufficient to properly account for such transactions as reinsurance in financial statements filed with insurance regulatory authorities and the SEC. Such transactions may include separate or "side"
agreements that reduce, limit or mitigate the indemnification against loss or liability relating to the insurance risk transferred to the reinsurer in a reinsurance agreement.

As
a result of these industry investigations, accounting and reporting requirements for reinsurance transactions, including risk transfer guidance used to determine when sufficient
insurance risk has been transferred by the ceding company to properly account for such transactions as reinsurance, may change.

The
Company believes that all of its reinsurance transactions meet the risk transfer requirements to be accounted for as prospective reinsurance in its financial statements, and also
believes it has no separate side agreements that would limit the insurance risk transferred to the reinsurer under its reinsurance agreements. The Company is unable to determine any reinsurance
industry financial reporting changes that could occur as a result of such investigations and the effects, if any, on its financial reporting of reinsurance transactions.

Critical Accounting Policies

It is important to understand our accounting policies in order to understand our financial statements. Management considers certain of these
policies to be critical to the presentation of the financial results, since they require management to

45

---



make
estimates and assumptions. These estimates and assumptions affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosures at the financial reporting date and
throughout the reporting period. Certain of the estimates result from judgments that can be subjective and complex and, consequently, actual results may differ from these estimates, which would be
reflected in future periods.

Our
most critical accounting policies involve the reporting of the reserves for losses and LAE (including losses that have occurred but were not reported to us by the financial reporting
date), reinsurance recoverables, written and unearned premium, the recoverability of deferred tax assets, the impairment of invested assets, accounting for Lloyd's results and the translation of
foreign currencies.

Reserves for Losses and LAE. Reserves for losses and LAE represent an estimate of the expected cost of the ultimate settlement and
administration of losses, based on facts and circumstances then known. Actuarial methodologies are employed to assist in establishing such estimates and include judgments relative to estimates of
future claims severity and frequency, length of time to develop to ultimate, judicial theories of liability and other third party factors which are often beyond our control. Due to the inherent
uncertainty associated with the reserving process, the ultimate liability may be different from the original estimate. Such estimates are regularly reviewed and updated and any resulting adjustments
are included in the current year's results. Additional information regarding our loss reserves can be found in "Results of OperationsOperating ExpensesNet Losses
and Loss Adjustment Expenses Incurred," "Description of BusinessReserves," and Note 5 to our consolidated audited financial statements, all of which are included herein.

Reinsurance Recoverables. Reinsurance recoverables are established for the portion of the loss reserves that are ceded to reinsurers.
Reinsurance recoverables are determined based upon the terms and conditions of reinsurance contracts which could be subject to interpretations that differ from our own based on judicial theories of
liability. In addition, we bear credit risk with respect to our reinsurers which can be significant considering that certain of the reserves remain outstanding for an extended period of time. We are
required to pay losses even if a reinsurer fails to meet its obligations under the applicable reinsurance agreement. Additional information regarding our reinsurance recoverables can be found in the
"Description of BusinessReinsurance Ceded" section and Note 6 to our consolidated audited financial statements, both included herein.

Written and Unearned Premium. Written premium is recorded based on the insurance policies that have been reported to us and the policies
that have been written by agents but not yet reported to us. We must estimate the amount of written premium not yet reported based on judgments relative to current and historical trends of the
business being written. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current year's results. An unearned premium reserve is established to
reflect the unexpired portion of each policy at the financial reporting date. Additional information regarding our written and unearned premium can be found in Notes 1 and 6 to our consolidated
audited financial statements, both included herein.

Substantially
all of our business is placed through agents and brokers. Since the vast majority of the Company's gross written premium is primary or direct as opposed to assumed (93%
direct in 2006, 90% direct in 2005 and 89% in 2004) the delays in reporting assumed premium generally do not have a significant effect on the Company's financial statements, since we record estimates
for both unreported direct and assumed premium. We also record the ceded portion of the estimated gross written premium and related acquisition costs. The earned gross, ceded and net premiums are
calculated based on our earning methodology which is generally pro-rata over the policy period. Losses are also recorded in relation to the earned premium. The estimate for losses incurred on the
estimated premium is based on an actuarial calculation consistent with the methodology used to determine incurred but not reported loss reserves for reported premiums.

A
portion of the Company's premium is estimated for unreported premium, mostly for the marine business written by our U.K. Branch and Lloyd's Operations. We generally do not experience
any significant backlog in processing premiums. Of the

46

---



$971 million
of gross written premium recorded in 2006, $96 million or 10% was estimated. The estimated premium was 11% and 15% of the gross written premium in 2005 and 2004,
respectively. Such premium estimates are generally based on submission data received from brokers and agents and recorded when the insurance policy or reinsurance contract is bound and written. The
estimates are regularly reviewed and updated taking into account the premium received to date versus the estimate and the age of the estimate. To the extent that the actual premium varies from the
estimates, the difference, along with the related loss reserves and underwriting expenses, is recorded in current operations.

Deferred Tax Assets. We apply the asset and liability method of accounting for income taxes whereby deferred assets and liabilities are
recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. In assessing
the realization of deferred tax assets, management considers whether it is more likely than not that the deferred tax assets will be realized. Additional information regarding our deferred tax assets
can be found in Notes 1 and 7 to our consolidated audited financial statements, both included herein.

Impairment of Investment Securities. Impairment of investment securities results in a charge to operations when a market decline below
cost is other-than-temporary. Management regularly reviews our fixed maturity and equity securities portfolios to evaluate the necessity of recording impairment losses for other-than-temporary
declines in the fair value of investments. In general, we focus our attention on those securities whose market value was less than 80% of their cost or amortized cost, as appropriate, for six or more
consecutive months. Factors considered in evaluating potential impairment include, but are not limited to, the current fair value as compared to cost or amortized cost of the security, as appropriate,
the length of time the investment has been below cost or amortized cost and by how much, our intent and ability to retain the investment for a period of time sufficient to allow for an anticipated
recovery in value, specific credit issues related to the issuer and current economic conditions. Other-than-temporary impairment losses result in a permanent reduction of the cost basis of the
underlying investment. Significant changes in the factors we consider when evaluating investments for impairment losses could result in a significant change in impairment losses reported in the
consolidated financial statements. For additional detail regarding our investment portfolio at December 31, 2006 and
2005, including disclosures regarding other-than-temporary declines in investment value, see the "Description of BusinessInvestments" section and Note 4 to our consolidated audited
financial statements, both included herein.

As
mentioned above, the Company considers its intent and ability to hold a security until the value recovers as part of the process of evaluating whether a security's unrealized loss
represents an other-than- temporary decline. The Company's ability to hold such securities is supported by sufficient cash flow from its operations and from maturities within its investment portfolio
in order to meet its claims payment and other disbursement obligations arising from its underwriting operations without selling such investments. With respect to securities where the decline in value
is determined to be temporary and the security's value is not written down, a subsequent decision may be made to sell that security and realize a loss. Subsequent decisions on security sales are made
within the context of overall risk monitoring, changing information, market conditions and assessing value relative to other comparable securities. Management of the Company's investment portfolio is
outsourced to third party investment managers. While these investment managers may, at a given point in time, believe that the preferred course of action is to hold securities with unrealized losses
that are considered temporary until such losses are recovered, the dynamic nature of the portfolio management may result in a subsequent decision to sell the security and realize the loss, based upon
a change in market and other factors described above. The Company believes that subsequent decisions to sell such securities are consistent with the classification of the Company's portfolio as
available for sale.

Investment
managers are required to notify management of rating agency downgrades of securities in their portfolios as well as any potential investment valuation issues at the end of
each quarter. Investment managers are also required to notify management to the extent the investment manager is contemplating a transaction or transactions that may result in a realized

47

---



loss
above a certain threshold. Additionally, investment managers are required to notify management if they are contemplating a transaction or transactions that may result in any realized loss up
until a certain period beyond the close of a quarterly accounting period.

Accounting for Lloyd's Results. We record our pro rata share of Syndicate 1221's assets, liabilities, revenues and expenses, after making
adjustments to convert Lloyd's accounting to U.S. GAAP. The most significant GAAP adjustments relate to income recognition. Lloyd's syndicates determine underwriting results by year of account at the
end of three years. We record adjustments to recognize underwriting results as incurred, including the expected ultimate cost of losses incurred. These adjustments to losses are based on actuarial
analysis of syndicate accounts, including forecasts of expected ultimate losses provided by the syndicate. At the end of the Lloyd's three-year period for determining underwriting results for an
account year, the syndicate will close the account year by reinsuring outstanding claims on that account year with the participants for the account's next underwriting year. The amount to close an
underwriting year into the next year is referred to as the reinsurance to close (the "RITC"). The RITC transaction is recorded in the fourth quarter as additional
written and earned premium, losses incurred, loss reserves and receivables, all in the same amount. There are no gains or losses recorded on the RITC transaction. Additional information regarding our
accounting for Lloyd's results can be found in Note 1 to our consolidated audited financial statements, included herein.

Translation of Foreign Currencies. Financial statements of subsidiaries expressed in foreign currencies are translated into U.S. dollars
in accordance with SFAS No. 52, Foreign Currency Translation, issued by the Financial Accounting Standards Board ("FASB"). Under SFAS 52, functional currency assets and liabilities are translated into
U.S. dollars using period end rates of exchange and the related translation adjustments are recorded as a separate component of accumulated other comprehensive income. Statement of income amounts
expressed in functional currencies are translated using average exchange rates.

Gains
and losses resulting from foreign currency transactions are recorded in other income (expense) in the Company's Consolidated Statements of Income.

Results of Operations and Overview

The following is a discussion and analysis of our consolidated and segment results of operations for the years ended December 31, 2006, 2005 and
2004. All earnings per share data is presented on a per diluted share basis.

Net
income for 2006, 2005 and 2004 was $72.6 million or $4.30 per share, $23.6 million or $1.73 per share and $34.9 million or $2.74 per share, respectively. The
2005 year was adversely impacted by Hurricanes Katrina and Rita. When excluding the storm losses in 2005, underwriting profitability during such periods, as measured by the Company's combined ratios,
has improved for the 2006, 2005 and 2004 business written. This improvement in underwriting profitability reflects increasing premium rates as a result of favorable market conditions beginning in late
2000 and continuing to a lesser extent through 2004, and then leveling off in 2005 and remaining level or declining slightly in 2006 except for marine offshore energy rates which increased beginning
in the 2005 fourth quarter and into 2006 as a result of Hurricanes Katrina and Rita. We experienced premium growth as measured by net earned premium in 2006, 2005 and 2004 of 38.3%, 8.9% and 12.0%,
respectively, due to the combination of increased premium rates and business expansion.

Consolidated
stockholders' equity increased 17% to $551.3 million or $32.94 per share at December 31, 2006 compared to $470.2 million or $28.30 per share at December 31,
2005. The increase was primarily due to 2006 net income of $72.6 million.

On
April 17, 2006, the Company completed a public debt offering of $125 million principal amount of 7% senior unsecured notes due May 1, 2016 and received net proceeds of
$123.5 million of which $100 million was contributed to the capital and surplus of Navigators Insurance Company.

48

---



Cash
flow from operations was $146.0 million, $247.8 million and $158.5 million in 2006, 2005 and 2004, respectively, contributing to the growth in invested assets and net
investment income. Investment income increased 53.5% in 2006 to $56.9 million compared to 2005 and increased 38.4% in 2005 to $37.1 million compared to 2004 as the result of both the
increase in invested assets and the increase in investment yields. The 2006 cash flow from operations was reduced by gross loss payments of approximately $146.5 million for losses from the 2005
Hurricanes and $19.9 million for settled asbestos claims less reinsurance recoveries of approximately $70.5 million and $3.7 million, respectively. Reinsurance recoverables of
$66.6 million and $7.7 million for such 2006 gross loss payments for losses from the 2005 Hurricanes and settled asbestos claims, respectively, are due to be collected from reinsurers in
subsequent accounting periods.

2006 Results

The 2006 results of operations continue to reflect improved financial performance compared to 2005 (excluding the 2005 Hurricanes) and 2004 due to a combination
of improved underwriting results and the growth in net investment income.

The
2006 underwriting results generally benefited from the stable or slightly declining market conditions in the professional liability and general liability markets and improved market
conditions as reflected in increased premium rates in the marine business coupled with the recording of a net redundancy of prior years' loss reserves of $17.2 million which reduced the 2006
combined ratio of 87.8% by 3.7 loss ratio points.

Net
investment income increased 53.5% due to the cash flow from operations coupled with the net proceeds from the Company's April 2006 debt offering and the Company's October 2005 equity
offering, and the increase in the pre-tax investment yield to 4.4% in 2006 compared to 3.8% in 2005.

2005 Results

The 2005 results of operations reflect improved financial performance consistent with the 2004 year excluding hurricane losses. The 2005 results of operations
were adversely impacted by an after-tax charge of $23.9 million or $1.75 per share from the losses resulting from Hurricanes Katrina and Rita. The Company's combined ratio of 101.3% was
negatively impacted by 10.5 points from Hurricanes Katrina and Rita while being reduced by 1.1 loss ratio points from a net redundancy of prior years' loss reserves of $3.8 million.

During
October 2005, the Company enhanced its financial position and ability to take advantage of market opportunities for its insurance operations by contributing $120.0 million
of the $123.8 million of the net proceeds from its equity offering to the statutory surplus of the Insurance Companies.

Investment
income increased as pre-tax investment yields rose to 3.8% in 2005 compared to 3.5% in 2004 and as the result of investing the 2005 cash flow from operations and the proceeds
from the October 2005 equity offering in an investment environment where interest rates were fluctuating but generally increasing as the result of tightening monetary policy.

2004 Results

The 2004 underwriting results benefited from the improved market conditions as reflected in increased premium rates coupled with the recording of a net redundancy
of prior years' loss reserves of $3.8 million which reduced the 2004 combined ratio of 92.2% by 1.2 loss ratio points.

While
pre-tax investment yields declined to 3.5% in 2004 compared to 3.8% in 2003, net investment income increased 37% due to the cash flow from operations coupled with the net proceeds
of the Company's October 2003 equity offering.

49

---





Revenues.Gross written premium increased to $970.8 million in 2006 from $779.6 million in 2005 and from
$696.1 million in 2004, increases of 25%, 12% and 14.8% in 2006, 2005 and 2004, respectively. The growth in gross premiums over the three year period reflects a combination of business
expansion in both new and existing lines of business coupled with premium rate changes on renewal policies. The premium rate increases or decreases as noted below for marine, specialty and
professional liability are calculated primarily by comparing premium amounts on policies that have renewed. The premiums are judgmentally adjusted for exposure factors when deemed significant and
sometimes represent an aggregation of several lines of business. The rate change calculations provide an indicated pricing trend and are not meant to be a precise analysis of the numerous factors that
affect premium rates or the adequacy of such rates to cover all underwriting costs and generate an underwriting profit. The calculation can also be affected quarter by quarter depending on the
particular policies and the number of policies that renew during that period. Due to market conditions, these rate changes may or may not apply to new business which may be more competitively priced
compared to renewal business. The following table sets forth our gross and net written premium and net earned premium by segment and line of business for the periods indicated:

|                         |                          | Year Ended December 31,
|------------------------ | ------------------------ | -----------------------
|
|
|
|Insurance Companies:     |                          |                        
|                         | Marine                   |                        
|                         | Specialty                |                        
|                         | Professional Liability   |                        
|                         | Other (includes run-off) |                        
|                         |                          |                        
|                         |                          | Insurance Cos. Total   
|                         |                          |                        
|Lloyd's Operations:      |                          |                        
|                         | Marine                   |                        
|                         | Professional Liability   |                        
|                         | Other                    |                        
|                         |                          |                        
|                         |                          | Lloyd's Ops. Total     
|                         |                          |                        
|Intercompany elimination |                          |                        
|                         |                          |                        
|                         |                          | Total                  
|                         |                          |                        

Gross Written Premium

Insurance Companies' Gross Written Premium

Marine Premium.The gross written premium for 2006 consisted of 32% marine liability, 20% offshore energy, 10% transport, 10%
cargo and 9% protection & indemnity, with the remainder in other marine related classes of business.

The
marine gross written premium for 2006 increased 14.0% compared to 2005 due to growth across several lines of business including offshore energy which benefited from rate increases
following losses from the 2005 Hurricanes and protection & indemnity where growth was driven by new business. The average marine renewal premium rates during 2006 increased approximately 11%,
including the approximate 54% increase in offshore energy rates which was primarily the result of the 2005 Hurricane losses. We expect overall moderate declines in 2007 pricing for marine business
including offshore energy lines of business as additional capacity re-enters the marine market. The 2005 marine gross written premium increased 11.1% principally due to growth across several lines of
business including cargo, offshore energy and liability. The rate increases in the marine business averaged approximately 1.5% in 2005. During 2005, we also began to insure customs bonds. Navigators
Insurance Company obtains its marine business through participation in the marine pool managed by the Navigators Agencies. Its participation in the marine pool was 85% in 2005 and 80% in 2004.
Commencing in 2006, the marine pool was eliminated and, therefore, all of the marine business generated by the Navigators Agencies was exclusively for Navigators Insurance Company.

50

---



Specialty Premium.The gross written premium for 2006 consisted of 51% general liability business for small general and
artisan contractors, 17% excess casualty business, 12% commercial middle markets business, 11% personal umbrella business, 7% primary casualty business and the remainder in other targeted commercial
risks.

The
2006 gross written premium increased 47.9% when compared to 2005 reflecting growth across all lines of business and premiums generated from our primary casualty business, which
started in the third quarter of 2006. During 2005 we launched our excess casualty division in the first quarter and expanded our presence in the hospitality business by writing general liability
insurance which includes liquor law liability coverage for commercial establishments such as bars, restaurants and night clubs contained in our middle markets unit. We also commenced writing first
party personal lines warranty coverage on underground fuel tanks excluding pollution coverage. The average renewal rate changes in the contractors' liability business decreased approximately 6% and 1%
in 2006 and 2005, respectively, following increases of 13% and 49% in 2004 and 2003, respectively. The recent premium rate decreases were reflective of softening market conditions which are expected
to continue into 2007.

Professional Liability Premium.The gross written premium for 2006 consisted of 68% D&O insurance for privately held and
publicly traded corporations, 24% professional liability coverage for lawyers and other professionals and 8% professional liability coverage for architects and engineers. In 2002, the professional
liability business was expanded to include errors and omissions insurance and employment practices liability coverages. Commencing in October 2004, our U.K. Branch began writing professional liability
coverages for U.K. solicitors and, in 2005 we began writing professional liability coverages for architects and engineers. The professional liability premium increased 6.7% to $92.8 million in
2006 from $86.9 million and 22.4% in 2005 compared to $71.0 million in 2004 reflecting growth and the expansion of this business for all lines. Approximately $6.6 million of
international professional liability business written by the insurance companies in 2005 has been renewed in the Lloyd's Operations in 2006. Average overall renewal premium rates for this business
were relatively level in 2006 and 2005 after decreasing approximately 3.2% in 2004 compared to increases of approximately 28% in 2003. D&O rates decreased approximately 2% in 2006, 2.3% in 2005 and
9.5% in 2004. These premium rate decreases were reflective of softening market conditions which are expected to continue into 2007.

During
the 2006 first quarter, the Company entered into an agreement to acquire the renewal rights to the D&O and employment practices liability policy portfolios of Genesis Professional
Liability Managers, Inc. ("Genesis"). The transaction does not include any past or existing liabilities of the policy portfolios. The Company will pay an annual override or fee to Genesis based on
gross written premium for a two year period to the extent the Genesis business is underwritten and renewed by the Company. The Company believes that it may renew up to $10 million of premium
from such business over an annual period. However, the amount renewed may be a lesser or greater amount than expected. Through December 31, 2006, $6.6 million of the Genesis business has been
renewed.

Other Premiums.Other premiums include gross written premium assumed from our Syndicate 1221 through quota share treaties
consisting of marine and energy business of ($1.5) million in 2005 and $26.0 million in 2004. In 2005, the negative premium represents the reversal of prior year premium accruals. The
2004 gross written premium includes $22.2 million of gross and net written and earned premium, representing Navigators Insurance Company's share of reinsurance to close premiums recorded by
Syndicate 1221 as a result of the transfer of assets and liabilities from the participants of the 2002 underwriting year to the 2003 underwriting year of Syndicate 1221. The RITC had no effect on the
2006 or 2005 gross written premium.

51

---



Lloyd's
Operations' Gross Written Premium

Marine Premium.The gross written premium for 2006 consisted of 42.6% cargo and specie, 24.2% offshore energy, 19.4% marine
liability, 6.5% assumed excess of loss on marine business, 6.4% hull, and the remainder in other marine related classes of business.

Our
gross written premium is based on the amount of Syndicate 1221's stamp capacity that we provide. Our percentage of participation in the stamp capacity was 100 % in 2006, 97.5% in
2005 and 97.4% in 2004. Stamp capacity is a measure of the amount of premium a Lloyd's syndicate is authorized to write based on a business plan approved by the Council of Lloyd's. The Syndicate's
stamp capacity was £123 million ($226 million), £135 million ($246 million) and £150 million ($275 million) in 2006, 2005
and 2004, respectively. The marine gross written premium increased 18.3% in 2006 compared to 2005 and decreased 10.2% in 2005 compared to 2004. In September 2005, the Company purchased the remaining
outstanding minority interest of Syndicate 1221's stamp capacity for the 2006 underwriting year.

The
2006 increase of 18.3% resulted from growth across several lines of business but primarily offshore energy which benefited from rate increases following losses from the 2005
Hurricanes. The 2005 decrease of 10.2% in gross written premium resulted from the RITC transaction recorded in 2004. Excluding the RITC recorded in 2004, the 2005 marine gross written premium
increased 7.5%. Substantially all of the 21.5% increase in 2004 gross written premium represents premiums recorded as RITC premium representing the transfer of assets and liabilities from the
participants of the 2002 underwriting year to the 2003 underwriting year in which Navigators had increased its participation to 97.4% from 68.1%. The RITC transaction is recorded as additional written
and earned premium, losses incurred, loss reserves and receivables all in the same amount, net and gross of applicable ceded reinsurance amounts. There are no gains or losses recorded on the
transaction. The RITC amounts were $0 in 2006, $7,000 in 2005 and $38.1 million in 2004.

The
generally improved pricing environment since 2002 resulted in Syndicate 1221 increasing its stamp capacity in 2004 to take advantage of favorable market conditions as reflected in
higher average renewal premium rates averaging 0.6% in 2004 and 15% in 2003. The stamp capacities for 2006 and 2005 were reduced in anticipation of less favorable market conditions in 2006 and 2005
and reflecting unused stamp capacity in 2004. The 2007 stamp capacity has been increased to £140 million ($273 million), reflecting modest growth in marine business and
business expansion in new lines of business such as international professional liability and property business.

The
average renewal premium rate increased approximately 13% and 2.8% in 2006 and 2005, respectively. The most significant increases started in the 2005 fourth quarter in the offshore
energy business resulting from losses caused by Hurricanes Katrina and Rita. Overall premium rates are expected to decline modestly in 2007.

In
January 2005, we formed Navigators NV, a subsidiary of NUAL. Navigators NV is located in Antwerp, Belgium, and writes transport liability, cargo and marine liability business on
behalf of Syndicate 1221.

Professional Liability Premium.Syndicate 1221 commenced writing international D&O business during the second quarter of 2005
and produced $21.8 million and $6.6 million of international D&O gross written premium in 2006 and 2005, respectively.

Other Premium.Other premium consists of gross written premium for engineering and construction business which provides
coverage for construction projects including machinery, equipment and loss of use due to delays, and onshore energy business which principally focuses on the oil and gas, chemical and petrochemical
industries with coverages primarily for property damage and business interruption.

Ceded Written Premium.In the ordinary course of business, we reinsure certain insurance risks
with unaffiliated insurance companies for the purpose of limiting our maximum loss exposure, protecting against catastrophic losses, and maintaining desired ratios of net premiums written to statutory
surplus. The relationship of ceded to written premium varies
based upon the types of business written and whether the business is written by the Insurance Companies or our Lloyd's Operations.

52

---



The
following table sets forth our ceded written premium by segment and major line of business for the periods indicated:

|                         |                          | 2006     |   | 2005    |         | 2004 |     
|------------------------ | ------------------------ | -------- | - | ------- | ------- | ---- | ----
|
|
|Insurance Companies      |                          |          |   |         |         |      |     
|                         | Marine                   |          | $ | 137,431 |         | 51.6 | %   
|                         | Specialty                |          |   | 116,272 |         | 37.3 | %   
|                         | Professional Liability   |          |   | 41,568  |         | 44.8 | %   
|                         | Other (includes run-off) |          |   | 1,396   |         | 59.2 | %   
|                         |                          |          |   |         |         |      |     
|                         |                          | Subtotal |   |         | 296,667 |      | 44.1
|                         |                          |          |   |         |         |      |     
|Lloyd's Operations       |                          |          |   |         |         |      |     
|                         | Marine                   |          |   | 117,498 |         | 47.9 | %   
|                         | Professional Liability   |          |   | 12,743  |         | 58.6 | %   
|                         | Other                    |          |   | 23,075  |         | 74.3 | %   
|                         |                          |          |   |         |         |      |     
|                         |                          | Subtotal |   |         | 153,316 |      | 51.5
|                         |                          |          |   |         |         |      |     
|Intercompany elimination |                          |          |  |         | NM      |      |     
|                         |                          |          |   |         |         |      |     
|                         |                          | Total    |   | $       | 449,983 |      | 46.4
|                         |                          |          |   |         |         |      |     

NM = not meaningful

The
increases in the total dollar amount ceded each year were primarily due to the increases in the gross written premium.

The
ratio of total ceded written premium to total gross written premium in 2006 was 46.4% compared to 51.2% for 2005 and 55.1% for 2004. The Insurance Companies' marine and Lloyd's
Operations 2005 ceded written premium includes $14.4 million of reinstatement premium related to the losses from the 2005 Hurricanes. The Insurance Companies' marine and Lloyd's Operations 2004
ceded written premium includes $1.5 million and $0.8 million, respectively, of reinstatement premium related to the losses from Hurricane Ivan.

Excluding
the effects of ceded reinstatement premiums for hurricane losses on both 2005 and 2004, the ratios of ceded written premium to gross written premium were 46.4%, 49.3% and 54.8%
for 2006, 2005 and 2004, respectively. The ratio of ceded premium declined in 2006 compared to 2005 as we have retained more premiums in our marine unit by eliminating the third party participation in
our marine pool in 2006, restructured our professional liability reinsurance to retain more business net effective April 1 2006, purchased the 2.5% minority interest and replaced a 5% capacity
provider with our own letter of credit in Syndicate 1221 effective January 1, 2006. The ratio decline in 2005 ceded premium is principally due to three factors: the March 31, 2005 cancellation of a
quota share reinsurance agreement for the specialty business, Navigators Insurance Company's increased participation in the marine pool to 85% in 2005 compared to 80% in 2004; and a gross and ceded
reduced RITC transaction amount in 2005 compared to 2004.

Net Written Premium.The 2006 net written premium increased 36.8% compared to 2005 and increased
31.8% when the $14.5 million of ceded reinstatement premiums as a result of the 2005 Hurricanes are excluded. The 2005 net written premium increased 21.7% compared to 2004 reflecting increased
premium writings coupled with retaining more of the business written

53

---



due
to the reductions in ceded reinsurance premiums discussed above and 26.3% when the effects for ceded reinstatement premiums as a result of the 2005 Hurricanes are excluded.

Net Earned Premium.Net earned premium increased 38.3% in 2006 compared to 2005 and increased
8.9% in 2005 compared to 2004. The 2006 net earned premium reflects the strong growth in written premiums and the effect of ceded reinstatement premiums resulting from storm losses that affected 2005.
The 2005 net earned premium was reduced by $14.5 million of reinstatement premium as a result of the losses from the 2005 Hurricanes. Excluding the effects for ceded reinstatement premiums as a
result of the 2005 Hurricanes, net earned premium increased 32.7% in 2006 compared to 2005 and increased 13.5% in 2005 compared to 2004. The 2005 and 2004 net earned premium include
$2.5 million and $12.8 million, respectively, as a result of the RITC transactions.

Commission Income.Commission income from unaffiliated business decreased 45.9% to
$3.1 million in 2006 compared to $5.7 million in 2005 and $4.8 million in 2004. The 2006 amount reflects the elimination of the marine pool. The 2005 increase principally resulted
from higher profit commission in the Lloyd's Operations on the closing of the 2003 year of account. Commission income from the Navigators Agencies decreased as the result of less profit commission due
to the losses generated by Hurricanes Katrina and Rita and the increase in Navigators Insurance Company's participation in the marine pool to 85% in 2005 from 80% in 2004. Beginning with the 2006
underwriting year, there are no longer any marine pool unaffiliated insurance companies with the elimination of the marine pool and no longer any unaffiliated participants at Syndicate 1221 with the
purchase of the minority interest. Any profit commission would therefore result from the run-off of underwriting years prior to 2006.

Net Investment Income.Net investment income increased 53.5% and 38.3% in 2006 and 2005,
respectively, due primarily to the increase in invested assets resulting from positive cash flow from operations, net proceeds from the debt and common stock offerings of $123.5 million and
$123.8 million received in April 2006 and October 2005, respectively, and increased yields. See the "Description of BusinessInvestments" section included herein for additional
information regarding our net investment income.

Net Realized Capital Gains (Losses).Pre-tax net income included $1.0 million of net
realized capital losses for 2006 compared to net realized capital gains of $1.2 million for 2005 and $0.9 million for 2004. On an after-tax basis, the net realized capital losses were
$0.7 million or $0.04 per share for 2006 compared to net realized capital gains of $0.8 million or $0.06 per share and $0.6 million or $0.05 per share for 2005 and 2004, respectively.

Other Income/(Expense).Other income/(expense) for 2006, 2005 and 2004 consisted principally of
both foreign exchange gains and (losses) of ($1.8) million, $1.7 million and ($1.3) million, respectively, primarily related to the Lloyd's Operations, and of inspection fee
income of $0.9 million, $1.0 million and $0.9 million, respectively, related to the specialty insurance business.

Operating Expenses.

Net Losses and Loss Adjustment Expenses Incurred.The ratios of net loss and loss adjustment expenses incurred to net earned
premium (loss ratios) were 57.7%, 69.6% and 60.5% in 2006, 2005 and 2004, respectively. The 2006 loss ratio of 57.7% was favorably impacted by 3.7 loss ratio points resulting from the
$17.2 million net redundancy of prior year loss reserves. The 2005 loss ratio of 69.6% was negatively impacted by 9.2 loss ratio points related to the 2005 Hurricanes. The 2005 loss ratio was
favorably impacted by 1.1 loss ratio points resulting from the $3.8 million net redundancy of prior years' loss reserves. The 2004 loss ratio increased by 1.6 loss ratio points as a result of
$2.9 million of net losses and $2.2 million of net reinstatement premiums from Hurricane Ivan. The 2004 loss ratio was favorably impacted by 1.2 loss
ratio points resulting from the $3.8 million net redundancy of prior year loss reserves. We do not discount any of our loss reserves.

54

---





The following table sets forth our net loss and LAE reserves by segment and line of insurance business and the total case reserves and IBNR as of the date indicated:

December 31,2006

2005

2004($ in thousands)Insurance Companies:Marine

$
179,393

$
162,644

$
130,439Specialty


260,844


193,755


150,347Professional Liability


51,571


33,133


19,001Other (includes run-off business)


19,299


20,831


60,302Total Insurance Companies


511,107


410,363


360,089Lloyd's Operations:Marine


173,497


161,262


99,565Other


11,512


7,351


4,134Total Lloyd's Operations


185,009


168,613


103,699Total net loss reserves

$
696,116

$
578,976

$
463,788Total net case loss reserves

$
243,183

$
228,423

$
189,746Total net IBNR loss reserves


452,933


350,553


274,042Total net loss reserves

$
696,116

$
578,976

$
463,788


At December, 2006, the IBNR loss reserve was $452.9 million or 65.1% of our total loss reserves compared to 60.5% in 2005 and 59.1% in
2004.

The
increase in net loss reserves in all active lines of business is generally a reflection of the growth in premium volume over the last three years coupled with a changing mix of
business to longer tail lines of business such as the specialty lines of business (construction defect, commercial excess, primary excess and personal umbrella), professional liability lines of
business and marine liability and transport business in ocean marine. These products, which typically have a longer settlement period compared to the mix of business the Company has historically
written, are becoming larger components of our overall business. The 2005 marine net loss reserve increase for both the Insurance Companies and Lloyd's Operations also increased due to loss reserves
established for the 2005 Hurricanes. The increase in the 2005 marine net loss reserves for the Lloyd's Operations also contains loss reserves assumed from reinsurers and the Insurance Companies in
connection with the RITC transaction for the 2003 underwriting year of account. The decrease in the 2005 other reserves for the Insurance Companies resulted from the previously mentioned RITC
transaction.

The
above net loss and LAE reserves represent gross reserves for losses and LAE reduced for reinsurance receivable on such amounts as follows:

December 31,2006

2005

2004($ in thousands)Total gross reserves for losses and LAE

$
1,607,555

$
1,557,991

$
966,117Total reinsurance reoverable on unpaid losses and LAE reserves


911,439


979,015


502,329Total net loss reserves

$
696,116

$
578,976

$
463,788


The increase in gross incurred losses on the Company's 2006 and 2005 balance sheets primarily relates to incurred losses for events occurring in
those years less loss payments. Approximately 79% of the 2005 increase in the gross loss reserves and 94% of the 2005 increase in reinsurance recoverables relate to losses from the 2005 Hurricanes.
Gross loss reserves and related

55

---



reinsurance
recoverable amounts related to losses from the 2005 Hurricanes at December 31, 2006 were $319.2 million and $309.2 million, respectively.

The
recoverable amounts above are exclusive of $108.9 million of reinsurance recoverable for all paid losses at December 31, 2006 of which $66.6 million related to the 2006
gross payments for losses from the 2005 Hurricanes. With the
recording of gross losses, the Company assesses its reinsurance coverage, potential receivables, and the recoverability of the receivables. Losses incurred on business recently written are primarily
covered by reinsurance agreements written by companies with whom the Company is currently doing reinsurance business and whose credit the Company continues to assess in the normal course of business.

Our
reserving practices and the establishment of any particular reserve reflect management's judgment concerning sound financial practice and do not represent any admission of liability
with respect to any claims made against us. No assurance can be given that actual claims made and related payments will not be in excess of the amounts reserved. During the loss settlement period, it
often becomes necessary to refine and adjust the estimates of liability on a claim either upward or downward. Even after such adjustments, ultimate liability may exceed or be less than the revised
estimates.

As
discussed below and under the caption "Description of BusinessLoss Reserves," there are a number of factors that could cause actual losses and loss adjustment expenses to
differ materially from the amount that we have reserved for losses and loss adjustment expenses.

The
process of establishing loss reserves is complex and imprecise as it must take into account many variables that are subject to the outcome of future events. As a result, informed
subjective judgments as to our ultimate exposure to losses are an integral component of our loss reserving process.

IBNR
loss reserves are calculated by the Company's actuaries using several standard actuarial methodologies, including the paid and incurred loss development and the paid and incurred
BornheutterFerguson loss methods. Additional analyses, such as frequency/severity analyses, are performed for certain books of business.

While
an annual loss reserve study is conducted for each line of business, the timing of such studies varies throughout the year. Additionally, a review of the emergence of actual losses
relative to expectations for each line of business is conducted each quarter. A separate analysis of our asbestos and environmental liability exposures is also performed annually and updated
quarterly. Any adjustments that result from this review are recorded in the quarter in which they are identified.

The
actuarial methods generally utilize analysis of historical patterns of the development of paid and reported losses for each line of business by underwriting year. This process relies
on the basic assumption that past experience, adjusted for the effects of current developments and likely trends, is an appropriate basis for predicting future outcomes. This basic assumption is
particularly relevant for our marine and energy business written by our Insurance Companies and Lloyd's Operations where we generally rely on the substantial loss development data accumulated over
many years to establish IBNR loss reserves for immature underwriting years.

For
certain long tail classes of business where anticipated loss experience is less predictable because of the small number of claims and/or erratic claim severity patterns, estimates
are based on both expected losses and actual reported losses. These classes include our contractors liability business and directors and officers liability business, among others. For these classes,
we set ultimate losses for each underwriting year reflecting several factors, including our evaluation of loss trends and the current risk environment. The expected ultimate losses are adjusted as the
underwriting year matures.

While
we have a significant amount of loss development data that is utilized by our actuaries to establish the IBNR loss reserves for our contractors liability business, there have been
significant changes relating to this product and its market that could affect the applicability of our data. For example, one factor that may affect reserves and claim frequency is legislation
implemented in California, which generally provides consumers who experience construction defects a method other than

56

---



litigation
to obtain defect repairs. The legislation and its potential impact is discussed in the "Description of BusinessLoss Reserves" section included herein. Accordingly, our ultimate
liability may exceed or be less than current estimates due to this variable, among others.

The
professional liability business generates third-party claims which also are longer tail in nature. The professional liability policies mostly provide coverage on a claims-made basis,
whereby coverage is generally provided only for those claims that are made during the policy period. These claims often involve a lengthy litigation period after being reported. Our professional
liability business is relatively immature, as we first began writing the business in late 2001. Accordingly, it will take some time to better understand the reserve trends on this business. Given the
limited history of this business, the actuaries generally utilize industry data to initially establish IBNR loss reserves, which are subsequently adjusted based on actual and expected claim emergence
as each underwriting year matures.

At
the start of each underwriting year, our actuaries and management determine an initial selected ultimate loss ratio for each line of business. Management participation generally
includes the underwriter for the particular line of business, executive management, and claims and finance personnel. Generally, such determinations are based on prior year history modified where
deemed appropriate for observed changes in premium rates, terms, conditions, exposures, and loss trends. Industry data is generally utilized for new lines of business.

As
underwriting years age, for each subsequent quarter and following years, our actuaries, with management, continue to update and refine their estimates of selected ultimate loss ratios
for each line of business by underwriting year, using the actuarial methods referred to above and incorporating relevant factors that generally include actual loss development,
recent claims activity, number and dollar amount of open claims, risk characteristics of the particular line of business, the potential effects of changes in underwriting and claims procedures,
historic performance relative to expectations and the relationship of the IBNR reserve levels across underwriting years and between similar lines of business. The output of this process results in
refinements to the ultimate loss ratios. Such refinements to the ultimate loss ratios for the prior underwriting years generate prior year redundancies or deficiencies recorded in the year such
refinements are made, as discussed below.

Prior
year reserve redundancies of $17.2 million, $3.8 million and $3.8 million were recorded in 2006, 2005 and 2004, respectively, as discussed below. The relevant factors
that may have a significant impact on the establishment and adjustment of loss and LAE reserves can vary by line of business and from period to period.

Following
is a discussion of relevant factors impacting our 2006 loss reserves.

The
Insurance Companies recorded $4.8 million of net prior years' savings for marine business consisting of $7.9 million for business written in 2004 and 2005 mostly for
favorable loss experience in cargo and marine liability business, partially offset by net prior years' reserve deficiencies of $3.1 million for 2003 and prior years.

The
Insurance Companies recorded $6.1 million of net prior years' savings for specialty business of which $18.6 million was for favorable loss trends for construction
liability business written in 2005 and 2004 offset by net prior years' reserve deficiencies of $12.5 million principally for business written from 2003 to 2000 which was mostly for construction
defect claims emergence in those years.

The
Insurance Companies have historically reserved for the professional liability business using ultimate loss ratios based on industry experience for this relatively new line of
business written since 2001. During 2006 the Insurance Companies further reduced the net reserves for such claims made policies compared to year-end 2005, by $1.2 million mostly related to the
2004 year. The reductions were to recognize the low level of claim counts and continued favorable development compared to expectations at the time the reserves were initially established.

The
Lloyd's Operations recorded $4.5 million of net prior years' savings, which included $1.1 million related to a loss commutation for the 1999 to 2002 years, with the
balance spread across several lines of business in the 2002 to 2004 years.

57

---



Following
is a discussion of relevant factors impacting our 2005 loss reserves.

As
discussed above, the Company establishes reserves for the professional liability business using ultimate loss ratios based on industry experience. During 2005, the Insurance Companies
further reduced the reserves for such claims-made policies compared to year-end 2004, by approximately $3 million mostly all related to the 2003 and 2002 underwriting years. The reductions were
to recognize the low level of claim counts and continued favorable development compared to expectations at the time the reserves were initially established.

The
Insurance Companies recorded $1.6 million of net prior years' savings from business assumed from the Lloyd's Operations principally related to the 2003 underwriting year where
loss reserves reductions were related to the reductions in premium estimates.

The
Insurance Companies recorded $0.8 million of net prior years' savings for run-off business principally due to favorable loss experience on aviation business discontinued in
1999.

The
Insurance Companies recorded net prior years' reserve deficiencies of $1.9 million for marine business principally due to an increase of approximately $4.5 million for
unallocated loss adjustment expense reserves offset by net favorable loss experience of $2.6 million mostly related to the 2002 and prior underwriting years.

The
Insurance Companies recorded net prior years' reserve deficiencies of $900,000 for specialty business due to a limited amount of adverse development for a line of business
discontinued in 2005 and construction business offset by favorable development in specialty business written in the mid-west.

The
Lloyd's Operations recorded $1.2 million of net prior years' savings mostly due to the favorable settlement of one large marine claim.

Following
is a discussion of relevant factors impacting our 2004 loss reserves.

During
2004 the Insurance Companies increased loss reserves for marine business for underwriting years 2002 and 2001 principally to recognize the increase in marine liability business
written for those years which have a longer loss development pattern compared to the mix of marine business written in previous years. Commencing in 2004, loss
reserves for marine business were evaluated by product line. Prior to 2004, such loss reserves were established in the aggregate for all marine products. This refinement was the principal factor for
the $4.8 million of net prior years' loss deficiencies recorded in 2004 for marine business.

Included
in the 2004 incurred losses for specialty business was a series of claims aggregating approximately $2 million, from a single 2002 underwriting year policy that were all
below the $150,000 attachment point of our 2002 year reinsurance program. Such unusual loss activity was the primary reason for the $2.3 million of net prior years' loss deficiencies recorded
in 2004 for specialty business.

As
discussed above, the Insurance Companies have historically reserved for the professional liability business using ultimate loss ratios based on industry experience. During the 2004
fourth quarter, the net loss reserves for such claims-made policies for underwriting years 2003 and 2002 were reduced by approximately $2.8 million to recognize the low level of claim counts
and favorable claims development compared to expectations at the time these reserves were initially established which were based on industry data.

During
2004, ultimate loss ratios for our Lloyd's Operations were reduced for the 2003 and 2002 underwriting years for cargo, hull and the assumed marine excess of loss business mostly
as a result of lower than expected claims activity coupled with the recognition of underwriting improvements for the business written for the 2003 underwriting year. Such factors were the principal
reasons for the ultimate loss ratio reductions which occurred throughout the 2004 calendar year contributing to the

58

---



$6.6 million
net prior years' savings recorded by our Lloyd's Operations and the $2.2 million net prior years' savings recorded by our Insurance Companies for the business assumed from
Lloyd's.

The
Company also employs outside actuaries to perform annual loss reserve studies of the Insurance Companies and Lloyd's Operations. The results of such studies are used by the Company
to judge the reasonableness of the loss reserves recorded by the Company. There can be no assurance however that such outside actuarial studies provide greater reliability as to the adequacy of the
Company's loss reserves than the Company's estimates given the inherent uncertainty of the loss reserve process coupled with the fact that such studies generally employ similar actuarial methods and
the same Company loss data.

We
do not calculate a range of loss reserve estimates. We believe that ranges may not be a true reflection of the potential volatility between carried loss reserves and the ultimate
settlement amount of losses incurred prior to the balance sheet
date. The numerous factors that contribute to the inherent uncertainty in the process of establishing loss reserves include: interpreting loss development activity, emerging economic and social
trends, inflation, changes in the regulatory and judicial environment and changes in our operations, including changes in underwriting standards and claims handling procedures.

In
addition, we must consider the uncertain effects of industry-wide emerging or potential claims and coverage issues. These issues could have a negative effect on our loss reserves by
either extending coverage beyond the original underwriting intent or by increasing the number or size of claims. Recent examples of emerging or potential industry-wide claims and coverage issues
include increases in the number and size of directors and officers liability and errors and omissions liability claims arising out of investment banking practices and accounting and other corporate
malfeasance up until 2005, which then declined in 2006, and increases in the number and size of water damage claims related to remediation of mold conditions. As a result of issues such as these, it
has become increasingly difficult to estimate ultimate claim costs on the basis of past experience, further complicating the already complex loss reserving process.

The
future impact of the various factors described above that contribute to the uncertainty in the loss reserving process and of emerging or potential claims and coverage issues is
extremely hard to predict and generally cannot be reliably quantified.

The
Company records as gross reserves the amount of losses to which it reasonably expects to have exposure and as net reserves that amount less what it reasonably expects to recover in
reinsurance. We review the loss reserves for each line of business we write as part of our overall analysis of loss reserves, taking into consideration the variety of trends that impact the ultimate
settlement of claims in each particular line of business. The following sensitivity analysis with respect to possible significant variances from the Company's expectations for net loss reserves,
identifies and discusses the impact of changes in significant assumptions utilized to establish the Company's loss reserves:

Marine
reserves for the Insurance Companies are established by product using the Company's own historical experience adjusted for the effects of current developments and likely trends.
Estimates of the ultimate liability could be redundant or deficient if the Company's own experience is not appropriate for predicting future outcomes. For example, this could occur if claims take
longer to report than expected. Gross and net losses would increase by approximately $47.3 million and $22.4 million, respectively, if, on average, losses take 10% longer to report than
assumed for the marine business for reserves established at December 31, 2006.

Specialty
reserves are established using the Company's own experience and an industry based tail factor. Estimates of ultimate liability could be redundant or deficient if the Company's
own experience is not sufficiently predictive or if the industry tail factor is not representative of our future loss development. A key assumption is the choice of tail factor for the construction
liability book of business. This is dominated by construction defect exposure, which has undergone significant recent changes in the underwriting, claims handling, legislation and liability
environment. If the construction tail (after 10 years) is double our current expectations, then the gross and net losses would increase by approximately $29.9 million and $26.0 million,
respectively, compared to construction liability reserves established at December 31, 2006.

59

---



Given
the lack of sufficient historical experience, professional liability reserves are established using industry loss ratios and development patterns. The ultimate loss ratio for an
underwriting year is initially set to an industry average level and then subsequently adjusted. Expected loss emergence is then calculated using industry average development patterns, and expected
emergence is replaced by actual experience as it emerges. Estimates of ultimate liability could be redundant or deficient if the adjusted selected ultimate loss ratios are inappropriate or if the
adjusted development pattern is not representative of our book of business. If the ultimate loss ratios for the professional liability business develop 10% higher than the adjusted ultimate loss
ratios used by our actuaries, then gross and net loss reserves would increase by approximately $14.6 million and $6.3 million, respectively, compared to the professional liability loss
reserves established at December 31, 2006.

Commission Expense.Commission expense paid to unaffiliated brokers and agents is generally based on a percentage of the
gross written premium and is reduced by ceding commissions the Company may receive on the ceded written premium. Commissions are generally deferred and recorded as deferred policy acquisition costs to
the extent that they relate to unearned premium. Commission expense as a percentage of net earned premium was 12.4% in 2006, 12.6% in 2005 and 12.6% in 2004. The 2005 percentage excluding the effects
of the 2005 Hurricanes was 12.0%.

Other Operating Expenses.The 17.2% and 14.7% increases in other operating expenses when comparing 2006 to 2005 and comparing
2005 to 2004, respectively, are attributable primarily to employee related expenses resulting from expansion of the business.

Interest Expense.The 2006 interest expense reflects interest on our senior notes issued in April 2006. There was no debt
outstanding in 2005 or 2004 and no interest expense was recorded during these years.

Income Taxes.The income tax expense was $34.1 million, $10.2 million and $17.2 million for 2006, 2005
and 2004, respectively. The effective tax rates for 2006, 2005 and 2004 were 31.9%, 30.2% and 33.1%, respectively. The Company's effective tax rate is less than 35% due to permanent differences
between book and tax return income, with the most significant item being tax exempt interest. As of December 31, 2006 and 2005, the net deferred Federal, foreign, state and local tax assets were
$30.4 million and $28.3 million, respectively.

We
are subject to the tax regulations of the United States and foreign countries in which we operate. The Company files a consolidated federal tax return, which includes all domestic
subsidiaries and the U.K. Branch. The income from the foreign operations is designated as either U.S connected income or non-U.S. connected income. Lloyd's is required to pay U.S. income tax on U.S.
connected income (U.S. source income) written by Lloyd's syndicates. Lloyd's and the IRS have entered into an agreement whereby the amount of tax due on U.S. connected income is calculated by Lloyd's
and remitted directly to the IRS. These amounts are then charged to the corporate members in proportion to their participation in the relevant syndicates. The Company's corporate members are subject
to this agreement and will receive U.K. tax credits for any U.S. income tax incurred up to the U.K. income tax charged on the U.S. income. The non-U.S. connected insurance income would generally
constitute taxable income under the Subpart F income section of the Internal Revenue Code since less than 50% of the Company's premium is derived within the U.K. and would therefore be subject to U.S.
taxation when the Lloyd's year of account closes. Taxes are accrued at a 35% rate on our foreign source insurance income and foreign tax credits, where available, are utilized to offset U.S. tax as
permitted. The Company's effective tax rate for Syndicate 1221 taxable income could substantially exceed 35% to the extent the Company is unable to offset U.S. taxes paid under Subpart F tax
regulations with U.K. tax credits on future underwriting year distributions. U.S. taxes are not accrued on the earnings of the Company's foreign agencies as these earnings are not subject to the
Subpart F tax regulations. These earnings are subject to taxes under U.K. tax regulations at a 30% rate.

We
have not provided for U.S. deferred income taxes on the undistributed earnings of approximately $26.2 million of our non-U.S. subsidiaries since these earnings are intended to
be permanently reinvested in the foreign subsidiary. However, in the future, if such earnings were distributed to the Company, taxes of approximately $1.0 million would be payable on such

60

---



undistributed
earnings and would be reflected in the tax provision for the year in which these earnings are no longer intended to be permanently reinvested in the foreign subsidiary assuming all
foreign tax credits are realized.

The
Company had net state and local operating loss carryforwards amounting to potential future tax benefits of $5,990,000 and $5,009,000 at December 31, 2006 and 2005, respectively. A
valuation allowance was established for the full amount of these potential future tax benefits due to the uncertainty associated with their realization. The Company's state and local tax carryforwards
at December 31, 2006 expire from 2021 to 2026.

In
July 2006, the Financial Accounting Standards Board ("FASB") issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes ("FIN 48"), an interpretation of
FASB Statement No. 109. FIN 48, which becomes effective in 2007, establishes the threshold for recognizing the benefits of tax-return positions in the financial statements as
more-likely-than-not to be sustained by the taxing authorities, and prescribes a measurement methodology for those positions meeting the recognition threshold. The Company does not expect the adoption
of FIN 48 to have a material effect on its financial condition or results of operation.

Segment Information

Effective in 2006, the Company classifies its business into two underwriting segments consisting of the Insurance Companies and the Lloyd's
Operations, which are separately managed, and a Corporate segment. Segment data for each of the two underwriting segments include allocations of revenues and expenses of Navigators Agencies and the
Parent Company's expenses and related income tax amounts previously reported separately. Segment data for prior periods have been restated to reflect this change in segment reporting. See
Note 3 to our consolidated audited financial statements, included herein.

We
evaluate the performance of each segment based on its underwriting and net income results. The Insurance Companies' and the Lloyd's Operations' results are measured by taking into
account net premiums earned, incurred losses and loss adjustment expenses, commission expense and other underwriting expenses. The Corporate segment consists of the Parent Company's investment income,
interest expense and the related tax effect. Each segment also maintains its own investments, on which it earns income and realizes capital gains or losses. Our underwriting performance is evaluated
separately from the performance of our investment portfolios.

Following
are the financial results of the Company's two underwriting segments.

Insurance Companies

Our Insurance Companies consist of Navigators Insurance Company, including its U.K. Branch, and Navigators Specialty Insurance Company. Navigators Insurance
Company is our largest insurance subsidiary and has been active since 1983. It specializes principally in underwriting marine insurance and related lines of business, specialty liability insurance and
professional liability insurance. Navigators Specialty Insurance Company, a wholly owned subsidiary of Navigators Insurance Company, began operations in 1990. It underwrites specialty and professional
liability insurance on an excess and
surplus lines basis fully reinsured by Navigators Insurance Company. The Navigators Agencies produce business for the Insurance Companies.

61

---



Following are the results of operations for the Insurance Companies for each of the years in the three-year period ended December 31, 2006:

|                                             |  | Year Ended December 31, |          
|-------------------------------------------- |  | ----------------------- | ---------
|
|
|Gross written premium                        |  | $                       | 672,846  
|Net written premium                          |  |                         | 376,179  
|Net earned premium                           |  |                         | 329,723  
|Net losses and loss adjustment expenses      |  |                         | (191,740 
|Commission expense                           |  |                         | (36,412  
|Other operating expenses                     |  |                         | (62,459  
|Commission income and other income (expense) |  |                         | 3,552    
|                                             |  |                         |          
|Underwriting profit/(loss)                   |  |                         | 42,664   
|Investment income                            |  |                         | 47,723   
|Net realized capital gains (losses)          |  |                         | (622     
|                                             |  |                         |          
|Income before income tax expense             |  |                         | 89,765   
|Income tax expense                           |  |                         | 28,843   
|                                             |  |                         |          
|Net income                                   |  | $                       | 60,922   
|                                             |  |                         |          
|Identifiable assets                          |  | $                       | 2,105,293
|                                             |  |                         |          
|Loss and loss expenses ratio ratio           |  |                         | 58.2     
|Commission expense ratio                     |  |                         | 11.0     
|Other operating expense ratio(1)             |  |                         | 17.9     
|                                             |  |                         |          
|Combined ratio                               |  |                         | 87.1     
|                                             |  |                         |          

---

62

---



Following are the underwriting results of the Insurance Companies for each of the years in the three-year period ended December 31, 2006:

|                                  |  | Year Ended December 31, 2006 |        
|--------------------------------- |  | ---------------------------- | -------
|
|
|Marine                            |  | $                            | 115,093
|Specialty                         |  |                              | 172,479
|Professional Liability            |  |                              | 41,437 
|Other (includes run-off business) |  |                              | 714    
|                                  |  |                              |        
|Total                             |  | $                            | 329,723
|                                  |  |                              |        

|                                  |  | Year Ended December 31, 2005 |        
|--------------------------------- |  | ---------------------------- | -------
|
|
|Marine                            |  | $                            | 83,499 
|Specialty                         |  |                              | 117,208
|Professional Liability            |  |                              | 30,118 
|Other (includes run-off business) |  |                              | (779   
|                                  |  |                              |        
|Total                             |  | $                            | 230,046
|                                  |  |                              |        

|                                     |  | Year Ended December 31, 2004 |        
|------------------------------------ |  | ---------------------------- | -------
|
|
|Marine                               |  | $                            | 80,476 
|Specialty                            |  |                              | 86,437 
|Professional Liability               |  |                              | 21,021 
|Other (includes run-off business)(1) |  |                              | 40,825 
|                                     |  |                              |        
|Total                                |  | $                            | 228,759
|                                     |  |                              |        

---

NM = not meaningful

Excluding the losses from the 2005 Hurricanes, underwriting results generally reflect the favorable industry market conditions since 2001 coupled with
satisfactory loss trends in the aforementioned periods. The Insurance Companies experienced premium growth in all three active lines of business as reflected in the above tables. Overall, the net
earned premium increased 43.3%, 0.6% and 9.9% in 2006, 2005 and 2004, respectively. This growth has been driven by the increase in

63

---



net
written premiums which has resulted from growth in gross premiums coupled with the reduction of ceded premiums across most lines of business.

The
2006 underwriting results were favorably impacted by approximately $12.7 million or 3.9 loss ratio points for net prior year savings predominately from our specialty and
marine lines of business due to favorable loss development trends.

The
2005 underwriting results were favorably impacted by approximately $2.6 million or 1.1 loss ratio points for net prior year savings of which $3.0 million was for
professional liability business, $1.6 million for business assumed from our Lloyd's Operations and $0.8 million for run-off business, partially offset by deficiencies of
$1.9 million for marine business and $0.9 million for specialty business.

The
pre-tax net loss to the Insurance Companies as the result of losses caused by Hurricanes Katrina and Rita of approximately $16.6 million, including $9.1 million of
reinstatement costs, increased the Insurance Companies 2005 combined ratio by 6.9 ratio points as follows:

|                                                         |  | Hurricane
Katrina |         | Hurricane
Rita |   | Total  |  
|-------------------------------------------------------- |  | ----------------- | ------- | -------------- | - | ------ | -
|
|Reduction in net earned premiums for reinstatement costs |  | $                 | 8,050   |                | $ | 1,097  |  
|Gross losses incurred                                    |  |                   | 126,600 |                |   | 71,900 |  
|Reinsurance recoverable                                  |  |                   | 122,502 |                |   | 68,568 |  
|                                                         |  |                   |         |                |   |        |  
|Net losses incurred                                      |  |                   | 4,098   |                |   | 3,332  |  
|                                                         |  |                   |         |                |   |        |  
|Underwriting loss                                        |  | $                 | 12,148  |                | $ | 4,429  |  
|                                                         |  |                   |         |                |   |        |  
|After-tax net loss                                       |  | $                 | 7,896   |                | $ | 2,879  |  
|                                                         |  |                   |         |                |   |        |  
|Reduction in earnings per share                          |  | $                 | 0.58    |                | $ | 0.21   |  
|Effect on combined ratio:                                |  |                   |         |                |   |        |  
|Loss and LAE ratio                                       |  |                   | 4.0     | %              |   | 1.8    | %
|Expense ratio                                            |  |                   | 1.0     | %              |   | 0.1    | %
|                                                         |  |                   |         |                |   |        |  
|Combined ratio                                           |  |                   | 5.0     | %              |   | 1.9    | %
|                                                         |  |                   |         |                |   |        |  

The 2004 underwriting results benefited from improved market conditions since 2002 across all lines of business as reflected in the 93.2% combined ratio. The 2004
underwriting results were negatively impacted by approximately $2.8 million or 1.2 loss ratio points for net prior year loss development of which $4.8 million was for marine business,
$2.3 million for specialty business and $0.7 million for runoff business, offset by $2.8 million of prior year savings for professional liability business and $2.2 million
from business assumed from our Lloyd's operations. The net loss to the Insurance Companies from Hurricane Ivan of approximately $3.1 million increased the 2004 marine combined ratio by 3.7
ratio points and the Insurance Companies' combined ratio by 1.3 ratio points.

The
approximate annualized pre-tax yields on the Insurance Companies' investment portfolio approximated 4.6%, 4.3% and 4.0% for 2006, 2005 and 2004, respectively. The increase in the
2006 yield compared to 2005 was primarily due to the investment of new funds from cash flow and the $100 million statutory surplus contribution from the net proceeds of our April debt offering,
in an environment of gradually increasing interest rates. The increase in the 2005 yield compared to 2004 was primarily due to the investment of new funds from cash flow and the $120 million
statutory surplus contribution from the net proceeds of our October 2005 equity offering, in an environment of gradually increasing interest rates as monetary policy tightened throughout the year.

64

---



Lloyd's Operations

The Lloyd's Operations consist of NUAL, which manages Syndicate 1221, Millennium Underwriting Ltd. and Navigators Corporate Underwriters Ltd. Both Millennium
Underwriting Ltd. and Navigators Corporate Underwriters Ltd. are Lloyd's corporate members with limited liability and provide capacity to Syndicate 1221. NUAL owns Navigators Underwriting Ltd., an
underwriting managing agency with its principal office in Manchester, England, which underwrites cargo and engineering business for Syndicate 1221. In January 2005, we formed Navigators NV in Antwerp,
Belgium, a wholly owned subsidiary of NUAL. Navigators NV produces transport liability, cargo and marine liability premium on behalf of Syndicate 1221. The Lloyd's Operations and Navigators Management
(UK) Limited, a Navigators Agency which produces business for the U.K. Branch, are subsidiaries of Navigators Holdings (UK) Limited located in the United Kingdom.

Syndicate
1221's stamp capacity was £123 million ($226 million) in 2006, £135 million ($246 million) in 2005 and
£150 million ($275 million) in 2004. The stamp capacity for 2006 and 2005 was reduced to minimize the costs associated with unused stamp capacity in 2004 coupled with
anticipated declining market conditions in 2006 and 2005 following an increase in 2004. Stamp capacity is a measure of the amount of premium a Lloyd's syndicate is authorized to write as determined by
the Council of Lloyd's. We provided 100%, 97.5% and 97.4% of Syndicate 1221's total stamp capacity in 2006, 2005 and 2004, respectively. In September 2005, the Company purchased the remaining
outstanding minority interest of Syndicate 1221's capacity for the 2006 underwriting year. Syndicate 1221's stamp capacity is expressed net of commission (as is standard at Lloyd's) of approximately
21%. The Syndicate 1221 premium recorded in the Company's financial statements is gross of commission.

Lloyd's
presents its results on an underwriting year basis, generally closing each underwriting year after three years. We make estimates for each underwriting year and timely accrue the
expected results. Our Lloyd's Operations included in the consolidated financial statements represent our participation in Syndicate 1221.

Lloyd's
syndicates report the amounts of premiums, claims, and expenses recorded in an underwriting account for a particular year to the companies or individuals that participate in the
syndicates. The syndicates generally keep accounts open for three years. Traditionally, three years have been necessary to report substantially all premiums associated with an underwriting year and to
report most related claims, although claims may remain unsettled after the underwriting year is closed. A Lloyd's syndicate typically closes an underwriting year by reinsuring outstanding claims on
that underwriting year with the participants for the next underwriting year. The ceding participants pay the assuming participants an amount based on the unearned premiums and outstanding claims in
the underwriting year at the date of the assumption. Our participation in Syndicate 1221 is represented by and recorded as our proportionate share of the underlying assets and liabilities and results
of operations of the syndicate since (i) we hold an undivided interest in each asset, (ii) we are proportionately liable for each liability and (iii) Syndicate 1221 is not a separate legal entity. At
Lloyd's, the amount to close an underwriting year into the next year is referred to as the reinsurance to close ("RITC") transaction. The RITC amounts represent the transfer of the assets and
liabilities from the participants of a closing underwriting year to the participants of the next underwriting year. To the extent our participation in the syndicate changes, the RITC amounts vary
accordingly. The RITC transaction is recorded in the fourth quarter as additional written and earned premium, losses incurred, loss reserves and receivables, all in the same amount. There are no gains
or losses recorded on the RITC transaction.

We
provide letters of credit to Lloyd's to support our participation in Syndicate 1221's stamp capacity as discussed below under the captionLiquidity and Capital
Resources.

Whenever
a member of Lloyd's is unable to pay its debts to policyholders, such debts may be payable by the Lloyd's Central Fund. If Lloyd's determines that the Central Fund needs to be
increased, it has the power to assess premium levies on current Lloyd's members up to 3% of a member's underwriting capacity in any one year. The Company does not believe that any assessment is likely
in the foreseeable future and has not provided any allowance for such an assessment. However, based on the

65

---



Company's
2006 capacity at Lloyd's of £123 million, the December 31, 2006 exchange rate of £1 equals $1.96 and in the event of a maximum 3% assessment, the
Company would be assessed approximately $7.2 million. In addition, beginning with the 2005 underwriting year, Lloyd's added a second tier of assets to the existing Central Fund. This second
tier is being built up through a compulsory interest bearing loan to the Society of Lloyd's from the Lloyd's members based on the stamp capacity of each syndicate for the respective underwriting year.
The funds are invested in assets eligible for Society of Lloyd's solvency. The loans will be repaid on a rolling year basis as each year closes. At December 31, 2006, the Company had
$3.6 million of assets loaned to this fund.

Following
are the results of operations of the Lloyd's Operations for each of the years in the three-year period ended December 31, 2006:

|                                             | Year Ended December 31,
|-------------------------------------------- | -----------------------
|
|
|Gross written premium                        |                        
|Net written premium                          |                        
|Net earned premium                           |                        
|Net losses and loss adjustment expenses      |                        
|Commission expense                           |                        
|Other operating expenses                     |                        
|Commission income and other income (expense) |                        
|                                             |                        
|Underwriting profit / (loss)                 |                        
|Investment income                            |                        
|Net realized capital (losses)                |                        
|                                             |                        
|Income (loss) before income tax              |                        
|Income tax expense (benefit)                 |                        
|                                             |                        
|Net income (loss)                            |                        
|                                             |                        
|Identifiable assets                          |                        
|                                             |                        
|Loss and loss expenses ratio                 |                        
|Commission expense ratio                     |                        
|Other operating expense ratio(1)             |                        
|                                             |                        
|Combined ratio                               |                        
|                                             |                        

---

The Lloyd's Operations have been experiencing business expansion coupled with improving underwriting results as a result of the generally
favorable market conditions for marine and energy business from late 2001 through 2003, and continuing to a lesser extent in 2004. Premium rate increases occurred in 2005 and continued into 2006
following Hurricanes Katrina and Rita, particularly in the offshore energy business.

The
2006 earnings in the Lloyd's Operations reflect the strong growth in premiums and continued favorable loss development trends. The 2006 underwriting results were favorably impacted
by approximately $4.5 million or 3.2 loss ratio points for net prior years' savings due to favorable loss development trends, primarily in our 2004 and 2005 underwriting years.

66

---



The
2005 pre-tax net loss in the Lloyd's Operations was a result of losses caused by Hurricanes Katrina and Rita of approximately $20.2 million, including $5.3 million of
reinstatement costs, which increased the Lloyd's Operations 2005 combined ratio by 18.6 ratio points as follows:

|                                                         |  | Hurricane
Katrina |         | Hurricane
Rita |   | Total   |  
|-------------------------------------------------------- |  | ----------------- | ------- | -------------- | - | ------- | -
|
|Reduction in net earned premiums for reinstatement costs |  | $                 | 3,099   |                | $ | 2,219   |  
|Gross losses incurred                                    |  |                   | 135,061 |                |   | 137,466 |  
|Reinsurance recoverable                                  |  |                   | 127,336 |                |   | 130,333 |  
|                                                         |  |                   |         |                |   |         |  
|Net losses incurred                                      |  |                   | 7,725   |                |   | 7,133   |  
|                                                         |  |                   |         |                |   |         |  
|Underwriting loss                                        |  | $                 | 10,824  |                | $ | 9,352   |  
|                                                         |  |                   |         |                |   |         |  
|After-tax net loss                                       |  | $                 | 7,036   |                | $ | 6,079   |  
|                                                         |  |                   |         |                |   |         |  
|Reduction in earnings per share                          |  | $                 | 0.52    |                | $ | 0.44    |  
|Effect on combined ratio:                                |  |                   |         |                |   |         |  
|Loss and LAE ratio                                       |  |                   | 9.0     | %              |   | 7.9     | %
|Expense ratio                                            |  |                   | 1.0     | %              |   | 0.7     | %
|                                                         |  |                   |         |                |   |         |  
|Combined ratio                                           |  |                   | 10.0    | %              |   | 8.6     | %
|                                                         |  |                   |         |                |   |         |  

Approximately 43% of the gross losses incurred for Hurricanes Katrina and Rita were generated from assumed excess of loss marine reinsurance, a substantial
portion of which was retroceded. A large portion of this assumed reinsurance was not renewed during 2006.

The
2005 underwriting results were favorably impacted by approximately $1.2 million or 1.1 loss ratio points for net prior years' savings.

The
2005 net earned premium and incurred losses were increased by $2.5 million as a result of the RITC transaction for the 2003 year of account. The 2004 net earned premium and incurred
losses were increased by $12.8 million as a result of the RITC transaction for the 2002 year of account. The RITC recorded in 2004 when compared to 2003 reflects the increase in our
participation in Syndicate 1221 to 97.4% for the 2003 year of account from 68.1% for the 2002 year of account. Two participants in Syndicate 1221 for the 2002 year of account changed their status for
the 2003 year of account from participants to reinsurers. Upon closing the 2002 year of account at the end of 2004, substantially all of the RITC assumed on a gross basis for the 2002 year of account
was ceded to these reinsurers for the 2003 year of account. One of these reinsurers ceded a large portion of their reinsurance participation for the 2003 year of account to Navigators Insurance
Company.

67

---



A
summary of the effect of the 2004 RITC transaction on our financial statements is as follows:

|                                                |  | Lloyd's
Operations |      | Insurance
Companies |   | Eliminations |  | Consolidated
|----------------------------------------------- |  | ------------------ | ---- | ------------------- | - | ------------ |  | ------------
|
|Income Statement:                               |  |                    |      |                     |   |              |  |             
|Gross written premium                           |  | $                  | 38.1 |                     | $ | 22.2         |  | $           
|Ceded premiums                                  |  |                    | 47.5 |                     |   |             |  |             
|                                                |  |                    |      |                     |   |              |  |             
|Net written premium                             |  |                    | (9.4 | )                   |   | 22.2         |  |             
|                                                |  |                    |      |                     |   |              |  |             
|Net earned premium                              |  |                    | (9.4 | )                   |   | 22.2         |  |             
|Net loss and LAE incurred                       |  |                    | (9.4 | )                   |   | 22.2         |  |             
|                                                |  |                    |      |                     |   |              |  |             
|Net income                                      |  | $                  |     |                     | $ |             |  | $           
|                                                |  |                    |      |                     |   |              |  |             
|Balance sheet:                                  |  |                    |      |                     |   |              |  |             
|Reserves for losses and LAE                     |  | $                  | 38.1 |                     | $ | 22.2         |  | $           
|Reinsurance receivable on unpaid losses and LAE |  |                    | 47.5 |                     |   |             |  |             
|                                                |  |                    |      |                     |   |              |  |             
|Net reserves for losses and LAE                 |  | $                  | (9.4 | )                   | $ | 22.2         |  | $           
|                                                |  |                    |      |                     |   |              |  |             

The net loss to the Lloyd's Operations from Hurricane Ivan of approximately $2.0 million increased the Lloyd's Operations 2004 combined ratio by 2.3 ratio
points. The 2004 loss ratio was favorably impacted by $6.7 million or 8.1 loss ratio points for redundancies in prior years' loss reserves.

The
pre-tax yields on the Lloyd's Operations' investments approximated 3.4%, 2.4% and 1.7% for 2006, 2005 and 2004, respectively. Generally, the Lloyd's Operations' investments have been
invested with a relatively short average duration, which is reflected in the yield, in order to meet liquidity needs. The increase in the Lloyd's Operations 2006 yield compared to 2005 is reflective
of the current yield environment driven somewhat by the 2006 increases made to the Federal Funds Rate by the Federal Reserve. The increase in the Lloyd's Operations' 2005 yield compared to 2004 is
reflective of the gradual increase in interest rates during 2005. Lloyd's average duration was 1.0 years at December 31, 2006 compared to 1.3 years at December 31, 2005. Such yields are net of
interest credits to certain reinsurers for funds withheld by our Lloyd's Operations.

In
2006, 2005 and 2004, the Lloyd's Operations was taxed at a 35% rate as previously discussed under "Results of Operations and OverviewIncome Taxes".

The
table below illustrates the Company's participation for each year of account in Syndicate 1221:

|                                                      |  | 2006   |   | 2005   |   | 2004   |  
|----------------------------------------------------- |  | ------ | - | ------ | - | ------ | -
|
|Syndicate stamp capacity                              |  | £  123 |   | £  135 |   | £  150 |  
|Lloyd's Operations' corporate capital participation   |  | 100.0  | % | 97.5   | % | 97.4   | %
|Third party participants                              |  | 0.0    | % | 2.5    | % | 2.6    | %
|Reinsurers participation                              |  | 10.0   | % | 14.1   | % | 12.5   | %
|Lloyd's Operations' consolidated net participation(1) |  | 90.0   | % | 83.4   | % | 84.9   | %

---

For 2007, Syndicate 1221's stamp capacity was increased to £140 million ($274 million) and our participation is 100%, with a reinsurer
participation of 5%.

68

---





Off-Balance Sheet Transactions

For a discussion of our letter of credit facility, see "Liquidity and Capital Resources" included herein.

Tabular Disclosure of Contractual Obligations

The following table sets forth our known contractual obligations with respect to the items indicated at December 31, 2006:

|                               |       | Payments Due by Period
|------------------------------ | ----- | ----------------------
|
|
|Reserves for losses and LAE(1) |       | $                     
|7% Senior Notes(2)             |       |                       
|Operating Leases               |       |                       
|                               |       |                       
|                               | Total |                       
|                               |       |                       

---

Investments

For a discussion of our investments, see "Description of BusinessInvestments" included herein.

Liquidity and Capital Resources

Cash flow provided by operations was $146.0 million, $247.8 million and $158.5 million for 2006, 2005, and 2004,
respectively. The 2006 cash flow from operations was reduced by gross loss payments of approximately $146.5 million for losses from the 2005 Hurricanes and $19.9 million for settled asbestos
claims less reinsurance recoveries of approximately $70.5 million and $3.7 million, respectively. Reinsurance recoverables of $66.6 million and $7.7 million for such 2006
gross loss payments for losses from the 2005 Hurricanes and settled asbestos claims, respectively, are due to be collected from reinsurers in subsequent accounting periods. Operating cash flow was
used primarily to acquire additional investments of fixed income securities. Beginning in 2006, the Company made certain adjustments to the Consolidated Statements of Cash Flows ("Cash Flow
Statements") to identify the impact of foreign exchange rate changes on each section of the Cash Flow Statement. The Cash Flow Statements for 2005 and prior periods have been restated to reflect this
change. See Note 1 of Notes to Consolidated Financial Statements for additional information.

Investments
and cash increased to $1,475.9 million at December 31, 2006 from $1,182.2 million at December 31, 2005 and $854.9 million at December 31, 2004. The
increases were primarily due to the positive cash flow, $123.5 million of net proceeds from the 7% Senior Notes offering completed in April 2006 and $123.8 million of net proceeds received from
the equity offering in October 2005. Net investment income was $56.9 million for 2006, $37.1 million for 2005 and $26.8 million for 2004.

At
December 31, 2006, the weighted average rating of our fixed maturity investments was "AA" by Standard & Poor's and "Aa" by Moody's. We believe that we have limited exposure to credit
risk since the fixed maturity investment portfolio consists of investment-grade bonds. At December 31, 2006, our portfolio had an average maturity of 5.2 years and a duration of 3.9 years. Management
continually monitors the composition and cash flow of the investment portfolio in order to maintain the appropriate levels of liquidity to ensure our ability to satisfy claims. No impairment losses
were incurred in 2006, 2005 or 2004.

69

---



As
of December 31, 2006 and 2005, all fixed maturity securities and equity securities held by us were classified as available-for-sale.

We
have a credit facility provided through a consortium of banks consisting of $115 million of letters of credit and a $10 million line of credit. The credit facility,
which is denominated in U.S. dollars, is utilized primarily by Navigators Corporate Underwriters Ltd. and Millennium Underwriting Ltd. to fund our participation in Syndicate 1221 which is denominated
in British sterling. At December 31, 2006, letters of credit with an aggregate face amount of $91.3 million were issued under the credit facility. The line of credit was unused at December 31,
2006.

The
credit facility is collateralized by all of the common stock of Navigators Insurance Company. The credit agreement contains covenants common to transactions of this type, including
restrictions on indebtedness and liens, limitations on dividends, stock buy backs, mergers and the sale of assets, maintaining certain consolidated tangible net worth, statutory surplus and other
financial ratios. No dividends have been declared or paid through December 31, 2006. At December 31, 2006, we were in compliance with all covenants.

The
credit facility was amended in February 2007 to increase the letters of credit available under the credit facility from $115 million to $180 million and to increase the line
of credit available under the credit facility from $10 million to $20 million. Also, the term of the credit facility was extended from June 30, 2007 to March 31, 2009. If at that time
the bank consortium does not renew the credit facility, we will need to find other sources to provide the letters of credit or other collateral required to continue our participation in Syndicate
1221.

Our
reinsurance has been placed with various U.S. and foreign insurance companies and with selected syndicates at Lloyd's. Pursuant to the implementation of Lloyd's Plan of
Reconstruction and Renewal, a portion of our recoverables are now reinsured by Equitas (a separate United Kingdom authorized reinsurance company established to reinsure outstanding liabilities of all
Lloyd's members for all risks written in the 1992 or prior years of account).

Time
lags do occur in the normal course of business between the time gross losses are paid by the Company and the time such gross losses are billed and collected from reinsurers. During
2006, 2005 and 2004, approximately 46%, 73% and 58%, respectively, of gross incurred losses of approximately $498 million, $886 million and $453 million, respectively, were ceded to
reinsurers. Such recoverable amounts are anticipated to be billed and collected over the next several years as gross losses are paid by the Company.

Generally,
for pro rata or quota share reinsurance treaties, including pool participants, the Company issues quarterly settlement statements for premiums less commissions and paid loss
activity, which are expected to be settled by the end of the subsequent quarter. The Company has the ability to issue "cash calls" requiring such reinsurers to pay losses whenever paid loss activity
for a claim ceded to a particular reinsurance treaty exceeds a predetermined amount (generally not more than $1 million) as set forth in the quota share treaty. For the Insurance Companies,
cash calls must generally be paid within 30 calendar days. There is generally no specific settlement period for the Lloyd's Operations cash call provisions, but such billings are usually paid within
45 calendar days.

Generally,
for excess of loss reinsurers the Company pays monthly or quarterly deposit premiums based on the estimated subject premiums over the contract period (usually one year) which
are subsequently adjusted based on actual premiums determined after the expiration of the applicable reinsurance treaty. Paid losses subject to excess of loss recoveries are generally billed as they
occur and are usually settled by reinsurers within 30 calendar days for the Insurance Companies and 30 business days for the Lloyd's Operations.

The
Company sometimes withholds funds from reinsurers and may apply ceded loss billings against such funds in accordance with the applicable reinsurance agreements.

At
December 31, 2006, ceded asbestos paid and unpaid losses recoverable were $23.5 million of which $13.1 million and $1.6 million were due from Equitas and Ace
International, respectively. In November 2006, the Company filed arbitration

70

---



demands
against Equitas and Ace International for paid losses recoverable on settled asbestos claims. The approximate ceded paid and unpaid recoverable amounts relating to such arbitrations are
$2.7 million for Equitas and $1.6 million for Ace International. For a discussion of our arbitration demands, see Item 3 "Legal Proceedings". The Company generally experiences
significant collection delays for a large portion of reinsurance recoverable amounts for asbestos losses given that certain reinsurers are in run-off or otherwise no longer active in the reinsurance
business. Such circumstances are considered in the Company's ongoing assessment of such reinsurance recoverables.

The
Company believes that it has adequately managed its cash flow requirements related to reinsurance recoveries from its positive cash flows and the use of available short-term funds
when applicable. However, there can be no assurances that the Company will be able to continue to adequately manage such recoveries in the future or that collection disputes or reinsurer insolvencies
will not arise that could materially increase the collection time lags or result in recoverable write-offs causing additional incurred losses and liquidity constraints to the Company. The payment of
gross claims and related collections from reinsurers with respect to Hurricanes Katrina and Rita could significantly impact the Company's liquidity needs. However, we expect to pay the losses from the
2005 Hurricanes over a period of years from cash flow and, if needed, short-term investments and expect to collect our paid reinsurance recoverables generally under the terms described above.

We
believe that the cash flow generated by the operating activities of our subsidiaries will provide sufficient funds for us to meet our liquidity needs over the next twelve months.
Beyond the next twelve months, cash flow available to us may be influenced by a variety of factors, including general economic conditions and conditions in the insurance and reinsurance markets, as
well as fluctuations from year to year in claims experience.

Our
capital resources consist of funds deployed or available to be deployed to support our business operations. At December 31, 2006 and 2005, our capital resources were as follows:

|                                      |  | December 31,
|------------------------------------- |  | ------------
|
|
|Senior debt                           |  | $           
|Stockholders' equity                  |  |             
|                                      |  |             
|Total capitalization                  |  | $           
|                                      |  |             
|Ratio of debt to total capitalization |  |             
|                                      |  |             

The Company completed its public offering of senior debt on April 17, 2006 and received net proceeds of $123.5 million of which
$100 million was contributed to the capital and surplus of Navigators Insurance Company. The increase in stockholders' equity in 2006 was principally due to 2006 net income of
$72.6 million.

We
monitor our capital adequacy to support our business on a regular basis. The future capital requirements of our business will depend on many factors, including our ability to write
new business successfully and to establish premium rates and reserves at levels sufficient to cover losses. Our ability to underwrite is largely dependent upon the quality of our claims paying and
financial strength ratings as evaluated by independent rating agencies. In particular, we require (1) sufficient capital to maintain our financial strength ratings, as issued by several ratings
agencies, at a level considered necessary by management to enable our Insurance Companies to compete; (2) sufficient capital to enable our Insurance Companies to meet the capital adequacy tests
performed by statutory agencies in the United States and the United Kingdom and (3) letters of credit and other forms of collateral that are necessary to support the business plan of our Lloyd's
Operations.

As
part of our capital management program, we may seek to raise additional capital or may seek to return capital to our shareholders through share repurchases, cash dividends or other
methods (or a combination of such methods). Any such determination will be at the discretion of our board of directors and will be dependent upon our profits, financial requirements

71

---



and
other factors, including legal restrictions, rating agency requirements, credit facility limitations and such other factors as our board of directors deems relevant.

To
the extent that our existing capital is insufficient to fund our future operating requirements or maintain such ratings, we may need to raise additional funds through financings or
limit our growth. If we are not able to obtain adequate capital, our business, results of operations and financial condition could be adversely affected, which could include, among other things, the
following possible outcomes: (1) potential downgrades in the financial strength ratings assigned by ratings agencies to our Insurance Companies which could place the Company at a competitive
disadvantage compared to higher-rated competitors; (2) reductions in the amount of business that our Insurance Companies or Lloyd's Operations are able to write in order to meet capital
adequacy-based tests enforced by statutory agencies; and (3) any resultant
ratings downgrades could, among other things, affect our ability to write business and increase the cost of the credit facility.

In
addition to common share capital, we may need to depend on external sources of finance to support our underwriting activities, which can be in the form (or any combination) of debt
securities, preference shares, common equity and bank credit facilities providing loans and/or letters of credit. Any equity or debt financing, if available at all, may be on terms that are
unfavorable to us. In the case of equity financings, dilution to our shareholders could result, and, in any case, such securities may have rights, preferences and privileges that are senior to those
of our outstanding securities.

We
primarily rely upon dividends from our subsidiaries to meet our holding company obligations. Since the issuance of the senior debt in April 2006, the holding company cash obligations
primarily consist of semi-annual interest payments of $4.4 million. Going forward, the interest payments will be made from a combination of funds at the Parent Company and dividends from its
subsidiaries. The dividends have historically been paid by Navigators Insurance Company. At December 31, 2006, the approximate maximum amount available for the payment of dividends by Navigators
Insurance Company during 2007 without prior regulatory approval was $52.4 million. No dividends were paid by Navigators Insurance Company during 2006. During 2005 and 2004, Navigators Insurance
Company paid dividends to the Company of $3 million and $6 million, respectively.

Condensed
Parent Company balance sheets as of December 31, 2006 and 2005 are shown in the table below:

|                                       |                                            | December 31,
|-------------------------------------- | ------------------------------------------ | ------------
|
|
|Cash and investments                   |                                            | $           
|Investments in subsidiaries            |                                            |             
|Goodwill and other intangible assets   |                                            |             
|Other assets                           |                                            |             
|                                       |                                            |             
|                                       | Total assets                               |             
|                                       |                                            |             
|7% Senior Notes due May 1, 2016        |                                            | $           
|Accounts payable and other liabilities |                                            |             
|Accrued interest payable               |                                            |             
|Deferred compensation payable          |                                            |             
|                                       |                                            |             
|                                       | Total liabilities                          |             
|                                       |                                            |             
|Stockholders' equity                   |                                            |             
|                                       |                                            |             
|                                       | Total liabilities and stockholders' equity |             
|                                       |                                            |             

At December 31, 2006 approximately $4.2 million of investments were held in a tax escrow account on behalf of Navigators Insurance Company
until the two-year tax loss carryback periods expire.

72

---





Deferred compensation payable represents accrued costs for employee stock appreciation rights which are paid by the operating subsidiaries when such stock appreciation rights are
exercised.

Economic Conditions

We are a specialty insurance company and periods of moderate economic recession or inflation tend not to have a significant direct effect on our
underwriting operations. They do, however, impact our investment portfolio. A decrease in interest rates will tend to decrease our yield and have a positive effect on the fair value of our invested
assets. An increase in interest rates will tend to increase our yield and have a negative effect on the fair value of our invested assets.

We
also consider the potential impact of economic trends in estimating loss reserves. Our management believes that the underwriting controls it maintains, and the fact that a significant
amount of our business is in lines of insurance which have relatively short loss payout patterns, assist in estimating ultimate claim costs more reasonably and lessen the potential adverse impact of
the economy on us.

Item 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Sensitive Instruments and Risk Management

Market risk represents the potential for loss due to adverse changes in the fair value of financial instruments. We are exposed to potential loss
to various market risks, including changes in interest rates, equity prices and foreign currency exchange rates. Market risk is directly influenced by the volatility and liquidity in the markets in
which the related underlying assets are traded. The following is a discussion of our primary market risk exposures and how those exposures have been managed through December 31, 2006. Our market risk
sensitive instruments are entered into for purposes other than trading and speculation.

The
carrying value of our investment portfolio as of December 31, 2006 was $1,475.9 million of which 85.3% was invested in fixed-maturity securities. The primary market risk to our
investment portfolio is interest rate risk associated with investments in fixed-maturity securities. We do not have any commodity risk exposure.

For
fixed maturity securities, short-term liquidity needs and the potential liquidity needs of the business are key factors in managing the portfolio. The portfolio duration relative to
the liabilities' duration is primarily managed through investment transactions.

There
were no significant changes regarding the investment portfolio in our primary market risk exposures or in how those exposures were managed between the year ended December 31, 2006
and the year ended December 31, 2005. We do not currently anticipate significant changes in our primary market risk exposures or in how those exposures are managed in future reporting periods based
upon what is known or expected to be in effect in future reporting periods.

Interest Rate Risk Sensitivity Analysis

Sensitivity
analysis is defined as the measurement of potential loss in future earnings, fair values or cash flows of market sensitive instruments resulting from one or more selected
hypothetical changes in interest rates and other market rates or prices over a selected time. In our sensitivity analysis model, a hypothetical change in market rates is selected that is expected to
reflect reasonably possible near-term changes in those rates. "Near-term" means a period of time going
forward up to one year from the date of the consolidated financial statements. Actual results may differ from the hypothetical change in market rates assumed in this disclosure, especially since this
sensitivity analysis does not reflect the results of any actions that would be taken by us to mitigate such hypothetical losses in fair value.

In
this sensitivity analysis model, we use fair values to measure our potential loss. The sensitivity analysis model includes fixed maturities and short-term investments. The primary
market risk to our market-sensitive instruments is interest rate risk.

73

---



The
sensitivity analysis model uses a 50 and 100 basis points change in interest rates to measure the hypothetical change in fair value of financial instruments included in the model. Changes in
interest rates will have an immediate effect on comprehensive income and shareholders' equity but will not ordinarily have an immediate effect on net income. As interest rates rise, the market value
of our interest rate sensitive securities will decrease. Conversely, as interest rates fall, the market value of our interest rate sensitive securities will increase.

For
invested assets, modified duration modeling is used to calculate changes in fair values. Durations on invested assets are adjusted for call, put and interest rate reset features.
Duration on tax exempt securities is adjusted for the fact that the yield on such securities is less sensitive to changes in interest rates compared to Treasury securities. Invested asset portfolio
durations are calculated on a market value weighted basis, including accrued investment income, using holdings as of December 31, 2006.

The
following table summarizes the effect that an immediate, parallel shift in the interest rate yield curve would have had on our portfolio at December 31, 2006. Based on historical
observations, it is unlikely that all interest rate yield curves would shift in the same direction at the same time.

|                              |  | Interest Rate Shift in Basis Points |          
|----------------------------- |  | ----------------------------------- | ---------
|
|
|December 31, 2006:            |  |                                     |          
|Total market value            |  | $                                   | 1,491,239
|Market value change from base |  |                                     | 3.87%    
|Change in unrealized value    |  | $                                   | 55,561   

Equity Price Risk

Our
portfolio of equity securities, which we carry on our balance sheet at fair value, has exposure to price risk. This risk is defined as the potential loss in fair value resulting from
adverse changes in stock prices. Our U.S. equity portfolio is benchmarked to the S&P 500 index and changes in that index may approximate the impact on our portfolio. The following table provides
additional information on our exposure to equity price risk.

|                                                                           |  | December 31,
|-------------------------------------------------------------------------- |  | ------------
|
|
|Fair value of equity securities                                            |  | $           
|Pre-tax impact of 10 percent decline in market prices for equity exposures |  | $           

Foreign currency exchange rate risk

Our
Lloyd's Operations maintain both assets and liabilities in certain foreign currencies. Therefore, foreign exchange rate risk is generally limited to net assets denominated in those
foreign currencies. The principal currencies creating foreign exchange risk for us are the British sterling, the Euro and the Canadian dollar.

Item 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The
consolidated financial statements required in response to this section are submitted as part of Item 15(a) of this report.

Item 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

74

---



Item 9A.    CONTROLS AND PROCEDURES

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures

Under
the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of our disclosure
controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange act of 1934, as amended (the "Exchange Act"). Based on this evaluation, our Chief
Executive Officer and our Chief Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this annual report.

Management's Report on Internal Control over Financial Reporting

Our
management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f). Under the
supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control
over financial reporting based on the framework in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on our
evaluation under the framework in Internal ControlIntegrated Framework, our management concluded that our internal control over financial reporting was effective as of December 31, 2006.

Our
management's assessment of the effectiveness of our internal control over financial reporting as of December 31, 2006 has been audited by KPMG LLP, an independent registered public
accounting firm, as stated in their report which is included herein.

Changes in Internal Control over Financial Reporting

There
have been no changes during our fourth fiscal quarter in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect
our internal control over financial reporting.

Item 9B.    OTHER INFORMATION

None.

Part III

Item 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

Information
concerning the directors and the executive officers of the Company is contained under "Election of Directors" in the Company's 2007 Proxy Statement, which information is
incorporated herein by reference.

The
Company has adopted a Code of Ethics applicable to our Chief Executive Officer, Chief Financial Officer, Treasurer, Controller and all other persons performing similar functions. A
copy of the Code of Ethics is available on the Company's website at www.navg.com under the Corporate Governance link. Any amendments to, or waivers of, the Code of Ethics which apply to any of the
financial professionals listed above will be disclosed on our website under the same link promptly following the date of such amendment or waiver.

Item 11.    EXECUTIVE COMPENSATION

Information
concerning executive compensation is contained under "Compensation of Directors and Executive Officers" in the Company's 2007 Proxy Statement, which information is
incorporated herein by reference.

75

---



Item 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

Information
concerning the security ownership of the directors and officers of the Company is contained under "Election of Directors" and "Compensation of Directors and Executive
Officers" in the Company's 2007 Proxy Statement, which information is incorporated herein by reference. Information concerning securities issuable under the Company's equity compensation plans is
contained under "Compensation of Directors and Executive Officers" in the Company's 2007 Proxy Statement, which information is incorporated herein by reference.

Item 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information
concerning relationships and related transactions of the directors and officers of the Company is contained under "Certain Relationships and Related Transactions" in the
Company's 2007 Proxy Statement, which information is incorporated herein by reference.

Item 14.    PRINCIPAL ACCOUNTANT FEES AND SERVICES

Information
concerning the principal accountant's fees and services for the Company is contained under "Independent Registered Public Accounting Firm" in the Company's 2007 Proxy
Statement, which information is incorporated herein by reference.

Part IV

Item 15.    EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

The
following documents are filed as part of this report:



76

---







SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.

|                         |  | THE NAVIGATORS GROUP, INC. (COMPANY)
|------------------------ |  | ------------------------------------
|Dated: February 22, 2007 |  | By:                                 

Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Company and in the capacities and on the
dates indicated.

|Name                                              |  | Title                                                                              |  | Date             
|------------------------------------------------- |  | ---------------------------------------------------------------------------------- |  | -----------------
|                                                  |  |                                                                                    |  |                  
|/s/TERENCE N. DEEKSTerence N. Deeks               |  | Chairman                                                                           |  | February 22, 2007
|/s/STANLEY A. GALANSKIStanley A. Galanski         |  | President and Chief Executive Officer
(Principal Executive Officer)                |  | February 22, 2007
|/s/PAUL J. MALVASIOPaul J. Malvasio               |  | Executive Vice President and
Chief Financial Officer
(Principal Financial Officer) |  | February 22, 2007
|/s/SALVATORE A. MARGARELLASalvatore A. Margarella |  | Vice President and Treasurer
(Principal Accounting Officer)                        |  | February 22, 2007
|/s/H.J. MERVYN BLAKENEYH.J. Mervyn Blakeney       |  | Director                                                                           |  | February 22, 2007
|/s/PETER A. CHENEYPeter A. Cheney                 |  | Director                                                                           |  | February 22, 2007
|                                                  |  |                                                                                    |  |                  

77

---



|/s/ROBERT W. EAGER, JR.Robert W. Eager, Jr.     |  | Director |  | February 22, 2007
|----------------------------------------------- |  | -------- |  | -----------------
|/s/WILLIAM T. FORRESTERWilliam T. Forrester     |  | Director |  | February 22, 2007
|/s/LEANDRO S. GALBAN, JR.Leandro S. Galban, Jr. |  | Director |  | February 22, 2007
|/s/JOHN F. KIRBYJohn F. Kirby                   |  | Director |  | February 22, 2007
|/s/MARC M. TRACTMarc M. Tract                   |  | Director |  | February 22, 2007
|/s/ROBERT F. WRIGHTRobert F. Wright             |  | Director |  | February 22, 2007

78

---



INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES

|Report of Independent Registered Public Accounting Firm                                                                |  | F-2                                                                          
|---------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------
|Report of Independent Registered Public Accounting Firm                                                                |  | F-3                                                                          
|Consolidated Balance Sheets at December 31, 2006 and 2005                                                              |  | F-4                                                                          
|Consolidated Statements of Income for each of the years in the three-year period ended December 31, 2006               |  | F-5                                                                          
|Consolidated Statements of Stockholders' Equity for each of the years in the three-year period ended December 31, 2006 |  | F-6                                                                          
|Consolidated Statements of Comprehensive Income for each of the years in the three-year period ended December 31, 2006 |  | F-7                                                                          
|Consolidated Statements of Cash Flows for each of the years in the three-year period ended December 31, 2006           |  | F-8                                                                          
|Notes to Consolidated Financial Statements                                                                             |  | F-9                                                                          
|SCHEDULES:                                                                                                             |  |                                                                              
|Schedule I                                                                                                             |  | Summary of Consolidated InvestmentsOther Than Investments in Related Parties
|Schedule II                                                                                                            |  | Condensed Financial Information of Registrant                                
|Schedule III                                                                                                           |  | Supplementary Insurance Information                                          
|Schedule IV                                                                                                            |  | Reinsurance                                                                  
|Schedule V                                                                                                             |  | Valuation and Qualifying Accounts                                            
|Schedule VI                                                                                                            |  | Supplementary Information Concerning Property-Casualty Insurance Operations  

F-1

---



Report of Independent Registered Public Accounting Firm

The
Board of Directors and Stockholders
The Navigators Group, Inc.

We
have audited the accompanying consolidated balance sheets of The Navigators Group, Inc. and subsidiaries as of December 31, 2006 and 2005, and the related consolidated statements of
income, stockholders' equity, comprehensive income and cash flows for each of the years in the three-year period ended December 31, 2006. In connection with our audits of the consolidated financial
statements, we also have audited the consolidated financial statement schedules as listed in the accompanying index. These consolidated financial statements and financial statement schedules are the
responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedules based on our audits.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our opinion.

In
our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of The Navigators Group, Inc. and subsidiaries as
of December 31, 2006 and 2005, and the results of
their operations and their cash flows for each of the years in the three-year period ended December 31, 2006, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the
related financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth
therein.

We
also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of The Navigators Group, Inc. and subsidiaries'
internal control over financial reporting as of December 31, 2006, based on criteria established inInternal ControlIntegrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 22, 2007 expressed an unqualified opinion on management's assessment of, and the
effective operation of, internal control over financial reporting.

|                                     | KPMG LLP
|------------------------------------ | --------
|New York, New York
February 22, 2007 |         

F-2

---



Report of Independent Registered Public Accounting Firm

The
Board of Directors and Stockholders
The Navigators Group, Inc.

We
have audited management's assessment, included in the accompanyingManagement's Report on Internal Control over Financial Reportingthat The Navigators Group, Inc. and subsidiaries maintained effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal ControlIntegrated
Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Navigators
Group, Inc. and subsidiaries' management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over
financial reporting. Our responsibility is to express an opinion on management's assessment and an opinion on the effectiveness of the Company's internal control over financial reporting based on our
audit.

We
conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control
over financial reporting, evaluating management's assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered
necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A
company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures
that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and
expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In
our opinion, management's assessment that The Navigators Group, Inc. and subsidiaries maintained effective internal control over financial reporting as of December 31, 2006 is
fairly stated in all material respects, based on criteria established inInternal ControlIntegrated Frameworkissued by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO). Also, in our opinion, The Navigators Group, Inc. and subsidiaries maintained, in all material respects, effective internal control over
financial reporting as of December 31, 2006, based on criteria established inInternal ControlIntegrated Frameworkissued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO).

We
have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of The Navigators Group, Inc. and
subsidiaries as of December 31, 2006 and 2005, and the related consolidated statements of income, stockholders' equity, comprehensive income and cash flows for each of the years in the
three-year period ended December 31, 2006, and our report dated February 22, 2007 expressed an unqualified opinion on those consolidated financial statements.

KPMG
LLP

New
York, New York
February 22, 2007

F-3

---



The Navigators Group, Inc. and Subsidiaries
Consolidated Balance Sheets

($ in thousands, except share data)

|                                                                    |                                                                                                                                 | December 31, |                                           
|------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------- | ------------ | ------------------------------------------
|
|ASSETS                                                              |                                                                                                                                 |              |                                           
|Investments and cash:                                               |                                                                                                                                 |              |                                           
|                                                                    | Fixed maturities, available-for-sale, at fair value (amortized cost: 2006, $1,263,284; 2005, $986,726)                          |              | $                                         
|                                                                    | Equity securities, available-for-sale, at fair value (cost: 2006, $31,879; 2005, $19,667)                                       |              |                                           
|                                                                    | Short-term investments, at cost which approximates fair value                                                                   |              |                                           
|                                                                    | Cash                                                                                                                            |              |                                           
|                                                                    |                                                                                                                                 |              |                                           
|                                                                    |                                                                                                                                 |              | Total investments and cash                
|                                                                    |                                                                                                                                 |              |                                           
|Premiums in course of collection                                    |                                                                                                                                 |              | 163,309                                   
|Commissions receivable                                              |                                                                                                                                 |              | 3,647                                     
|Prepaid reinsurance premiums                                        |                                                                                                                                 |              | 179,493                                   
|Reinsurance receivable on paid losses                               |                                                                                                                                 |              | 108,878                                   
|Reinsurance receivable on unpaid losses and loss adjustment expense |                                                                                                                                 |              | 911,439                                   
|Net deferred income tax benefit                                     |                                                                                                                                 |              | 30,422                                    
|Deferred policy acquisition costs                                   |                                                                                                                                 |              | 41,700                                    
|Accrued investment income                                           |                                                                                                                                 |              | 13,052                                    
|Goodwill and other intangible assets                                |                                                                                                                                 |              | 8,012                                     
|Other assets                                                        |                                                                                                                                 |              | 20,824                                    
|                                                                    |                                                                                                                                 |              |                                           
|                                                                    |                                                                                                                                 |              | Total assets                              
|                                                                    |                                                                                                                                 |              |                                           
|LIABILITIES AND STOCKHOLDERS' EQUITY                                |                                                                                                                                 |              |                                           
|Liabilities:                                                        |                                                                                                                                 |              |                                           
|                                                                    | Reserves for losses and loss adjustment expenses                                                                                |              | $                                         
|                                                                    | Unearned premium                                                                                                                |              |                                           
|                                                                    | Reinsurance balances payable                                                                                                    |              |                                           
|                                                                    | Senior notes                                                                                                                    |              |                                           
|                                                                    | Federal income tax payable                                                                                                      |              |                                           
|                                                                    | Payable for securities purchased                                                                                                |              |                                           
|                                                                    | Accounts payable and other liabilities                                                                                          |              |                                           
|                                                                    |                                                                                                                                 |              |                                           
|                                                                    |                                                                                                                                 |              | Total liabilities                         
|                                                                    |                                                                                                                                 |              |                                           
|Stockholders' equity:                                               |                                                                                                                                 |              |                                           
|                                                                    | Preferred stock, $.10 par value, authorized 1,000,000 shares, none issued                                                       |              |                                           
|                                                                    | Common stock, $.10 par value, 20,000,000 shares authorized; issued and outstanding: 16,735,898 for 2006 and 16,616,781 for 2005 |              |                                           
|                                                                    | Additional paid-in capital                                                                                                      |              |                                           
|                                                                    | Retained earnings                                                                                                               |              |                                           
|                                                                    | Accumulated other comprehensive income (loss)                                                                                   |              |                                           
|                                                                    |                                                                                                                                 |              |                                           
|                                                                    |                                                                                                                                 |              | Total stockholders' equity                
|                                                                    |                                                                                                                                 |              |                                           
|                                                                    |                                                                                                                                 |              | Total liabilities and stockholders' equity
|                                                                    |                                                                                                                                 |              |                                           

See accompanying notes to consolidated financial statements.

F-4

---



The Navigators Group, Inc. and Subsidiaries
Consolidated Statements of Income

($ and shares in thousands, except net income per share)

|                                           |                                                  | Year Ended December 31,            |        
|------------------------------------------ | ------------------------------------------------ | ---------------------------------- | -------
|
|Gross written premium                      |                                                  | $                                  | 970,790
|                                           |                                                  |                                    |        
|Revenues:                                  |                                                  |                                    |        
|                                           | Net written premium                              |                                    | $      
|                                           | (Increase) in unearned premium                   |                                    |        
|                                           |                                                  |                                    |        
|                                           | Net earned premium                               |                                    |        
|                                           | Commission income                                |                                    |        
|                                           | Net investment income                            |                                    |        
|                                           | Net realized capital gains (losses)              |                                    |        
|                                           | Other income (expense)                           |                                    |        
|                                           |                                                  |                                    |        
|                                           |                                                  | Total revenues                     |        
|                                           |                                                  |                                    |        
|Operating expenses:                        |                                                  |                                    |        
|                                           | Net losses and loss adjustment expenses incurred |                                    |        
|                                           | Commission expense                               |                                    |        
|                                           | Other operating expenses                         |                                    |        
|                                           | Interest expense                                 |                                    |        
|                                           |                                                  |                                    |        
|                                           |                                                  | Total operating expenses           |        
|                                           |                                                  |                                    |        
|Income before income tax expense (benefit) |                                                  |                                    | 106,617
|                                           |                                                  |                                    |        
|Income tax expense (benefit):              |                                                  |                                    |        
|                                           | Current                                          |                                    |        
|                                           | Deferred                                         |                                    |        
|                                           |                                                  |                                    |        
|                                           |                                                  | Total income tax expense (benefit) |        
|                                           |                                                  |                                    |        
|Net income                                 |                                                  | $                                  | 72,563 
|                                           |                                                  |                                    |        
|Net income per common share:               |                                                  |                                    |        
|                                           | Basic                                            |                                    | $      
|                                           | Diluted                                          |                                    | $      
|Average common shares outstanding:         |                                                  |                                    |        
|                                           | Basic                                            |                                    |        
|                                           | Diluted                                          |                                    |        

See accompanying notes to consolidated financial statements.

F-5

---



The Navigators Group, Inc. and Subsidiaries
Consolidated Statements of Stockholders' Equity

($ in thousands)

|                                              | Year Ended December 31,                                
|--------------------------------------------- | -------------------------------------------------------
|
|Preferred Stock                               |                                                        
|                                              | Balance at beginning and end of period                 
|                                              |                                                        
|Common stock                                  |                                                        
|                                              | Balance at beginning of year                           
|                                              | Shares issued for public offering                      
|                                              | Shares issued under stock plans                        
|                                              |                                                        
|                                              | Balance at end of period                               
|                                              |                                                        
|Additional paid-in capital                    |                                                        
|                                              | Balance at beginning of year                           
|                                              | Shares issued for public offering                      
|                                              | Effect of SFAS 123 for stock options                   
|                                              | Shares issued under stock plans                        
|                                              |                                                        
|                                              | Balance at end of period                               
|                                              |                                                        
|Retained earnings                             |                                                        
|                                              | Balance at beginning of year                           
|                                              | Net income for period                                  
|                                              |                                                        
|                                              | Balance at end of period                               
|                                              |                                                        
|Accumulated other comprehensive income (loss) |                                                        
|                                              | Net unrealized gains (losses) on securities, net of tax
|                                              |                                                        
|                                              |                                                        
|                                              |                                                        
|                                              |                                                        
|                                              |                                                        
|                                              | Cumulative translation adjustments, net of tax         
|                                              |                                                        
|                                              |                                                        
|                                              |                                                        
|                                              |                                                        
|                                              |                                                        
|                                              | Balance at end of period                               
|                                              |                                                        
|Total stockholders' equity at end of period   |                                                        
|                                              |                                                        

See accompanying notes to consolidated financial statements.

F-6

---



The Navigators Group, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income

($ in thousands)

|                                                                       | Year Ended December 31,                                                                                                                                    
|---------------------------------------------------------------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------
|
|Net income                                                             |                                                                                                                                                            
|                                                                       |                                                                                                                                                            
|Other comprehensive income:                                            |                                                                                                                                                            
|                                                                       | Change in net unrealized gains (losses) on securities, net of tax expense (benefit) of $1,010, $(4,469) and $(245) in 2006, 2005 and 2004, respectively (1)
|                                                                       | Change in foreign currency translation gains or (losses), net of tax expense (benefit) of $1,361, $(965) and $658 in 2006, 2005 and 2004, respectively     
|                                                                       |                                                                                                                                                            
|                                                                       |                                                                                                                                                            
|                                                                       |                                                                                                                                                            
|Comprehensive income                                                   |                                                                                                                                                            
|                                                                       |                                                                                                                                                            
|(1)    Disclosure of reclassification amount, net of tax:              |                                                                                                                                                            
|Unrealized holding gains (losses) arising during period                |                                                                                                                                                            
|Less: reclassification adjustment for net gains included in net income |                                                                                                                                                            
|                                                                       |                                                                                                                                                            
|Change in net unrealized gains (losses) on securities, net of tax      |                                                                                                                                                            
|                                                                       |                                                                                                                                                            

See accompanying notes to consolidated financial statements.

F-7

---



The Navigators Group, Inc. and Subsidiaries
Consolidated Statements of Cash Flows

($ in thousands)

|                                                         | Year Ended December 31,                                                                    
|-------------------------------------------------------- | -------------------------------------------------------------------------------------------
|
|Operating activities:                                    |                                                                                            
|                                                         | Net income                                                                                 
|                                                         | Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|Investing activities:                                    |                                                                                            
|                                                         | Fixed maturities, available-for-sale                                                       
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|Equity securities, available-for-sale                    |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|Change in payable for securities                         |                                                                                            
|Net change in short-term investments                     |                                                                                            
|Purchase of property and equipment                       |                                                                                            
|Purchase of additional Syndicate 1221 capacity           |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|Financing activities:                                    |                                                                                            
|                                                         | Net proceeds from stock offering                                                           
|                                                         | Net proceeds from debt offering                                                            
|                                                         | Proceeds of stock issued from Employee Stock Purchase Plan                                 
|                                                         | Proceeds of stock issued from exercise of stock options                                    
|                                                         |                                                                                            
|                                                         |                                                                                            
|                                                         |                                                                                            
|Effect of exchange rate changes on foreign currency cash |                                                                                            
|Increase (decrease) in cash                              |                                                                                            
|Cash at beginning of year                                |                                                                                            
|                                                         |                                                                                            
|Cash at end of year                                      |                                                                                            
|                                                         |                                                                                            
|Supplemental disclosures of cash flow information:       |                                                                                            
|                                                         | Federal, state and local income tax paid                                                   
|                                                         | Interest paid                                                                              
|                                                         | Issuance of stock to directors                                                             

See accompanying notes to consolidated financial statements.

F-8

---



The Navigators Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

Note 1. Organization and Summary of Significant Accounting Policies

The
accompanying consolidated financial statements consisting of the accounts of The Navigators Group, Inc., a Delaware holding company established in 1982, and its wholly owned
subsidiaries are prepared on the basis of accounting principles generally accepted in the United States of America ("GAAP or U.S. GAAP"). The terms "we", "us", "our" or "the Company" as used herein
means The Navigators Group, Inc. and its subsidiaries, unless the context otherwise requires. The term "Parent" or "Parent Company" is used to mean The Navigators Group, Inc. without its subsidiaries.
All significant intercompany transactions and balances have been eliminated. Certain amounts for prior years have been reclassified to conform to the current year's presentation.

We
are an international insurance holding company focusing on specialty products for niches within the overall property/casualty insurance market. The Company's underwriting operations
consist of insurance company operations and operations at Lloyd's of London. Our largest product line and most long-standing area of specialization is ocean marine insurance. We have also developed
specialty niches in professional liability insurance and in specialty liability insurance primarily consisting of contractors' liability coverages. We conduct operations through our insurance company
subsidiaries (the "Insurance Companies"), our operations at Lloyd's of London (the "Lloyd's Operations") and our underwriting agencies (the "Navigators Agencies"). The Insurance Companies consist of
Navigators Insurance Company, which includes a United Kingdom Branch (the "U.K. Branch"), and Navigators Specialty Insurance Company (formerly known as NIC Insurance Company), which underwrites
specialty and professional liability insurance on an excess and surplus lines basis fully reinsured by Navigators Insurance Company. Our Lloyd's Operations include Navigators Underwriting Agency Ltd.
("NUAL"), a Lloyd's of London ("Lloyd's") underwriting agency which manages Lloyd's Syndicate 1221 ("Syndicate 1221"). We participate in the capacity of Syndicate 1221 through two wholly-owned Lloyd's
corporate members. The Navigators Agencies consist of wholly-owned insurance underwriting agencies which produce, manage and underwrite insurance and reinsurance business for the Company and are
reimbursed for their costs by the Insurance Companies and the Lloyd's Operations.

During
2005 and 2004, the Navigators Agencies wrote marine and related business for Navigators Insurance Company and two unaffiliated insurance companies. The three insurance companies
comprised a marine insurance pool. Marine insurance policies were issued by Navigators Insurance Company with the business shared through the pool. Navigators Insurance Company had an 85% net
participation in the pool for underwriting year 2005 and an 80% net participation in the pool for underwriting year 2004. Beginning with the 2006 underwriting year, the marine pool was eliminated and,
therefore, all of the marine business generated by the Navigators Agencies that formerly generated business for the marine pool was exclusively for Navigators Insurance Company.

Navigators
Specialty, a division of a Navigators Agency located in San Francisco, California, produces business exclusively for the Insurance Companies. It specializes in underwriting
general liability insurance coverage for general contractors and small artisans as well as small commercial risks.

Navigators
Pro, a division of a Navigators Agency located in New York, specializes in underwriting professional liability insurance and began producing directors & officers liability
insurance exclusively for the Insurance Companies in the fourth quarter of 2001. In late 2002, Navigators Pro introduced additional products to complement its directors & officers liability coverage.
The products include employment practices liability, lawyers professional liability and miscellaneous professional liability coverages. In 2004, Navigators Pro began writing professional liability
coverage for U.K. solicitors through our U.K. Branch. In 2005, it commenced writing professional liability coverages for architects and engineers.

F-9

---



Navigators
Holdings (UK) Limited is a holding company for the Company's U.K. subsidiaries consisting of the Lloyd's Operations and Navigators Management (UK) Limited, a Navigators
Agency, which produces business for the U.K. Branch of Navigators Insurance Company. The Lloyd's Operations consist of Navigators Underwriting Agency Ltd. ("NUAL"), a Lloyd's underwriting managing
agency which manages Syndicate 1221, Millennium Underwriting Ltd. ("Millennium") and Navigators Corporate Underwriters Ltd. ("NCUL"). Both Millennium and NCUL are Lloyd's corporate members with
limited liability and provide capacity to Syndicate 1221. NUAL owns Navigators Underwriting Ltd., an underwriting managing agency with its principal office in Manchester, England, which underwrites
cargo and engineering business for Syndicate 1221. In January 2005, we formed Navigators NV in Antwerp, Belgium, a wholly owned subsidiary of NUAL. Navigators NV produces transport liability, cargo
and marine liability premium on behalf of our Syndicate 1221.

Our
revenue is primarily comprised of premiums and investment income. The Insurance Companies derive their premiums primarily from business written by the Navigators Agencies. The
Lloyd's Operations derive their premiums from business written by NUAL. Beginning in 2006, the Navigators Agencies produce and manage business only for the Insurance Companies and are reimbursed for
actual costs. Prior to 2006, the Navigators Agencies received commissions and, in some cases, profit commissions on the business produced on behalf of the Insurance Companies and other unaffiliated
insurers. NUAL is reimbursed for its actual costs and, where applicable, profit commissions on the business produced for Syndicate 1221.

Investments

As of December 31, 2006 and 2005, all fixed maturity and equity securities held by the Company were classified as available-for-sale.
Available-for-sale securities are debt and equity securities not classified as either held-to-maturity securities or trading securities and are reported at fair value, with unrealized gains and losses
excluded from earnings and reported in other comprehensive income as a separate component of stockholders' equity. Premiums and discounts
on fixed maturity securities are amortized into interest income over the life of the security under the interest method. Fixed maturity securities include bonds and mortgage-backed and asset-backed
securities. Equity securities consist of common stock. All fixed maturity and equity securities are carried at fair value. The fair values are based on quoted market prices or dealer quotes provided
by independent pricing services.

Prepayment
assumptions for mortgage-backed and asset-backed securities were obtained from broker/dealer survey values or from outside investment managers. These assumptions are
consistent with the current interest rate and economic environment.

Short-term
investments are carried at cost, which approximates fair value. Short-term investments mature within one year from the purchase date.

Realized
gains and losses on sales of investments are recognized when the related trades are executed and are determined on the basis of the specific identification method. When a
decline in fair value of an investment is considered to be "other-than-temporary", the investment is written down to fair value through a charge to operations.

Syndicate 1221

We record our pro rata share of Syndicate 1221's assets, liabilities, revenues and expenses, after making adjustments to convert Lloyd's
accounting to U.S. GAAP. The most significant U.S. GAAP adjustments relate to income recognition. Lloyd's syndicates determine underwriting results by year of account at the end of three years. We
record adjustments to recognize

F-10

---



underwriting
results as incurred, including the expected ultimate cost of losses incurred. These adjustments to losses are based on actuarial analysis of syndicate accounts, including forecasts of
expected ultimate losses provided by the syndicates. At the end of the Lloyd's three year period for determining underwriting results for an account year, the syndicate will close the account year by
reinsuring outstanding claims on that account year with the participants for the account's next underwriting year. The amount to close an underwriting year into the next year is referred to as the
"reinsurance to close" ("RITC"). At December 31, 2006, 2005 and 2004, the Company closed its 2004, 2003 and 2002 underwriting years, respectively, the net effect of which resulted in transfers to NCUL
and Millennium of $0, $7,000 and $38.1 million, respectively. There were no gains or losses recorded on the RITC.

Syndicate
1221's stamp capacity was £123 million ($226 million) in 2006, £135 million ($246 million) in 2005,
£150 million ($275 million) in 2004. Stamp capacity is a measure of the amount of premium a Lloyd's syndicate is authorized to write based on a business plan approved by the
Council of Lloyd's. Syndicate 1221's capacity is expressed net of commission (as is standard at Lloyd's) of approximately 21%. The Syndicate 1221 premium recorded in the Company's financial statements
is gross of commission. The Company participates for 100%, 97.5% and 97.4% of Syndicate 1221's capacity for the 2006, 2005 and 2004 underwriting years, respectively. The Lloyd's operations included in
the consolidated financial statements represent the Company's participation in Syndicate 1221. In September 2005, the Company purchased the remaining outstanding minority interest and therefore owned
100% of the Syndicate 1221 capacity for the 2006 underwriting year.

Translation of Foreign Currencies

Financial statements of subsidiaries expressed in foreign currencies are translated into U.S. dollars in accordance with the Statement of
Financial Accounting Standards ("SFAS") No. 52, "Foreign Currency Translation" issued by the Financial Accounting Standards Board ("FASB"). Under SFAS 52, functional currency assets and liabilities
are translated into U.S. dollars using period end rates of exchange and the related translation adjustments are recorded as a separate component of accumulated other comprehensive income. Statement of
income amounts expressed in functional currencies are translated using average exchange rates.

Gains
and losses resulting from foreign currency transactions are recorded inother income (expense)in the Company's Consolidated
Statements of Income.

Premium Revenues

Insurance premiums are recognized as revenue ratably over the period of the insurance contract or over the period of risk if the period of risk
differs significantly from the contract period. Written premium is recorded based on the insurance policies that have been reported to the Company and the policies that have been written by the agents
but not yet reported to the Company. The Company must estimate the amount of written premium not yet reported based on judgments relative to current and historical trends of the business being
written. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current year's results. An unearned premium reserve is established to reflect the unexpired
portion of each policy at the financial reporting date.

F-11

---



Commission Income

Commission income consists of commissions and profit commissions from the unaffiliated insurance companies in the marine pool and profit
commissions from the unaffiliated participants at Syndicate 1221. Commissions from those unaffiliated insurers are based on gross earned premiums and are recognized as revenue ratably over the same
period as the related premiums are recognized as revenue. Profit commission is based on estimated net underwriting income of the unaffiliated parties and is accrued over the period in which the
related income is recognized. Changes in prior estimates of commission income are recorded when such changes become known. Beginning with the 2006 underwriting year, there are no longer any marine
pool unaffiliated insurance companies with the elimination of the marine pool and no longer any unaffiliated participants at Syndicate 1221 with the purchase of the minority interest. Any profit
commission would therefore result from the run-off of underwriting years prior to 2006.

Deferred Policy Acquisition Costs

Costs of acquiring business which vary with and are directly related to the production of business are deferred and amortized ratably over the
period that the related premiums are recognized as revenue. Such costs primarily include commission expense, other underwriting expenses and premium taxes. The method of computing deferred policy
acquisition costs limits the deferral to their estimated net realizable value based on the related unearned premiums and takes into account anticipated losses and loss adjustment expenses, commission
expense and operating expenses based on historical and current experience and anticipated investment income.

Reserves for Losses and Loss Adjustment Expenses

Unpaid losses and loss adjustment expenses are determined on an individual basis for claims reported on direct business for insureds, from reports
received from ceding insurers for insurance assumed from such insurers and on estimates based on Company and industry experience for incurred but not reported claims and loss adjustment expenses
("IBNR"). IBNR loss reserves are calculated by the Company's actuaries using several standard actuarial methodologies, including the paid and incurred loss development and the paid and incurred
Bornheutter-Ferguson loss methods. Additional analyses, such as frequency/severity analyses, are performed for certain books of business. The provision for unpaid losses and loss adjustment expenses
has been established to cover the estimated unpaid cost of claims incurred. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current year's results.
Management believes that the liability it has recognized for unpaid losses and loss adjustment expenses is a reasonable estimate of the ultimate unpaid claims incurred, however, such provisions are
necessarily based on estimates and, accordingly, no representation is made that the ultimate liability will not differ from such estimated amounts.

Net Income per Share

Basic earnings per share is computed by dividing net income by the weighted average number of shares outstanding for the period. Diluted earnings
per share reflects the basic earnings per share adjusted for the potential dilution that would occur if the issued stock options were exercised and all stock grants were fully vested.

F-12

---





Reinsurance Ceded

In the normal course of business, reinsurance is purchased by the Company from insurers or reinsurers to reduce the amount of loss arising from
claims. In order to determine the proper accounting for the reinsurance, management analyzes the reinsurance agreements to determine whether the reinsurance should be classified as prospective or
retroactive based upon the terms of the reinsurance agreement and whether the reinsurer has assumed significant insurance risk to the extent that the reinsurer may realize a significant loss from the
transaction.

Prospective
reinsurance is reinsurance in which an assuming company agrees to reimburse the ceding company for losses that may be incurred as a result of future insurable events covered
under contracts subject to the reinsurance. Retroactive reinsurance is reinsurance in which an assuming company agrees to reimburse a ceding company for liabilities incurred as a result of past
insurable events covered under contracts subject to the reinsurance. The analysis of the reinsurance contract terms has determined that all of the Company's reinsurance is prospective reinsurance with
adequate transfer of insurance risk to the reinsurer to qualify for reinsurance accounting treatment.

Ceded
reinsurance premiums and any related ceding commission and ceded losses are reflected as reductions of the respective income or expense accounts over the terms of the reinsurance
contracts. Prepaid reinsurance premiums represent the portion of premiums ceded to reinsurers applicable to the unexpired terms of the reinsurance contracts in force. Reinsurance reinstatement
premiums are recognized in the same period as the loss event that gave rise to the reinstatement premiums. Amounts recoverable from reinsurers are estimated in a manner consistent with the claim
liability associated with the reinsured policy. Unearned premiums ceded and estimates of amounts recoverable from reinsurers on paid and unpaid losses are reflected as assets. Provisions are made for
estimated unrecoverable reinsurance.

Depreciation and Amortization

Depreciation of furniture and fixtures and electronic data processing equipment, and amortization of computer software is provided over the
estimated useful lives of the respective assets, ranging from three to seven years, using the straight-line method. Amortization of leasehold improvements is provided over the shorter of the useful
lives of those improvements or the contractual terms of the leases using the straight-line method.

The
Company capitalizes the costs of computer software developed or purchased for internal use. As of December 31, 2006 and 2005, unamortized computer software costs were $1,466,000 and
$193,000, respectively. Amortization of computer software expense amounted to $593,000, $120,000 and $172,000 in 2006, 2005 and 2004, respectively.

Goodwill and Other Intangible Assets

Goodwill and other intangible assets were $8,012,000 and $7,341,000 at December 31, 2006 and 2005. The goodwill and other intangible assets
consist of $2,534,000 for the Navigators Agencies' at both December 31, 2006 and 2005, and $5,478,000 and $4,807,000 for the Lloyd's Operations' at December 31, 2006 and 2005, respectively. The
December 31, 2006 goodwill and intangible assets of $8,012,000 consists of $5,343,000 of goodwill and $2,669,000 of other intangible assets. The December 31, 2005 goodwill and other intangible assets
of $7,341,000 consists of $4,999,000 of goodwill and $2,342,000 of other intangible assets. Goodwill and other intangible assets on the Company's consolidated balance sheets may fluctuate due to
changes in the currency exchange rates between the U.S. dollar and the British sterling.

F-13

---



SFAS
141, Business Combinations, requires that the purchase method of accounting be used for all business combinations initiated after September 30, 2001. It also specifies that
intangible assets acquired in a purchase method business combination be recognized and reported apart from goodwill. SFAS 142, Goodwill and Other Intangible Assets, changes the accounting for goodwill
and intangible assets that have indefinite useful lives from an amortization approach to an impairment-only approach that requires that those assets be tested at least annually for impairment. The
Company completed its annual impairment review of goodwill and other intangible assets resulting in no impairment as of December 31, 2006.

Stock-Based Compensation

SFAS 123, Accounting for Stock-Based Compensation, establishes financial accounting and reporting standards for stock-based compensation plans.
Effective January 1, 2003, the Company adopted the fair value recognition provisions of SFAS 123. In December 2004, the FASB issued SFAS 123 (revised 2004), Share Based Payment, which is a revision of
SFAS 123, Accounting for Stock-Based Compensation, eliminating the alternative use of APB 25 in 2005. The adoption of SFAS 123 (revised 2004) had no material effect on the Company's results of
operations or financial condition since the Company adopted the fair value recognition provisions of SFAS 123 in 2003. See Note 14 to our consolidated financial statements, included herein.

Federal Income Taxes

The Company files a consolidated Federal income tax return with its U.S. subsidiaries. The Company applies the asset and liability method of
accounting for income taxes. Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in
the period that includes the enactment date. See Note 7 to our consolidated financial statements, included herein.

Use of Estimates

The preparation of financial statements in conformity with 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 the financial statements and the reported amounts of revenues and expenses during the reporting
period. In addition to all of our reserves for losses and loss adjustment expenses being an estimate, a portion of the Company's premium is estimated for unreported premium, mostly for the marine
business written by our UK Branch and Lloyd's Operations. We generally do not experience any significant backlog in processing premiums. Of the $971 million of gross written premium recorded in 2006,
$96 million or 10% was estimated. The estimated premium was 11% and 15% of the gross written premium in 2005 and 2004, respectively. Such premium estimates are generally based on submission data
received from brokers and agents and recorded when the insurance policy or reinsurance contract is bound and written. The estimates are regularly reviewed and updated taking into account the premium
received to date versus the estimate and the age of the estimate. To the extent that the actual premium varies from the estimates, the difference, along with the related loss reserves and underwriting
expenses, is recorded in current operations.

F-14

---



Consolidated Statements of Cash Flows

Beginning in 2006, the Company made certain adjustments to the Consolidated Statement of Cash Flows ("Cash Flow Statement") to identify the impact
of foreign exchange rate changes on each section of the cash flow statement. The cash flow statements for 2005 and prior periods have been restated to reflect this change:

Year Ended December 31, 2005As Previously
Reported

Adjustments

As
Restated($ in thousands)Net cash provided by operating activities

$
238,826

$
8,936

$
247,762Net cash (used in) investing activities


(366,188
)

(8,905
)

(375,093
)Net cash provided by financing activities


125,851





125,851Effects of exchange rate changes on foreign currency cash








(31
)


Year Ended December 31, 2004As Previously
Reported

Adjustments

As
Restated($ in thousands)Net cash provided by operating activities

$
162,491

$
(3,978
)
$
158,513Net cash (used in) investing activities


(157,792
)

3,963


(153,829
)Net cash provided by financing activities


1,578





1,578Effects of exchange rate changes on foreign currency cash








15


Application of New Accounting Standards

In February 2006, the FASB issued SFAS No. 155,Accounting for Certain Hybrid Financial
Instruments. SFAS No. 155 amends SFAS No. 133,Accounting for Derivative Instruments and Hedging Activities, and SFAS No. 140, Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities, and allows an entity to remeasure at fair value a hybrid
financial instrument that contains an embedded derivative that otherwise would require bifurcation from the host, if the holder irrevocably elects to account for the whole instrument on a fair value
basis. Subsequent changes in the fair value of the instrument would be recognized in earnings. SFAS No. 133 also removed an exception included in an interpretation of SFAS No. 133 (Implementation
Issue No. B39) that kept holders of mortgage-backed securities from testing for the need to bifurcate the value embedded in mortgage-backed securities related to the ability to prepay. Such exception
was subsequently reinstated. SFAS 155 is effective for financial instruments acquired or issued after the beginning of an entity's first fiscal year that begins after September 15, 2006. The Company
does not expect the adoption of SFAS No. 155 to have a material effect on its financial condition or results of operations.

In
July 2006, the FASB issued Interpretation No. 48,Accounting for Uncertainty in Income Taxes("FIN 48"), an interpretation of FASB
Statement No. 109. FIN 48, which becomes effective in the first quarter of 2007, establishes the threshold for recognizing the benefits of tax-return positions in the financial statements as
more-likely-than-not to be sustained by the taxing authorities, and prescribes a measurement methodology for those positions meeting the recognition threshold. The Company does not expect the adoption
of FIN 48 to have a material effect on its financial condition or results of operations.

In
September 2006, the FASB issued SFAS No. 157,Fair Value Measurements. SFAS No. 157 defines fair value, establishes a framework for
measuring fair value in GAAP, and enhances disclosures about fair value measurements. SFAS No. 157, which becomes effective in the first quarter of 2008, applies when other accounting pronouncements
require fair value measurements; it does not require new fair value measurements. The Company has not yet determined the estimated impact on its financial condition or results of operations, if any,
of adopting SFAS No. 157.

F-15

---



In September 2006, the SEC released SEC Staff Accounting Bulletin ("SAB") No. 108,Considering the Effects of Prior Year Misstatements when Quantifying
Misstatements in Current Year Financial Statements, which addresses how uncorrected errors in previous years should be considered when quantifying errors in current-year
financial statements. SAB No. 108 requires registrants to consider the effect of all carry over and reversing effects of prior-year misstatements when quantifying errors in current-year financial
statements. SAB 108 does not change the SEC staff's previous guidance on evaluating the materiality of errors. It allows registrants to record the effects of adopting the guidance as a cumulative-
effect adjustment to retained earnings. This adjustment must be reported as of the beginning of the first fiscal year ending after November 15, 2006 (January 1, 2006 for calendar-year-end companies in
either the 2006 year-end Form 10-K or third quarter Form 10-Q). The adoption of SAB 108 did not have a material effect on the Company's financial condition or results of operations.

Note 2. Earnings per Common Share

Following
is a reconciliation of the numerators and denominators of the basic and diluted earnings per share ("EPS") computations for the periods indicated:

Year Ended December 31, 2006Net
Income

Average
Shares
Outstanding

Net
Income
Per ShareBasic EPS:Income available to common stockholders

$
72,563,000

16,721,964

$
4.34Effect of Dilutive Securities:Stock options and grants




133,646Diluted EPS:Income available to common stockholders

$
72,563,000

16,855,610

$
4.30


Year Ended December 31, 2005Net
Income

Average
Shares
Outstanding

Net
Income
Per ShareBasic EPS:Income available to common stockholders

$
23,564,000

13,528,393

$
1.74Effect of Dilutive Securities:Stock options and grants




128,229Diluted EPS:Income available to common stockholders

$
23,564,000

13,656,622

$
1.73


Year Ended December 31, 2004Net
Income

Average
Shares
Outstanding

Net
Income
Per ShareBasic EPS:Income available to common stockholders

$
34,865,000

12,598,033

$
2.77Effect of Dilutive Securities:Stock options and grants




117,252Diluted EPS:Income available to common stockholders

$
34,865,000

12,715,285

$
2.74


F-16

---



Certain outstanding options to purchase common shares were not included in the respective computations of diluted earnings per common share
because the options' exercise prices were greater than the average market price of the common shares. For each of the years presented, these outstanding options consisted of the following: none for
2006;
1,500 shares for 2005 at an average exercise price of $36.03 expiring in 2015; and 10,000 shares for 2004 at an average exercise price of $29.24 expiring in 2014.

Note 3. Segment Information

The
Company's subsidiaries are primarily engaged in the underwriting and management of property and casualty insurance.

Effective
in 2006, the Company classifies its business into two underwriting segments consisting of the Insurance Companies and the Lloyd's Operations, which are separately managed, and
a Corporate segment. Segment data for each of the two underwriting segments include allocations of revenues and expenses of the Navigators Agencies' and Parent Company's expenses and related income
tax amounts previously reported separately. The Corporate segment consists of the Parent Company's investment income, interest expense and the related tax effect. Each segment maintains its own
investments, on which it earns income and realizes capital gains or losses. Income tax expense is recorded based on the respective income of each segment. All segments are evaluated based on their
GAAP results. Segment data for prior periods has been restated to reflect this change in segment reporting.

The
Insurance Companies consist of Navigators Insurance Company with its U.K. Branch and Navigators Specialty Insurance Company. They are primarily engaged in underwriting marine
insurance and related lines of business, specialty lines of business including contractors' general liability insurance, commercial and personal umbrella and excess casualty businesses, and
professional liability insurance. The Lloyd's Operations primarily underwrite marine and related lines of business at Lloyd's of London through Syndicate 1221. The Navigators Agencies are underwriting
management companies which produce, manage and underwrite insurance and reinsurance for the Company.

The
Insurance Companies' and the Lloyd's Operations' performances are measured based on underwriting results and the related combined ratio, which are both non-GAAP measures of
underwriting profitability. Underwriting profit or loss is calculated from net earned premiums, less net losses and LAE, commission expense and other operating expenses related to underwriting
activities. The combined ratio is derived by taking such net losses and LAE and operating
expenses divided by net earned premiums. A combined ratio of less than 100% indicates an underwriting profit and over 100% indicates an underwriting loss.

F-17

---



Financial data by segment for 2006, 2005 and 2004 was as follows:

|                                             |  | Year Ended December 31, 2006 |          
|-------------------------------------------- |  | ---------------------------- | ---------
|
|
|Gross written premium                        |  | $                            | 672,846  
|Net written premium                          |  |                              | 376,179  
|Net earned premium                           |  |                              | 329,723  
|Net losses and loss adjustment expenses      |  |                              | (191,740 
|Commission expense                           |  |                              | (36,412  
|Other operating expenses                     |  |                              | (62,459  
|Commission income and other income (expense) |  |                              | 3,552    
|                                             |  |                              |          
|Underwriting profit                          |  |                              | 42,664   
|Investment income                            |  |                              | 47,723   
|Net realized capital (losses)                |  |                              | (622     
|Interest expense                             |  |                              |         
|                                             |  |                              |          
|Income (loss) before income tax              |  |                              | 89,765   
|Income tax expense (benefit)                 |  |                              | 28,843   
|                                             |  |                              |          
|Net Income (loss)                            |  | $                            | 60,922   
|                                             |  |                              |          
|Identifiable assets                          |  | $                            | 2,105,293
|                                             |  |                              |          
|Loss and loss expenses ratio                 |  |                              | 58.2     
|Commission expense ratio                     |  |                              | 11.0     
|Other operating expense ratio (2)            |  |                              | 17.9     
|                                             |  |                              |          
|Combined ratio                               |  |                              | 87.1     
|                                             |  |                              |          

---

F-18

---



|                                             |  | Year Ended December 31, 2005 |          
|-------------------------------------------- |  | ---------------------------- | ---------
|
|
|Gross written premium                        |  | $                            | 529,681  
|Net written premium                          |  |                              | 267,745  
|Net earned premium                           |  |                              | 230,046  
|Net losses and loss adjustment expenses      |  |                              | (155,293 
|Commission expense                           |  |                              | (22,984  
|Other operating expenses                     |  |                              | (52,353  
|Commission income and other income (expense) |  |                              | 4,712    
|                                             |  |                              |          
|Underwriting profit (loss)                   |  |                              | 4,128    
|Investment Income                            |  |                              | 31,764   
|Net realized capital gains (losses)          |  |                              | 1,705    
|                                             |  |                              |          
|Income (loss) before income tax              |  |                              | 37,597   
|Income tax expense (benefit)                 |  |                              | 11,535   
|                                             |  |                              |          
|Net Income (loss)                            |  | $                            | 26,062   
|                                             |  |                              |          
|Identifiable assets                          |  | $                            | 1,793,064
|                                             |  |                              |          
|Loss and loss expenses ratio                 |  |                              | 67.5     
|Commission expense ratio                     |  |                              | 10.0     
|Other operating expense ratio (2)            |  |                              | 20.7     
|                                             |  |                              |          
|Combined ratio                               |  |                              | 98.2     
|                                             |  |                              |          

---

F-19

---





|                                             |  | Year Ended December 31, 2004 |          
|-------------------------------------------- |  | ---------------------------- | ---------
|
|
|Gross written premium                        |  | $                            | 457,617  
|Net written premium                          |  |                              | 212,750  
|Net earned premium                           |  |                              | 228,759  
|Net losses and loss adjustment expenses      |  |                              | (149,073 
|Commission expense                           |  |                              | (23,552  
|Other operating expenses                     |  |                              | (44,797  
|Commission income and other income (expense) |  |                              | 4,377    
|                                             |  |                              |          
|Underwriting profit                          |  |                              | 15,714   
|Investment income                            |  |                              | 24,126   
|Net realized capital gains (losses)          |  |                              | 1,164    
|                                             |  |                              |          
|Income before income tax                     |  |                              | 41,004   
|Income tax expense                           |  |                              | 13,335   
|                                             |  |                              |          
|Net Income                                   |  | $                            | 27,669   
|                                             |  |                              |          
|Identifiable assets                          |  | $                            | 1,307,009
|                                             |  |                              |          
|Loss and loss expenses ratio                 |  |                              | 65.1     
|Commission expense ratio                     |  |                              | 10.3     
|Other operating expense ratio (2)            |  |                              | 17.7     
|                                             |  |                              |          
|Combined ratio                               |  |                              | 93.1     
|                                             |  |                              |          

---

The Insurance Companies net earned premium includes $49.8 million, $40.5 million and $33.5 million of net earned premium from the U.K. Branch for
2006, 2005 and 2004, respectively.

F-20

---



Note 4. Investments

The
Company's fixed maturities and equity securities at December 31, 2006 and 2005 were as follows:

|December 31, 2006                                       |  | Fair
Value |           | Gross
Unrealized
Gains |   | Gross
Unrealized
(Losses) |  | Cost or
Amortized
Cost
|------------------------------------------------------- |  | ---------- | --------- | ---------------------- | - | ------------------------- |  | ----------------------
|
|Fixed maturities:                                       |  |            |           |                        |   |                           |  |                       
|U.S. Government Treasury Bonds,                         |  |            |           |                        |   |                           |  |                       
|GNMAs and foreign government bonds                      |  | $          | 206,214   |                        | $ | 972                       |  | $                     
|States, municipalities and political subdivisions       |  |            | 361,859   |                        |   | 2,719                     |  |                       
|Mortgage- and asset-backed securities (excluding GNMAs) |  |            | 489,556   |                        |   | 939                       |  |                       
|Corporate bonds                                         |  |            | 201,088   |                        |   | 1,672                     |  |                       
|                                                        |  |            |           |                        |   |                           |  |                       
|Total fixed maturities (1)                              |  |            | 1,258,717 |                        |   | 6,302                     |  |                       
|                                                        |  |            |           |                        |   |                           |  |                       
|Equity securitiescommon stocks                         |  |            | 37,828    |                        |   | 6,297                     |  |                       
|Cash                                                    |  |            | 2,404     |                        |   |                          |  |                       
|Short-term investments                                  |  |            | 176,961   |                        |   |                          |  |                       
|                                                        |  |            |           |                        |   |                           |  |                       
|                                                        |  | $          | 1,475,910 |                        | $ | 12,599                    |  | $                     
|                                                        |  |            |           |                        |   |                           |  |                       

---

F-21

---





December 31, 2005

Fair
Value

Gross
Unrealized
Gains

Gross
Unrealized
(Losses)

Cost or
Amortized
Cost($ in thousands)Fixed maturities:U.S. Government Treasury Bonds, GNMAs and foreign government bonds

$
244,890

$
2,432

$
(2,249
)
$
244,707States, municipalities and political subdivisions


216,345


1,563


(2,115
)

216,897Mortgage- and asset-backed securities (excluding GNMAs)


358,062


758


(3,682
)

360,986Corporate bonds


164,816


2,115


(1,435
)

164,136Total fixed maturities(1)


984,113


6,868


(9,481
)

986,726Equity securitiescommon stocks


20,911


1,893


(649
)

19,667Cash


13,165








13,165Short-term investments


164,047








164,047$
1,182,236

$
8,761

$
(10,130
)
$
1,183,605


---

We regularly review our fixed maturity and equity securities portfolios to evaluate the necessity of recording impairment losses for
other-than-temporary declines in the fair value of investments. In general, we focus our attention on those securities whose market value was less than 80% of their cost or amortized cost, as
appropriate, for six or more consecutive months. Other factors considered in evaluating potential impairment include the current fair value as compared to cost or amortized cost, as appropriate, our
intent and ability to retain the investment for a period of time sufficient to allow for an anticipated recovery in value, specific credit issues related to the issuer and current economic conditions.

As
mentioned above, the Company considers its intent and ability to hold a security until the value recovers as part of the process of evaluating whether a security's unrealized loss
represents an other-than-temporary decline. The Company's
ability to hold such securities is supported by sufficient cash flow from its operations and from maturities within its investment portfolio in order to meet its claims payment and other disbursement
obligations arising from its underwriting operations without selling such investments. With respect to securities where the decline in value is determined to be temporary and the security's value is
not written down, a subsequent decision may be made to sell that security and realize a loss. Subsequent decisions on security sales are made within the context of overall risk monitoring, new
information, market conditions and assessing value relative to other comparable securities. Management of the Company's investment portfolio is outsourced to third party investment managers. While
these investment managers may, at a given point in time, believe that the preferred course of action is to hold securities with unrealized losses that are considered temporary until such losses are
recovered, the dynamic nature of the portfolio management may result in a subsequent decision to sell the security and realize the loss, based upon a change in market and other factors described
above. The Company believes that subsequent decisions to sell such securities are consistent with the classification of the Company's portfolio as available for sale.

When
a security in our investment portfolio has an unrealized loss that is deemed to be otherthan-temporary, we write the security down to fair value through a charge to operations.
Significant changes in the factors we consider when evaluating investments for impairment losses could result in a significant change in impairment losses reported in the consolidated financial
statements. There were no impairment losses recorded in our fixed maturity or equity securities portfolios for the years ended December 31, 2006, 2005 or 2004.

F-22

---



The following table summarizes all securities in an unrealized loss position at December 31, 2006 and 2005 showing the aggregate fair value and gross unrealized loss by the length of
time those securities have continuously been in an unrealized loss position:

|                                                                   |  | December 31, 2006 |         | December 31, 2005
|------------------------------------------------------------------ |  | ----------------- | ------- | -----------------
|
|
|Fixed Maturities:                                                  |  |                   |         |                  
|U.S. Government Treasury Bonds, GNMAs and foreign government bonds |  |                   |         |                  
|0-6 Months                                                         |  | $                 | 34,085  |                  
|7-12 Months                                                        |  |                   | 20,806  |                  
|> 12 Months                                                        |  |                   | 69,424  |                  
|                                                                   |  |                   |         |                  
|Subtotal                                                           |  |                   | 124,315 |                  
|                                                                   |  |                   |         |                  
|States, municipalities and political subdivisions                  |  |                   |         |                  
|0-6 Months                                                         |  |                   | 57,747  |                  
|7-12 Months                                                        |  |                   | 6,661   |                  
|> 12 Months                                                        |  |                   | 118,917 |                  
|                                                                   |  |                   |         |                  
|Subtotal                                                           |  |                   | 183,325 |                  
|                                                                   |  |                   |         |                  
|Mortgage- and asset-backed securities (excluding GNMAs)            |  |                   |         |                  
|0-6 Months                                                         |  |                   | 174,270 |                  
|7-12 Months                                                        |  |                   | 10,444  |                  
|> 12 Months                                                        |  |                   | 184,515 |                  
|                                                                   |  |                   |         |                  
|Subtotal                                                           |  |                   | 369,229 |                  
|                                                                   |  |                   |         |                  
|Corporate bonds                                                    |  |                   |         |                  
|0-6 Months                                                         |  |                   | 27,719  |                  
|7-12 Months                                                        |  |                   | 15,503  |                  
|> 12 Months                                                        |  |                   | 66,014  |                  
|                                                                   |  |                   |         |                  
|Subtotal                                                           |  |                   | 109,236 |                  
|                                                                   |  |                   |         |                  
|Total Fixed Maturities                                             |  | $                 | 786,105 |                  
|                                                                   |  |                   |         |                  
|Equity securitiescommon stocks                                    |  |                   |         |                  
|0-6 Months                                                         |  | $                 | 3,265   |                  
|7-12 Months                                                        |  |                   | 800     |                  
|> 12 Months                                                        |  |                   | 782     |                  
|                                                                   |  |                   |         |                  
|Total Equity Securities                                            |  | $                 | 4,847   |                  
|                                                                   |  |                   |         |                  

F-23

---



We analyze the unrealized losses quarterly to determine if any of them are other-than-temporary. The above unrealized losses have been determined to be temporary
and resulted from changes in market conditions.

The
Company's fixed maturity securities by years of maturity as of December 31, 2006 were as follows:

|Period from December 31, 2006 to Maturity    |       | Fair
Value |         | Amortized
Cost
|-------------------------------------------- | ----- | ---------- | ------- | --------------
|
|Due in one year or less                      |       | $          | 104,849 |               
|Due after one year through five years        |       |            | 241,963 |               
|Due after five years through ten years       |       |            | 217,797 |               
|Due after ten years                          |       |            | 166,358 |               
|Mortgage- and asset-backed (including GNMAs) |       |            | 527,750 |               
|                                             |       |            |         |               
|                                             | Total |            | $       | 1,258,717     
|                                             |       |            |         |               

Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment
penalties. Due to the periodic repayment of principal, the mortgage-backed and asset-backed securities are estimated to have an effective maturity of approximately 4.7 years.

The
Company's net investment income was derived from the following sources:

|                       |  | Year Ended December 31, |       
|---------------------- |  | ----------------------- | ------
|
|
|Fixed maturities       |  | $                       | 51,102
|Equity securities      |  |                         | 1,168 
|Short-term investments |  |                         | 7,058 
|                       |  |                         |       
|                       |  |                         | 59,328
|Investment expenses    |  |                         | (2,433
|                       |  |                         |       
|Net investment income  |  | $                       | 56,895
|                       |  |                         |       

The Company's realized capital gains and losses were as follows:

|                                    |          | Year Ended December 31, |       
|----------------------------------- | -------- | ----------------------- | ------
|
|
|Fixed maturities:                   |          |                         |       
|                                    | Gains    |                         | $     
|                                    | (Losses) |                         |       
|                                    |          |                         |       
|                                    |          |                         | (1,642
|                                    |          |                         |       
|Equity securities:                  |          |                         |       
|                                    | Gains    |                         |       
|                                    | (Losses) |                         |       
|                                    |          |                         |       
|                                    |          |                         | 616   
|                                    |          |                         |       
|Net realized capital gains (losses) |          | $                       | (1,026
|                                    |          |                         |       

F-24

---



At December 31, 2006 and 2005, fixed maturities with amortized values of $10,481,000 and $10,429,000, respectively, were on deposit with various State Insurance Departments. In addition,
at December 31, 2005, investments of $201,000 were on deposit with the Bank of England for Navigators Insurance Company's U.K. Branch. Also, at both December 31, 2006 and 2005, $290,000 of investments
were pledged as security under a reinsurance treaty.

At
December 31, 2006, the Company did not have a concentration of greater than 10% of invested assets in a single non-U.S. government issuer.

The
fair values of fixed maturity and equity securities are based on quoted market prices or dealer quotes provided by independent pricing services at the reporting date. Short-term
investments are carried at cost, which approximates fair value. The carrying amounts of premium receivables approximate fair value because of the short duration of those instruments.

Note 5. Reserves for Losses and Loss Adjustment Expenses

Insurance
companies and Lloyd's syndicates are required to maintain reserves for unpaid losses and unpaid loss adjustment expenses for all lines of business. These reserves are intended
to cover the probable ultimate cost of settling all losses incurred and unpaid, including those incurred but not reported. The determination of reserves for losses and loss adjustment expenses ("LAE")
for insurance companies such as Navigators Insurance Company and Navigators Specialty
Insurance Company, and Lloyd's corporate members such as Navigators Corporate Underwriters Ltd. and Millennium Underwriting Ltd. is dependent upon the receipt of information from the agents and
brokers which produce the insurance business for the Company. Generally, there is a lag between the time premiums are written and related losses and loss adjustment expenses are incurred, and the time
such events are reported to the agents and brokers and, subsequently, to Navigators Insurance Company, Navigators Specialty Insurance Company, Navigators Corporate Underwriters Ltd. and Millennium
Underwriting Ltd.

Loss
reserves are established by our Insurance Companies and Syndicate 1221 for reported claims when notice of the claim is first received. Reserves for such reported claims are
established on a case-by-case basis by evaluating several factors, including the type of risk involved, knowledge of the circumstances surrounding such claim, severity of injury or damage, the
potential for ultimate exposure, experience with the insured and the agent or broker on the line of business, and the policy provisions relating to the type of claim. Reserves for IBNR are determined
in part on the basis of statistical information, in part on industry experience and in part on the judgment of our senior corporate officers. They are calculated by the Company's actuaries using
several standard actuarial methodologies, including the paid and incurred loss development and the paid and incurred Bornheutter-Ferguson loss methods. Additional analyses, such as frequency/severity
analyses, are performed for certain books of business. To the extent that reserves are deficient or redundant, the amount of such deficiency or redundancy is treated as a charge or credit to earnings
in the period in which the deficiency or redundancy is recognized.

Loss
reserves are estimates of what the insurer or reinsurer expects to pay on claims, based on facts and circumstances then known. It is possible that the ultimate liability may exceed
or be less than such estimates. In setting our loss reserve estimates, we review statistical data covering several years, analyze patterns by line of business and consider several factors including
trends in claims frequency and severity, changes in operations, emerging economic and social trends, inflation and changes in the regulatory and litigation environment. Using the aforementioned
actuarial methods and different underlying assumptions, our actuaries produce a number of point estimates for each class of business. After reviewing the appropriateness of the underlying assumptions,
management selects the carried reserve for each class of business. We do not calculate a range of loss reserve estimates. We believe that ranges may not be a true reflection of the potential
volatility between carried loss reserves and

F-25

---



the
ultimate settlement amount of losses incurred prior to the balance sheet date. The numerous factors that contribute to the inherent uncertainty in the process of establishing loss reserves
include: interpreting loss development activity, emerging economic and social trends, inflation, changes in the regulatory and judicial environment and changes in our operations, including changes in
underwriting standards and claims handling procedures. During the loss settlement period, which, in some cases, may last several years, additional facts regarding individual claims may become known
and, accordingly, it often becomes necessary to refine and adjust the estimates of liability on a claim upward or downward. Such estimates are regularly reviewed and updated and any resulting
adjustments are included in the current year's income statement. Even then, the ultimate liability may exceed or be less than the revised estimates. The reserving process is intended to provide
implicit recognition of the impact of inflation and other factors affecting loss payments by taking into account changes in historical payment patterns and perceived probable trends. There is
generally no precise method for the subsequent evaluation of the adequacy of the consideration given to inflation, or to any other specific factor, because the eventual deficiency or redundancy of
reserves is affected by many factors, some of which are interdependent.

The
following table summarizes the activity in the Company's reserve for losses and LAE during the three most recent years:

|                                                                                          |              | Year Ended December 31, |          
|----------------------------------------------------------------------------------------- | ------------ | ----------------------- | ---------
|
|
|Net reserves for losses and LAE at beginning of year                                      |              | $                       | 578,976  
|                                                                                          |              |                         |          
|Provision for losses and LAE for claims occurring in the current year                     |              |                         | 287,401  
|Syndicate 1221reinsurance to close                                                       |              |                         |         
|(Decrease) in estimated losses and LAE for claims occurring in prior years                |              |                         | (17,214  
|                                                                                          |              |                         |          
|Incurred losses and LAE                                                                   |              |                         | 270,187  
|                                                                                          |              |                         |          
|Losses and LAE payments for claims occurring during:                                      |              |                         |          
|                                                                                          | Current year |                         |          
|                                                                                          | Prior years  |                         |          
|                                                                                          |              |                         |          
|Losses and LAE payments                                                                   |              |                         | (153,047 
|                                                                                          |              |                         |          
|Net reserves for losses and LAE at end of year                                            |              |                         | 696,116  
|                                                                                          |              |                         |          
|Reinsurance receivable on unpaid losses and LAE                                           |              |                         | 911,439  
|                                                                                          |              |                         |          
|Gross reserves for losses and LAE at end of year                                          |              | $                       | 1,607,555
|                                                                                          |              |                         |          
|The segment breakdown of prior years' net reserve deficiency (redundancy) was as follows: |             
|Insurance Companies                                                                       |              | $                       | (12,732  
|Lloyd's Operations                                                                        |              |                         | (4,482   
|                                                                                          |              |                         |          
|                                                                                          | Total        |                         | $        
|                                                                                          |              |                         |          

The $12.7 million net redundancy recorded in 2006 for claims occurring in prior years for the Insurance Companies includes
$6.1 million for specialty business, $4.8 million for marine business, $1.2 million for professional liability business and $0.6 million for other lines, principally run-off business.

F-26

---



The $2.6 million net redundancy recorded in 2005 for claims occurring in prior years for the Insurance Companies includes prior year savings of $3.0 million for professional liability
business, $1.6 million for business assumed from our Lloyd's Operations and $0.8 million for run-off business, partially offset by deficiencies of $1.9 million for marine business and $0.9 million for
specialty business.

The
$2.8 million net deficiency recorded in 2004 for claims occurring in prior years for the Insurance Companies includes approximately $4.8 million for marine business, $2.3 million for
specialty business and $0.7 million for run-off business, partially offset by $2.8 million of prior year savings for professional liability business and $2.2 million for business assumed from our
Lloyd's Operations.

Lloyd's
syndicates report the amounts of premiums, claims, and expenses recorded in an underwriting account for a particular year to companies or individuals that participate in the
syndicates. The syndicates generally keep accounts open for three years. Traditionally, three years have been necessary to report substantially all premiums associated with an underwriting year and to
report most related claims, although claims may remain unsettled after the account is closed. A Lloyd's syndicate typically closes an underwriting account with the participants for the next
underwriting year. The ceding participants pay the assuming participants an amount based on the unearned premiums and outstanding claims in the underwriting account at the date of the assumption. Our
participation in Lloyd's Syndicate 1221 is represented by and recorded as our proportionate share of the underlying assets and liabilities and results of operations of the syndicate, since (a) we hold
an undivided interest in each asset, (b) we are proportionately liable for each liability and (c) Syndicate 1221 is not a separate legal entity. At Lloyd's, the amount to close an underwriting year
into the next year is referred to as the "reinsurance to close." The reinsurance to close amounts represent the transfer of the assets and liabilities from the participants of a closing underwriting
year to the participants of the next underwriting year. To the extent our participation in the syndicate changes, the reinsurance to close amounts vary accordingly. In our case, our participation
increased from 68.1% in 2002 to 97.4% in 2003 and 2004 to 97.5% in 2005 and to 100% in 2006. We therefore recorded our increasing proportionate share of the assets and liabilities of Syndicate 1221.
At December 31, 2006, 2005 and 2004, the Company closed its 2004, 2003 and 2002 underwriting years, respectively, the net effect of which resulted in such transfers to NCUL and Millennium of $0,
$7,000 and $38.1 million, respectively. The RITC transaction accounted for part of the increase in the premium volume in the Lloyd's Operations. The RITC transaction was recorded as additional written
and earned premium, losses incurred, loss reserves and receivables, all in the same amount. There were no gains or losses recorded on the RITC transaction.

The
following tables set forth our gross and net loss and LAE reserves for our asbestos exposures for the periods indicated, which we believe are subject to uncertainties greater than
those presented by other types of claims:

|                     |                          | Year Ended December 31,
|-------------------- | ------------------------ | -----------------------
|
|
|Gross of Reinsurance |                          |                        
|                     | Beginning gross reserves |                        
|                     | Incurred loss & LAE      |                        
|                     | Calendar year payments   |                        
|                     |                          |                        
|                     | Ending gross reserves    |                        
|                     |                          |                        
|                     |                          |                        

F-27

---



|Gross case loss reserves |                        | $ | 29,291 |        | $ | 48,958 |        | $ | 26,276
|------------------------ | ---------------------- | - | ------ | ------ | - | ------ | ------ | - | ------
|Gross IBNR loss reserves |                        |   | 7,880  |        |   | 7,880  |        |   | 52,145
|                         |                        |   |        |        |   |       
|                         | Ending gross reserves  |   | $      | 37,171 |   | $      | 56,838 |   | $     
|                         |                        |   |        |        |   |       
|Net of Reinsurance       |                        |   |        |        |   |        |        |   |       
|                         | Beginning net reserves |   | $      | 30,372 |   | $      | 31,394 |   | $     
|                         | Incurred loss & LAE    |   |        | 229    |   |        | 529    |   |       
|                         | Calendar year payments |   |        | 9,220  |   |        | 1,551  |   |       
|                         |                        |   |        |        |   |       
|                         | Ending net reserves    |   | $      | 21,381 |   | $      | 30,372 |   | $     
|                         |                        |   |        |        |   |       
|Net case loss reserves   |                        | $ | 13,678 |        | $ | 22,669 |        | $ | 9,904 
|Net IBNR loss reserves   |                        |   | 7,703  |        |   | 7,703  |        |   | 21,490
|                         |                        |   |        |        |   |       
|                         | Ending net reserves    |   | $      | 21,381 |   | $      | 30,372 |   | $     
|                         |                        |   |        |        |   |       

The reserves for asbestos exposures at December 31, 2006 are for: (i) the 2005 fourth quarter settlements of two large claims aggregating approximately $28 million for
excess insurance policy limitsn exposed to class action suits against two insureds involved in the manufacturing or distribution of asbestos products, each settlement is being paid over two years
starting in 2006; (ii) the 2004 settlement of a large claim approximating $25 million exposed to a class action suit which settlement is being paid over seven years starting in June 2005; (iii) other
insureds not directly involved in the manufacturing or distribution of asbestos products, but that have more than incidental asbestos exposure for their purchase or use of products that contained
asbestos; and (iv) attritional asbestos claims that could be expected to occur over time.

The
Company believes that there are no remaining known claims where it would suffer a material loss as a result of excess policy limits being exposed to class action suits for insureds
involved in the manufacturing or distribution of asbestos products. There are no assurances however that material loss development may not arise in the future from existing asbestos claims or new
claims given the evolving and complex legal environment that may directly impact the outcome of the asbestos exposures of our insureds.

To
the extent the Company incurs additional gross loss development for its historic asbestos exposure, the Company's allowance for uncollectible reinsurance would increase for the
reinsurers that are insolvent, in run-off or otherwise no longer active in the reinsurance business. The Company continues to believe that it will be able to collect reinsurance on the gross portion
of its historic gross asbestos exposure in the above table. Net loss development for asbestos exposure was not significant in 2006, 2005 and 2004.

Loss
reserves for environmental losses generally consist of oil spill claims on marine liability policies written in the ordinary course of business. Loss reserves for such exposures are
included in our marine loss reserves and not separately identified.

Management
believes that the reserves for losses and loss adjustment expenses are adequate to cover the ultimate cost of losses and loss adjustment expenses on reported and unreported
claims. We continue to review our asbestos reserves, along with all of our reserves, on a regular basis.

F-28

---



Note 6. Reinsurance

We
utilize reinsurance principally to reduce our exposure on individual risks, to protect against catastrophic losses, to maintain desired ratios of net written premium to statutory
surplus and to stabilize loss ratios.

Reinsurance
does not discharge us, the original insurer, from our primary liability to the policyholder. The Company is required to pay the losses even if the reinsurer fails to meet its
obligations under the reinsurance agreement.

We
are protected by various treaty and facultative reinsurance agreements. Our exposure to credit risk from any one reinsurer is managed through diversification by reinsuring with a
number of different reinsurers, principally in the United States and European reinsurance markets. Changes in significant actuarial assumptions utilized to establish loss reserves could have the
effect of increasing gross loss reserves and therefore increase the amount due from reinsurers. To meet our standards of acceptability, when the reinsurance is placed, a reinsurer generally must have
an A.M. Best Company and/or Standard & Poor's rating of "A" or better, or equivalent financial strength if not rated, plus at least
$250 million in policyholders' surplus. The Company's Reinsurance Security Committee monitors the financial strength of its reinsurers and the related reinsurance receivables and periodically reviews
the list of acceptable reinsurers. The reinsurance is placed either directly by us or through reinsurance intermediaries. The reinsurance intermediaries are compensated by the reinsurers.

The
credit quality distribution of the Company's reinsurance recoverables of $1.2 billion at December 31, 2006 for ceded paid and unpaid losses and loss adjustment expenses and ceded
unearned premiums based on insurer financial strength ratings from A. M. Best or S&P was as follows:

A.M. Best
Rating(1)

Rating
Description

Amount

Percent
to Total($ millions)A++, A+

Superior

$
587.7

49
%A, A-

Excellent


476.5

40
%B++, B+

Very good


25.5

2
%(2)NR

Not rated


110.1

9
%(2)Total



$
1,199.8

100
%


---

F-29

---



The following table lists our 20 largest reinsurers measured by the amount of reinsurance recoverable for ceded losses and loss adjustment expense and ceded unearned premium
(constituting approximately 74.6% of the total recoverables) together with the reinsurance recoverables and collateral at December 31, 2006, and the reinsurers' rating from the indicated rating
agency:

|                                         |  |  | Reinsurance Recoverables |       |  |   |         |  |   |        
|---------------------------------------- |  |  | ------------------------ | ----- |  | - | ------- |  | - | -------
|
|
|Folksamerica Reinsurance Company         |  |  | $                        | 21.5  |  | $ | 160.7   |  | $ | 182.2  
|General Reinsurance Corporation          |  |  |                          | 7.0   |  |   | 103.0   |  |   | 110.0  
|Swiss Reinsurance America Corporation    |  |  |                          | 12.6  |  |   | 89.6    |  |   | 102.2  
|GE Reinsurance Corporation               |  |  |                          | 3.5   |  |   | 52.5    |  |   | 56.0   
|Everest Reinsurance Company              |  |  |                          | 13.1  |  |   | 36.4    |  |   | 49.5   
|Munchener Ruckversicherungs-Gesellschaft |  |  |                          | 7.8   |  |   | 31.1    |  |   | 38.9   
|Transatlantic Reinsurance Company        |  |  |                          | 9.1   |  |   | 27.1    |  |   | 36.2   
|Arch Reinsurance Company                 |  |  |                          | 3.1   |  |   | 29.2    |  |   | 32.3   
|Swiss Reinsurance Company (UK) Ltd.      |  |  |                          | 3.1   |  |   | 27.2    |  |   | 30.3   
|Platinum Underwriters Re                 |  |  |                          | 7.3   |  |   | 23.0    |  |   | 30.3   
|Munich Reinsurance America Inc.          |  |  |                          | 7.0   |  |   | 23.1    |  |   | 30.1   
|Partner Reinsurance Company of the U.S   |  |  |                          | 3.4   |  |   | 26.0    |  |   | 29.4   
|Allianz Marine & Aviation Vers.          |  |  |                          |      |  |   | 29.3    |  |   | 29.3   
|National Indemnity Company               |  |  |                          | 13.5  |  |   | 13.8    |  |   | 27.3   
|Converium AG                             |  |  |                          | 3.6   |  |   | 19.0    |  |   | 22.6   
|XL Reinsurance America Inc.              |  |  |                          | 5.9   |  |   | 14.2    |  |   | 20.1   
|Ace Property and Casualty Insurance Co   |  |  |                          | 7.2   |  |   | 12.1    |  |   | 19.3   
|Arch Reinsurance Limited                 |  |  |                          | 4.9   |  |   | 12.3    |  |   | 17.2   
|Federal Insurance Co                     |  |  |                          | 6.2   |  |   | 10.2    |  |   | 16.4   
|Lloyd's Syndicate #958                   |  |  |                          | 0.1   |  |   | 15.6    |  |   | 15.7   
|                                         |  |  |                          |       |  |   |         |  |   |        
|Top 20 Total                             |  |  |                          | 139.9 |  |   | 755.4   |  |   | 895.3  
|All others                               |  |  |                          | 39.6  |  |   | 264.9   |  |   | 304.5  
|                                         |  |  |                          |       |  |   |         |  |   |        
|Total                                    |  |  | $                        | 179.5 |  | $ | 1,020.3 |  | $ | 1,199.8
|                                         |  |  |                          |       |  |   |         |  |   |        

---

The largest portion of the Company's collateral consists of letters of credit obtained from reinsurers in accordance with New York Insurance
Department Regulation No. 133. Such regulation requires collateral to be held by the ceding company from assuming companies not licensed in New York State in order for the ceding company to take
credit for the reinsurance recoverables on its statutory balance sheet. The specific requirements governing the letters of credit include a clean and unconditional letter of credit and an "evergreen"
clause which prevents the expiration of the letter of credit without due notice to the Company. Only banks considered qualified by the NAIC may be deemed acceptable issuers of letters of credit by the
New York Insurance Department. In addition, based on our credit assessment of the reinsurer, there are certain instances where we require collateral from a reinsurer even if the reinsurer is licensed
in New York State, generally applying the requirements of

F-30

---



Regulation
133. The contractual terms of the letters of credit require that access to the collateral is unrestricted. In the event that the counter-party to our collateral would be deemed not
qualified by the NAIC, the reinsurer would be required by agreement to replace such collateral with acceptable security under the reinsurance agreement. There is no assurance, however, that the
reinsurer would be able to replace the counter-party bank in the event such counter-party bank becomes unqualified and the reinsurer experiences significant financial deterioration or becomes
insolvent. Under such circumstances, the Company could incur a substantial loss from uncollectible reinsurance from such reinsurer.

Approximately
$375.8 million of the reinsurance recoverables for paid and unpaid losses at December 31, 2006 are due from reinsurers as a result of Hurricanes Katrina and Rita.

Also
included in reinsurance recoverable for paid and unpaid losses is approximately $23.5 million due from reinsurers in connection with our asbestos exposures of which $13.1 million is
due from Equitas (a separate United Kingdom authorized reinsurance company established to reinsure outstanding liabilities of all Lloyd's members for all risks written in the 1992 or prior years of
account) and $1.6 million is due from Ace International. The remaining reinsurance recoverable amounts for asbestos losses are due from various domestic and international reinsurers with no balance
greater than $1 million due from a single reinsurer.

In
November 2006, the Company filed an arbitration demand against Equitas for excess of loss recoveries on two settled asbestos claims that approximate $2.7 million for ceded paid and
unpaid loss amounts. Equitas has been paying loss billings on the pro rata portion of one of these settled claims as well as the excess and pro rata amounts for a third settled asbestos claim. In
November 2006, the Company also filed an arbitration demand against Ace International for pro rata loss recoveries on two settled asbestos claims that approximate $1.6 million for ceded paid and
unpaid loss amounts. The Company intends to vigorously pursue collection of its reinsurance recoveries. For a discussion of our arbitration demands, see Item 3 "Legal Proceedings" and Note 11
"Commitments and Contingencies".

The
following table summarizes written premium:

|        |  |  | Year Ended December 31, |         
|------- |  |  | ----------------------- | --------
|
|
|Direct  |  |  | $                       | 904,863 
|Assumed |  |  |                         | 65,927  
|Ceded   |  |  |                         | (449,983
|        |  |  |                         |         
|Net     |  |  | $                       | 520,807 
|        |  |  |                         |         

The following table summarizes earned premium:

|        |  |  | Year Ended December 31, |         
|------- |  |  | ----------------------- | --------
|
|
|Direct  |  |  | $                       | 811,794 
|Assumed |  |  |                         | 65,660  
|Ceded   |  |  |                         | (409,131
|        |  |  |                         |         
|Net     |  |  | $                       | 468,323 
|        |  |  |                         |         

F-31

---



The following table summarizes losses and loss adjustment expenses incurred:

|        |  | Year Ended December 31, |          |  
|------- |  | ----------------------- | -------- | -
|
|
|Direct  |  | $                       | 475,148  |  
|Assumed |  |                         | 22,854   |  
|Ceded   |  |                         | (227,815 | )
|        |  |                         |          |  
|Net     |  | $                       | 270,187  |  
|        |  |                         |          |  

The 2006, 2005 and 2004 assumed written and earned premium includes $0, $7,000 and $38.1 million, respectively, of reinsurance to close from the
Lloyd's Operations.

A
contingent liability exists with respect to reinsurance ceded since the Company would be required to pay losses in the event the assuming reinsurers are unable to meet their
obligations under their reinsurance agreements.

Charges
for uncollectible reinsurance amounts, all of which were recorded to incurred losses, were $558,000, $1,387,000 and $1,959,000 for 2006, 2005 and 2004, respectively.

Note 7. Income Taxes

We
are subject to the tax regulations of the United States and foreign countries in which we operate. The Company files a consolidated federal tax return, which includes all domestic
subsidiaries and the U.K. Branch. The income from the
foreign operations is designated as either U.S connected income or non-U.S. connected income. Lloyd's is required to pay U.S. income tax on U.S. connected income (U.S. source income) written by
Lloyd's syndicates. Lloyd's and the IRS have entered into an agreement whereby the amount of tax due on U.S. connected income is calculated by Lloyd's and remitted directly to the IRS. These amounts
are then charged to the corporate members in proportion to their participation in the relevant syndicates. The Company's corporate members are subject to this agreement and will receive U.K. tax
credits for any U.S. income tax incurred up to the U.K. income tax charged on the U.S. income. The non-U.S. connected insurance income would generally constitute taxable income under the Subpart F
income section of the Internal Revenue Code since less than 50% of Syndicate 1221's premium is derived within the U.K. and would therefore be subject to U.S. taxation when the Lloyd's year of account
closes. Taxes are accrued at a 35% rate on our foreign source insurance income and foreign tax credits, where available, are utilized to offset U.S. tax as permitted. The Company's effective tax rate
for Syndicate 1221 taxable income could substantially exceed 35% to the extent the Company is unable to offset U.S. taxes paid under Subpart F tax regulations with U.K. tax credits on future
underwriting year distributions. U.S. taxes are not accrued on the earnings of the Company's foreign agencies as these earnings are not subject to the Subpart F tax regulations. These earnings are
subject to taxes under U.K. tax regulations at a 30% rate.

We
have not provided for U.S. deferred income taxes on the undistributed earnings of approximately $26.2 million of our non-U.S. subsidiaries since these earnings are intended to be
permanently reinvested in the foreign subsidiary. However, in the future, if such earnings were distributed to the Company, taxes of approximately $1.0 million would be payable on such undistributed
earnings and would be reflected in the tax provision for the year in which these earnings are no longer intended to be permanently reinvested in the foreign subsidiary assuming all foreign tax credits
are realized.

F-32

---



The
components of current and deferred income tax expense (benefit) were as follows:

|                         |                     |       | Year Ended December 31, |        |       
|------------------------ | ------------------- | ----- | ----------------------- | ------ | ------
|
|
|Current:                 |                     |       |                         |        |       
|                         | Federal and foreign |       |                         | $      | 38,644
|                         | State and local     |       |                         |        |      
|                         |                     |       |                         |        |       
|                         |                     | Total |                         |        |       
|                         |                     |       |                         |        |       
|Deferred:                |                     |       |                         |        |       
|                         | Federal and foreign |       |                         |        | (4,590
|                         | State and local     |       |                         |        |      
|                         |                     |       |                         |        |       
|                         |                     | Total |                         |        |       
|                         |                     |       |                         |        |       
|Total income tax expense |                     |       | $                       | 34,054 |       
|                         |                     |       |                         |        |       

A reconciliation of total income taxes applicable to pre-tax operating income and the amounts computed by applying the Federal statutory income
tax rate to the pre-tax operating income was as follows:

|                                                                  |                             |  | Year Ended December 31, |       
|----------------------------------------------------------------- | --------------------------- |  | ----------------------- | ------
|
|
|Computed expected tax expense                                     |                             |  | $                       | 37,316
|Tax-exempt interest                                               |                             |  |                         | (3,331
|Dividends received deduction                                      |                             |  |                         | (243  
|State and local income taxes, net of Federal income tax           |                             |  |                         |      
|Change in the state and local tax net operating loss carryforward |                             |  |                         | (981  
|Change in the valuation allowance                                 |                             |  |                         | 981   
|Other                                                             |                             |  |                         | 312   
|                                                                  |                             |  |                         |       
|                                                                  | Actual tax expense and rate |  |                         | $     
|                                                                  |                             |  |                         |       

F-33

---



The tax effects of temporary differences that give rise to Federal, foreign, state and local deferred tax assets and deferred tax liabilities were
as follows:

|                                |                                                 |  | December 31, |       
|------------------------------- | ----------------------------------------------- |  | ------------ | ------
|
|
|Deferred tax assets:            |                                                 |  |              |       
|                                | Loss reserve discount                           |  |              | $     
|                                | Unearned premium                                |  |              |       
|                                | Net unrealized losses on securities             |  |              |       
|                                | Stock based compensation                        |  |              |       
|                                | State and local net operating loss carryforward |  |              |       
|                                | Other                                           |  |              |       
|                                |                                                 |  |              |       
|Total gross deferred tax assets |                                                 |  |              | 45,935
|Less: Valuation allowance       |                                                 |  |              | (5,990
|                                |                                                 |  |              |       
|                                | Total deferred tax assets                       |  |              |       
|                                |                                                 |  |              |       
|Deferred tax liabilities:       |                                                 |  |              |       
|                                | Deferred acquisition costs                      |  |              |       
|                                | Contingent commission receivable                |  |              |       
|                                | Net unrealized gains on securities              |  |              |       
|                                | Net deferred state and local income tax         |  |              |       
|                                |                                                 |  |              |       
|                                | Total deferred tax liabilities                  |  |              |       
|                                |                                                 |  |              |       
|                                | Net deferred tax asset                          |  |              | $     
|                                |                                                 |  |              |       

In assessing the realization of deferred tax assets, management considers whether it is more likely than not that the deferred tax assets will be
realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible.
Management considers the scheduled reversal of deferred tax liabilities, tax planning strategies and anticipated future taxable income in making this assessment and believes it is more likely than not
that the Company will realize the benefits of its deductible differences at December 31, 2006, net of any valuation allowance.

The
Company had state and local operating loss carryforwards amounting to potential future tax benefits of $6.0 million and $5.0 million at December 31, 2006 and 2005, respectively. A
valuation allowance was established for the full amount of these potential future tax benefits due to the uncertainty associated with their realization. The Company's state and local tax carryforwards
at December 31, 2006 expire from 2021 to 2026.

In
July 2006, the FASB issued Interpretation No. 48,Accounting for Uncertainty in Income Taxes("FIN 48"), an interpretation of FASB
Statement No. 109. FIN 48, which becomes effective in the first quarter of 2007, establishes the threshold for recognizing the benefits of tax-return positions in the financial statements as
more-likely-than-not to be sustained by the taxing authorities, and prescribes a measurement methodology for those positions meeting the recognition threshold. The Company does not expect the adoption
of FIN 48 to have a material effect on its financial condition or results of operations.

F-34

---



Note 8. Credit Facility

The
Company has a credit facility provided through a consortium of banks consisting of $115 million of letters of credit and a $10 million line of credit. The credit facility, which is
denominated in U.S. dollars, is utilized primarily by Navigators Corporate Underwriters Ltd. and Millennium Underwriting Ltd. to fund our participation in Syndicate 1221 which is denominated in
British sterling. At December 31, 2006, letters of credit with an aggregate face amount of $91.3 million were issued under the credit facility. The line of credit was unused at December 31, 2006.

The
credit facility is collateralized by all of the common stock of Navigators Insurance Company. The credit agreement contains covenants common to transactions of this type, including
restrictions on indebtedness and liens, limitations on dividends, stock buybacks, mergers and the sale of assets, maintaining certain consolidated tangible net worth, statutory surplus and other
financial ratios. At December 31, 2006, we were in compliance with all covenants.

The
credit facility was amended in February 2007 to increase the letters of credit available under the credit facility from $115 million to $180 million and to increase the line of
credit available under the credit facility from $10 million to $20 million. The expiration of the credit facility was extended from June 30, 2007 to March 31, 2009. If at that time the bank consortium
does not renew the credit facility, we will need to find other sources to provide the letters of credit or other collateral in order to continue our participation in Syndicate 1221.

As
a result of the amendment, the cost of the letter of credit portion of the credit facility was reduced to 0.75% from 1.00% for the issued letters of credit and to 0.10% from 0.125%
for the unutilized portion of the letter of credit facility. The cost of the line of credit portion of the credit facility was also reduced to 0.75% from 1.00% over the Company's choice of LIBOR or
prime for the utilized portion and to 0.10% from 0.125% for the unutilized portion.

Note 9. Senior Notes

On
April 17, 2006, the Company completed a public debt offering of $125 million principal amount of 7% senior unsecured notes due May 1, 2016 (the "Senior Notes") and received net
proceeds of $123.5 million. The Company contributed $100 million of the proceeds to the capital and surplus of Navigators Insurance Company and retained the remainder at the Parent Company for general
corporate purposes. Interest will be paid on the Senior Notes each May 1 and November 1. The effective interest rate related to the Senior Notes, based on the proceeds net of discount and all issuance
costs, is approximately 7.17%.

The
Senior Notes, the Company's only senior unsecured obligation, will rank equally with future senior unsecured indebtedness. The Company may redeem the Senior Notes at any time and
from time to time, in whole or in part, at a "make-whole" redemption price. The terms of the Senior Notes contain various restrictive business and financial covenants typical for debt obligations of
this type, including limitations on mergers, liens and dispositions of the common stock of certain subsidiaries. As of December 31, 2006, the Company was in compliance with all such covenants.

Interest
expense in 2006 was $6,248,000. The fair value of the Senior Notes, which is based on the quoted market price at December 31, 2006, was $128.8 million.

Note 10. Fiduciary Funds

The
Navigators Agencies maintain fiduciary accounts for the insurance pools they manage. Functions performed by the Navigators Agencies include underwriting business, collecting premiums
from the insured, paying claims, collecting paid recoverables from reinsurers, paying reinsurance premiums to reinsurers and remitting net account balances to member

F-35

---



insurance
companies. Funds belonging to the insurance pools are held in a fiduciary capacity and are not included in the accompanying consolidated balance sheets.

The
fiduciary accounts as of December 31, 2006 and 2005 were as follows:

|                                          | December 31,
|----------------------------------------- | ------------
|
|
|Cash and short-term investments           |             
|Premiums receivable                       |             
|Reinsurance balances receivable (payable) |             
|                                          |             
|                                          | Total assets
|                                          |             
|Due to insurance companies                |             
|                                          |             
|Total liabilities                         |             
|                                          |             

Note 11. Commitments and Contingencies

Year Ended December 31,


($ in thousands)2007


$
4,7352008



4,8242009



4,7542010



3,6162011



2,233Subsequent to 2011



4,465Total


$
24,627






F-36

---





Note 12. Share Capital



F-37

---





|                             | Year Ended December 31,
|---------------------------- | -----------------------
|
|
|Balance, beginning of year   |                        
|Public offering              |                        
|Vested stock grants          |                        
|Employee stock purchase plan |                        
|Stock options exercised      |                        
|                             |                        
|Balance, end of year         |                        
|                             |                        

There are no preferred shares issued.

In
October 2005, the Company completed an underwritten public offering of 3,795,000 shares, including the over allotment option, and received net proceeds of $123.8 million. The proceeds
were used to contribute $120 million to the Insurance Companies and for other general corporate purposes.

Note 13. Dividends from Subsidiaries and Statutory Financial Information

Navigators
Insurance Company may pay dividends to the Company out of its statutory earned surplus pursuant to statutory restrictions imposed under the New York insurance law. At December
31, 2006, the maximum amount available for the payment of dividends by Navigators Insurance Company during 2007 without prior regulatory approval was $52,419,000. No dividends were paid by Navigators
Insurance Company in 2006. Navigators Insurance Company paid $3,000,000 in dividends to the Company in 2005 and $6,000,000 in 2004. The U.K. Branch is required to maintain certain capital requirements
under U.K. regulations.

The
Insurance Companies' statutory net income as filed with the regulatory authorities for 2006, 2005 and 2004 was $48,737,000, $18,724,000 and $31,943,000, respectively. The statutory
surplus as filed with the regulatory authorities was $524,188,000 and $356,484,000 at December 31, 2006 and 2005, respectively.

The
NAIC has codified statutory accounting practices for insurance enterprises. As a result of this process, the NAIC issued a revised statutory Accounting Practices and Procedures
Manual that became effective January 1, 2001 and is updated each year. We prepare our statutory basis financial statements in accordance with the most recently updated statutory manual subject to any
deviations prescribed or permitted by the New York Insurance Commissioner.

The
significant differences between SAP and GAAP, as they relate to the Company's operations, are that under SAP: (1) acquisition and commission costs are expensed when incurred
while under GAAP these costs are deferred and amortized as the related premium is earned; (2) bonds are stated at amortized cost, while under GAAP bonds are classified as available-for-sale and
reported at fair value, with unrealized gains and losses recognized in other comprehensive income as a separate component of stockholders' equity; (3) certain deferred tax assets are not
permitted to be included in statutory surplus, while under GAAP deferred taxes are provided to reflect all temporary differences between the carrying values and tax basis of assets and liabilities;
(4) unearned premiums and loss reserves are reflected net of ceded amounts while under GAAP the unearned premiums and loss reserves are reflected gross of ceded amounts; (5) agents'
balances over ninety days due are excluded from

F-38

---



the
balance sheet, and uncollateralized amounts due from unauthorized reinsurers are deducted from surplus, while under GAAP they are restored to the balance sheet, subject to the usual tests
regarding recoverability.

As
part of its general regulatory oversight process, the New York Insurance Department conducts detailed examinations of the books, records and accounts of New York insurance companies
every three to five years. The Navigators Insurance
Company is currently being examined and Navigators Specialty Insurance Company was examined by the New York Insurance Department for the years 2001 through 2004.

Note 14. Stock Option Plans, Stock Grants, Stock Appreciation Rights and Employee Stock Purchase Plan

Effective
January 1, 2003, the Company adopted the fair value recognition provisions of SFAS 123,Accounting for Stock-Based Compensation.
Under the modified prospective method of adoption selected by the company under the provisions of SFAS 148,Accounting for Stock-Based Compensation Transition and
Disclosure, compensation cost recognized in 2003 is the same as that which would have been recognized had the recognition provisions of SFAS 123 been applied from its original
effective date.

At
the Company's May 2005 Annual Meeting, the stockholders approved the 2005 Stock Incentive Plan. The 2005 Stock Incentive Plan authorizes the issuance in the aggregate of 1,000,000
incentive stock options, non-incentive stock options, restricted shares and stock appreciation rights for the Company's common stock. As of December 31, 2006, 245,265 of such awards were issued
leaving 754,735 awards available to be issued in subsequent periods. Upon the approval of the 2005 Stock Incentive Plan, no further awards are being issued under any of the Company's other stock plans
or the stock appreciation rights plan currently in effect. All stock options issued under the 2005 Stock Incentive Plan are exercisable upon vesting for one share of the Company's common stock and are
granted at exercise prices no less than the fair market value of the Company's common stock on the date of grant.

Stock
grants are expensed as they vest. The amounts charged to expense were $4.3 million, $1.5 million and $1.5 million in 2006, 2005 and 2004, respectively. The above does not include
$25,000 in 2006 and $20,000 in each of 2005 and 2004 of the Company's common stock earned by each nonemployee director as a portion of the director's compensation for serving on the Company's Board of
Directors. The stock is issued in the first quarter of the year following the year of service and is fully vested when issued. The expense for 2006, 2005 and 2004 for the stock earned by directors was
$177,000, $140,000 and $60,000, respectively.

Options
and grants generally vest equally over a four year period and the options have a maximum term of ten years. Some of the grants vest over five years with one-third vesting in each
of the third, fourth and fifth years.

Unvested
restricted stock grants outstanding at December 31, 2006, 2005 and 2004 were as follows:

|                                              | Year Ended December 31,
|--------------------------------------------- | -----------------------
|
|Stock grants outstanding at beginning of year |                        
|Granted                                       |                        
|Vested                                        |                        
|Forfeited                                     |                        
|                                              |                        
|Balance at end of year                        |                        
|                                              |                        

F-39

---



Stock options outstanding at December 31, 2006, 2005 and 2004 were as follows:

|                                         |                      | 2006    |         | 2005 |       | 2004 
|---------------------------------------- | -------------------- | ------- | ------- | ---- | ----- | -----
|
|Options outstanding at beginning of year |                      | 554,000 |         | $    | 21.85 |      
|                                         | Granted              |         |        |      |       |      
|                                         | Exercised            |         | (71,750 | )    | $     | 17.30
|                                         | Expired or forfeited |         | (7,000  | )    | $     | 28.25
|                                         |                      |         |         |      |       |      
|Options outstanding at end of year       |                      | 475,250 |         | $    | 22.45 |      
|                                         |                      |         |         |      |       |      
|Number of options exercisable            |                      | 355,000 |         | $    | 20.01 |      
|                                         |                      |         |         |      |       |      

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the assumptions used by year for the options
granted indicated in the following table:

|                            | Year Ended December 31, |    
|--------------------------- | ----------------------- | ---
|
|Dividend yield              |                         | N/A
|Risk free interest rate     |                         | N/A
|Expected volatility         |                         | N/A
|Expected life               |                         | N/A
|Weighted average fair value |                         | N/A

---

N/Anot applicable since no options were issued in 2006.

The following table summarizes information about options outstanding at December 31, 2006:

|Price Range |  | Outstanding
Options |  | Average Remaining
Contract Life |  | Average
Exercise Price |       | Exercisable
Options |         | Average
Exercise Price
|----------- |  | ------------------- |  | ------------------------------- |  | ---------------------- | ----- | ------------------- | ------- | ----------------------
|$10 to $15  |  | 106,875             |  | 3.1                             |  | $                      | 11.27 |                     | 106,875 |                       
|$16 to $20  |  | 93,500              |  | 5.3                             |  | $                      | 17.02 |                     | 93,500  |                       
|$21 to $30  |  | 233,375             |  | 6.9                             |  | $                      | 27.81 |                     | 144,250 |                       
|$31 to $37  |  | 41,500              |  | 8.2                             |  | $                      | 33.29 |                     | 10,375  |                       

The Company has a Stock Appreciation Rights Plan which allows for the grant of up to 300,000 stock appreciation rights ("SARs") at prices of no less than 90% of the fair
market value of the common stock. As a result of the approval of the 2005 Stock Incentive Plan, no further awards are expected to be issued from the Stock Appreciation Rights Plan. The pre-tax amounts
charged to expense in 2006, 2005 and 2004 were $583,000, $1,746,000 and ($41,000), respectively.

F-40

---



Stock
appreciation rights outstanding at December 31, 2006, 2005 and 2004 were as follows:

Year Ended December 31,2006

2005

2004SARs

Average
Exercise
Prices

SARs

Average
Exercise
Prices

SARs

Average
Exercise
PricesSARs outstanding at beginning of year

137,750

$
13.51

179,750

$
14.19

192,750

$
13.54Granted











Exercised

(19,000
)
$
14.16

(38,875
)
$
16.01

(9,000
)
$
15.54Expired or forfeited






(3,125
)
$
21.35

(4,000
)
$
15.00SARs outstanding at end of year

118,750

$
13.41

137,750

$
13.51

179,750

$
14.19Number of SARs exercisable

118,750

$
13.41

134,875

$
13.32

158,750

$
13.51


The Company offers an Employee Stock Purchase Plan (the "ESPP") to all of its eligible employees. The employee is offered the opportunity to
purchase the Company's common stock at 90% of fair market value at the lower of the price at the beginning or the end of each six month offering period. Employees can invest up to 10% of their base
compensation through payroll withholding towards the purchase of the Company's common stock subject to the lesser of 1,000 shares or total market value of $25,000. There will be 7,512 shares purchased
in 2007 from funds withheld during the July 1, 2006 to December 31, 2006 offering period. There were 14,999 shares purchased in 2006 from funds withheld during the offering periods of July 1, 2005 to
December 31, 2005 and January 1, 2006 to June 30, 2006. The ESPP is compensatory under SFAS 123 and therefore the Company is required to expense both the value of the 10% discount and the "look-back"
option which provides for the more favorable price at either the beginning or end of the offering period. The amount of expense recorded for 2006, 2005 and 2004 was $139,000, $106,000 and $109,000,
respectively.

F-41

---



Note 15. Retirement Plans

The
Company sponsors a defined contribution plan covering substantially all its U.S. employees. Contributions are equal to 15% of each eligible employee's gross pay (plus bonus of up to
$2,500) up to the amount permitted by certain Federal regulations. Employees vest at 20% per year beginning at the end of their second year and an additional 20% at the end of each subsequent year
until being fully vested after six years of service. The expense for the plan, was $2,603,000, $2,027,000 and $1,826,000 in 2006, 2005 and 2004, respectively. The Company sponsors a similar defined
contribution plan under U.K. regulations for its U.K. employees. Contributions, which are fully vested when made, are equal to 15% of each eligible employee's gross base salary. The Company expense
for this plan was $1,415,000, $967,000 and $835,000 for 2006, 2005 and 2004, respectively. Such expenses are included in other operating expenses.

The
Company has a 401(k) Plan for all eligible employees. Each eligible employee can contribute a portion of their salary limited by certain Federal regulations. The Company does not
match any of the employee contributions.

Note 16. Quarterly Financial Data (Unaudited)

Following
is a summary of quarterly financial data for the periods indicated:

|                                 |                                                  | March 31,
2006 |         | June 30,
2006 |   | Sept. 30,
2006 |         | Dec. 31,
2006 |         |        
|-------------------------------- | ------------------------------------------------ | -------------- | ------- | ------------- | - | -------------- | ------- | ------------- | ------- | -------
|
|Gross written premium            |                                                  | $              | 263,784 |               | $ | 252,365        |         | $             | 221,667 |        
|Net written premium              |                                                  |                | 143,426 |               |   | 129,248        |         |               | 119,037 |        
|Revenues:                        |                                                  |                |         |               |   |                |         |               |         |        
|                                 | Net earned premium                               |                |         | 103,722       |   |                | 114,541 |               |         | 115,696
|                                 | Commission income                                |                |         | 1,286         |   |                | 540     |               |         | 639    
|                                 | Net investment income                            |                |         | 12,550        |   |                | 14,003  |               |         | 14,691 
|                                 | Net realized capital (losses)                    |                |         | (424          | ) |                | (192    | )             |         | (151   
|                                 | Other income (expense)                           |                |         | 186           |   |                | 44      |               |         | (884   
|                                 |                                                  |                |         |               |   |                |         |               |         |        
|Total revenues                   |                                                  |                | 117,320 |               |   | 128,936        |         |               | 129,991 |        
|                                 |                                                  |                |         |               |   |                |         |               |         |        
|Operating expenses:              |                                                  |                |         |               |   |                |         |               |         |        
|                                 | Net losses and loss adjustment expenses incurred |                |         | 62,117        |   |                | 66,627  |               |         | 64,456 
|                                 | Commission expense                               |                |         | 13,705        |   |                | 13,624  |               |         | 13,769 
|                                 | Other operating expenses                         |                |         | 18,408        |   |                | 19,927  |               |         | 22,683 
|                                 | Interest expense                                 |                |         |              |   |                | 1,820   |               |         | 2,214  
|                                 |                                                  |                |         |               |   |                |         |               |         |        
|Total operating expenses         |                                                  |                | 94,230  |               |   | 101,998        |         |               | 103,122 |        
|                                 |                                                  |                |         |               |   |                |         |               |         |        
|Income before income tax expense |                                                  |                | 23,090  |               |   | 26,938         |         |               | 26,869  |        
|Income tax expense               |                                                  |                | 7,565   |               |   | 8,840          |         |               | 8,536   |        
|                                 |                                                  |                |         |               |   |                |         |               |         |        
|Net income                       |                                                  | $              | 15,525  |               | $ | 18,098         |         | $             | 18,333  |        
|                                 |                                                  |                |         |               |   |                |         |               |         |        
|Comprehensive income             |                                                  | $              | 6,437   |               | $ | 11,845         |         | $             | 35,834  |        
|Combined ratio                   |                                                  |                | 89.4    | %             |   | 87.0           | %       |               | 87.4    | %      
|Net income per common share:     |                                                  |                |         |               |   |                |         |               |         |        
|                                 | Basic                                            |                | $       | 0.93          |   | $              | 1.09    |               | $       | 1.10   
|                                 | Diluted                                          |                | $       | 0.93          |   | $              | 1.08    |               | $       | 1.09   

The increase in 2006 revenues as compared to 2005 was primarily due to the increase in written premium resulting from new business and rate
increases on new and renewal business in 2005. Net investment income increased as the result of positive cash

F-42

---



flow
increasing the investment portfolio, the net proceeds of $123.5 million from the April debt offering and an increase in the overall investment yield.

|                                           |                                                  | March 31,
2005 |         | June 30,
2005 |   | Sept. 30,
2005 |        | Dec. 31,
2005 |         |       
|------------------------------------------ | ------------------------------------------------ | -------------- | ------- | ------------- | - | -------------- | ------ | ------------- | ------- | ------
|
|Gross written premium                      |                                                  | $              | 216,996 |               | $ | 190,133        |        | $             | 188,114 |       
|Net written premium                        |                                                  |                | 117,090 |               |   | 93,257         |        |               | 76,049  |       
|Revenues:                                  |                                                  |                |         |               |   |                |        |               |         |       
|                                           | Net earned premium                               |                |         | 77,538        |   |                | 85,832 |               |         | 74,734
|                                           | Commission income                                |                |         | 1,270         |   |                | 1,514  |               |         | 1,025 
|                                           | Net investment income                            |                |         | 7,622         |   |                | 8,961  |               |         | 9,196 
|                                           | Net realized capital gains                       |                |         | 167           |   |                | 416    |               |         | 344   
|                                           | Other income (expense)                           |                |         | 897           |   |                | 470    |               |         | 459   
|                                           |                                                  |                |         |               |   |                |        |               |         |       
|Total revenues                             |                                                  |                | 87,494  |               |   | 97,193         |        |               | 85,758  |       
|                                           |                                                  |                |         |               |   |                |        |               |         |       
|Operating expenses:                        |                                                  |                |         |               |   |                |        |               |         |       
|                                           | Net losses and loss adjustment expenses incurred |                |         | 46,221        |   |                | 53,611 |               |         | 76,836
|                                           | Commission expense                               |                |         | 9,604         |   |                | 9,242  |               |         | 11,656
|                                           | Other operating expenses                         |                |         | 17,444        |   |                | 17,628 |               |         | 17,482
|                                           |                                                  |                |         |               |   |                |        |               |         |       
|Total operating expenses                   |                                                  |                | 73,269  |               |   | 80,481         |        |               | 105,974 |       
|                                           |                                                  |                |         |               |   |                |        |               |         |       
|Income before income tax expense (benefit) |                                                  |                | 14,225  |               |   | 16,712         |        |               | (20,216 | )     
|Income tax expense (benefit)               |                                                  |                | 4,526   |               |   | 5,432          |        |               | (7,491  | )     
|                                           |                                                  |                |         |               |   |                |        |               |         |       
|Net income (loss)                          |                                                  | $              | 9,699   |               | $ | 11,280         |        | $             | (12,725 | )     
|                                           |                                                  |                |         |               |   |                |        |               |         |       
|Comprehensive income (loss)                |                                                  | $              | 3,325   |               | $ | 17,770         |        | $             | (19,717 | )     
|Combined ratio                             |                                                  |                | 91.7    | %             |   | 91.6           | %      |               | 139.8   | %     
|Net income (loss) per common share:        |                                                  |                |         |               |   |                |        |               |         |       
|                                           | Basic                                            |                | $       | 0.77          |   | $              | 0.88   |               | $       | (0.99 
|                                           | Diluted                                          |                | $       | 0.76          |   | $              | 0.88   |               | $       | (0.99 

The increase in 2005 revenues as compared to 2004 was primarily due to the increase in written premium resulting from diversification and organic
growth, as well as retaining more of the written premium through the cancellation of the quota share on the specialty business and increasing our participation in the marine pool. Net investment
income increased as the result of positive cash flow and the $123.8 million of net proceeds from our October 2005 common stock offering, and an increase in the overall yield. The third quarter
was negatively impacted by Hurricanes Katrina and Rita which caused pretax incurred losses of $22.3 million and net reinstatement premium costs of $14.4 million.

F-43

---





Schedule I
The Navigators Group, Inc. and Subsidiaries
Summary of Consolidated InvestmentsOther Than Investments
In Related Parties
December 31, 2006($ in thousands)

|Type of Investment                                      |                                 | Amortized
Cost or Cost |           | Fair value |   | Amount at which
shown in the
consolidated
balance sheet
|------------------------------------------------------- | ------------------------------- | ---------------------- | --------- | ---------- | - | -------------------------------------------------------
|Fixed maturities:                                       |                                 |                        |           |            |   |                                                        
|                                                        | U.S. Government Treasury Bonds, |                        |           |            |   |                                                        
|GNMAs and foreign government bonds                      |                                 | $                      | 207,328   |            | $ | 206,214                                                
|States, municipalities and political subdivisions       |                                 |                        | 361,485   |            |   | 361,859                                                
|Mortgage- and asset-backed securities (excluding GNMAs) |                                 |                        | 493,105   |            |   | 489,556                                                
|Corporate bonds                                         |                                 |                        | 201,366   |            |   | 201,088                                                
|                                                        |                                 |                        |           |            |   |                                                        
|Total fixed maturities(1)                               |                                 |                        | 1,263,284 |            |   | 1,258,717                                              
|                                                        |                                 |                        |           |            |   |                                                        
|Equity securitiescommon stocks                         |                                 |                        | 31,879    |            |   | 37,828                                                 
|Cash                                                    |                                 |                        | 2,404     |            |   | 2,404                                                  
|Short-term investments                                  |                                 |                        | 176,961   |            |   | 176,961                                                
|                                                        |                                 |                        |           |            |   |                                                        
|                                                        | Total                           |                        | $         | 1,474,528  |   | $                                                      
|                                                        |                                 |                        |           |            |   |                                                        

---

S-1

---



Schedule II
The Navigators Group, Inc. and Subsidiaries
Condensed Financial Information of Registrant
The Navigators Group, Inc.
Balance Sheets
(Parent Company)($ in thousands, except share data)

|                                                                                                                                |                                                                            | December 31,                               |        
|------------------------------------------------------------------------------------------------------------------------------- | -------------------------------------------------------------------------- | ------------------------------------------ | -------
|
|ASSETS                                                                                                                          |                                                                            |                                            |        
|Cash and investments                                                                                                            |                                                                            | $                                          | 32,308 
|Investments in subsidiaries                                                                                                     |                                                                            |                                            | 634,299
|Goodwill and other intangible assets                                                                                            |                                                                            |                                            | 2,534  
|Other assets                                                                                                                    |                                                                            |                                            | 12,939 
|                                                                                                                                |                                                                            |                                            |        
|                                                                                                                                |                                                                            | Total assets                               |        
|                                                                                                                                |                                                                            |                                            |        
|LIABILITIES                                                                                                                     |                                                                            |                                            |        
|7% Senior Notes due May 1, 2016                                                                                                 |                                                                            | $                                          | 123,560
|Accounts payable and other liabilities                                                                                          |                                                                            |                                            | 1,590  
|Accrued interest payable                                                                                                        |                                                                            |                                            | 1,458  
|Deferred compensation payable                                                                                                   |                                                                            |                                            | 4,129  
|                                                                                                                                |                                                                            |                                            |        
|                                                                                                                                |                                                                            | Total liabilities                          |        
|                                                                                                                                |                                                                            |                                            |        
|STOCKHOLDERS' EQUITY                                                                                                            |                                                                            |                                            |        
|Preferred stock, $.10 par value, 1,000,000 shares authorized, none issued                                                       |                                                                            |                                            |       
|Common stock, $.10 par value, 20,000,000 shares authorized; issued and outstanding: 16,735,898 for 2006 and 16,616,781 for 2005 |                                                                            |                                            | 1,674  
|Additional paid-in capital                                                                                                      |                                                                            |                                            | 286,732
|Retained earnings                                                                                                               |                                                                            |                                            | 259,464
|Accumulated other comprehensive income (loss):                                                                                  |                                                                            |                                            |        
|                                                                                                                                | Net unrealized gains (losses) on securities available-for-sale, net of tax |                                            |        
|                                                                                                                                | Foreign currency translation adjustment, net of tax                        |                                            |        
|                                                                                                                                |                                                                            |                                            |        
|                                                                                                                                |                                                                            | Total stockholders' equity                 |        
|                                                                                                                                |                                                                            |                                            |        
|                                                                                                                                |                                                                            | Total liabilities and stockholders' equity |        
|                                                                                                                                |                                                                            |                                            |        

S-2

---



Schedule II
The Navigators Group, Inc. and Subsidiaries
Condensed Financial Information of Registrant (Continued)
The Navigators Group, Inc.
Statements of Income
(Parent Company)($ in thousands)

|                                                              |                       | Year Ended December 31, |       
|------------------------------------------------------------- | --------------------- | ----------------------- | ------
|
|Revenues:                                                     |                       |                         |       
|                                                              | Net investment income |                         | $     
|Expenses:                                                     |                       |                         |       
|                                                              | Interest expense      |                         |       
|                                                              | Other expenses        |                         |       
|                                                              |                       |                         |       
|Loss before income tax (benefit)                              |                       |                         | (6,842
|Income tax (benefit)                                          |                       |                         | (2,390
|                                                              |                       |                         |       
|Loss before equity in net income of wholly owned subsidiaries |                       |                         | (4,452
|Income from wholly owned subsidiaries                         |                       |                         | 77,015
|                                                              |                       |                         |       
|                                                              | Net Income            |                         | $     
|                                                              |                       |                         |       

S-3

---



Schedule II
The Navigators Group, Inc. and Subsidiaries
Condensed Financial Information of Registrant (Continued)
The Navigators Group, Inc.
Statements of Cash Flows
(Parent Company)($ in thousands)

|                            |                                                                                   | Year Ended December 31,                                           |                                                    
|--------------------------- | --------------------------------------------------------------------------------- | ----------------------------------------------------------------- | ---------------------------------------------------
|
|Operating activities:       |                                                                                   |                                                                   |                                                    
|                            | Net income                                                                        |                                                                   | $                                                  
|                            | Adjustments to reconcile net income to net cash (used in) provided by operations: |                                                                   |                                                    
|                            |                                                                                   | Equity in undistributed net (income) of wholly owned subsidiaries |                                                    
|                            |                                                                                   | Other                                                             |                                                    
|                            |                                                                                   |                                                                   |                                                    
|                            |                                                                                   |                                                                   | Net cash (used in) provided by operating activities
|                            |                                                                                   |                                                                   |                                                    
|Investing activities:       |                                                                                   |                                                                   |                                                    
|                            | Fixed maturities, available-for-sale                                              |                                                                   |                                                    
|                            | Purchases                                                                         |                                                                   |                                                    
|                            | Investments in subsidiaries                                                       |                                                                   |                                                    
|                            | Net (increase) decrease in short-term investments                                 |                                                                   |                                                    
|                            |                                                                                   |                                                                   |                                                    
|                            |                                                                                   |                                                                   | Net cash (used in) investing activities            
|                            |                                                                                   |                                                                   |                                                    
|Financing activities:       |                                                                                   |                                                                   |                                                    
|                            | Net proceeds from stock offering                                                  |                                                                   |                                                    
|                            | Net proceeds from debt offering                                                   |                                                                   |                                                    
|                            | Proceeds of stock issued from Employee Stock Purchase Plan                        |                                                                   |                                                    
|                            | Proceeds of stock issued from exercise of stock options                           |                                                                   |                                                    
|                            |                                                                                   |                                                                   |                                                    
|                            |                                                                                   |                                                                   | Net cash provided by financing activities          
|                            |                                                                                   |                                                                   |                                                    
|Increase (decrease) in cash |                                                                                   |                                                                   | 1,037                                              
|Cash at beginning of year   |                                                                                   |                                                                   | 224                                                
|                            |                                                                                   |                                                                   |                                                    
|Cash at end of year         |                                                                                   | $                                                                 | 1,261                                              
|                            |                                                                                   |                                                                   |                                                    

S-4

---



Schedule III
The Navigators Group, Inc. and Subsidiaries
Supplementary Insurance Information($ in thousands)

|                             |  | Deferred
policy
acquisition
costs |        | Reserve
for losses
and loss
adjustment
expenses |   | Unearned
premiums |  | Other policy
claims and
benefits
payable |         | Net
earned
premium |   | Net
investment
income(1) |  | Losses
and loss
adjustment
expenses
incurred |         | Amortization
of deferred
policy
acquisition
costs(2) |   | Other
operating
expenses(1) |  | Net
written
premium
|---------------------------- |  | --------------------------------- | ------ | ----------------------------------------------- | - | ----------------- |  | ---------------------------------------- | ------- | ------------------ | - | ------------------------ |  | -------------------------------------------- | ------- | ---------------------------------------------------- | - | --------------------------- |  | -------------------
|Year ended December 31, 2006 |  |                                   |        |                                                 |   |                   |  |                                          |         |                    |   |                          |  |                                              |         |                                                      |   |                             |  |                    
|Insurance Companies          |  | $                                 | 24,578 |                                                 | $ | 1,079,379         |  | $                                        | 292,803 |                    | $ |                         |  | $                                            | 329,723 |                                                      | $ | 47,723                      |  | $                  
|Lloyd's Operations           |  |                                   | 17,122 |                                                 |   | 528,176           |  |                                          | 122,293 |                    | $ |                         |  |                                              | 138,600 |                                                      |   | 7,694                       |  |                    
|                             |  |                                   |        |                                                 |   |                   |  |                                          |         |                    |   |                          |  |                                              |         |                                                      |   |                             |  |                    
|                             |  | $                                 | 41,700 |                                                 | $ | 1,607,555         |  | $                                        | 415,096 |                    | $ |                         |  | $                                            | 468,323 |                                                      | $ | 55,417                      |  | $                  
|                             |  |                                   |        |                                                 |   |                   |  |                                          |         |                    |   |                          |  |                                              |         |                                                      |   |                             |  |                    
|Year ended December 31, 2005 |  |                                   |        |                                                 |   |                   |  |                                          |         |                    |   |                          |  |                                              |         |                                                      |   |                             |  |                    
|Insurance Companies          |  | $                                 | 14,361 |                                                 | $ | 994,079           |  | $                                        | 223,592 |                    | $ |                         |  | $                                            | 230,046 |                                                      | $ | 31,764                      |  | $                  
|Lloyd's Operations           |  |                                   | 15,336 |                                                 |   | 563,912           |  |                                          | 92,924  |                    | $ |                         |  |                                              | 108,505 |                                                      |   | 5,061                       |  |                    
|                             |  |                                   |        |                                                 |   |                   |  |                                          |         |                    |   |                          |  |                                              |         |                                                      |   |                             |  |                    
|                             |  | $                                 | 29,697 |                                                 | $ | 1,557,991         |  | $                                        | 316,516 |                    | $ |                         |  | $                                            | 338,551 |                                                      | $ | 36,825                      |  | $                  
|                             |  |                                   |        |                                                 |   |                   |  |                                          |         |                    |   |                          |  |                                              |         |                                                      |   |                             |  |                    
|Year ended December 31, 2004 |  |                                   |        |                                                 |   |                   |  |                                          |         |                    |   |                          |  |                                              |         |                                                      |   |                             |  |                    
|Insurance Companies          |  | $                                 | 8,067  |                                                 | $ | 683,118           |  | $                                        | 180,667 |                    | $ |                         |  | $                                            | 228,759 |                                                      | $ | 24,126                      |  | $                  
|Lloyd's Operations           |  |                                   | 15,815 |                                                 |   | 282,999           |  |                                          | 90,303  |                    | $ |                         |  |                                              | 82,236  |                                                      |   | 2,645                       |  |                    
|                             |  |                                   |        |                                                 |   |                   |  |                                          |         |                    |   |                          |  |                                              |         |                                                      |   |                             |  |                    
|                             |  | $                                 | 23,882 |                                                 | $ | 966,117           |  | $                                        | 270,970 |                    | $ |                         |  | $                                            | 310,995 |                                                      | $ | 26,771                      |  | $                  
|                             |  |                                   |        |                                                 |   |                   |  |                                          |         |                    |   |                          |  |                                              |         |                                                      |   |                             |  |                    

---

S-5

---



Schedule IV
The Navigators Group, Inc. and Subsidiaries
Reinsurance
Written Premium($ in thousands)

|                             |  | Direct
Amount |         | Ceded to
other
companies |   | Assumed
from other
companies |  | Net
amount |        | Percentage
of amount
assumed to net |  
|---------------------------- |  | ------------- | ------- | ------------------------ | - | ---------------------------- |  | ---------- | ------ | ----------------------------------- | -
|Year ended December 31, 2006 |  |               |         |                          |   |                              |  |            |        |                                     |  
|Property-Casualty            |  | $             | 904,863 |                          | $ | 449,983                      |  | $          | 65,927 |                                     | $
|                             |  |               |         |                          |   |                              |  |            |        |                                     |  
|Year ended December 31, 2005 |  |               |         |                          |   |                              |  |            |        |                                     |  
|Property-Casualty            |  | $             | 701,094 |                          | $ | 398,920                      |  | $          | 78,485 |                                     | $
|                             |  |               |         |                          |   |                              |  |            |        |                                     |  
|Year ended December 31, 2004 |  |               |         |                          |   |                              |  |            |        |                                     |  
|Property-Casualty            |  | $             | 617,228 |                          | $ | 383,416                      |  | $          | 78,918 |                                     | $
|                             |  |               |         |                          |   |                              |  |            |        |                                     |  

S-6

---



Schedule V
The Navigators Group, Inc. and Subsidiaries
Valuation and Qualifying Accounts($ in thousands)

|Description                             |  | Balance at
January 1,
2006 |        | Charged (Credited) to Costs and Expenses |   | Charged to
Other Accounts |  | Deductions
(Describe) |   | Balance at
December 31,
2006
|--------------------------------------- |  | -------------------------- | ------ | ---------------------------------------- | - | ------------------------- |  | --------------------- | - | ----------------------------
|Allowance for uncollectible reinsurance |  | $                          | 33,143 |                                          | $ | 558                       |  | $                     |  |                             
|                                        |  |                            |        |                                          |   |                           |  |                       |   |                             
|Valuation allowance in deferred taxes   |  | $                          | 5,009  |                                          | $ | 981                       |  | $                     |  |                             
|                                        |  |                            |        |                                          |   |                           |  |                       |   |                             

---

S-7

---



Schedule VI
The Navigators Group, Inc. and Subsidiaries
Supplementary Information Concerning Property-Casualty Insurance Operations($ in thousands)

|                             |  |   |        |  |   |           |  |   |   |  |   |         |  | Losses and loss adjustment
expenses incurred related to |         |  |   |        |  |  
|---------------------------- |  | - | ------ |  | - | --------- |  | - | - |  | - | ------- |  | ------------------------------------------------------- | ------- |  | - | ------ |  | -
|
|
|
|Consolidated Subsidiaries    |  |   |        |  |   |           |  |   |   |  |   |         |  |                                                         |         |  |   |        |  |  
|Year ended December 31, 2006 |  | $ | 41,700 |  | $ | 1,607,555 |  | $ |  |  | $ | 415,096 |  | $                                                       | 468,323 |  | $ | 55,417 |  | $
|                             |  |   |        |  |   |           |  |   |   |  |   |         |  |                                                         |         |  |   |        |  |  
|Year ended December 31, 2005 |  | $ | 29,697 |  | $ | 1,557,991 |  | $ |  |  | $ | 316,516 |  | $                                                       | 338,551 |  | $ | 36,825 |  | $
|                             |  |   |        |  |   |           |  |   |   |  |   |         |  |                                                         |         |  |   |        |  |  
|Year ended December 31, 2004 |  | $ | 23,882 |  | $ | 966,117   |  | $ |  |  | $ | 270,970 |  | $                                                       | 310,995 |  | $ | 26,771 |  | $
|                             |  |   |        |  |   |           |  |   |   |  |   |         |  |                                                         |         |  |   |        |  |  

---

S-8

---



INDEX TO EXHIBITS

|Exhibit No. |   | Description of Exhibit                                                                                                                                                |  | Previously Filed and
Incorporated Herein
by Reference to:              
|----------- | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------
|3-1         |   | Restated Certificate of Incorporation                                                                                                                                 |  | Form S-8 filed July 26, 2002
(File No. 333-97183)                      
|3-2         |   | Certificate of Amendment to the Restated Certificate of Incorporation                                                                                                 |  | Form S-8 filed July 26, 2002
(File No. 333-97183)                      
|3-3         |   | By-laws, as amended                                                                                                                                                   |  | Form S-1 (File No. 33-5667)                                            
|3-4         |   | Certificate of Amendment to the Restated Certificate of Incorporation                                                                                                 |  | Form 10-Q for June 30, 2006                                            
|4-1         |   | Specimen of Common Stock certificate, par value $0.10 per share                                                                                                       |  | Form S-8 filed June 20, 2003
(File No. 333-106317)                     
|10-1        |   | Management Agreement between Navigators Insurance Company and Navigators Management Company, Inc. (formerly Somerset Marine, Inc.)                                    |  | Form S-1 (File No. 33-5667)                                            
|10-2        |   | Agreement between the Company and Navigators Management Company, Inc. (formerly Somerset Marine, Inc.)                                                                |  | Form S-1 (File No. 33-5667)                                            
|10-3        | * | Stock Option Plan                                                                                                                                                     |  | Form S-1 (File No. 33-5667)                                            
|10-4        | * | Non-Qualified Stock Option Plan                                                                                                                                       |  | Form S-4 (File No. 33-75918)                                           
|10-5        |   | Agreement with Bradley D. Wiley dated June 3, 1997                                                                                                                    |  | Form 10-K for December 31, 1997                                        
|10-6        |   | Employment Agreement with Salvatore A. Margarella dated March 1, 1999                                                                                                 |  | Form 10-K for December 31, 1998                                        
|10-7        |   | Employment Agreement with Stanley A. Galanski effective March 26, 2001                                                                                                |  | Form 10-Q for March 31, 2001                                           
|10-8        |   | Employment Agreement with R. Scott Eisdorfer dated September 1, 1999                                                                                                  |  | Form 10-K for December 31, 2002                                        
|10-9        | * | 2002 Stock Incentive Plan                                                                                                                                             |  | Proxy Statement for May 30, 2002                                       
|10-10       | * | Employee Stock Purchase Plan                                                                                                                                          |  | Proxy Statement for May 29, 2003                                       
|10-11       | * | Executive Performance Incentive Plan                                                                                                                                  |  | Proxy Statement for May 29, 2003                                       
|10-12       |   | Form of Indemnity Agreement by the Company and the Selling Stockholders (as defined therein)                                                                          |  | Amendment No. 2 to Form S-3 dated October 1, 2003 (File No. 333-108424)
|10-13       |   | Agreement with Paul J. Malvasio dated October 9, 2003                                                                                                                 |  | Form 10-K for December 31, 2003                                        
|10-14       |   | Form of Stock Grant Award Certificate and Restricted Stock Agreement for the 2002 Stock Incentive Plan (approved at Annual Meeting of Shareholders held May 30, 2002) |  | Form 10-Q for September 30, 2004                                       
|10-15       |   | Form of Option Award Certificate for the 2002 Stock Incentive Plan (approved at Annual Meeting of Shareholders held May 30, 2002)                                     |  | Form 10-Q for September 30, 2004                                       
|10-16       |   | Agreement with Jane E. Keller                                                                                                                                         |  | Form 10-Q for September 30, 2004                                       
|10-17       |   | Common Stock Grant Award to Stanley A. Galanski under the 2002 Stock Incentive Plan                                                                                   |  | Form 8-K filed December 14, 2004                                       
|10-18       |   | Commutation Agreement between Navigators Insurance Company and Somerset Insurance Limited                                                                             |  | Form 8-K filed January 18, 2005                                        
|10-19       |   | Second Amended and Restated Credit Agreement among the Company and the Lenders dated January 31, 2005                                                                 |  | Form 8-K filed February 4, 2005                                        
|10-20       | * | 2005 Stock Incentive Plan                                                                                                                                             |  | Proxy Statement for May 20, 2005                                       
|10-21       |   | Agreement with Elliot S. Orol                                                                                                                                         |  | Form 10-Q for June 30, 2005                                            
|10-22       |   | Agreement with John F. Kirby                                                                                                                                          |  | Form 8-K filed July 7, 2006                                            
|            |   |                                                                                                                                                                       |  |                                                                        

---



|10-23 |  | Third Amended and Restated Credit Agreement among the Company and the Lenders dated February 2, 2007                                                                                                                                                                                                                                                                                                                            |  | Form 8-K filed February 7, 2007
|----- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------
|11-1  |  | Statement re Computation of Per Share Earnings                                                                                                                                                                                                                                                                                                                                                                                  |  | **                             
|21-1  |  | Subsidiaries of Registrant                                                                                                                                                                                                                                                                                                                                                                                                      |  | **                             
|23-1  |  | Consent of Independent Registered Public Accounting Firm                                                                                                                                                                                                                                                                                                                                                                        |  | **                             
|31-1  |  | Certification of CEO per Section 302 of the Sarbanes-Oxley Act                                                                                                                                                                                                                                                                                                                                                                  |  | **                             
|31-2  |  | Certification of CFO per Section 302 of the Sarbanes-Oxley Act                                                                                                                                                                                                                                                                                                                                                                  |  | **                             
|32-1  |  | Certification of CEO per Section 906 of the Sarbanes-Oxley Act
(This exhibit is intended to be furnished in accordance with regulation S-K item 601(b)(32)(ii) and shall not be deemed to be filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by
reference into any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference). |  | **                             
|32-2  |  | Certification of CFO per Section 906 of the Sarbanes-Oxley Act
(This exhibit is intended to be furnished in accordance with regulation S-K item 601(b)(32)(ii) and shall not be deemed to be filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by
reference into any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference). |  | **                             

---

---



QuickLinks