##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 20-F



---

(Mark One)

| ̈ | REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------------

OR



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended March 31, 2006

OR



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

For the transition period from              to

OR



| ̈ | SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | -------------------------------------------------------------------------------------------

Date of event requiring this shell company report

Commission
file number: 0-31376



---

Kabushiki Kaisha Millea Holdings

(Exact name of Registrant as specified in its charter)

Millea Holdings, Inc.

(Translation
of Registrants name into English)



---

Japan

(Jurisdiction of incorporation or organization)

Tokyo Kaijo Nichido Building Shinkan,

2-1, Marunouchi 1-chome,

Chiyoda-ku, Tokyo 100-0005, Japan

(Address of principal executive offices)



---



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



|                                                                                                                                       |  |                                          
|-------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------
|Title of each class                                                                                                                    |  | Name of each exchange on which
registered
|Common Stock                                                                                                                           |  | NASDAQ(*)                                
|American Depositary Shares represented by American Depositary Receipts, each of which represents .005 of one share of our Common Stock |  | NASDAQ                                   

Securities registered or to be registered pursuant to Section 12(g) of the Act:

None

Securities for which there is a reporting
obligation pursuant to Section 15(d) of the Act:

None



---

Indicate the number of outstanding
shares of each of the issuers classes of capital or common stock as of the close of the period covered by the annual report.

Common
Stock: 1,680,467.65 shares as of March 31, 2006

Indicate by check mark if the registrant is a well-known seasoned issuer, as
defined in Rule 405 of the Securities Act.

x  Yes ̈No

If this report is an annual or
transition report, indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

 ̈Yes    x  No

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.

x  Yes ̈No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):



|                           |  |                    |  |                       
|-------------------------- |  | ------------------ |  | ----------------------
|Large Accelerated Filer  x |  | Accelerated Filer ̈ |  | Non-accelerated Filer ̈

Indicate by check mark which financial statement item the registrant has elected to follow.

 ̈Item
17    x  Item 18

If this is an annual report, indicate by check mark
whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 ̈Yes    x  No



|* | Not for trading, but only for technical purposes in connection with the registration of the ADSs.
|- | -------------------------------------------------------------------------------------------------



---



---

##### Table of Contents

TABLE OF CONTENTS



|                                                                                      |  |     
|------------------------------------------------------------------------------------- |  | ----
|                                                                                      |  | Page
|Forward-Looking Statements                                                            |  | 3   
|Selected Financial Data                                                               |  | 4   
|Risk Factors                                                                          |  | 6   
|Exchange Rates                                                                        |  | 13  
|Market Price Information                                                              |  | 14  
|Dividend Policy                                                                       |  | 15  
|Major Shareholders                                                                    |  | 16  
|Business                                                                              |  | 18  
|Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 44  
|Directors and Corporate Auditors                                                      |  | 87  
|The Japanese Insurance Industry                                                       |  | 92  
|Regulation                                                                            |  | 94  
|Description of Common Stock                                                           |  | 99  
|Taxation                                                                              |  | 109 
|Controls and Procedures                                                               |  | 113 
|Code of Ethics                                                                        |  | 113 
|Principal Accountant Fees and Services                                                |  | 114 
|Relief From Certain NASDAQ Corporate Governance Rules                                 |  | 115 
|Where You Can Find More Information                                                   |  | 118 
|Index to Financial Statements                                                         |  | F-1 
|List of Exhibits                                                                      |  |     
|Cross Reference Index for Form 20-F                                                   |  |     
|Signatures                                                                            |  |     

We were formed on April 2, 2002 as the holding company for The Tokio Marine and Fire
Insurance Company, Limited and The Nichido Fire and Marine Insurance Company, Limited in a statutory share transfer under Japanese law. In October 2004, we merged the two companies and named the new combined entity Tokio Marine &
Nichido Fire Insurance Co., Ltd. For a more detailed description of the background to our formation and the merger of our property and casualty insurance subsidiaries, please refer to BusinessGroup Overview in this annual
report.

As used in this annual report, references to:



| |  |  | Millea Holdings, we, us and our are to (1) Millea Holdings, Inc., (2) Millea Holdings, Inc. and its direct and indirect
subsidiaries or (3) Tokio Marine & Nichido Fire Insurance Co., Ltd. and/or other operating subsidiaries of Millea Holdings, Inc., as the context may require;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Tokio Marine & Nichido are to Tokio Marine & Nichido Fire Insurance Co., Ltd. and/or either or both of its predecessors, as the context may require;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Tokio Marine are to The Tokio Marine and Fire Insurance Company, Limited, a predecessor of Tokio Marine & Nichido;
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | Nichido Fire are to The Nichido Fire and Marine Insurance Company, Limited, a predecessor of Tokio Marine & Nichido;
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | Tokio Marine & Nichido Life are to Tokio Marine & Nichido Life Insurance Co., Ltd.; and
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | Tokio Marine & Nichido Financial Life are to Tokio Marine & Nichido Financial Life Insurance Co., Ltd.
| | - |  | --------------------------------------------------------------------------------------------------------



2



---

##### Table of Contents

Unless the context otherwise requires, references to the business or financial results of:



| |  |  | Tokio Marine & Nichido are to those of Tokio Marine & Nichido and its consolidated subsidiaries;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | Tokio Marine are to those of Tokio Marine and its consolidated subsidiaries prior to its October 2004 merger with Nichido Fire;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | Nichido Fire are to those of Nichido Fire and its consolidated subsidiaries prior to its October 2004 merger with Tokio Marine;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | Tokio Marine & Nichido Life are to those of Tokio Marine & Nichido Life only; and
| | - |  | -----------------------------------------------------------------------------------



| |  |  | Tokio Marine & Nichido Financial Life are to those of Tokio Marine & Nichido Financial Life only.
| | - |  | ---------------------------------------------------------------------------------------------------

As used in this annual report, yen or ¥ means the lawful currency of Japan and dollar or $ means the
lawful currency of the United States of America.

As used in this annual report, Japanese GAAP means generally accepted
accounting principles in Japan and U.S. GAAP means generally accepted accounting principles in the United States of America.

In tables appearing in this annual report, figures may not add up to totals due to rounding.

FORWARD-LOOKING STATEMENTS

This annual report contains forward-looking statements that are based on our
current expectations, intentions, assumptions, estimates and projections about our businesses, operations, strategies and plans, about the insurance industry, and about capital markets around the world. Generally, these forward-looking statements
can be identified by the use of forward-looking terminology such as may, will, expect, anticipate, estimate, plan, intend or similar words. These statements discuss
future expectations, identify strategies, contain projections of results of operations or financial condition, or state other forward-looking information. These forward-looking statements are subject to various risks and uncertainties. Known and
unknown risks, uncertainties and other factors could cause the actual results to differ materially from those contained in any forward-looking statement. We cannot promise that the expectations expressed in these forward-looking statements will turn
out to be correct. Our actual results could be materially different from and worse than our stated expectations. Important risks and factors that could cause actual results to be materially different from those expectations are set forth in
Risk Factors and elsewhere in this annual report.



3



---

##### Table of Contents

SELECTED FINANCIAL DATA

The following selected consolidated financial data of Millea Holdings and its
subsidiaries as of and for each of the five years ended March 31, 2006 are derived from the audited U.S. GAAP consolidated financial statements of Millea Holdings for those periods. You should read the information below in conjunction with the
U.S. GAAP consolidated financial statements of Millea Holdings, including the related notes, included elsewhere in this annual report.



|                                                                              |  |                                                                         |            |   |          |   |            |          |  |   |            |   |  |          |            |     |  |   |           |  
|----------------------------------------------------------------------------- |  | ----------------------------------------------------------------------- | ---------- | - | -------- | - | ---------- | -------- |  | - | ---------- | - |  | -------- | ---------- | --- |  | - | --------- | -
|                                                                              |  | As of and for the year ended March 31,                                  |           
|                                                                              |  | 2006 (1)                                                                |            |   | 2005 (1) |   |            | 2004 (1) |  |   | 2003 (1)   |   |  | 2002 (1) |           
|                                                                              |  | (yen in millions, except share numbers, per share data and percentages) |           
|Statement of income data:                                                     |  |                                                                         |            |   |          |   |            |          |  |   |            |   |  |          |            |     |  |   |           |  
|Net premiums written                                                          |  | ¥                                                                       | 1,974,646  |   |          | ¥ | 1,925,407  |          |  | ¥ | 1,945,246  |   |  | ¥        | 1,898,557  |     |  | ¥ | 1,381,483 |  
|Premiums earned                                                               |  |                                                                         | 1,952,304  |   |          |   | 1,895,650  |          |  |   | 1,860,203  |   |  |          | 1,760,968  |     |  |   | 1,342,962 |  
|Life premiums (2)                                                             |  |                                                                         | 281,276    |   |          |   | 253,369    |          |  |   | 241,553    |   |  |          | 255,977    |     |  |   | 209,208   |  
|Net investment income                                                         |  |                                                                         | 164,433    |   |          |   | 133,197    |          |  |   | 126,173    |   |  |          | 108,311    |     |  |   | 104,681   |  
|Total operating income (2)                                                    |  |                                                                         | 2,635,685  |   |          |   | 2,409,097  |          |  |   | 2,207,518  |   |  |          | 2,187,103  |     |  |   | 1,648,512 |  
|Total operating costs andexpenses (2)                                         |  |                                                                         | 2,405,254  |   |          |   | 2,302,491  |          |  |   | 2,055,251  |   |  |          | 1,985,795  |     |  |   | 1,539,844 |  
|Income before extraordinary items and cumulative effect of accounting changes |  |                                                                         | 156,960    |   |          |   | 77,527     |          |  |   | 102,882    |   |  |          | 129,694    |     |  |   | 75,252    |  
|Extraordinary items (3)                                                       |  |                                                                         |           |   |          |   | 14,458     |          |  |   |           |   |  |          | 248,323    |     |  |   |          |  
|Cumulative effect of accounting changes, net of tax (4)                       |  |                                                                         |           |   |          |   | (26        | )        |  |   |           |   |  |          |           |     |  |   | 85,465    |  
|Net income                                                                    |  |                                                                         | 156,960    |   |          |   | 91,959     |          |  |   | 102,882    |   |  |          | 378,017    |     |  |   | 160,717   |  
|Balance sheet data:                                                           |  |                                                                         |            |   |          |   |            |          |  |   |            |   |  |          |            |     |  |   |           |  
|Total investments                                                             |  | ¥                                                                       | 12,837,495 |   |          | ¥ | 10,304,749 |          |  | ¥ | 9,393,222  |   |  | ¥        | 8,345,203  |     |  | ¥ | 6,628,825 |  
|Total assets                                                                  |  |                                                                         | 15,516,117 |   |          |   | 12,894,898 |          |  |   | 12,200,373 |   |  |          | 10,893,363 |     |  |   | 8,559,177 |  
|Total stockholders equity                                                    |  |                                                                         | 4,440,243  |   |          |   | 3,432,640  |          |  |   | 3,408,351  |   |  |          | 2,824,316  |     |  |   | 2,509,694 |  
|Common stock                                                                  |  |                                                                         | 150,000    |   |          |   | 150,000    |          |  |   | 150,000    |   |  |          | 150,000    |     |  |   | 101,995   |  
|Number of shares issued (in thousands) (5)                                    |  |                                                                         | 1,687.05   |   |          |   | 1,727.05   |          |  |   | 1,857.05   |   |  |          | 1,857.05   |     |  |   | 1,549,692 |  
|Number of shares held as treasury stock (in thousands)                        |  |                                                                         | 6.58       |   |          |   | 7.15       |          |  |   | 68.99      |   |  |          | 7.90       | (6) |  |   |          |  
|Per share data (7):                                                           |  |                                                                         |            |   |          |   |            |          |  |   |            |   |  |          |            |     |  |   |           |  
|Net incomebasic                                                              |  | ¥                                                                       | 92,438     |   |          | ¥ | 52,531     |          |  | ¥ | 56,457     |   |  | ¥        | 203,558    |     |  | ¥ | 103,709   |  
|Net incomediluted                                                            |  | ¥                                                                       | 92,426     |   |          | ¥ | 51,855     |          |  | ¥ | 56,457     |   |  | ¥        | 203,558    |     |  | ¥ | 103,709   |  
|Cash dividends declared (8)                                                   |  | ¥                                                                       | 15,000     |   |          | ¥ | 11,000     |          |  | ¥ | 11,000     |   |  | ¥        | 10,000     |     |  | ¥ | 8,500     |  
|                                                                              |  | $                                                                       | 129.12     |   |          | $ | 99.76      |          |  | $ | 100.52     |   |  | $        | 83.42      |     |  | $ | 70.92     |  
|Key ratios (9):                                                               |  |                                                                         |            |   |          |   |            |          |  |   |            |   |  |          |            |     |  |   |           |  
|Net loss ratio                                                                |  |                                                                         | 61.1       | % |          |   | 66.6       | %        |  |   | 56.4       | % |  |          | 54.2       | %   |  |   | 54.9      | %
|Combined loss and expense ratios                                              |  |                                                                         | 97.1       | % |          |   | 103.1      | %        |  |   | 92.6       | % |  |          | 91.7       | %   |  |   | 94.3      | %

---

|(1) | Our U.S. GAAP consolidated financial statements for the fiscal years ended March 31, 2006, 2005, 2004 and 2003, from which some of the data in this table are
derived, reflect the inclusion in those financial statements of the results of operations and financial position of Nichido Fire and its consolidated subsidiaries from and after the date of our formation on April 2, 2002. Consistent with U.S.
GAAP and with Exchange Act requirements regarding the presentation of our financial statements, our U.S. GAAP consolidated financial statements for the fiscal year ended March 31, 2002 have not been restated to include
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



4



---

##### Table of Contents

| | the results of operations and financial position of Nichido Fire and its consolidated subsidiaries for such fiscal year. Accordingly, the amounts shown in
this table for the fiscal years ended March 31, 2006, 2005, 2004 and 2003 are not directly comparable to the amounts shown for the fiscal year ended March 31, 2002. See Managements Discussion and Analysis of Financial Condition
and Results of OperationsBusiness Combination.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Certain amounts in our U.S. GAAP consolidated financial statements for the fiscal years ended March 31, 2005, 2004 and 2003 have been reclassified to conform to the new
classifications adopted during the fiscal year ended March 31, 2006. Corresponding amounts in our U.S. GAAP consolidated financial statements for the fiscal year ended March 31, 2002 have not been similarly reclassified as they were not
significant for such fiscal year. Accordingly, such reclassified amounts shown in this table for the fiscal years ended March 31, 2006, 2005, 2004 and 2003 are not directly comparable to the amounts shown for the fiscal year ended
March 31, 2002.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Extraordinary items for the fiscal year ended March 31, 2003 represent unallocated negative goodwill arising from the business combination with Nichido Fire. Extraordinary
items for the fiscal year ended March 31, 2005 represent unallocated negative goodwill arising from the business combination with Nisshin Fire. See Managements Discussion and Analysis of Financial Condition and Results of
OperationsBusiness Alliance.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | In accordance with the adoption of Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended, we
recognized Cumulative effect of accounting changes, net of tax for the fiscal year ended March 31, 2002. In accordance with the adoption of Statement of Position 03-1, Accounting and Reporting by Insurance Enterprises for
Certain Nontraditional Long-Duration Contracts and for Separate Accounts issued by the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants, we recognized Cumulative effect of accounting
changes, net of tax for the fiscal year ended March 31, 2005.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | In connection with our formation on April 2, 2002, each 1,000 shares of Tokio Marine common stock were exchanged for one share of our common stock.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Includes shares held by our subsidiaries as of March 31, 2003.
|--- | --------------------------------------------------------------

|(7) | To facilitate comparability of the per share data from year to year after the share exchange in connection with our formation, the per share data for the fiscal years ended
March 31, 2006, 2005, 2004 and 2003 are calculated based on 1.00 of our shares, while the per share data for the fiscal year ended March 31, 2002 is calculated based on 1,000 of Tokio Marines shares. The per share data are calculated
using the weighted average number of shares outstanding for the period.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | The U.S. dollar amounts represent translations of the Japanese yen amounts at the noon buying rates for Japanese yen per $1.00 in New York City for cable transfers in foreign
currencies as certified for customs purposes by the Federal Reserve Bank of New York in effect on the respective dividend payment dates.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | The key ratios relate to property and casualty insurance only. The net loss ratio is calculated by dividing losses incurred by premiums earned. The combined ratio is the sum of the
ratio of loss and loss adjustment expenses incurred to premiums earned and the ratio of underwriting and administrative expenses incurred to premiums written. A combined ratio under 100% represents an underwriting profit and over 100% represents an
underwriting loss.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



5



---

##### Table of Contents

RISK FACTORS

If you own our securities, you should carefully consider the risks described below. Our
business, operating results and financial condition could be materially adversely affected by any of these risks.

In addition, this
annual report contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of certain factors, including the risks
described below and elsewhere in this annual report.

Risks Relating to Our Business

If economic conditions in Japan again worsen, our financial condition and results of operations may be adversely affected.

We derive most of our insurance underwriting revenues from Japan. In addition, a substantial majority of the investments in our investment portfolio are
Japanese equity securities, bonds and loans. Accordingly, our financial condition and results of operations are very dependent on economic conditions in Japan.

The Japanese economy experienced a significant downturn in the early 1990s and the Nikkei Stock Average, which is one of the major benchmarks for equity prices in Japan, reached its lowest level in twenty years in
April 2003. While economic conditions improved in the fiscal years ended March 31, 2004, 2005 and 2006 and equity prices have risen since late April 2003, if economic conditions again worsen, due to factors including but not limited to current
or future high oil prices, it could have a significant impact on our financial condition and results of operations.

A decline in the Japanese stock
market may adversely affect our results of operations and financial condition.

We invest our policyholders premiums in a
portfolio of assets, including Japanese stocks. As of March 31, 2006, equity securities available for sale represented approximately 39.0% of the value of our total investments other than investments in related parties. The market values of
these equity securities are inherently volatile. We intend to hold our equity investments for the long term, but we may incur losses on our equity securities portfolio if the Japanese stock market again experiences declines or if other economic
factors cause the value of our equity securities to decline. A significant decrease in the market value of these equity securities could have a negative impact on our financial condition and results of operations.

Fluctuations in interest rates may adversely affect our results of operations.

We are subject to interest rate risk due to our investments in fixed income instruments and derivatives as well as deposit-type insurance and long-term insurance liabilities. As of March 31, 2006, fixed income
instruments represented approximately 43.0% of the value of our total investments other than investments in related parties. An increase in interest rates decreases the value of our fixed income portfolio and thereby adversely affects our financial
condition. An increase in interest rates also decreases the value of our interest rate derivatives positions and thereby adversely affects our results of operations.

However, even though the current value of our fixed income portfolios and derivatives positions would decrease with an increase in interest rates, such decrease would be expected to be more than offset by a decrease
in the value of our deposit-type insurance and long-term insurance liabilities. On the other hand, a decrease in interest rates may adversely affect our financial position because the amount of increase in the current value of our liabilities would
be expected to exceed the amount of increase in the current value of our fixed income portfolio and derivatives positions.



6



---

##### Table of Contents

Despite our hedging and other risk management activities to limit our exposure to changes in interest
rates, we still maintain exposure to interest rate risk. See Managements Discussion and Analysis of Financial Condition and Result of OperationsQuantitative and Qualitative Disclosures about Market Risk.

Defaults in our fixed income and loan portfolios may adversely affect our results of operations and financial condition.

Issuers of fixed income instruments and loan borrowers may default on principal and interest payments with respect to fixed income instruments and loans
we hold. Economic sluggishness, a decline of equity market prices or real estate prices in Japan, an increase in the number of insolvency procedures in Japan or a combination of these events or other factors may increase defaults by issuers or
borrowers. A continuation of, or an increase in, defaults may require us to record losses on our fixed income and loan portfolios and may adversely affect our results of operations and financial condition.

Our foreign assets and liabilities are exposed to foreign currency fluctuations.

We are holding assets and liabilities denominated in foreign currencies such as the U.S. dollar, the euro and the pound sterling. A decrease in the fair value of assets or an increase in the fair value of liabilities
as a result of foreign currency fluctuations could adversely affect our financial position. Fluctuations in foreign exchange rates also create foreign currency translation gains or losses.

Japan is prone to natural disasters that can result in substantial claims under non-life insurance policies.

Japan is subject to earthquakes, typhoons, windstorms, volcanic eruptions and other types of natural disasters, the frequency and severity of which are
inherently unpredictable. Over the past several years, changing weather patterns and climatic conditions such as global warming have added to the unpredictability and frequency of natural disasters in certain parts of the world and created
additional uncertainty as to future trends and exposures. During the fiscal year ended March 31, 2005, Japan experienced more severe typhoons in significantly higher number than in previous years and in the fiscal year ended March 31,
2006. As a result, in the fiscal year ended March 31, 2005, we recorded typhoon and other natural disaster-related insurance claims (including fire and automobile) in the amount of ¥148.0 billion, which was the highest amount of such
insurance claims we have recorded since the fiscal year ended March 31, 1992. These natural disasters can have a serious impact on property and casualty insurers, depending on the frequency, nature and scope of the disaster, the amount of
insurance coverage that the insurer has written in respect of the disaster, the amount of claims for losses, the timing of claims and the extent to which the insurers liability is covered by reinsurance. In order to mitigate the effect of
disasters, we set our premium rates at levels which we believe are adequate to accommodate the effect of disasters and cede certain of the relevant risks to reinsurers under reinsurance policies. However, the occurrence of a natural disaster the
severity of which we did not predict, or for which we did not adequately reinsure, could significantly affect our financial position and results of operations. In addition, if the frequency of occurrences of typhoons increases, we may be required to
significantly increase our loss reserves relating to natural disaster-related insurance claims in the future, which could have a material adverse effect on our results of operations and financial condition.

We may be required to augment our reserves in case of unforeseen losses.

The insurance business is unlike manufacturing and most other businesses in that, at the time of a sale, when the insurance policy is written and the premium is paid, the cost of sale or the
payment of a claim for a loss under the insurance policy is not yet conclusively determined. Losses may occur whose type or magnitude was not foreseen by the insurance company or the insurance industry generally at the time the insurance policies
were written. If this type of deficiency arises with respect to our insurance liability reserves, we would have to augment our reserves or otherwise incur a charge to earnings, which in turn could have a material adverse effect on our results of
operations. Historically, Japanese insurance companies have not experienced these unforeseen



7



---

##### Table of Contents

losses, unlike insurance companies in some other countries. For example, the U.S. insurance industry experienced significant losses with respect to
unexpected claims resulting from the harmful effects of asbestos use. Our loss reserves could substantially increase if similar claims are made against our insurance policies for risks which we did not anticipate.

Disasters such as typhoons and earthquakes that affect broad areas could result in an unexpected increase of claims for loss under insurance policies and
increase our demand for liquidity. As a result, we may be forced to raise capital at a higher interest rate or sell assets at a lower price than we otherwise would, which could adversely affect our financial condition.

Our financial results may be materially adversely affected by unpredictable events.

Our business, results of operations and financial condition may be materially adversely affected by unpredictable events and their consequences. Unpredictable events include single or multiple man-made or natural
events that, among other things, cause unexpectedly large market price movements, increases in claims or deterioration of economic conditions of certain countries or regions, such as the terrorist attack on the United States on September 11,
2001, the outbreak of Severe Acute Respiratory Syndrome (SARS) in Asia in 2003 or the recent outbreaks of the bird flu.

We are subject to risks
associated with reinsurance.

Like many other non-life insurance companies, Tokio Marine & Nichido utilizes reinsurance to
provide greater capacity to write larger policies and to control its exposure to extraordinary losses or catastrophes. Reinsurance is a form of insurance that insurance companies buy for their own protection. An insurance company, referred to as a
reinsured, reduces its possible maximum loss on risks by giving, or ceding, a portion of its liability to another insurance company, referred to as a reinsurer. Reinsurance is subject to prevailing market conditions, both in terms of price, which
could affect our profitability, and in terms of availability, which could affect our ability to offer insurance. In addition, we are subject to credit risk with respect to our ability to recover amounts due from our reinsurers, as the ceding of
reinsurance does not relieve us of our liability as the direct insurer to policyholders.

Tokio Marine & Nichido Life and Tokio
Marine & Financial Life also utilize reinsurance and are subject to the same risks typically associated with reinsurance.

Deregulation,
consolidation and the entry of new competitors has intensified competition in the Japanese insurance industry.

Japans current
Insurance Business Law enacted in April 1996 contains provisions designed to deregulate and increase competition in the life and non-life insurance business in Japan. The Insurance Business Law has provisions permitting life insurance companies and
non-life insurance companies to enter each others business through subsidiaries. The Insurance Business Law also permits the entry of foreign insurance companies with global operations into the Japanese insurance market and the entry of new
competitors that have traditionally been engaged in non-insurance business activities. Furthermore, an amendment to the Law Concerning the Non-Life Insurance Rating Organization in 1998 has allowed non-life insurers to set their own premium rates,
which has effectively opened the door to premium rate competition. We operate in a business environment in which competition has intensified and accelerated due to these measures.

In addition, anticipated changes in the financial services market, including the full liberalization of over-the-counter sales of insurance products at
banks, are expected to accelerate competition in both price and quality of insurance products. Such competition could adversely affect our profitability.

These measures for deregulation have also resulted in increased consolidation among non-life insurance companies and the formation of business alliances among non-life and life insurance companies. We compete with
such alliances on the basis of products and services. See BusinessCompetition.



8



---

##### Table of Contents

We may not succeed in executing our growth strategies outside of Japan.

To date, we have derived most of our insurance underwriting revenues from Japan. However, our strategy includes expanding our businesses in markets
outside of Japan.

Each of the following additional factors, among others, could affect our future international operations:



| |  |  | The impact of economic slowdown or currency crises in economies outside Japan;
| | - |  | ------------------------------------------------------------------------------



| |  |  | Unexpected changes in or delays resulting from regulatory requirements;
| | - |  | -----------------------------------------------------------------------



| |  |  | Exchange controls;
| | - |  | ------------------



| |  |  | Restrictions on foreign investment or the repatriation of profits or invested capital;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | Changes in the tax system or rate of taxation;
| | - |  | ----------------------------------------------



| |  |  | Social, political and economic risks;
| | - |  | -------------------------------------



| |  |  | Natural disasters; and
| | - |  | ----------------------



| |  |  | Unexpected spread of contagious diseases.
| | - |  | -----------------------------------------

These and
other factors could adversely affect our business, financial condition and results of operations.

We may not succeed in executing our growth strategies
in other businesses.

As part of our growth strategy, we intend to develop our non-insurance businesses, such as asset management,
health care and senior citizen related businesses. We may not succeed in competing in these competitive markets, particularly against companies with well-established operations. In addition, we may be required to make significant investments, and
devote substantial management and other resources, in order to expand these businesses. If we are unable to compete successfully in these businesses, our results of operations and financial condition may be adversely affected.

A downgrade in the financial strength ratings of our operating subsidiaries could limit our ability to market products, increase the number of policies being
surrendered and hurt our relationships with customers and trading counterparties.

Financial strength ratings, which are intended to
measure an insurers ability to meet policyholder obligations, are an important factor affecting public confidence in most of our products and, as a result, our competitiveness. A downgrade, or potential downgrade, of the financial strength
ratings of our operating subsidiaries, including Tokio Marine & Nichido, Tokio Marine & Nichido Life and Tokio Marine & Nichido Financial Life, may limit our ability to sell our insurance and annuity products, adversely
affect our reinsurance business and adversely affect the terms and conditions of the business we conduct with trading counterparties.

Business
interruptions, human factors or external events may adversely affect our financial results.

Operational risk is inherent in our
business and can manifest itself in various ways, including business interruptions, regulatory breaches, human errors, employee misconduct and external fraud. These events can potentially result in financial loss or harm to our reputation, or
otherwise hinder our operational effectiveness. Our management attempts to control this risk and keep operational risk at appropriate levels. Notwithstanding these control measures, operational risk is part of the business environment in which we
operate and we may incur losses from time to time due to operational risk.



9



---

##### Table of Contents

System failures may adversely affect our reputation, operations and financial condition.

System failure risk is inherent in our operations, which rely heavily on computer and other information systems. System failures due to unexpected events,
the wrongful use of these systems due to deficient or defective security measures or failures due to deficient or defective development or operation of information systems could result in adverse effects on our operations, increased direct or
indirect costs due to recovery operations as well as impaired reputation and credibility due to press coverage of such failures. We seek to manage and minimize our system failure risk and have implemented a contingency plan that would allow us to
continue our operations in the event of a system failure. However, despite these measures to mitigate system failure risk, any significant system failure could still materially adversely affect our operations and financial condition.

Unauthorized disclosure of personal information held by us may adversely affect our business.

We keep and manage personal information obtained from customers in relation to our insurance business. In recent years, there have been many cases of
personal information and records in the possession of corporations and institutions being improperly accessed or disclosed. The standards relating to protection of personal information that apply to us have become more stringent under the Law
Concerning Protection of Personal Information and rules, regulations and guidelines relating thereto. The provisions of this law applicable to us became effective on April 1, 2005. Although we exercise care in protecting the confidentiality of
personal information and take steps to ensure security of such information, if any material unauthorized disclosure of personal information does occur, our credibility and brand image may suffer. In addition, we may have to provide compensation for
economic loss arising out of a failure to protect such information, thereby materially adversely affecting our results of operations and financial condition.

Changes in existing, or new, Japanese regulations may materially impact our business, results of operations and financial condition.

Our insurance business is subject to detailed, comprehensive regulation and supervision in Japan. Changes in existing, or new, insurance laws and regulations are unpredictable and beyond our control and may affect the way we conduct our
business and the products we may offer in Japan. These changes in existing or new insurance laws and regulations may be more restrictive or may result in higher costs than current requirements. Also, such changes may require increases of various
statutory reserves.

If the actual experience on our products differs from managements estimates, our business, results of operations and
financial condition could be materially adversely affected.

The determination of liabilities and premiums for our property and casualty
insurance, life insurance and annuity businesses is based on models which involve numerous assumptions and subjective judgments. There can be no assurance that ultimate actual experience on these products will not differ from managements
estimates. In particular, experience on automobile insurance which could require large insurance payments, fire insurance that covers losses arising from natural disasters, third-sector insurance with lifetime-long contractual periods and variable
annuities that are affected by fluctuations of stock prices are inherently difficult to estimate. If the actual experience differs from managements estimates, our business, results of operations and financial condition could be materially
adversely affected.

Litigation and regulatory investigations may adversely affect our financial results.

We face risks of litigation and regulatory investigation and actions in connection with our operations. Lawsuits, including regulatory actions, may seek
recovery of very large, indeterminate amounts or limit our operations, and their existence and magnitude may remain unknown for substantial periods of time. A substantial legal liability or a significant regulatory action could have a material
adverse effect on our business, results of operations and financial condition.



10



---

##### Table of Contents

In May 2005, one of Tokio Marine & Nichidos U.S. subsidiaries received subpoenas from the
United States Attorneys Office for the Southern District of New York and the United States Securities and Exchange Commission, or the SEC, requesting documents relating to certain types of reinsurance transactions, in connection with what we
believe are investigations involving a number of industry participants. We are cooperating with the relevant authorities with respect to these matters. At this time we are unable to predict the potential effects, if any, that these investigations
may have upon us, the reinsurance markets and industry business practices. Any of the foregoing could have a material effect on our business, results of operations and financial condition relating to our reinsurance activities.

It may not be possible for investors to effect service of process within the United States upon us or our directors, executive officers or corporate auditors, or to
enforce against us or those persons judgments obtained in U.S. courts predicated upon the civil liability provisions of the federal securities laws of the United States.

We are a joint stock corporation organized under the laws of Japan. All of our directors, executive officers and corporate auditors reside outside of the
United States. Many of our and their assets are located in Japan and elsewhere outside the United States. It may not be possible, therefore, for U.S. investors to effect service of process within the United States upon us or these persons or to
enforce against us or these persons judgments obtained in the U.S. courts predicated upon the civil liability provisions of the federal securities laws of the United States. We believe that there is doubt as to the enforceability in Japan, in
original actions or in actions to enforce judgments of U.S. courts, of liabilities predicated solely upon the federal securities laws of the United States.

Since we are a holding company, our ability to pay operating and financing expenses and dividends depends on the financial performance of our principal operating subsidiaries. Our ability to pay dividends also depends on our own
dividend-paying capacity.

As a holding company, our ability to pay operating and financing expenses and dividends depends primarily on
the receipt of sufficient funds from our principal operating subsidiaries. Statutory provisions regulate our operating subsidiaries ability to pay dividends. If our operating subsidiaries are unable to pay dividends to us in a timely manner
and in amounts sufficient to pay our operating and financing expenses to declare and pay dividends and to meet our other obligations, we may not be able to pay dividends or we may need to seek other sources of liquidity.

Under the Corporation Law of Japan, or the Corporation Law, we cannot declare or pay dividends unless we meet specified financial criteria on a
parent-only basis. Generally, we will be permitted to pay dividends only if we have retained earnings on a non-consolidated balance sheet basis as of the end of the preceding fiscal year (determined in accordance with Japanese GAAP).

Risks Relating to Owning Our American Depositary Shares

Foreign exchange rate fluctuations may affect the U.S. dollar value of our American depositary shares and dividends payable to holders of our American depositary shares.

Market prices for our American depositary shares, or ADSs, may fall if the value of the yen declines against the U.S. dollar. In addition, the U.S. dollar
amount of cash dividends and other cash payments made to holders of our ADSs would be reduced if the value of the yen declines against the U.S. dollar.

A holder of ADSs has fewer rights than a shareholder and must act through the depositary to exercise those rights.

The
rights of shareholders under Japanese law to take various actions, including voting their shares, receiving dividends and distributions, bringing derivative actions, examining a companys accounting books and



11



---

##### Table of Contents

records, and exercising dissenters rights, are available only to holders of record on a companys register of shareholders. Because the
depositary, through its custodian agent, is the registered holder of the shares represented by our ADSs, only the depositary is able to exercise those rights in connection with the deposited shares. The depositary will make efforts to vote the
shares represented by our ADSs as instructed by the holders of those ADSs and will pay to those holders the dividends and distributions collected from us. However, a holder of ADSs will not be able directly to bring a derivative action, examine our
accounting books and exercise dissenters rights through the depositary unless the depositary specifically undertakes to exercise those rights and is indemnified to its satisfaction by the holder of ADSs for doing so.

There are restrictions on the withdrawal of shares from our depositary receipts facility.

Each of our ADSs represents the right to receive .005 of one share of our common stock. Although we maintain a book-entry fractional share register, a
holder of ADSs must surrender for cancellation depositary receipts evidencing 200 ADSs or any integral multiple thereof in order to withdraw whole shares of our common stock in certificated form. Each depositary receipt evidencing our ADSs bears a
legend to that effect.

Effective September 30, 2006, we will conduct a stock split of our shares of common stock, whereby one share of our
common stock will be split into 500 shares of common stock. Concurrently with the stock split, we will adopt a unit share system. Effective from October 2, 2006, 100 shares of common stock will constitute one unit.

Concurrently with these changes, we will reset the ratio of ADSs per share of common stock so that each ADS will represent one share of our common stock.
Subsequently, a holder of ADSs must surrender for cancellation depositary receipts evidencing 100 ADSs or any integral multiple thereof in order to withdraw shares of our common stock. Each depositary receipt evidencing our ADSs will bear a legend
to that effect. In addition, although we have implemented procedures that require us, subject to certain conditions, to repurchase common shares representing less than one unit, holders of ADSs in lots of less than 100 will not be able to withdraw
shares of our common stock and will therefore not be entitled to sell such ADSs, or the shares of common stock that they represent, to us.



12



---

##### Table of Contents

EXCHANGE RATES

Fluctuations in exchange rates between the Japanese yen and the U.S. dollar and other
currencies affect the U.S. dollar and other currency equivalents of the yen price of our shares. These fluctuations also affect the U.S. dollar amounts received on conversion of any cash dividends. The following table shows noon buying rates for
Japanese yen per $1.00 in New York City for cable transfers in foreign currencies as certified for customs purposes by the Federal Reserve Bank of New York for each period indicated:



|                     |  |             |       
|-------------------- |  | ----------- | ------
|                     |  | Average (1)
|Year ended March 31: |  |             |       
|2002                 |  | ¥           | 125.64
|2003                 |  |             | 121.10
|2004                 |  |             | 112.75
|2005                 |  |             | 107.28
|2006                 |  |             | 113.67



|                                      |  |      |        |     |   |       
|------------------------------------- |  | ---- | ------ | --- | - | ------
|                                      |  | High |        | Low
|Month:                                |  |      |        |     |   |       
|March 2006                            |  | ¥    | 115.89 |     | ¥ | 119.07
|April 2006                            |  |      | 113.79 |     |   | 118.66
|May 2006                              |  |      | 110.07 |     |   | 113.46
|June 2006                             |  |      | 111.66 |     |   | 116.42
|July 2006                             |  |      | 113.97 |     |   | 117.44
|August 2006                           |  |      | 114.21 |     |   | 117.35
|September (through September 15) 2006 |  |      | 116.04 |     |   | 117.82

---

|(1) | Average rate for each fiscal year is calculated by using the average of the exchange rates on the last day of each month during that year.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------

The noon buying rate for Japanese yen on September 15, 2006 was $1.00 = ¥117.72.



13



---

##### Table of Contents

MARKET PRICE INFORMATION

Our common stock is listed in Japan on the First Section of Tokyo Stock Exchange,
Inc., or the Tokyo Stock Exchange, and on the First Section of Osaka Securities Exchange Co., Ltd., or the Osaka Securities Exchange. Trading of our shares on these exchanges began on April 1, 2002.

ADSs representing shares of our common stock are currently traded in the United States on the NASDAQ Global Select Market and, prior to July 2006, the
NASDAQ National Market under the symbol MLEA. Trading of our ADSs on the NASDAQ National Market commenced on April 2, 2002. Each ADS represents .005 of one share of our common stock. As of March 31, 2006, outstanding ADSs
represented 5.3% of our outstanding shares.

Effective September 30, 2006, we will conduct a stock split of our shares of common stock,
whereby one share of our common stock will be split into 500 shares of common stock. In connection with this change, we will reset the ratio of ADSs per share of common stock so that each ADS will represent one share of our common stock.

The following table sets forth, for the periods indicated, the reported high and low sales price per share of our common stock on the First Section of
the Tokyo Stock Exchange, as well as the high and low sales price per ADS quoted on the NASDAQ Global Select Market and, prior to July 2006, the NASDAQ National Market. The table also includes high and low market price quotations from the Tokyo
Stock Exchange, translated in each case into U.S. dollars per ADS at the Federal Reserve Bank of New Yorks noon buying rate on the relevant date.



|                                      |  |                                             |           |                                         |   |                                                    |  |     |        |      |   |       |  |   |        |  |   |      
|------------------------------------- |  | ------------------------------------------- | --------- | --------------------------------------- | - | -------------------------------------------------- |  | --- | ------ | ---- | - | ----- |  | - | ------ |  | - | -----
|                                      |  | Price per share on the Tokyo Stock Exchange |           | Translated into U.S.dollars per ADS (1) |   | Price per ADS on theNASDAQ GlobalSelect Market (2)
|                                      |  | High                                        |           | Low                                     |   | High                                               |  | Low |        | High |   | Low  
|                                      |  | (yen)                                       |           | (US$)                                   |   | (US$)                                             
|Year ended March 31, 2003             |  | ¥                                           | 1,140,000 |                                         | ¥ | 706,000                                            |  | $   | 45.71  |      | $ | 30.15 |  | $ | 44.50  |  | $ | 29.76
|Year ended March 31, 2004             |  |                                             | 1,710,000 |                                         |   | 725,000                                            |  |     | 81.03  |      |   | 30.66 |  |   | 80.05  |  |   | 30.75
|Year ended March 31, 2005             |  |                                             |           |                                         |   |                                                    |  |     |        |      |   |       |  |   |        |  |   |      
|First fiscal quarter                  |  |                                             | 1,730,000 |                                         |   | 1,280,000                                          |  |     | 82.74  |      |   | 56.09 |  |   | 83.00  |  |   | 55.81
|Second fiscal quarter                 |  |                                             | 1,690,000 |                                         |   | 1,360,000                                          |  |     | 76.75  |      |   | 61.42 |  |   | 77.01  |  |   | 62.10
|Third fiscal quarter                  |  |                                             | 1,610,000 |                                         |   | 1,320,000                                          |  |     | 76.41  |      |   | 61.91 |  |   | 76.32  |  |   | 63.16
|Fourth fiscal quarter                 |  |                                             | 1,670,000 |                                         |   | 1,430,000                                          |  |     | 79.53  |      |   | 69.05 |  |   | 80.07  |  |   | 68.53
|Year ending March 31, 2006            |  |                                             |           |                                         |   |                                                    |  |     |        |      |   |       |  |   |        |  |   |      
|First fiscal quarter                  |  |                                             | 1,650,000 |                                         |   | 1,380,000                                          |  |     | 76.21  |      |   | 63.98 |  |   | 76.32  |  |   | 64.70
|Second fiscal quarter                 |  |                                             | 1,920,000 |                                         |   | 1,450,000                                          |  |     | 86.23  |      |   | 64.69 |  |   | 84.93  |  |   | 64.41
|Third fiscal quarter                  |  |                                             | 2,260,000 |                                         |   | 1,740,000                                          |  |     | 96.50  |      |   | 76.62 |  |   | 95.40  |  |   | 76.35
|Fourth fiscal quarter                 |  |                                             | 2,400,000 |                                         |   | 1,880,000                                          |  |     | 103.61 |      |   | 81.49 |  |   | 101.88 |  |   | 84.21
|Year ending March 31, 2007            |  |                                             |           |                                         |   |                                                    |  |     |        |      |   |       |  |   |        |  |   |      
|First fiscal quarter                  |  |                                             | 2,440,000 |                                         |   | 1,810,000                                          |  |     | 102.86 |      |   | 79.23 |  |   | 106.53 |  |   | 78.64
|Month                                 |  |                                             |           |                                         |   |                                                    |  |     |        |      |   |       |  |   |        |  |   |      
|March 2006                            |  |                                             | 2,350,000 |                                         |   | 2,170,000                                          |  |     | 101.14 |      |   | 92.03 |  |   | 101.81 |  |   | 91.80
|April 2006                            |  |                                             | 2,440,000 |                                         |   | 2,260,000                                          |  |     | 102.86 |      |   | 96.02 |  |   | 102.69 |  |   | 96.05
|May 2006                              |  |                                             | 2,380,000 |                                         |   | 1,970,000                                          |  |     | 106.91 |      |   | 87.74 |  |   | 106.53 |  |   | 88.33
|June 2006                             |  |                                             | 2,140,000 |                                         |   | 1,810,000                                          |  |     | 93.44  |      |   | 79.23 |  |   | 93.37  |  |   | 78.64
|July 2006                             |  |                                             | 2,240,000 |                                         |   | 2,040,000                                          |  |     | 97.87  |      |   | 86.85 |  |   | 97.02  |  |   | 87.46
|August 2006                           |  |                                             | 2,270,000 |                                         |   | 2,070,000                                          |  |     | 97.48  |      |   | 89.89 |  |   | 98.25  |  |   | 91.36
|September (through September 15) 2006 |  |                                             | 2,210,000 |                                         |   | 2,050,000                                          |  |     | 94.28  |      |   | 87.00 |  |   | 94.93  |  |   | 87.07

---

|(1) | U.S. dollar amounts have been translated from yen at the Federal Reserve Bank of New Yorks noon-buying rate as of the relevant high and low quotation date or the last
available date prior thereto.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Prior to July 2006, the NASDAQ National Market.
|--- | -----------------------------------------------

The
closing price of our shares of common stock on the Tokyo Stock Exchange as of September 15, 2006 was ¥2,140,000.

The above prices
for our ADSs are based on inter-dealer prices reported by NASDAQ and do not include retail mark-ups, retail mark-downs or commissions.



14



---

##### Table of Contents

DIVIDEND POLICY

In June 2006, we declared cash dividends on shares of our common stock in the amount of
¥15,000 per share and paid ¥25,207 million in respect of the fiscal year ended March 31, 2006. In June 2005, we declared cash dividends on shares of our common stock in the amount of ¥11,000 per share and paid ¥18,919 million in
respect of the fiscal year ended March 31, 2005. In June 2004, we declared cash dividends on shares of our common stock in the amount of ¥11,000 per share and paid ¥19,668 million in respect of the fiscal year ended March 31, 2004.

As a holding company, our ability to pay dividends in the future will depend primarily on our receipt of sufficient funds from our
principal operating subsidiaries. In addition, under the Corporation Law, we cannot declare or pay dividends unless we meet specified financial criteria on a parent-only basis. Generally, we will be permitted to pay dividends only if we
have retained earnings on a non-consolidated balance sheet basis as of the end of the preceding fiscal year (determined in accordance with Japanese GAAP). See Risk FactorsRisks Relating to Our Business and Description of
Common StockDistributions of Surplus.

When apportioning profits in respect of any given fiscal year, we seek to improve
returns to shareholders by distributing stable dividends on our common stock and by repurchasing our own shares (see Description of Common StockRepurchase by Millea Holdings of Shares), subject to having provided sufficient capital
to meet our business needs.

Although we had not been paying cash interim dividends to our shareholders in the past, on May 24, 2006,
the board of directors has approved the policy to pay interim cash dividends starting with the fiscal year ending March 31, 2007.



15



---

##### Table of Contents

MAJOR SHAREHOLDERS

Our ten largest shareholders of record as of March 31, 2006, expressed as a percentage
of the total number of our shares then outstanding, were as follows:



|                                                     |  |                           |  |                                          |  
|---------------------------------------------------- |  | ------------------------- |  | ---------------------------------------- | -
|Shareholder                                          |  | Number ofwhole sharesheld |  | Percentage oftotal sharesoutstanding (1) |  
|The Master Trust Bank of Japan, Ltd. (Trust Account) |  | 115,446                   |  | 6.9                                      | %
|Japan Trustee Services Bank, Ltd. (Trust Account)    |  | 99,450                    |  | 5.9                                      | %
|Moxley & Co. (2)                                     |  | 89,410                    |  | 5.3                                      | %
|State Street Bank and Trust Company                  |  | 53,219                    |  | 3.2                                      | %
|The Bank of Tokyo-Mitsubishi UFJ, Ltd.               |  | 40,132                    |  | 2.4                                      | %
|Meiji Yasuda Life Insurance Company                  |  | 39,187                    |  | 2.3                                      | %
|State Street Bank and Trust Company 505103           |  | 33,680                    |  | 2.0                                      | %
|Trust & Custody Services Bank, Ltd. (3)              |  | 28,148                    |  | 1.7                                      | %
|Mizuho Corporate Bank, Ltd.                          |  | 27,045                    |  | 1.6                                      | %
|The Chase Manhattan Bank N.A. London                 |  | 25,027                    |  | 1.5                                      | %
|                                                     |  |                           |  |                                          |  
|Total                                                |  | 550,744                   |  | 32.8                                     | %
|                                                     |  |                           |  |                                          |  

---

|(1) | The number of total shares outstanding equals the number of total issued shares minus the number of treasury shares. As of March 31, 2006, there were 1,680,467.65 shares of our
common stock outstanding.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Moxley & Co. is the corporate nominee holder of common stock deposited for the issuance of ADSs.
|--- | ------------------------------------------------------------------------------------------------

|(3) | As trustee for Mizuho Trust Retirement Benefits Trust Account for Mitsubishi Heavy Industries, Ltd.
|--- | ---------------------------------------------------------------------------------------------------

None of our shareholders listed above has voting rights that are different from voting rights of our other shareholders.

As of March 31, 2006, we had 85,069 shareholders of record, of which 84,971 were Japanese record holders. As of the same date, 63.1% of our
outstanding shares were owned by Japanese record holders.

We are not aware of any arrangements that may result in a change of control of
us.

The identities of shareholders in companies listed on a Japanese stock exchange, as well as their shareholdings, must be publicly
reported in Japan under the following circumstances:



| |  |  | Reporting by Shareholders. As explained in RegulationReporting of Substantial Shareholdings, any person who becomes a beneficial owner of more than 5% of
the total issued shares of a company listed on a Japanese stock exchange must file a public report concerning their shareholdings with the related local finance bureau.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We received copies of reports filed on May 13, 2005 with the Kanto Finance Bureau by Mitsubishi Tokyo Financial Group, Inc. on behalf of The Bank of Tokyo-Mitsubishi, Ltd., The
Mitsubishi Trust and Banking Corporation, Mitsubishi Securities Co., Ltd., Mitsubishi Securities International plc, and Mitsubishi Asset Management Co., Ltd. indicating that these entities beneficially owned an aggregate of 75,263 shares of common
stock as of April 30, 2005, representing 4.36% of the total issued shares. Such shares represented 4.39% of the total shares outstanding as of April 30, 2005.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Subsequently, we received copies of reports filed on November 15, 2005 with the Kanto Finance Bureau by Mitsubishi UFJ Financial Group, Inc. on behalf of
The Bank of Tokyo-Mitsubishi, Ltd., Mitsubishi UFJ Trust and Banking Corporation, Mitsubishi UFJ Securities Co., Ltd., Mitsubishi UFJ Securities International plc, Mitsubishi UFJ Asset Management Co., Ltd., UFJ Bank Limited and MU Investments Co.,
Ltd. indicating that these entities beneficially owned an aggregate of 93,223 shares of common stock as of October 31, 2005, representing 5.40% of the total issued shares. Such shares represented 5.50% of the total shares outstanding as of October
31, 2005.



16



---

##### Table of Contents

We also received copies of reports filed on February 15, 2006 with the Kanto Finance Bureau by
Mitsubishi UFJ Financial Group, Inc. on behalf of The Bank of Tokyo-Mitsubishi UFJ, Ltd., Mitsubishi UFJ Trust and Banking Corporation, Mitsubishi UFJ Securities Co., Ltd., Mitsubishi UFJ Securities International plc and Mitsubishi UFJ Asset
Management Co., Ltd. indicating that these entities beneficially owned an aggregate of 102,095.74 shares of common stock as of January 31, 2006, representing 5.91% of the total issued shares. Such shares represented 6.06% of the total shares
outstanding as of January 31, 2006.

We also received copies of reports filed on May 15, 2006 with the Kanto Finance Bureau by Mitsubishi
UFJ Financial Group, Inc. on behalf of The Bank of Tokyo-Mitsubishi UFJ, Ltd., Mitsubishi UFJ Trust and Banking Corporation, Mitsubishi UFJ Securities Co., Ltd., Mitsubishi UFJ Securities International plc, Mitsubishi UFJ Asset Management Co., Ltd.
and Mitsubishi UFJ Asset Management (UK) Ltd. indicating that these entities beneficially owned an aggregate of 91,261.74 shares of common stock as of April 30, 2006, representing 5.41% of the total issued shares. Such shares represented 5.44% of
the total shares outstanding as of April 30, 2006.

We also received copies of reports filed on August 15, 2006 with the Kanto Finance
Bureau by Mitsubishi UFJ Financial Group, Inc. on behalf of The Bank of Tokyo-Mitsubishi UFJ, Ltd., Mitsubishi UFJ Trust and Banking Corporation, Mitsubishi UFJ Securities Co., Ltd., Mitsubishi UFJ Securities International plc, Mitsubishi UFJ Asset
Management Co., Ltd., MU Investments Co., Ltd. and Mitsubishi UFJ Asset Management (UK) Ltd. indicating that these entities beneficially owned an aggregate of 97,145.74 shares of common stock as of July 31, 2006, representing 5.76% of the total
issued shares. Such shares represented 5.91% of the total shares outstanding as of July 31, 2006.



| |  |  | We received copies of reports filed on September 14, 2005 with the Kanto Finance Bureau by Barclays Global Investors Japan Trust & Banking Co., Ltd., Barclays Global
Investors Japan Limited, Barclays Global Investors, N.A., Barclays Global Fund Advisors, Barclays Global Investors Australia Limited, Barclays Global Investors Limited, Barclays Life Assurance Company Limited, Barclays Capital Securities Limited and
Barclays Capital Inc. indicating that these entities beneficially owned an aggregate of 43,273 shares as of June 30, 2005, representing 2.51% of the total issued shares. Such shares represented 2.54% of the total shares outstanding as of
August 31, 2005.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We received a copy of a report filed on July 19, 2005 with the Kanto Finance Bureau by Brandes Investment Partners, L.P. (formerly Brandes Investment Partners, L.L.C.)
indicating that it beneficially owned an aggregate of 106,093 shares of common stock as of June 30, 2005, representing 6.14% of the total issued shares. Such shares represented 6.19% of the total shares outstanding as of June 30, 2005.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Reporting by Listed Companies. Under the Japanese Securities and Exchange Law, any company whose shares are listed on a Japanese stock exchange must publicly report
information about its major shareholders. We are required to make this disclosure, which generally includes information about a companys ten largest shareholders of record, as of each March 31 and September 30.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



17



---

##### Table of Contents

BUSINESS

Group Overview

We were formed on April 2, 2002 as the holding company, a joint stock corporation (kabushiki kaisha) organized under the laws of Japan, for Tokio Marine and Nichido Fire. Since being formed, we have
reorganized various subsidiaries of Tokio Marine and Nichido Fire, so that those subsidiaries are directly owned by us. See Subsidiaries and Affiliates. Our legal name as specified in our articles of incorporation is Kabushiki
Kaisha Millea Holdings, translated into English as Millea Holdings, Inc. Our commercial name is Millea Holdings.

In October 2004, we
merged our property and casualty insurance subsidiaries, Tokio Marine and Nichido Fire, and named the new entity Tokio Marine & Nichido.

Tokio Marine & Nichido, as the successor of Tokio Marine and Nichido Fire, is the oldest and largest, in terms of net premiums written, property and casualty insurance company in Japan. It underwrites the
full range of property and casualty insurance coverage available in Japan, including voluntary automobile, compulsory automobile liability, fire and allied lines, personal accident, cargo and transit, and hull insurance. Tokio Marine &
Nichido underwrites some lines of property and casualty insurance coverage overseas. It also accepts and cedes reinsurance for certain lines of property and casualty insurance coverage.

Formation of Millea Holdings

We were formed as the holding company for Tokio Marine and Nichido Fire through a statutory share transfer that became effective on April 2, 2002. After the statutory share transfer became effective, former Tokio Marine shareholders
held approximately 83% of the outstanding shares of our common stock and former Nichido Fire shareholders held approximately 17%.

Recent Developments

Acquisition and Management Integration of Nisshin Fire and Marine Insurance Company, Limited

Pursuant to an agreement reached in March 2003, we entered into a strategic alliance with Nisshin Fire and Marine Insurance Company,
Limited, or Nisshin Fire. This alliance included cooperation in marketing of Tokio Marine & Nichido Lifes products and joint proposals by Tokio Marine & Nichido and Nisshin Fire to Nisshin Fires corporate clients and
automobile dealer agents. We acquired approximately 31% of the total outstanding shares of Nisshin Fire as of February 2005, and the two companies expanded their cooperation to include, among others, sales by Nisshin Fire of Tokio Marine &
Nichidos defined contribution pension products. As a result of the February 2005 acquisition, Nisshin Fire became our affiliate by equity method, and on April 1, 2006, a corporate separation was effected to transfer Tokio
Marine & Nichidos business management functions with respect to Nisshin Fire to us, thereby bringing Nisshin Fire under our direct management.

In May 2006, Nisshin Fire and we agreed to integrate management of the two companies by way of a stock-for-stock exchange, to be effective on September 30, 2006, making Nisshin Fire our wholly-owned subsidiary.
Nisshin Fire will continue to operate its independent property and casualty insurance business, separately from Tokio Marine & Nichido.

Acquisition of Asia General Holdings Ltd.

In April 2006, Tokio Marine & Nichido reached an agreement with the
major shareholders of Asia General Holdings Ltd., or Asia General, to acquire their shareholdings in Asia General, which holds property and casualty and life insurance companies in Singapore and Malaysia. Pursuant to the agreement, Tokio
Marine & Nichido acquired approximately a 15% interest in Asia General in May 2006 for S$130 million (approximately ¥9,264 million at the exchange rate on May 25, 2006). Tokio Marine & Nichido expects to acquire additional
shares to hold a majority interest by early 2007. Through this acquisition, Tokio Marine & Nichido expects to expand its property and casualty insurance operations and to establish a foundation for life insurance operations in Singapore and
Malaysia.



18



---

##### Table of Contents

Acquisition of Real Seguros S.A. and investment in Real Vida e Previdência S.A.

In July 2005, we acquired a 100% interest in Real Seguros S.A., primarily a property and casualty insurer, and a 50% interest in Real Vida e
Previdência S.A., a life and pension insurer, both located in Brazil, from ABN AMRO Bank N.V. for a total cost of R$983 million (¥46.6 billion). As a result of this transaction, Tokio Marine & Nichido now markets its insurance
products through approximately 1,900 branches of Banco ABN AMRO Real S.A. and 8,700 insurance brokers in Brazil.

Acquisition of Allianz
President General Insurance Co., Ltd. and its merger with Newa Insurance

In September 2004, Millea Asia Ptd. Ltd., or Millea Asia,
subsequently renamed as Tokio Marine Asia Pte. Ltd., or Tokio Marine Asia, our directly held subsidiary, acquired Allianz President General Insurance Co., Ltd., a Taiwanese property and casualty insurance company. This company merged with Newa
Insurance Co., Ltd., a Taiwanese property and casualty insurance affiliate of Tokio Marine Asia, on April 1, 2005 and the newly merged company operates under the name of Tokio Marine Newa Insurance Co., Ltd., in which Tokio Marine Asia holds a
49% interest.

Objects and Purposes

Our objects and purposes, as stated in article 2 of our articles of incorporation, are to engage in the following businesses as an insurance holding company:



| |  |  | Management of non-life insurance companies;
| | - |  | -------------------------------------------



| |  |  | Management of life insurance companies;
| | - |  | ---------------------------------------



| |  |  | Management of specialized securities companies;
| | - |  | -----------------------------------------------



| |  |  | Management of foreign companies engaged in the insurance business;
| | - |  | ------------------------------------------------------------------



| |  |  | Management of any other company which is or may become our subsidiary in accordance with the provisions of the Insurance Business Law of Japan; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Any other business pertaining to the foregoing listed businesses.
| | - |  | -----------------------------------------------------------------

Corporate Philosophy

In November 2003, we adopted as our corporate philosophy the following:

Millea Group Corporate Philosophy

The
Millea Group is committed to the continuous enhancement of corporate value, with customer trust at the base of all of its activities.



| |  |  | By providing customers with the highest quality products and services, we will spread safety and security to all around us.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | For fulfilling our responsibility to shareholders, we will pursue global development of sound, growing and profitable businesses.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | For promoting the creativity of each and every employee, we will foster a corporate culture which encourages free and open communications.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | While demonstrating responsible management as a good corporate citizen, we will make a positive contribution to society.
| | - |  | -------------------------------------------------------------------------------------------------------------------------

In addition, our group companies have long dedicated themselves to providing products and services designed to meet societys need for safety
and security, and to corporate social responsibility, or CSR, activities such as environmental conservation and philanthropic activities. In November 2004, we established the



19



---

##### Table of Contents

Millea Group CSR Charter as a common guideline for our group companies CSR activities. During the fiscal year ended March 31, 2006, Tokio
Marine & Nichido and we participated in the United Nations Global Compact with the approval of the United Nations Headquarters, which was officially launched in July 2000 to promote business activities relating to human rights, labor, the
environment and anti-corruption measures. This is one example of our many CSR activities that we engage in; other activities include those relating to environmental protection and conservation and philanthropic activities.

Principal Executive Offices

Our principal executive offices are located at Tokyo Kaijo Nichido Building Shinkan, 2-1 Marunouchi 1-chome, Chiyoda-ku, Tokyo 100-0005, Japan, and our telephone number is 81-3-6212-3333.

Business Goals and Strategies

In November 2005, we
announced our long-term corporate strategy and our current medium- and long-term business strategy called Stage Expansion 2008. By implementing our strategy for each of our property and casualty insurance, life insurance and other
businesses, we aim to create the optimum business portfolio and to maximize our corporate value. We aim to increase our corporate value through:



| |  |  | comprehensive product design;
| | - |  | -----------------------------



| |  |  | efficient utilization of existing and new distribution channels, including, subsequent to the full liberalization of over-the-counter sales of insurance products, through
over-the-counter sales at banks; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | expansion of our local insurance business in attractive markets around the world;
| | - |  | ---------------------------------------------------------------------------------

on the basis of our commitment to corporate social responsibility and compliance.

Domestic Property
and Casualty Insurance Business

Our principal revenue base is our domestic property and casualty insurance business. We aim to
increase the revenues and the results of operations of this business by strengthening our underwriting operations, increasing sales and further improving efficiencies by:



| |  |  | Enhancing Tokio Marine & Nichidos product portfolio by responding to customer needs through further quality improvements of its products and innovative product
design, including the packaging of multiple products and the incorporation of accident prevention features, post-accident care services and other peripheral services. Tokio Marine & Nichido intends to leverage its experience with existing
well received products such as Cho Hoken (Super Insurance), Total Assist and Diabetes-dedicated Casualty Insurance. See Property and Casualty InsuranceCho Hoken and Cho Business
Insurance.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Expanding and improving Tokio Marine & Nichidos distribution network through growth of its existing sales agencies and ongoing training, support and supervision of
its sales agencies and through utilization of new sales channels, including, but not limited to over-the-counter sales at banks.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Introducing a fundamental reform to Tokio Marine & Nichidos business processes and infrastructure through the Business Renovation Project. As part of the Business
Renovation Project, Tokio Marine & Nichido intends to reorganize its sales infrastructure in order to enhance its operational efficiency and to optimize the utilization of information technologies. Through the implementation of this
Business Renovation Project, Tokio Marine & Nichido aims to concentrate its management resources on customer-relation matters and to gain outstanding customer trust in response to enhanced user-friendliness and high-quality claims handling
and payment services.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Enhancing Tokio Marine & Nichidos profit-earning capacity in its asset management operations, including through absolute return investments.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



20



---

##### Table of Contents

Domestic Life Insurance Business

We plan to expand our domestic life insurance business as one of our core businesses. We aim to strengthen our life insurance subsidiaries, Tokio
Marine & Nichido Life and Tokio Marine & Nichido Financial Life, and seek revenue growth and improved results of operations in this business by:



| |  |  | Continuing to deliver new innovative products that respond to customer needs, based on Tokio Marine & Nichido Lifes experience with its well received products such as
the broad market products Nagawari and Mittsu-no-Anshin and specialized products such as Anshin Amulet, a medical insurance product exclusively for women and Anshin Iryou Plus, covering cancer, stroke
and heart attack. See Life Insurance BusinessTokio Marine & Nichido Life.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Further growing Tokio Marine & Nichido Financial Lifes business in the variable annuity market.
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | Positioning conventional cross-selling by Tokio Marine & Nichidos insurance agents as its core sales channel and promoting a multi-channel sales strategy that
includes the use of sales personnel specialized in life insurance products, such as our Life Partners or Life Professionals, and the adoption of over-the-counter sales at banks and mail order sales.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increasing the number of banks that distribute Tokio Marine & Nichido Financial Lifes products and enhancing the support infrastructure with respect to
over-the-counter sales at banks.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Third Sector Insurance Business

We aim to continue to expand our product portfolio in the third sector insurance business, which includes personal accident, medical and cancer insurance
and insurance covering expenses for nursing care, by leveraging our experience in the property and casualty and life insurance businesses. By combining new insurance offerings with attractive features from our property and casualty and life
insurance businesses, we intend to provide customized product offerings that are suitable for specific markets or distribution channels, including for distribution through over-the-counter sales at banks subsequent to the full liberalization of
sales of insurance products scheduled to take place in December 2007.

Overseas Insurance Business

To diversify geographically and realize stable revenue growth, we aim to expand our overseas insurance business. Our primary focus was the Asian local
insurance market, which we believe has potential for high growth and profitability. In April 2003, we transferred our Asian insurance operations to Millea Asia, renamed as Tokio Marine Asia in 2006. Tokio Marine Asia is in charge of planning our
business growth strategy in the Asian region (excluding Japan) through mergers, acquisitions, business tie-ups and the management of our local Asian subsidiaries. We have been, and we intend to continue, pursuing the expansion of Asian business with
a focus on what we believe are growing areas, especially China, Taiwan, Thailand, Malaysia and India. In April 2006, we reached an agreement with the major shareholders of Asia General to acquire Asia General and its subsidiaries. This acquisition
will increase our access to the property and casualty and life insurance markets in Singapore and Malaysia. We are also focusing on other growing markets such as Brazil, where we acquired a 100% interest in Real Seguros S.A., primarily a property
and casualty insurer, and a 50% interest in Real Vida e Previdência S.A., a life and pension insurer, in July 2005 for a total cost of R$983 million (¥46.6 billion).

In the developed markets such as North America and Europe, we aim to expand our local insurance business in the field of commercial property and casualty
insurance through a combination of regional internal growth strategies, acquisitions, equity participations and business alliances.

We
also seek to achieve revenue growth and risk diversification through operations of Tokio Millennium Re Ltd., Tokio Marine Global Limited and Tokio Marine Global Re Limited, which are our overseas reinsurance subsidiaries.



21



---

##### Table of Contents

Asset Management and Other Businesses

We intend to expand our asset management business and other businesses, which we believe have significant potential for synergies with our insurance
business.

Asset Management Business

Utilizing the expertise acquired in the investment operations of our insurance companies, we intend to pursue the following measures to further increase our assets and to increase revenue:



| |  |  | In the retail market, we aim to establish an investment trust/defined contribution business.
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | In the wholesale market, we plan to actively launch new products in alternative investment areas such as private equity to expand our product line-up.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We intend to expand our asset management operations globally through Tokio Marine Asset Management Company, Limited.
| | - |  | --------------------------------------------------------------------------------------------------------------------

Other Businesses

We plan to
selectively expand our insurance-related businesses such as health care and senior citizen-related businesses, the risk consulting business and comprehensive human resource-related services, as well as other existing related businesses, where we
believe opportunities for growth exist.

In the fiscal year ended March 31, 2006, we have established two joint ventures by acquiring
a 50% interests in Millea Mondial Co., Ltd., which provides various assistance services in relation to customers private and business travel, automobile related services and medical care, in January 2006, and a 49% interests in Tokio
Marine & Nichido Samuel Co., Ltd., which provides nursing-care services for elderly people in senior care homes, in February 2006.

Property
and Casualty Insurance

Property and Casualty Insurance Lines

We engage primarily in underwriting voluntary automobile, compulsory automobile liability, fire and allied lines (including earthquake), personal
accident, marine (including cargo and transit and hull) and other lines of property and casualty insurance through Tokio Marine & Nichido, principally in Japan. The following table, prepared on a U.S. GAAP basis, shows a breakdown of our
direct premiums written by our principal lines of insurance for each of the periods indicated:



|                                    |  |                      |           |      |   |           |  |   |          
|----------------------------------- |  | -------------------- | --------- | ---- | - | --------- |  | - | ---------
|                                    |  | Year ended March 31,
|                                    |  | 2006                 |           | 2005 |   | 2004     
|                                    |  | (yen in millions)   
|Voluntary Automobile                |  | ¥                    | 890,013   |      | ¥ | 868,393   |  | ¥ | 887,750  
|Compulsory Automobile Liability (1) |  |                      | 292,184   |      |   | 302,955   |  |   | 311,124  
|Fire and Allied Lines (2)           |  |                      | 318,754   |      |   | 302,081   |  |   | 299,481  
|Personal Accident                   |  |                      | 152,787   |      |   | 151,667   |  |   | 153,849  
|MarineCargo and Transit            |  |                      | 87,029    |      |   | 81,878    |  |   | 71,678   
|MarineHull                         |  |                      | 20,754    |      |   | 18,770    |  |   | 19,599   
|Other (3)                           |  |                      | 241,001   |      |   | 239,806   |  |   | 235,074  
|                                    |  |                      |           |      |   |           |  |   |          
|Total                               |  | ¥                    | 2,002,522 |      | ¥ | 1,965,550 |  | ¥ | 1,978,555
|                                    |  |                      |           |      |   |           |  |   |          

---

|(1) | Japanese law requires that all automobiles be covered by compulsory automobile liability insurance. See note 1 to our consolidated financial statements.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes earthquake insurance.
|--- | ------------------------------

|(3) | Major Other lines of insurance are liability, aviation, workers compensation, movables comprehensive, machinery breakdown, contractors all-risk, credit and
guarantee and surety bonds.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

The following table, prepared on a U.S. GAAP basis, shows a breakdown of each key component of our
property and casualty insurance premiums written for the year ended March 31, 2006:



|                                    |  |                       |           |                                       |   |                          |  |                          |         |  |   |           |  |        |  
|----------------------------------- |  | --------------------- | --------- | ------------------------------------- | - | ------------------------ |  | ------------------------ | ------- |  | - | --------- |  | ------ | -
|                                    |  | Directpremiumswritten |           | Reinsurancepremiumsassumed            |   | Reinsurancepremiumsceded |  | Net premiums written (1) |        
|                                    |  |                       |           | Amount                                |   | %                        | 
|                                    |  |                       |           | (yen in millions, except percentages) |   |                          | 
|Voluntary Automobile                |  | ¥                     | 890,013   |                                       | ¥ | 6,058                    |  | ¥                        | 11,367  |  | ¥ | 884,704   |  | 44.80  | %
|Compulsory Automobile Liability (2) |  |                       | 292,184   |                                       |   | 250,628                  |  |                          | 226,313 |  |   | 316,499   |  | 16.03  | %
|Fire and Allied Lines (3)           |  |                       | 318,754   |                                       |   | 42,969                   |  |                          | 73,328  |  |   | 288,395   |  | 14.60  | %
|Personal Accident                   |  |                       | 152,787   |                                       |   | 3,332                    |  |                          | 4,514   |  |   | 151,605   |  | 7.68   | %
|MarineCargo and Transit            |  |                       | 87,029    |                                       |   | 4,313                    |  |                          | 14,129  |  |   | 77,213    |  | 3.91   | %
|MarineHull                         |  |                       | 20,754    |                                       |   | 9,961                    |  |                          | 14,921  |  |   | 15,794    |  | 0.80   | %
|Other (4)                           |  |                       | 241,001   |                                       |   | 37,089                   |  |                          | 37,654  |  |   | 240,436   |  | 12.18  | %
|                                    |  |                       |           |                                       |   |                          |  |                          |         |  |   |           |  |        |  
|Total                               |  | ¥                     | 2,002,522 |                                       | ¥ | 354,350                  |  | ¥                        | 382,226 |  | ¥ | 1,974,646 |  | 100.00 | %
|                                    |  |                       |           |                                       |   |                          |  |                          |         |  |   |           |  |        |  

---

|(1) | Net premiums written = direct premiums written + reinsurance premiums assumed  reinsurance premiums ceded.
|--- | -----------------------------------------------------------------------------------------------------------

|(2) | Japanese law requires that all automobiles be covered by compulsory automobile liability insurance. See note 1 to our consolidated financial statements.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Includes earthquake insurance.
|--- | ------------------------------

|(4) | Major Other lines of insurance are liability, aviation, workers compensation, movables comprehensive, machinery breakdown, contractors all-risk, credit and
guarantee and surety bonds.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Voluntary Automobile

Automobile ownership in Japan has grown over the years and there is currently no other country in the world except the United States where a greater
number of automobiles is owned. According to statistics published by the Japanese Automobile Inspection and Registration Association, the number of automobiles owned in Japan has been slowly but consistently growing in the past several years, and as
of March 31, 2006, approximately 78 million automobiles were owned in Japan. In line with the high level of automobile ownership, the number of automobile accidents and the number of persons injured or killed in automobile accidents have
remained at high levels despite various social efforts to reduce the number of accidents. To further the public policy of reducing losses from automobile accidents, the Automobile Liability Security Law provides for owner-operators tort
liabilities that are more strict than those under the Japanese Civil Codes general tort theory. Over the years, the average amount of damages awarded by Japanese courts in liability claim cases stemming from automobile accidents has increased,
as has the publics awareness of the risks involved in automobile ownership.

Total Assist, our current voluntary
automobile product, has evolved from its predecessor products, TAP and TAP Navi. TAP, first introduced in 1998 by Tokio Marine, met a wide range of customer requirements and offered a wider compensation coverage
that was not previously available under conventional automobile insurance policies. TAPs most notable feature is the offering of bodily injury indemnity insurance. If a policyholder is injured in an automobile accident, a full settlement is
paid to the injured policyholder regardless of who is at fault. TAP also offers a broad coverage in connection with any physical damage to automobiles. TAP Navi, which was introduced in August 2003 and is not currently marketed, was a
risk-differentiated automobile product to strengthen price-competitiveness and to meet a wide variety of customer needs. TAP Navi offered insurance coverage for a premium based on characteristics of each customer such as usage of the
insured automobile, status of the drivers license in the public classification scheme and age. In August 2004, we launched a new feature called Choki Bunkatsu, a long-term installment-payment automobile insurance policy, typically
for a term of two to three years, which eliminates the necessity for the annual renewal procedure. Total Assist, introduced in August 2005, places an emphasis on assistance by offering a variety of support services before and
after an accident, in addition to offering the same wide compensation coverage previously offered by TAP Navi which can be combined with the long-term installment-payment features offered by Choki Bunkatsu.



23



---

##### Table of Contents

Compulsory Automobile Liability

Under the Automobile Liability Security Law, all automobiles operated on public roads in Japan (with certain minor exceptions) are required to be covered
by compulsory automobile liability insurance, or CALI, which covers liability for bodily injuries. This type of insurance coverage is required in order to register an automobile and for periodic automobile inspections. Generally, if an
automobile is not registered, it cannot legally be operated in Japan. Compulsory automobile liability insurance is designed to serve public policy by ensuring that people injured in automobile accidents receive a minimum payment for their injuries
from those who are legally responsible. In light of this public policy, licensed non-life insurance companies in Japan cannot refuse to issue compulsory automobile liability policies except in limited cases.

Under these compulsory insurance policies, the maximum amount of coverage for accidents resulting in death is limited to ¥30 million per person, and
the maximum amount of coverage for accidents resulting in permanent disability is limited to ¥40 million per person. The maximum amount of coverage for accidents resulting in other injuries is ¥1.2 million per person. Individuals who wish to
purchase coverage beyond these maximum amounts may purchase automobile insurance with a bodily injury liability coverage on a voluntary basis (as described above). In order to reduce inconveniences caused by being covered by compulsory and voluntary
policies, an insured can submit claims for indemnity under both the compulsory and voluntary policies to the insurance company that wrote the voluntary policy. Prior to April 1, 2002, 60% of all CALI insurance written was required by statute to
be reinsured with the government. Since April 1, 2002, all CALI premium portfolios are reinsured with the CALI Reinsurance Pool in which all insurers operating CALI business participate.

Fire and Allied Lines

Fire
and allied lines insurance is one of the traditional lines of insurance we write. Fire and allied lines insurance (other than earthquake insurance, which is described below) generally covers dwelling houses, shops, offices, factories and warehouses
and their contents against loss or damage caused by fire, flood, storms, lightning, explosion, theft and other risks. In addition, some policies cover personal accident, third-party liability and loss of income caused by these kinds of events. Some
of the products offered under this insurance line are deposit-type insurance.

This type of insurance is written for individual customers
to safeguard their personal financial security and for business customers to protect their on-going business operations. This type of insurance also provides mortgage lenders, whether residential or commercial, with protection against loss or damage
to mortgaged properties.

Under fire and allied lines insurance, insurers may be required to make indemnity payments of a huge aggregate
amount in the event of a disastrously large windstorm, flood or other catastrophe. The following table shows information concerning major windstorms and floods in Japan that occurred during the thirty years ended March 31, 2005.



|                                              |  |                |  |                  |  |                 
|--------------------------------------------- |  | -------------- |  | ---------------- |  | ----------------
|Major windstorms and floods                   |  | Date           |  | Buildingsdamaged |  | Buildingsflooded
|Typhoon No. 17 and accompanying weather front |  | September 1976 |  | 11,193           |  | 442,317         
|Typhoon No. 20                                |  | October 1979   |  | 7,523            |  | 37,450          
|Downpour, July 1982                           |  | July 1982      |  | 851              |  | 52,165          
|Typhoon No. 10 and accompanying weather front |  | August 1982    |  | 5,312            |  | 113,902         
|Typhoon No. 8 and accompanying weather front  |  | September 1982 |  | 651              |  | 136,308         
|Downpour, July 1983                           |  | July 1983      |  | 3,669            |  | 17,141          
|Typhoon No. 10                                |  | August 1986    |  | 2,683            |  | 105,072         
|Typhoon No. 19                                |  | September 1991 |  | 170,447          |  | 22,965          
|Downpour, August 1993                         |  | August 1993    |  | 824              |  | 21,987          



24



---

##### Table of Contents

|                                              |  |                |  |                  |  |                 
|--------------------------------------------- |  | -------------- |  | ---------------- |  | ----------------
|Major windstorms and floods                   |  | Date           |  | Buildingsdamaged |  | Buildingsflooded
|Typhoon No. 18                                |  | September 1999 |  | 47,150           |  | 23,218          
|Hailstorm, May 2000                           |  | May 2000       |  | 24,692           |  | 43              
|Downpour, September 2000                      |  | September 2000 |  | 312              |  | 71,291          
|Typhoon No. 14 and accompanying weather front |  | September 2000 |  | 609              |  | 70,017          

---

Source: General Insurance in Japan Fact Book
2004-2005, The General Insurance Association of Japan.

Earthquake

Japan is subject to earthquakes. Earthquake risk, however, is not easily underwritten by non-life insurance companies in Japan. This is because the loss
that may result from one earthquake could be disastrously large and because the lack of adequate statistical data makes the actuarial analysis ineffective. In 1966, the Japanese government enacted the Law Concerning Earthquake Insurance, which
implemented a government-sponsored earthquake insurance program for dwellings and their contents. The program incorporates a partial reinsurance arrangement with the government and limits the maximum insured amount.

We write earthquake insurance under the Law Concerning Earthquake Insurance as an extension of fire insurance coverage for dwellings and their contents.
The insured amount for earthquake coverage under these policies is within a range of 30% to 50% of the insured amount for fire insurance coverage and up to a maximum amount of ¥50 million for the dwelling and ¥10 million for its contents.
These maximum amounts are all prescribed by law. For the year ended March 31, 2006, our direct premiums written for earthquake insurance policies under the Law Concerning Earthquake Insurance amounted to ¥33.8 billion, representing 10.6% of
our direct premiums written for fire and allied lines.

Under the Law Concerning Earthquake Insurance, the aggregate amount of indemnity
payable by all insurers to all policyholders for any one occurrence is limited to ¥5,000 billion. The earthquake risks written by direct insurers, including us, are wholly reinsured with the Japan Earthquake Reinsurance Company Limited, or JER,
a private reinsurer in Japan owned by major Japanese non-life insurance companies, including us. This portfolio is protected by (1) an excess of loss reinsurance cover arranged between JER and the Japanese government and (2) another excess
of loss reinsurance cover arranged among JER, Toa Reinsurance Company, Limited, or Toa, which is another private reinsurer in Japan, and the original direct insurers, including us, which participate in this insurance cover through retrocession
agreements with JER. The maximum amount to be paid by JER for any one occurrence, net of the amount covered by reassurance ceded, is ¥452.0 billion. The maximum amount to be paid by the Japanese government for any one occurrence is ¥4,122.2
billion. The maximum aggregate amount to be paid by the original direct insurers and Toa for any occurrence according to the share specified under the retrocession agreements is ¥425.8 billion. Our share of that amount is approximately 29.2%.
The Law Concerning Earthquake Insurance requires that, if there are special needs, such as insufficient existing funds for the payment of indemnity under earthquake insurance policies, the Japanese government will make efforts to arrange for, or to
facilitate, financings by non-life insurance companies for these payments.

We also write earthquake insurance for buildings and structures
other than dwellings as an extension of fire insurance coverage on a private basis. This earthquake insurance is not entitled to the reinsurance arrangements under the Law Concerning Earthquake Insurance, and a substantial part of the risk
associated with these policies is reinsured with reinsurers. For the year ended March 31, 2006, our direct premiums written for earthquake insurance policies other than those under the Law Concerning Earthquake Insurance represented 7.3% of our
direct premiums written for fire and allied lines.

Personal Accident

We write personal accident insurance for individual customers primarily through our agents in Japan. Generally, such insurance covers the insureds
personal injuries caused by certain types of accidents that are set forth in the policy.



25



---

##### Table of Contents

Typically, a fixed amount, regardless of the actual damages sustained, is paid according to a pre-set
payment table. We offer a variety of personal accident insurance products, including:



| |  |  | General Personal Accidentcovers the insured against a broad range of accidents resulting in personal injuries. A fixed amount of indemnity is paid according to the type
of injuries (e.g., death, permanent disability or hospitalization).
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Income Indemnitycovers against the loss of income caused by an injury or illness.
| | - |  | ----------------------------------------------------------------------------------



| |  |  | Overseas Travelers Personal Accidentcovers against accidents during travel and, if the policyholder has elected a special policy condition, against illness during
travel.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Traffic Accidentcovers the insured against collisions with, or accidents occurring on, automobiles, trains, planes, ships and other types of vehicles.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------

Marine Insurance

Cargo and Transit

Cargo insurance covers goods aboard vessels against risks during international
transportation or risks during transportation in coastal seas. The terms of international cargo insurance are generally governed by the Institute Cargo Clauses of the International Underwriting Association. This line of insurance is unique in that
it provides coverage against acts of war. For the year ended March 31, 2006, approximately 75% of insurance premiums of our cargo insurance was from international cargo. Japanese manufacturers and trading companies are our major clients for
international cargo insurance.

The cargo insurance business is generally conducted directly by our personnel and not by insurance agents.
Insurance premiums written are affected primarily by levels of Japanese import and export trading activity.

Inland transit insurance is
usually purchased by the owners of goods to cover physical damage to those goods when they are transported by rail, truck or domestic air transport and when the goods are stored on land incidental to transit. Carriers of the goods, on the other
hand, purchase inland transit liability insurance to cover their legal and contractual liabilities that may arise from the handling of the goods.

Hull

Hull insurance is one of our traditional lines of insurance. Hull insurance covers ocean-going and coastal vessels
against loss or damage caused by sinking, stranding, grounding, fire, collision and other maritime accidents. The coverage includes damage to the hull, loss of earnings and liability to others for damages. Hull war risk insurance covers vessels
against loss or damage resulting from acts of war. Hull insurance is available not only to vessels in operation but also to vessels under construction for damages caused during the construction period.

Our primary customers in this line are Japanese shipping companies, which operate either Japan flag vessels or flag of convenience vessels,
as well as Japanese shipbuilders. The marketing for these customers is generally conducted by our personnel directly and not by insurance agents or brokers. Our revenues in hull insurance are influenced by the number of vessels that are operated by
Japanese shipping companies directly and by foreign shipping companies closely associated with Japanese shipping companies, as well as by the number of vessels being built by Japanese shipbuilders. These are in turn influenced by overall worldwide
economic conditions and a number of global competitive factors affecting the respective industries of our customers.

For the year ended
March 31, 2006, approximately 60% of our hull insurance premiums received were denominated in Japanese yen, while the rest was denominated in currencies other than the Japanese yen, primarily the U.S. dollar.



26



---

##### Table of Contents

Because accidents involving vessels can result in large losses, we reinsure a portion of these
risks with Japanese and overseas reinsurers.

Other Lines

Other types of property and casualty insurance we write include liability insurance, aviation insurance, workers compensation insurance, movables
comprehensive insurance, machinery breakdown insurance, contractors all-risk insurance, e-risk insurance, nuclear insurance, weather insurance, event cancellation and abandonment insurance, credit and guarantee insurance and surety bonds.
Liability insurance is written primarily for business customers and includes product liability insurance, directors and officers liability insurance and umbrella liability insurance. Movables comprehensive insurance covers damages
resulting from loss, theft or destruction of various types of movable property.

Deposit-Type Insurance Products

Deposit-type insurance products combine a long-term insurance policy with a savings feature. We and other non-life insurance companies in Japan are
permitted to attach a savings feature to almost all personal lines of insurance other than compulsory automobile liability insurance. The premium for the insurance portion is accounted for as premium written, and the premium for the savings portion
is accounted for as policyholders contract deposits. For the year ended March 31, 2006, premiums written arising from deposit-type policies accounted for 1.6% of our direct premiums written for property and casualty insurance.

These policies, which have terms ranging from 2 to 64 years, provide for repayment at maturity of the savings-related portion of the
premiums together with interest calculated on that amount at a specified rate. The policyholder knows the maturity value of the savings-related portion of the policy when he or she takes out the policy. Additional payments may also be made depending
upon our investment performance during the term of the policy and other factors. Our repayment of the savings-related portion of the premiums and the payment of interest are conditioned on the policy remaining in effect until maturity. Consequently,
where a claim for a total loss terminates the policy, we are released from our obligations to make payments to the policyholder. A total loss occurs in only a small number of cases each year. The policyholder can terminate the deposit-type insurance
contract before the maturity date by paying us a pre-determined commission.

The contractual rate of interest credited to the policy varies
by product and length of policy and is established at the beginning of the policy. We cannot change the committed interest rate during the policy term, except under extraordinary circumstances where policy terms are changed pursuant to the Insurance
Business Law. Committed interest rates on newly issued policies ranged from 0.12% to 1.5% for the year ended March 31, 2006, 0.06% to 1.53% for the year ended March 31, 2005 and 0.06% to 1.60% for the year ended March 31, 2004.
Committed interest rates on newly issued policies ranged from 0.10% to 2.75% during the five years ended March 31, 2003, and from 1.00% to 3.75% during the two years ended March 31, 1998. The aggregate amount of deposit-type insurance
policies entered into prior to April 1, 1996 that remained in force as of March 31, 2006 is not significant.

The savings-related
portion of the premiums received under deposit-type insurance is invested primarily in securities other than equity securities. The investment return may exceed or fall short of the committed interest depending on, among other factors, the expected
rate of interest, the market interest rates of these securities and the extent to which the terms of these securities match the terms of the deposit-type insurance policies. We adjust from time to time the committed interest offered on new
deposit-type insurance policies to reflect changes in the market levels of interest rates.

Cho Hoken and Cho
Business Insurance

Tokio Marine and Nichido Fire jointly developed and launched Cho Hoken, meaning Super
Insurance, during the fiscal year ended March 31, 2003. Cho Hoken, which we believe is an innovative product in the



27



---

##### Table of Contents

Japanese market, integrates property and casualty and life insurance coverage for individual customers. We intend to offer opportunities for lifetime
security to our customers through marketing of this product, which is a new business approach to the Japanese insurance market. For corporate customers, we released Cho Business Insurance, a comprehensive policy for business activities,
which was also jointly developed by Tokio Marine and Nichido Fire, during the fiscal year ended March 31, 2003. Cho Business Insurance offers comprehensive coverage for various risks faced by small and medium-sized corporations, including fire,
business interruption, general liability and personal accident of employees.

Premium Rates

A premium under an insurance policy corresponds to the sales price of that insurance product. There are two components of a premium: the
pure premium, which represents the cost of claims payment, and the loading, which represents the agent commissions and certain other costs to the insurer. The pure premium is determined by multiplying the amount insured by
the applicable premium rate, which represents the probability that the loss covered by the insurance policy will occur. The premium rate is calculated by a formula which, on the basis of the law of large numbers, purports to reflect the
statistical likelihood that the loss will occur. The law of large numbers is a mathematical premise that states that the greater the number of exposures, (1) the more accurate the prediction, (2) the less the deviation of the
actual losses from the expected losses and (3) the greater the credibility of the prediction. Out of a large group of policyholders, an insurance company can fairly accurately predict the number of policyholders who will suffer a loss. The Law
Concerning Non-Life Insurance Rating Organizations requires that premium rates be reasonable and appropriate in accordance with the mathematical principles of insurance, and that they not be unfairly discriminatory.

Prior to July 1, 1998, premium rates for certain lines of non-life insurance were established by the rating organization that dealt
with that particular line of insurance, such as the Automobile Insurance Rating Organization and the Property and Casualty Insurance Rating Organization. Almost all non-life insurance companies, including us, participate in the activities of these
rating organizations, although we are not required to do so. As discussed in Regulation, the 1998 amendment to the Law Concerning Non-Life Insurance Rating Organizations abolished the rate-establishing activities of these organization.
Since July 1998, the rating organizations have served in an advisory capacity to the non-life insurance companies. They calculate advisory or reference risk premium rates, prepare standard forms of insurance contracts and collect a wide
range of insurance-related data. As a result of this liberalization, non-life insurance companies may set their own premium rates for their products. This has had the effect of intensifying competition in the industry. For some lines of insurance,
however, such as earthquake insurance and compulsory automobile liability insurance, non-life insurance companies are obligated to use standardized rates.

Reinsurance

In order to reduce our maximum potential net loss and to maximize the return on
our retained risk portfolio, we cede and hedge a portion of our insurance risks to other insurers, reinsurers and investors by way of reinsurance and risk financing tools.

We cede and assume risks under reinsurance and other similar arrangements to and from other insurance companies principally in order to better diversify
our risks and enhance our underwriting capacity. Our proportional reinsurance, as discussed below, helps us limit the loss amount on an individual-risk basis by spreading the risk proportionally with other insurers. We also actively seek to utilize
reinsurance to limit potential losses arising from specific extraordinary or catastrophic loss risks, including earthquake and typhoon risks. As a general matter, by ceding reinsurance we also seek to increase the stability of profitsby
reducing fluctuations of loss ratios arising from large or multiple claimsand procure greater capacity to write larger risks. As a general matter, by assuming reinsurance, we seek to further diversify our risk portfolio while gaining
additional potential sources of income.



28



---

##### Table of Contents

We cede to reinsurers a portion of the risks we underwrite for property and casualty insurance. We pay
reinsurance premiums to the reinsurers based upon the risks that are subject to reinsurance. Although a reinsurer is liable to us to the extent of the risks assumed, we remain liable as the direct insurer to policyholders on all of these risks.

We cede reinsurance to various reinsurers around the world. We select these reinsurers primarily for their financial security. We believe
that no material amounts are uncollectible from our current reinsurers.

We utilize a variety of reinsurance arrangements, which are
classified into two basic types: proportional reinsurance and excess-of-loss reinsurance.



| |  |  | Proportional reinsurance. This type of reinsurance involves reinsurers sharing a proportional part of the original premiums and losses under the reinsurance cession assumed.
This type of reinsurance is used as a means to limit a loss amount on an individual-risk basis. In proportional reinsurance, the reinsurer customarily pays the ceding company a ceding commission, which is generally based upon the ceding
companys cost of acquiring the business ceded and may also include the ceding companys margin. In most cases, this type of reinsurance is arranged in the form of a reinsurance treaty, where the ceding company is automatically authorized
to cede any business under a set of terms and conditions previously agreed upon without obtaining a separate prior consent to each cession from the reinsurers. If the underwriting capacity provided by such a treaty is not sufficient, the ceding
company must arrange for facultative reinsurance, whereby a separate prior consent must be obtained from each reinsurer.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Excess-of-loss reinsurance. This type of reinsurance indemnifies the ceding company against a specified level of loss on underlying insurance policies in excess of a
specified agreed amount. Excess-of-loss reinsurance is usually arranged in layers to secure greater capacity with more competitive pricing by offering various levels of risk exposure with different terms for reinsurers with different preferences.
This type of reinsurance is commonly used as a means to protect against the occurrence of catastrophes, such as earthquakes and windstorms, by capping the total accumulated amount of losses from the retention on each individual risk after recovery
of losses from proportional reinsurance.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We manage our insurance risk portfolio in a manner similar to the concept of
Value at Risk used in managing risks in the financial markets. We take a mathematical approach in calculating the optimal retention for most lines of risks. Under this approach, potential fluctuations of underwriting results are
estimated in terms of risks and returns. The actual amount of risk retained is determined by taking the amount of internal reserves into consideration, together with the outcome of the risk and return analysis. Based on these methods, we believe it
adequately controls our exposure per risk and per occurrence.

We assume reinsurance from direct insurers and professional reinsurers as an
additional source of income. The premiums we assumed from foreign insurers and reinsurers are generally in foreign currencies, in particular U.S. dollars.

In November 1997, Tokio Marine obtained ten-year coverage from the capital markets for up to $90 million of specified Tokyo-area earthquake risks through a bond offering by Parametric Re Ltd., a special purpose
reinsurance company in the Cayman Islands. The Parametric Re transaction represented the first participation in a catastrophe bond by a Japanese insurance company, and was intended to provide us with a long-term, stable and fully
collateralized supplemental source of catastrophe coverage through the capital markets.

One of the most important targets of our global
risk management through reinsurance is to increase our capital efficiency. We have been purchasing traditional reinsurance to reduce our exposure to natural catastrophe risk in Japan, where most of our natural catastrophe risk is concentrated.

Additionally, Tokio Marine developed a new risk management method by establishing a natural catastrophe risk exchange with other premier
insurers and reinsurers including State Farm Automobile Mutual and Swiss Re.



29



---

##### Table of Contents

This exchange allows its participants to diversify their respective risk portfolios and thereby to improve their capital efficiency. We cede domestic risk
and assume overseas risk through this exchange. We execute these transactions (other than transactions with State Farm Automobile Mutual) through Tokio Millennium Agency Ltd., which was launched in May 2003 as a wholly owned subsidiary of Tokio
Millennium Re Ltd.

In addition to the natural catastrophe exchange, Tokio Millennium Re Ltd., Tokio Marine Global Limited and Tokio Marine
Global Re Limited assume reinsurance to further diversify our risk portfolio. Tokio Millennium Re specializes in natural and man-made catastrophe reinsurance and structured products, while Tokio Marine Global specializes in facultative reinsurance
and specialty line reinsurance. Tokio Marine Global Re assumes traditional treaty reinsurance mainly in South East Asia.

The following
table, prepared on a U.S. GAAP basis, shows our reinsurance premiums assumed and ceded, and retention ratio, for each of the periods indicated:



|                             |  |                                       |           |   |      |   |           |      |  |   |           |  
|---------------------------- |  | ------------------------------------- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | -
|                             |  | Year ended March 31,                  |          
|                             |  | 2006                                  |           |   | 2005 |   |           | 2004 | 
|                             |  | (yen in millions, except percentages) |          
|Direct premiums written      |  | ¥                                     | 2,002,522 |   |      | ¥ | 1,965,550 |      |  | ¥ | 1,978,555 |  
|Reinsurance premiums assumed |  |                                       | 354,350   |   |      |   | 353,571   |      |  |   | 374,219   |  
|Reinsurance premiums ceded   |  |                                       | (382,226  | ) |      |   | (393,714  | )    |  |   | (407,528  | )
|                             |  |                                       |           |   |      |   |           |      |  |   |           |  
|Net premiums written         |  | ¥                                     | 1,974,646 |   |      | ¥ | 1,925,407 |      |  | ¥ | 1,945,246 |  
|                             |  |                                       |           |   |      |   |           |      |  |   |           |  
|Retention ratio (1)          |  |                                       | 83.8      | % |      |   | 83.0      | %    |  |   | 82.7      | %

---

|(1) | The retention ratio is calculated by dividing net premiums written by total of direct premiums written and reinsurance premiums assumed.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------

Property and Casualty Losses and Reserves

Loss and Expense Ratios

The following table, prepared on a U.S. GAAP basis, shows information with
respect to loss and expense ratios for our principal lines of property and casualty insurance for each of the periods indicated:



|                          |  |                                       |         |   |      |   |         |      |  |   |         |  
|------------------------- |  | ------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                          |  | Year ended March 31,                  |        
|                          |  | 2006                                  |         |   | 2005 |   |         | 2004 | 
|                          |  | (yen in millions, except percentages) |        
|MarineHull:              |  |                                       |         |   |      |   |         |      |  |   |         |  
|Net premiums written      |  | ¥                                     | 15,794  |   |      | ¥ | 14,474  |      |  | ¥ | 14,484  |  
|Premiums earned           |  |                                       | 15,282  |   |      |   | 14,152  |      |  |   | 14,309  |  
|Losses incurred           |  |                                       | 14,267  |   |      |   | 15,659  |      |  |   | 9,932   |  
|Loss ratio (1)            |  |                                       | 93.4    | % |      |   | 110.6   | %    |  |   | 69.4    | %
|MarineCargo and Transit: |  |                                       |         |   |      |   |         |      |  |   |         |  
|Net premiums written      |  | ¥                                     | 77,213  |   |      | ¥ | 71,006  |      |  | ¥ | 65,998  |  
|Premiums earned           |  |                                       | 75,879  |   |      |   | 70,735  |      |  |   | 65,869  |  
|Losses incurred           |  |                                       | 39,012  |   |      |   | 31,093  |      |  |   | 30,877  |  
|Loss ratio (1)            |  |                                       | 51.4    | % |      |   | 44.0    | %    |  |   | 46.9    | %
|Fire and Allied Lines:    |  |                                       |         |   |      |   |         |      |  |   |         |  
|Net premiums written      |  | ¥                                     | 288,395 |   |      | ¥ | 263,701 |      |  | ¥ | 270,495 |  
|Premiums earned           |  |                                       | 264,264 |   |      |   | 254,128 |      |  |   | 244,777 |  
|Losses incurred           |  |                                       | 118,803 |   |      |   | 220,002 |      |  |   | 85,335  |  
|Loss ratio (1)            |  |                                       | 45.0    | % |      |   | 86.6    | %    |  |   | 34.9    | %



30



---

##### Table of Contents

|                                                                                      |  |                                       |           |   |      |   |           |      |  |   |           |  
|------------------------------------------------------------------------------------- |  | ------------------------------------- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | -
|                                                                                      |  | Year ended March 31,                  |          
|                                                                                      |  | 2006                                  |           |   | 2005 |   |           | 2004 | 
|                                                                                      |  | (yen in millions, except percentages) |          
|Voluntary Automobile:                                                                 |  |                                       |           |   |      |   |           |      |  |   |           |  
|Net premiums written                                                                  |  | ¥                                     | 884,704   |   |      | ¥ | 860,820   |      |  | ¥ | 878,499   |  
|Premiums earned                                                                       |  |                                       | 891,651   |   |      |   | 863,426   |      |  |   | 884,201   |  
|Losses incurred                                                                       |  |                                       | 544,993   |   |      |   | 537,133   |      |  |   | 509,682   |  
|Loss ratio (1)                                                                        |  |                                       | 61.1      | % |      |   | 62.2      | %    |  |   | 57.6      | %
|Personal Accident:                                                                    |  |                                       |           |   |      |   |           |      |  |   |           |  
|Net premiums written                                                                  |  | ¥                                     | 151,605   |   |      | ¥ | 151,009   |      |  | ¥ | 152,062   |  
|Premiums earned                                                                       |  |                                       | 150,035   |   |      |   | 151,435   |      |  |   | 151,954   |  
|Losses incurred                                                                       |  |                                       | 71,614    |   |      |   | 64,688    |      |  |   | 61,290    |  
|Loss ratio (1)                                                                        |  |                                       | 47.7      | % |      |   | 42.7      | %    |  |   | 40.3      | %
|Compulsory Automobile Liability:                                                      |  |                                       |           |   |      |   |           |      |  |   |           |  
|Net premiums written                                                                  |  | ¥                                     | 316,499   |   |      | ¥ | 328,847   |      |  | ¥ | 333,640   |  
|Premiums earned                                                                       |  |                                       | 325,463   |   |      |   | 316,333   |      |  |   | 262,082   |  
|Losses incurred                                                                       |  |                                       | 246,493   |   |      |   | 250,104   |      |  |   | 207,483   |  
|Loss ratio (1)                                                                        |  |                                       | 75.7      | % |      |   | 79.1      | %    |  |   | 79.2      | %
|Other:                                                                                |  |                                       |           |   |      |   |           |      |  |   |           |  
|Net premiums written                                                                  |  | ¥                                     | 240,436   |   |      | ¥ | 235,550   |      |  | ¥ | 230,068   |  
|Premiums earned                                                                       |  |                                       | 229,730   |   |      |   | 225,441   |      |  |   | 237,011   |  
|Losses incurred                                                                       |  |                                       | 157,271   |   |      |   | 143,754   |      |  |   | 143,919   |  
|Loss ratio (1)                                                                        |  |                                       | 68.5      | % |      |   | 63.8      | %    |  |   | 60.7      | %
|Total:                                                                                |  |                                       |           |   |      |   |           |      |  |   |           |  
|Net premiums written                                                                  |  | ¥                                     | 1,974,646 |   |      | ¥ | 1,925,407 |      |  | ¥ | 1,945,246 |  
|Premiums earned                                                                       |  |                                       | 1,952,304 |   |      |   | 1,895,650 |      |  |   | 1,860,203 |  
|Losses incurred                                                                       |  |                                       | 1,192,453 |   |      |   | 1,262,433 |      |  |   | 1,048,518 |  
|Loss ratio (1)                                                                        |  |                                       | 61.1      | % |      |   | 66.6      | %    |  |   | 56.4      | %
|Loss adjustment expenses incurredunallocated                                         |  | ¥                                     | 79,182    |   |      | ¥ | 68,886    |      |  | ¥ | 77,389    |  
|Ratio of losses and loss adjustment expenses incurred to premiums earned (A)          |  |                                       | 65.1      | % |      |   | 70.2      | %    |  |   | 60.5      | %
|Underwriting and administrative expenses incurred                                     |  | ¥                                     | 631,044   |   |      | ¥ | 634,078   |      |  | ¥ | 623,819   |  
|Ratio of underwriting and administrative expenses incurred to premiums written (2)(B) |  |                                       | 32.0      | % |      |   | 32.9      | %    |  |   | 32.1      | %
|Combined loss and expense ratios (3)                                                  |  |                                       | 97.1      | % |      |   | 103.1     | %    |  |   | 92.6      | %
|Net premiums/direct premiums written ratios                                           |  |                                       | 98.6      | % |      |   | 98.0      | %    |  |   | 98.3      | %

---

|(1) | Ratio of net loss incurred to net premiums earned.
|--- | --------------------------------------------------

|(2) | These data are for our property and casualty business only.
|--- | -----------------------------------------------------------

|(3) | Sum of (A) and (B).
|--- | -------------------

See note 19 to our consolidated
financial statements and Managements Discussion and Analysis of Financial Condition and Results of OperationsBusiness Segment Analysis for comparable information prepared on a Japanese GAAP basis.

Property and Casualty Reserves

When
claims are made by or against a policyholder, any amounts that we pay or expect to pay to the policyholder are referred to as losses, and the costs of investigating, resolving and processing those claims are referred to as loss adjustment expenses.
We establish reserves for losses and loss adjustment expenses for claims under property and casualty insurance policies and reinsurance policies. We establish these reserves each year for each principal line of property and casualty insurance. In
accordance with U.S. GAAP, we do not establish specific loss or loss adjustment expense reserves until an event that causes a loss has occurred.



31



---

##### Table of Contents

Loss and loss adjustment expenses fall into two categories:



| |  |  | Reserves for reported claims. These reserves are based on our estimates of future payments that will be made in respect of claims, including expenses related to those claims.
These estimates are made on a case-by-case basis and are based on the facts and circumstances available at the time the reserves are established. These estimates reflect the informed judgment of the claims personnel based on general insurance
reserving practices and knowledge of the nature and value of a specific type of claim. These reserves are periodically adjusted in the ordinary course of settlement and represent the estimated ultimate costs necessary to bring all the pending
reported claims to final settlement. Consideration is given to historic trends and disposition patterns of loss payments, pending levels of unpaid claims and types of coverage.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Reserves for incurred but not reported claims. These reserves are established to recognize the estimated cost of losses that have occurred but as to which we do not yet have
notice. These reserves, like reserves for reported claims, are established to recognize the estimated costs, including expenses, necessary to bring claims arising out of losses to final settlement. Since nothing is known about the occurrence of the
losses, we rely on our past experience to estimate our liability in respect of incurred but not reported claims. These reserves are estimates that involve actuarial and statistical projections of the expected cost of the ultimate settlement and
administration of claims. The analyses are based on facts and circumstances known at the time, predictions of future events, estimates of future inflation and other demographic and economic factors. Late reported claim trends, claim severity,
exposure growth and future inflation are some of the factors used in projecting reserve requirements for incurred but not reported claims. These reserves are reviewed and revised periodically as additional information becomes available and actual
claims are reported.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We factor in the following loss development information, among others, when establishing reserves for
incurred but not reported losses:



| |  |  | For fire and allied lines insurance, substantially all losses are reported and paid within one year from the casualty date and substantially all underwriting risk is assumed in
Japan.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | For liability and workers compensation insurance, approximately 90% of losses are recognized within two years from the casualty date while the remaining losses are paid or
recognized after two or more years. For underwriting risk assumed outside Japan, we make reserves based on reports from actuaries in the relevant countries.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | For automobile, personal accident, marine (including cargo and transit and hull) and all other insurance, substantially all of the underwriting risk is assumed in Japan. For these
insurance policies, except for bodily injury claims under automobile insurance, substantially all losses are paid or recognized within two years from the casualty date. For bodily injury claims under automobile insurance, approximately 90% of the
losses are paid or recognized within one year while the remaining losses are paid or recognized after one or more years.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The
ultimate cost of losses and loss adjustment expenses is subject to a number of highly variable circumstances. From when a claim is reported to when it is finally settled, a change in circumstances may require established reserves to be adjusted
either upwards or downwards. Items such as changes in the legal environment, results of litigation, changes in medical costs, costs of automobile and home repair materials and labor rates can substantially impact claim costs. These factors can cause
actual developments to vary from expectations, in some cases materially. Claim reserve adjustments are periodically reviewed and updated, using the most current information available to management, and any adjustments resulting from changes in
reserve estimates are reflected in current results of operations.

We believe, based on information currently available to us, that our
property and casualty reserves are adequate. However, the establishment of loss reserves is an inherently uncertain process. Accordingly, ultimate losses may differ from our initial estimates.



32



---

##### Table of Contents

Reconciliation of Beginning and Ending Reserves

The following table, prepared on a U.S. GAAP basis, is a summary reconciliation of our beginning and ending reserves for property and casualty insurance,
including the effect of reinsurance ceded, for each of the periods indicated:



|                                           |  |                      |           |      |   |           |  |   |           |  
|------------------------------------------ |  | -------------------- | --------- | ---- | - | --------- |  | - | --------- | -
|                                           |  | Year ended March 31, |          
|                                           |  | 2006                 |           | 2005 |   | 2004      | 
|                                           |  | (yen in millions)    |          
|Balance at beginning of year               |  | ¥                    | 1,345,196 |      | ¥ | 1,221,146 |  | ¥ | 1,131,884 |  
|Less reinsurance recoverables              |  |                      | 351,937   |      |   | 342,217   |  |   | 342,132   |  
|                                           |  |                      |           |      |   |           |  |   |           |  
|Net balance at beginning of year           |  |                      | 993,259   |      |   | 878,929   |  |   | 789,752   |  
|                                           |  |                      |           |      |   |           |  |   |           |  
|Adjustment in connection with acquisitions |  |                      | 9,602     |      |   |          |  |   |          |  
|                                           |  |                      |          
|Incurred related to:                       |  |                      |           |      |   |           |  |   |           |  
|Current year insured events                |  |                      | 1,247,933 |      |   | 1,326,179 |  |   | 1,116,582 |  
|Prior years insured events                 |  |                      | 23,702    |      |   | 5,140     |  |   | 9,325     |  
|                                           |  |                      |           |      |   |           |  |   |           |  
|Total incurred                             |  |                      | 1,271,635 |      |   | 1,331,319 |  |   | 1,125,907 |  
|                                           |  |                      |           |      |   |           |  |   |           |  
|Paid related to:                           |  |                      |           |      |   |           |  |   |           |  
|Current year insured events                |  |                      | 625,741   |      |   | 722,166   |  |   | 588,432   |  
|Prior years insured events                 |  |                      | 563,432   |      |   | 495,793   |  |   | 446,825   |  
|                                           |  |                      |           |      |   |           |  |   |           |  
|Total paid                                 |  |                      | 1,189,173 |      |   | 1,217,959 |  |   | 1,035,257 |  
|                                           |  |                      |           |      |   |           |  |   |           |  
|Foreign currency translation adjustments   |  |                      | 5,214     |      |   | 970       |  |   | (1,473    | )
|Net balance at end of year                 |  |                      | 1,090,537 |      |   | 993,259   |  |   | 878,929   |  
|Plus reinsurance recoverable               |  |                      | 329,118   |      |   | 351,937   |  |   | 342,217   |  
|                                           |  |                      |           |      |   |           |  |   |           |  
|Balance at end of year                     |  | ¥                    | 1,419,655 |      | ¥ | 1,345,196 |  | ¥ | 1,221,146 |  
|                                           |  |                      |           |      |   |           |  |   |           |  

Prior year claims and expenses incurred, as reflected in the preceding table, resulted principally
from re-estimating and settling claims established in earlier accident years in amounts that differed from expectations.

Operations

Sales and Marketing

In addition to our head offices, which are located in Tokyo, Tokio Marine & Nichido had 68 branches and 365 sub-branches located throughout Japan as of March 31, 2006. Branches and sub-branches carry out ordinary insurance
activities, such as loss adjustment and claim settlement, in specified geographical areas or for certain categories of industries, all at their own discretion within authorized limits. Certain activities in the branches are under the control of
Tokio Marine & Nichidos head office in Tokyo, including all reinsurance business and transactions involving amounts which exceed the branches authorized limits.

Non-life insurance in Japan is sold primarily through a network of full- and part-time insurance agents. As of March 31, 2006, Tokio
Marine & Nichido had 63,413 insurance agents throughout Japan. These agents include corporations and individuals. In addition to the traditional agency system used to sell insurance products, since April 2001, as a result of insurance
industry deregulation, Japanese commercial banks have been permitted to sell certain insurance products of their affiliated insurance companies at their branch offices. We utilize commercial banks, with their national and regional networks of
branches, as a distribution channel for our products. Agents have historically been compensated on a commission basis, with rates varying according to the type of insurance and the qualifications of the agents. In April 2001, we introduced a new
compensation system



33



---

##### Table of Contents

that uses individual performance criteria to a greater extent in determining compensation for agents. Insurance agents in Japan are required to be registered
with the Financial Services Agency, or the FSA.

Our agents in Japan are authorized to write substantially all lines of insurance.
Approximately 94% of our total direct premiums written (including deposits received) in the year ended March 31, 2006 originated through our agents. Through our underwriting agents, subsidiaries and affiliates, we sell insurance in 38 countries
and territories overseas, including the United States where we sell insurance in all 50 states. Approximately 6% of our direct premiums written for the year ended March 31, 2006 originated from policies written outside of Japan.

Tokio Marine and Nichido Fire adopted an on-line agency system in 1991 and continuously expanded this system, which allows for greater efficiency in the
contract process by allowing agents to directly input and access contract data. As of March 31, 2006, this on-line system maintained by Tokio Marine & Nichido was available for approximately 330,000 users. The number of contracts whose
terms were directly input by Tokio Marine & Nichidos agents using this system was approximately 19 million in the year ended March 31, 2006.

We have made efforts in developing the on-line systems for agents to increase work efficiency and strengthen sales capabilities at both insurance companies and agents. During the fiscal year ended March 31, 2003,
Tokio Marine and Nichido Fire began to develop Millea Partners Net, a new on-line system for agents utilizing broadband communications. As of March 31, 2006, Millea Partners Net was used by approximately 43,000 agents of
Tokio Marine & Nichido with an aggregate of 160,000 users.

Operational Process Reform

During the fiscal year ended March 31, 2006, Tokio Marine & Nichido started its New Wind project, an operational process
enhancement program with a focus on effective utilization of the agent system and cashless payment of premiums. This project aims to establish the foundation for the Business Renovation Project that Tokio Marine & Nichido plans to implement
in the coming years.

Claims Processing

Claims of policyholders are accepted for processing either by insurance agents or directly by us at our branch offices. There is great customer demand for quick claims processing at a nearby office. In view of the
intensifying competition among various sectors in the insurance and other financial markets in Japan, we have focused on expediting claims processing in order to satisfy customer needs. We handle calls from our policyholders involved in accidents
throughout Japan from our toll-free line 24 hours a day. In August 2003, we launched a new service which includes giving advice immediately after an accident, making initial contact to hospitals and repair yards and offering expert assistance with
car troubles and health problems. By offering such services over the telephone, we aim to mitigate our customers anxiety as soon as possible after an accident. For policyholders of our overseas travel accident insurance, we have facilities to
respond to phone calls from policyholders traveling anywhere in the world and provide appropriate services to these customers.

As of
March 31, 2006, there were 246 claims handling offices for Tokio Marine & Nichido throughout Japan, including its branch offices, that engage in claims processing work.

Business Improvement Order

On
November 25, 2005, Tokio Marine & Nichido received a business improvement order from the FSA in connection with certain non-payment of insurance claims on incidental expenses. In response to the business improvement order, Tokio
Marine & Nichido submitted a business improvement plan to the FSA and is addressing the issues presented in the FSA business improvement order. Tokio Marine & Nichido is continuing to investigate the issues and to implement
corrective measures to prevent the recurrence of the problem.

In August 2006, Tokio Marine & Nichido announced to implement
additional measures to enhance compliance in its business operations. These measures include the appointment of a director of Tokio Marine &



34



---

##### Table of Contents

Nichido who will be exclusively responsible for the Internal Audit Department and the establishment of a Quality Improvement Committee, a Complaint Response
Program, and an External Grievance Committee at Tokio Marine & Nichido.

Life Insurance Business

We conduct our life insurance business primarily through our subsidiaries Tokio Marine & Nichido Life and Tokio Marine & Nichido
Financial Life.

Tokio Marine & Nichido Life

Following an amendment to the Insurance Business Law, which permitted non-life and life insurance companies to enter one anothers markets through subsidiaries, Tokio Marine established The Tokio Marine Life
Insurance Company, Limited, or Tokio Marine Life, in August 1996 to carry out its life insurance business. In addition, Nichido Fire established The Nichido Life Insurance Co., Ltd., or Nichido Life, in August 1996. Since these two subsidiaries were
established, our life insurance business has experienced rapid growth. The number of existing policies exceeded one million during the year ended March 31, 2003. In April 2003, we made Tokio Marine Life and Nichido Life our direct subsidiaries
and merged the two subsidiaries on October 1, 2003. The surviving entity was named Tokio Marine & Nichido Life Insurance Co., Ltd., or Tokio Marine & Nichido Life.

We are focusing our sales efforts on lapse-supported type life insurance products, such as Nagawari, which is described below. We seek to
position these products to compete with existing life insurance companies by offering competitive premium rates. Currently, our main products include comprehensive lifetime insurance, fixed term insurance and pension insurance.

We see product innovation as a core element of our strategy and work to develop new products that will satisfy our customers needs. For example,
Tokio Marine Lifes Nagawari is a lapse-supported whole-life insurance product which allows us to offer lower premiums by making use of a high surrender charge. In 1997, Tokio Marine Life launched Mittsu-no-Anshin, or
Triple Coverage, a type of comprehensive whole-life insurance combining coverage for hospitalization, nursing care and death benefits, which won an innovative-product award in February 1998 from the Nihon Keizai Shimbun, the Japanese
daily business journal. In 2002, Tokio Marine Life revised its Household Income Coverage insurance, a fixed term insurance product which covers household income by monthly payment of insurance money for a reasonable premium. In January
2004, we launched Anshin Dollar Annuity, a U.S. dollar denominated annuity, in the Japanese market through Tokio Marine & Nichido Life. In May 2005, we launched Anshin Yen Annuity, a Japanese yen denominated annuity,
through Tokio Marine & Nichido Life. Tokio Marine & Nichido Life launched Anshin Dollar Shushin, a U.S. dollar denominated whole-life insurance, in December 2005, followed by Anshin Yen Shushin, a Japanese
yen denominated whole-life insurance, in January 2006. Under these products, the death benefit increases with an increase in accumulated principal, and the interest rates on the accumulated principal is reviewed and revised periodically. A minimum
death benefit is also guaranteed.

We utilize our property and casualty insurance businesss nationwide network of insurance agents to
sell life insurance products. We rely largely on our property and casualty insurance business agents for marketing and sales. We plan to further strengthen cross-selling of life and non-life insurance products. To achieve this, in 2002, we started
utilizing promoters, who are sales support personnel, to assist insurance agents in marketing life insurance products. We also increased the number of Life Partners, our direct sales staff for life insurance. We also aim to
further strengthen other distribution channels such as agents specializing in life products and sales through banks.

Tokio
Marine & Nichido Lifes total insurance-in-force as of March 31, 2006 was ¥16.0 trillion, compared to ¥14.8 trillion as of March 31, 2005. During the year ended March 31, 2006, the number of Tokio
Marine & Nichido Lifes total life insurance policies in force exceeded 2 million.



35



---

##### Table of Contents

Tokio Marine & Nichido Financial Life

We offer variable insurance products through our subsidiary, Tokio Marine & Nichido Financial Life, including variable annuity and variable
universal life insurance products. We entered this business through our acquisition of Skandia Japan in February 2004, which was primarily engaged in the variable insurance and variable annuity businesses. Skandia Japan was subsequently renamed
Tokio Marine & Nichido Financial Life. We are continuing our efforts to further strengthen our variable annuity business by leveraging the expertise and existing infrastructure of Skandia Japan and implementing synergies with our other
businesses.

Typically, for our variable annuity policies, initial purchase payments are made in lump sums and the payments are invested in
investment trusts as designated by individual policyholders over the course of the accumulation period, usually a minimum of 10 years. Upon expiration of the accumulation period, annuity payments are paid out of the accumulated principal over the
course of the payout period. Alternatively, a policyholder may choose to receive a lump-sum payment at expiration of the accumulation period. In the event of the insureds death during the accumulation period, there is generally a guaranteed
death benefit in an amount at least equal to the amount of the initial purchase payment. The death benefit is payable to beneficiaries in a lump sum or in periodic payments.

In September 2004, Tokio Marine & Nichido Financial Life entered into a business alliance with Mitsubishi Tokyo Financial Group, Inc. and its
subsidiary, The Bank of Tokyo Mitsubishi UFJ, Ltd., and together launched As You Like, a new variable annuity product. The special feature of the As You Like product is that it provides policyholders with three choices of
plans at the time of contract and permits switching of plans during the accumulation period. The three plans offer different guarantee levels on accumulated principal, allowing policyholders to choose a plan based on risk preferences at various
stages of their lives. The Plan Change feature represented an innovation in the Japanese market for variable annuities.

Tokio
Marine & Nichido Financial Life also currently offers a range of other variable annuity products with different kinds and levels of guarantees. In several of Tokio Marine & Nichido Financial Lifes products, including
Best Scenario, Marine Wave, Good News, Todokundesu and Sanmi-Ittai that were launched during 2005 and 2006, the amount of accumulated principal is transferred to a deferred fixed annuity
account when it reaches a certain target after three years. Nenkin Shin-Sedai, launched in October 2004, is similar to As You Like in that it permits switching of plans during the accumulation period and offers different
guarantee levels on accumulated principal.

Tokio Marine & Nichido Financial Life also currently offers a variable universal life
insurance product called Prime Life, which allows policyholders to initially set and later modify during the accumulation period the amount of premium payments as well as the amount of benefits in accordance with differing needs and
preferences at various stages of their lives.

For marketing and sales of its products, Tokio Marine & Nichido Financial Life
relies on agencies with specialized knowledge of variable insurance products, including those of financial institutions and other professional agencies which exclusively market and sell insurance products. For example, Tokio
Marine & Nichido Financial Lifes products As You Like, Nenkin Shin-Sedai, Best Scenario and Good News are being distributed in Japan through branch offices of national and regional
banks.

Tokio Marine & Nichido Financial Lifes total life insurance-in-force as of March 31, 2006 was ¥1.0
trillion, compared to ¥0.5 trillion as of March 31, 2005, reflecting primarily an increase in Tokio Marine & Nichido Financial Lifes variable annuity business.

Third Sector Insurance Business

In the Japanese insurance industry, the third sector
refers to insurance products and services that do not fall within the traditional life and non-life insurance areas, such as personal accident, medical and cancer insurance and insurance covering expenses for nursing care. Since the deregulation in
2001, we have been



36



---

##### Table of Contents

offering cancer and medical insurance products through our life insurance subsidiaries as well as property and casualty insurance subsidiaries. In 2003,
Tokio Marine Life released Medical Mini, a medical insurance product featuring simplified terms and conditions at an affordable price, thereby continuing to expand its business in this area. In the field of medical insurance, Tokio
Marine & Nichido launched Long Life Mini, a new product similar to Medical Mini, in October 2004, and Tokio Marine & Nichido Life released new products in January 2005, including Anshin Amulet, a
form of medical insurance exclusively for women, and Anshin Iryou Plus, a product offering enhanced coverage for cancers, strokes and heart attacks. In addition, Tokio Marine & Nichido Life introduced new medical insurance
products in May 2006 called Anshin Iryou Cash Back 60 and Anshin Iryou Triple Guard 60. Anshin Iryou Cash Back 60 provides hospitalization coverage for up to 60 days and offers a cash back payment
every five years if no claim is made during such five years. Anshin Iryou Triple Guard 60 provides hospitalization coverage for up to 60 days and waives premium payments when the insured suffers from cancer, a stroke or a heart attack.

Overseas Operations

Our overseas
business dates back to 1880, when Tokio Marine started offering insurance products in the United Kingdom, France and the United States. As of March 31, 2006, we maintained branch offices in the United States and China and overseas offices in 30
other countries, territories and jurisdictions.

The following are our principal overseas subsidiaries and affiliates:



| |  |  | Asia and OceaniaThe Tokio Marine and Fire Insurance Company (Hong Kong) Limited, The Tokio Marine and Fire Insurance Company (Singapore) Pte. Limited, Tokio Marine
Management (Australasia) Pty. Ltd. and Tokio Marine Newa Insurance Co., Ltd.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The AmericasTokio Marine Management, Inc., First Insurance Company of Hawaii, Ltd., Tokio Marine Compañia de Seguros, S.A. de C.V., Tokio Marine Brasil
Seguradora S.A., Tokio Millennium Re Ltd., Real Seguros S.A. and Real Vida e Previdência S.A.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Europe, the Middle East and AfricaTokio Marine Europe Insurance Limited, Tokio Marine Global Re Limited and Tokio Marine Global Ltd.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------

We issue insurance policies in 38 countries and territories outside of Japan. One of our objectives is to expand the profitability and size of our
international operations simultaneously on a coordinated basis, with particular emphasis on Asia.

In December 2002, we launched Millea
Asia, subsequently renamed as Tokio Marine Asia, as an intermediate holding company in Singapore to facilitate the growth of our Asian insurance business. We transferred the Asian insurance management operations of Tokio Marine to the new company in
April 2003. Tokio Marine Asia is in charge of planning our business growth strategy, pursuing business tie-ups and merger and acquisitions opportunities, and managing our local subsidiaries in the Asian region (excluding Japan).

Since its establishment, Tokio Marine Asia has been actively investing in insurance companies in Asia, including Taiwan and China. For example, in
Taiwan, Tokio Marine Asia acquired the Taiwanese property and casualty insurance company Allianz President General Insurance Co., Ltd. in September 2004. This company merged with Newa Insurance on April 1, 2005, and the newly merged company now
operates under the name Tokio Marine Newa Insurance Co., Ltd., in which Tokio Marine Asia holds a 49% interest. In July 2003, Tokio Marine Asia, together with Tokio Marine, acquired a 24.9% interest in Sino Life Insurance Co., Ltd., a life insurer
in China, which commenced its life insurance operations in Shanghai in November 2003 and now operates primarily in major cities such as Beijing, Nanjing and Hangzhou. In June 2005, Tokio Marine & Nichido acquired a 24.9% interest to
establish ZhongSheng International Insurance Brokers Co., Ltd., or ZhongSheng, an insurance brokerage company in Beijing. Also in December 2005, Tokio Marine & Nichido acquired a 24.9% interest in Tianan Insurance Company Limited, of China,
or Tianan Insurance, a Chinese property and casualty insurance company which has approval to operate across the country and is free from



37



---

##### Table of Contents

categorical underwriting restrictions. Together with Tokio Marines Shanghai branch office, Sino Life, ZhongSheng and Tianan Insurance are driving the
expansion of our insurance businesses in China.

Tokio Marine & Nichido is also expanding its operations elsewhere in Asia. In
January 2006, Tokio Marine & Nichido was granted a Takaful license by the central bank of Malaysia. Takaful is a financial system based on the teachings of Islam. A joint venture with the Hong Leong Group, a Malaysian banking group, to
offer Takaful insurance products is expected to commence its operations during the year ending March 31, 2007. In April 2006, Tokio Marine & Nichido reached an agreement with the major shareholders of Asia General Holdings Ltd., or
Asia General, to acquire their shareholdings in Asia General, which holds property and casualty and life insurance companies in Singapore and Malaysia. Pursuant to the agreement, Tokio Marine & Nichido acquired approximately a 15% interest
in Asia General in May 2006 for S$130 million (approximately ¥9,264 million at the exchange rate on May 25, 2006). Tokio Marine & Nichido expects to acquire additional shares to hold a majority interest by early 2007. Through this
acquisition, Tokio Marine & Nichido expects to expand its property and casualty insurance operations and to establish a foundation for life insurance operations in Singapore and Malaysia.

In December 2005, Tokio Marine & Nichido contributed US$150 million into Tokio Millenium Re, increasing its total capital investment to US$650
million, in order to provide Tokio Millenium Re with a capital base that is adequate to support a growing portfolio. In July 2005, we acquired a 100% interest in Real Seguros S.A., primarily a property and casualty insurer, and a 50% interest in
Real Vida e Previdência S.A., a life and pension insurer, both located in Brazil, from ABN AMRO Bank N.V. for a total of cost of R$983 million (¥46.6 billion). As a result of this transaction, Tokio Marine & Nichido now markets
its insurance products through approximately 1,900 branches of Banco ABN AMRO Real S.A. and 8,700 insurance brokers in Brazil.

Tokio
Marine & Nichido has a representative office in Iran, a country which has been designated by the U.S. Secretary of State as a state sponsor of international terrorism. However, that office is precluded by law from conducting any insurance
business in Iran, and functions only as a clearinghouse for information of interest to our clients with an interest in Iran. Tokio Marine & Nichidos aggregate premiums written involving Iran in the fiscal year ended March 31,
2006 were less than $1 million, representing less than 1 ten thousandth of our total property and casualty premiums written in that year. Much smaller premiums were received for a policy involving Libya prior to the June 30, 2006
recission of its designation as a state sponsor. After a careful review of this de minimis activity involving Iran and Libya, we have determined that it is neither quantitatively nor qualitatively material to our business results or to the
investment risk from investment in our securities.

Investments

We invest in a portfolio of assets using funds which represent either (1) our general funds, including that portion of net premiums written that have not been disbursed as claims payments or (2) that portion
of deposit premiums by policyholders under deposit-type insurance that are not due for refund to the policyholders.

Our principal
investment objectives are (1) to maintain the high quality of our investment assets in order to strengthen our claim payment capabilities; (2) to maintain sufficient liquidity to timely meet the requirements of indemnity payments and
payments of maturity refunds and dividends; and (3) subject to satisfying the first two objectives, to obtain the highest possible return on our investments. We also seek to maintain and enhance our business relationships with major corporate
customers in Japan by investing in the equity securities of those customers on a long-term basis.

We engage in asset-liability management
with respect to long-term assets and liabilities, seeking a stable present net asset value by controlling interest rate risk. We also seek to increase profit by investing flexibly in various assets that we believe will produce profits commensurate
with the associated risks.

The Japanese governments regulations concerning non-life insurance companies specify the types of assets
in which they can invest and also set upper limits on various kinds of investments based on a percentage of the



38



---

##### Table of Contents

book value of total assets. For example, investment in domestic stocks is limited to 30% of the book value of total assets, real estate to 20% and assets in
foreign denominated currencies to 30%. Under special circumstances, the FSA may approve investments in excess of these limits.

Our
investment portfolio consists primarily of Japanese and foreign equity securities, Japanese and foreign bonds and loans to Japanese companies. The following table, prepared on a U.S. GAAP basis, shows our investments as of each date indicated:



|                                                       |  |                   |            |      |   |            |  |   |          
|------------------------------------------------------ |  | ----------------- | ---------- | ---- | - | ---------- |  | - | ---------
|                                                       |  | As of March 31,  
|                                                       |  | 2006              |            | 2005 |   | 2004      
|                                                       |  | (yen in millions)
|Investmentsother than investments in related parties: |  |                   |            |      |   |            |  |   |          
|Securities held to maturity, at amortized cost         |  | ¥                 | 1,216,061  |      | ¥ | 1,109,715  |  | ¥ | 1,109,861
|Securities available for sale:                         |  |                   |            |      |   |            |  |   |          
|Fixed maturities, at fair value                        |  |                   | 4,179,797  |      |   | 3,962,641  |  |   | 3,209,582
|Equity securities, at fair value                       |  |                   | 5,009,430  |      |   | 3,645,779  |  |   | 3,457,374
|Trading securities, at fair value                      |  |                   | 824,986    |      |   | 241,878    |  |   | 48,513   
|Mortgage loans on real estate                          |  |                   | 70,743     |      |   | 71,033     |  |   | 129,076  
|Investment real estate                                 |  |                   | 132,496    |      |   | 134,180    |  |   | 104,110  
|Policy loans                                           |  |                   | 43,369     |      |   | 38,567     |  |   | 33,610   
|Other long-term investments                            |  |                   | 429,837    |      |   | 409,187    |  |   | 419,199  
|Short-term investments                                 |  |                   | 930,776    |      |   | 691,769    |  |   | 881,897  
|                                                       |  |                   |            |      |   |            |  |   |          
|Total investments                                      |  | ¥                 | 12,837,495 |      | ¥ | 10,304,749 |  | ¥ | 9,393,222
|                                                       |  |                   |            |      |   |            |  |   |          

The increase in equity securities available for sale during the year ended March 31, 2006 is
primarily a result of increased prices for Japanese equity securities. The increase in trading securities during the fiscal year ended March 31, 2006 results mainly from an increase in investment deposits made under variable annuity contracts.

Securities Available for Sale

The following table, prepared on a U.S. GAAP basis, shows our investments in securities available for sale by type (other than in related parties) as of each date indicated:



|                                    |  |                   |           |      |   |           |  |   |          
|----------------------------------- |  | ----------------- | --------- | ---- | - | --------- |  | - | ---------
|                                    |  | As of March 31,  
|                                    |  | 2006              |           | 2005 |   | 2004     
|                                    |  | (yen in millions)
|Japanese fixed maturities           |  | ¥                 | 3,349,814 |      | ¥ | 3,271,634 |  | ¥ | 2,747,031
|Foreign fixed maturities            |  |                   | 829,983   |      |   | 691,007   |  |   | 462,551  
|                                    |  |                   |           |      |   |           |  |   |          
|Total fixed maturities              |  |                   | 4,179,797 |      |   | 3,962,641 |  |   | 3,209,582
|                                    |  |                   |           |      |   |           |  |   |          
|Japanese equity securities          |  |                   | 4,768,406 |      |   | 3,428,374 |  |   | 3,301,699
|Foreign equity securities           |  |                   | 241,024   |      |   | 217,405   |  |   | 155,675  
|                                    |  |                   |           |      |   |           |  |   |          
|Total equity securities             |  |                   | 5,009,430 |      |   | 3,645,779 |  |   | 3,457,374
|                                    |  |                   |           |      |   |           |  |   |          
|Total securities available for sale |  | ¥                 | 9,189,227 |      | ¥ | 7,608,420 |  | ¥ | 6,666,956
|                                    |  |                   |           |      |   |           |  |   |          

Japanese bonds. We invest in Japanese government bonds, local government bonds and
corporate bonds, which generally yield higher returns on investment, yet are nearly as liquid, when compared with deposits and savings or call loans. We purchase Japanese bonds primarily to meet future obligations arising from insurance and
investment contracts.



39



---

##### Table of Contents

Foreign bonds. We invest in government and corporate bonds of foreign issuers with a view toward
generating interest income which is generally higher as compared with investments in Japanese bonds under recent market conditions. We also invest with a view toward maintaining a certain degree of liquidity in our assets in the event of a major
natural disaster in Japan that temporarily incapacitates the Japanese financial and monetary system and necessitates indemnity payments under our policies. We manage and control foreign exchange exposures within certain parameters, primarily by
using forward exchange contracts and currency options.

Japanese equities. As part of our investment activities, we invest in equity
securities of Japanese companies, primarily in equity securities listed on the Tokyo Stock Exchange, consistent with our overall investment objectives. We also seek to maintain and enhance our business relationships with major corporate customers in
Japan by investing in the equity securities of those customers on a long-term basis.

Loans

The following table, prepared on a U.S. GAAP basis, shows our investments in loans (other than those to related parties) as of each date indicated:



|                                             |  |                   |         |      |   |         |  |   |        
|-------------------------------------------- |  | ----------------- | ------- | ---- | - | ------- |  | - | -------
|                                             |  | As of March 31,  
|                                             |  | 2006              |         | 2005 |   | 2004   
|                                             |  | (yen in millions)
|Mortgage loans on real estate                |  | ¥                 | 70,743  |      | ¥ | 71,033  |  | ¥ | 129,076
|Mortgage loans on vessels and facilities (1) |  |                   | 9,778   |      |   | 10,979  |  |   | 20,356 
|Collateral and bank-guaranteed loans (1)     |  |                   | 13,598  |      |   | 11,250  |  |   | 18,542 
|Unsecured loans (1)                          |  |                   | 366,202 |      |   | 359,696 |  |   | 357,504
|Policy loans                                 |  |                   | 43,369  |      |   | 38,567  |  |   | 33,610 
|                                             |  |                   |         |      |   |         |  |   |        
|Total                                        |  | ¥                 | 503,690 |      | ¥ | 491,525 |  | ¥ | 559,088
|                                             |  |                   |         |      |   |         |  |   |        

---

|(1) | Included in other long-term investments in our balance sheet prepared in accordance with U.S. GAAP.
|--- | -----------------------------------------------------------------------------------------------------

Most of our loans are to corporate borrowers in Japan.

Short-Term Investments

The following table, prepared on a U.S. GAAP basis, shows our
short-term investments by type as of each date indicated:



|                                 |  |                   |         |      |   |         |  |   |        
|-------------------------------- |  | ----------------- | ------- | ---- | - | ------- |  | - | -------
|                                 |  | As of March 31,  
|                                 |  | 2006              |         | 2005 |   | 2004   
|                                 |  | (yen in millions)
|Call loans                       |  | ¥                 | 111,360 |      | ¥ | 203,322 |  | ¥ | 587,092
|Commercial paper                 |  |                   | 460,798 |      |   | 328,779 |  |   | 21,599 
|Deposits and other invested cash |  |                   | 358,618 |      |   | 159,668 |  |   | 273,206
|                                 |  |                   |         |      |   |         |  |   |        
|Total                            |  | ¥                 | 930,776 |      | ¥ | 691,769 |  | ¥ | 881,897
|                                 |  |                   |         |      |   |         |  |   |        

We invest in short term investments in order to maintain necessary liquidity in our investment
portfolio while seeking to generate returns based on interest rates that reflect current market conditions. We decreased our investments in call loans and increased our investments in commercial paper to improve investment efficiency by capturing
the relatively higher interest rates of commercial paper.



40



---

##### Table of Contents

Investment Results

The following table, prepared on a U.S. GAAP basis, shows our investment results for each of the periods indicated:



|                                                                                              |  |                      |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------------------------------------------------------- |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                              |  | Year ended March 31, |        
|                                                                                              |  | 2006                 |         |   | 2005 |   |         | 2004 | 
|                                                                                              |  | (yen in millions)    |        
|Investment income:                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Interest on fixed maturities                                                                  |  | ¥                    | 84,478  |   |      | ¥ | 73,677  |      |  | ¥ | 73,683  |  
|Dividends from equity securities                                                              |  |                      | 67,044  |   |      |   | 47,216  |      |  |   | 36,692  |  
|Interest on mortgage loans on real estate                                                     |  |                      | 1,574   |   |      |   | 2,414   |      |  |   | 3,286   |  
|Rent from investment real estate                                                              |  |                      | 15,135  |   |      |   | 16,592  |      |  |   | 12,501  |  
|Interest on policy loans                                                                      |  |                      | 1,564   |   |      |   | 1,396   |      |  |   | 1,280   |  
|Interest on other long-term investments                                                       |  |                      | 5,491   |   |      |   | 6,585   |      |  |   | 9,339   |  
|Interest on short-term investments (1)                                                        |  |                      | 7,404   |   |      |   | 4,415   |      |  |   | 1,536   |  
|Others                                                                                        |  |                      | 6,936   |   |      |   | 1,423   |      |  |   | 1,850   |  
|                                                                                              |  |                      |         |   |      |   |         |      |  |   |         |  
|Gross investment income (1)                                                                   |  |                      | 189,626 |   |      |   | 153,718 |      |  |   | 140,167 |  
|Less investment expenses                                                                      |  |                      | 25,193  |   |      |   | 20,521  |      |  |   | 13,994  |  
|                                                                                              |  |                      |         |   |      |   |         |      |  |   |         |  
|Net investment income                                                                         |  |                      | 164,433 |   |      |   | 133,197 |      |  |   | 126,173 |  
|                                                                                              |  |                      |         |   |      |   |         |      |  |   |         |  
|Realized gains (losses) on investments:                                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Fixed maturities                                                                              |  |                      | (9,983  | ) |      |   | 3,432   |      |  |   | (8,399  | )
|Equity securities                                                                             |  |                      | 180,751 |   |      |   | 64,672  |      |  |   | 4,645   |  
|Other investments                                                                             |  |                      | 4,429   |   |      |   | 18,646  |      |  |   | (101    | )
|                                                                                              |  |                      |         |   |      |   |         |      |  |   |         |  
|Realized gains (losses) on investments                                                        |  |                      | 175,197 |   |      |   | 86,750  |      |  |   | (3,855  | )
|                                                                                              |  |                      |         |   |      |   |         |      |  |   |         |  
|Gains (losses) on derivatives:                                                                |  |                      |         |   |      |   |         |      |  |   |         |  
|Interest rate swaps                                                                           |  |                      | (14,008 | ) |      |   | 19,404  |      |  |   | (45,775 | )
|Foreign exchange contracts                                                                    |  |                      | (22,976 | ) |      |   | (12,752 | )    |  |   | 7,458   |  
|Credit default swaps                                                                          |  |                      | 453     |   |      |   | 2,871   |      |  |   | 6,797   |  
|Other                                                                                         |  |                      | 7,226   |   |      |   | (1,227  | )    |  |   | (5,235  | )
|                                                                                              |  |                      |         |   |      |   |         |      |  |   |         |  
|Gains (losses) on derivatives                                                                 |  |                      | (29,305 | ) |      |   | 8,296   |      |  |   | (36,755 | )
|                                                                                              |  |                      |         |   |      |   |         |      |  |   |         |  
|Total net investment income, realized losses on investments and gains (losses) on derivatives |  | ¥                    | 310,325 |   |      | ¥ | 228,243 |      |  | ¥ | 85,563  |  
|                                                                                              |  |                      |         |   |      |   |         |      |  |   |         |  

---

|(1) | Certain amounts in our U.S. GAAP consolidated financial statements for the fiscal year ended March 31, 2004 have been reclassified to conform to the new classifications adopted
during the fiscal year ended March 31, 2005.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Subsidiaries and Affiliates

Significant Subsidiaries

The
following were our significant subsidiaries as of March 31, 2006, all of which were wholly owned and incorporated in Japan, except as otherwise noted: Tokio Marine & Nichido Fire Insurance Co., Ltd., Tokio Marine & Nichido
Life Insurance Co., Ltd., Tokio Marine & Nichido Financial Life Insurance Co., Ltd. (formerly known as Skandia Life Insurance Company (Japan) Limited), Tokio Marine & Nichido Career Service Co., Ltd., Tokio Marine &
Nichido Facilities, Inc. (75% owned), Tokio Marine Europe Insurance Limited (incorporated in the United Kingdom), The Tokio Marine and Fire Insurance Company (Hong Kong) Limited (incorporated in Hong Kong, China), Trans Pacific Insurance Company
(incorporated in New York, U.S.A.), Tokio Millennium Re Ltd. (incorporated in Bermuda), Tokio Marine Global Re Limited (incorporated in Ireland), Tokio Marine Asset Management Company, Limited, Tokio Marine Asia Pte. Ltd. (incorporated in



41



---

##### Table of Contents

Singapore), The Tokio Marine and Fire Insurance Company (Singapore) Pte. Limited (incorporated in Singapore), Tokio Marine Brasil Seguradora S.A. (91.4%
owned) (incorporated in Brazil), Tokio Marine Financial Solutions Ltd. (incorporated in the Cayman Islands), Tokio Marine Global Limited (incorporated in the United Kingdom) and Real Seguros S.A. (incorporated in Brazil).

Relationships with the Mitsubishi Group

Tokio Marine & Nichido is a member of the Mitsubishi Group, which has evolved over a period of more than 100 years. The Mitsubishi Group relationship, which is similar to that of other major Japanese
corporate groups, is one of cooperation in areas of common interest within a group of companies, each operating independently under its own separate management. Currently there are about 30 Mitsubishi Group companies engaged in a broad range of
activities, including manufacturing, trading, natural resources, transportation, real estate, banking, securities and life and non-life insurance. We believe that we write a substantial majority of the non-life insurance purchased by Mitsubishi
Group companies.

Competition

There is
strong competition in the Japanese non-life insurance industry. We expect that, as deregulation of the insurance business continues, competition will intensify at all levels.

Competition within the non-life insurance industry involves, among other things, expansion of an agency network through the training of new insurance
agents, investment in information technology systems and the development and marketing of new insurance products and related services. We expect competition in premium rates and commissions to increase for our property and casualty lines of business
as a result of the continuing deregulation of the non-life insurance industry. We believe that it is important to continue to compete on the basis of the quality of services associated with our insurance products, such as the giving of advice on
risk management matters to business customers and extended-hour services for automobile insurance claims processing, rather than on premium rates being reduced.

Recent consolidation and alliances among non-life and life insurance companies in Japan have increased competition within the industry. We represent one of the five major non-life insurer groupings that have emerged
in the Japanese insurance industry. The others are: the Sompo Japan insurance group (formed by Yasuda Fire and Marine Insurance and others); the Mitsui Sumitomo insurance group (formed by Mitsui Marine and Fire Insurance and Sumitomo Marine and Fire
Insurance); the Aioi insurance group (formed by Chiyoda Fire and Marine Insurance and Daitokyo Fire and Marine Insurance); and the Nipponkoa insurance group (formed by Nippon Fire and Marine Insurance and Koa Fire and Marine Insurance and others).
There have also been alliances between non-life and life insurers, such as Sompo Japan with Dai-Ichi Mutual Life and Nipponkoa Insurance with Meiji Yasuda Life and Taiyo Life.

Major insurance companies with global operations compete in the Japanese insurance market. We believe that the current strategy of these global insurance
companies focuses on marketing methods and products that are not yet popular in Japan, such as direct marketing to individual customers and risk-segmented automobile insurance. It is probable that over time some foreign insurers will succeed in
increasing their sales of products in more popular lines of business such as voluntary automobile insurance. However, the foreign companies market share is currently fairly limited. Some of the foreign insurers have already exited from the
Japanese insurance market. We do not feel these companies pose a threat to our market position but we are closely monitoring the situation and will respond if necessary.

Many of Japans life insurance companies have established non-life insurance subsidiaries as permitted under the 1995 amendments to the Insurance Business Law.

Life insurance providers in Japan can be classified into three categories: traditional life insurers; new entrants, such as the foreign life insurers and
subsidiaries of Japanese non-life insurers, including Tokio



42



---

##### Table of Contents

Marine & Nichido Life; and the postal life insurance system. While the traditional life insurers continue to underwrite the large majority of
privately underwritten life insurance in Japan, some of the new entrants in the market, such as foreign life insurers and subsidiaries of Japanese non-life insurers have experienced steady growth through the utilization of new sales techniques. The
postal life insurance system, a public insurance system managed by Japan Post, is a distinctive element of the Japanese life insurance market. Postal life insurance products are offered through the network of post offices located throughout Japan.
Currently, the postal life insurance system is scheduled to be incorporated as a separate entity in October 2007 in preparation for a privatization by the Japanese government at a later stage.

Properties

We lease real property in Tokyo for use
in our operations at the holding company level. We moved our office in July 2005 and the floor space for our new office is approximately 13,400 square feet.

Tokio Marine & Nichido owns and leases real property for use in its operations. Approximately 85% of the 7,761,541 square feet of real property that Tokio Marine & Nichido uses in its Japanese
operations is owned. Tokio Marine & Nichido owns two large buildings (25 stories and 15 stories) in Marunouchi, Tokyos central business district. Approximately 79% of the total space in these two buildings (1,241,280 square feet) is
used by Millea Holdings and its subsidiaries; the rest is held for lease to tenants.

Tokio Marine & Nichido also owns and
utilizes approximately 670,000 square feet of floor space for its data center located in a suburb of Tokyo. In this center, Tokio Marine & Nichido utilizes five sets of leased computers with a total capacity of 5,300 million
instructions per second, or MIPS. In addition, Tokio Marine & Nichido has a data center located in a suburb of Chiba prefecture. This center has total floor space of approximately 163,000 square feet and is equipped with three sets of
leased computers with a total capacity of 591 MIPS. The Chiba center serves as a backup center in case of a disaster in the Tokyo area. The Chiba center operates in conjunction with the Tokyo center to share the data processing load of Tokio
Marine & Nichido.

Employees

As of March 31, 2006, we had 19,761 employees on a consolidated basis, of whom 17,356 were in the property and casualty insurance business, 1,892 were in the life insurance business and 513 were in other businesses, compared with
18,910 employees on a consolidated basis as of March 31, 2005, of whom 17,024 were in the property and casualty insurance business, 1,474 were in the life insurance business and 412 were in other businesses. As of March 31, 2004, we had
19,779 employees on a consolidated basis, of whom 18,125 were in the property and casualty insurance business, 1,237 were in the life insurance business and 417 were in other businesses. A majority of Tokio Marine & Nichido and Tokio
Marine & Nichido Life employees are members of their respective labor unions, which negotiate with the respective companies concerning remuneration and working conditions. We consider our labor relations to be good.

Legal Proceedings

Neither we nor any of our
operating subsidiaries is a party to any material pending legal proceedings other than routine litigation incidental to our business. In addition, we are not aware of any litigation that is reasonably likely to have a material adverse effect on our
financial position or results of operations.

In May 2005, one of Tokio Marine & Nichidos U.S. subsidiaries received
subpoenas from the United States Attorneys Office for the Southern District of New York and the SEC, requesting documents relating to certain types of reinsurance transactions, in connection with what we believe are investigations involving a
number of industry participants. We are cooperating with the relevant authorities with respect to these matters.



43



---

##### Table of Contents

MANAGEMENTS DISCUSSION AND ANALYSIS

OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

You should read the following discussion and analysis in conjunction with our U.S. GAAP consolidated financial statements included in this annual report,
together with the related notes. The following discussion is based on those U.S. GAAP consolidated financial statements, except as otherwise noted. Our fiscal year end is March 31.

Overview

We are principally engaged in the insurance business in Japan and in overseas markets. We
offer property and casualty insurance products as well as life insurance products.

In the year ended March 31, 2006, or fiscal 2006,
our property and casualty insurance business generated 83.9% of our operating income and 93.8% of our net income. The remainder was generated primarily by our life insurance business.

Our operating income consists of premiums from our property and casualty insurance policies, life premiums, net investment income, realized gains
(losses) on investments, gains (losses) on derivatives and other income. We earn most of our premiums from our operations in Japan. Our operating costs and expenses consist primarily of losses and claims under our property and casualty insurance
policies, policy benefits and losses under our life insurance policies and policy acquisition costs.

We believe that our results of
operations and financial condition over the past three fiscal years have been influenced by the following major trends:



| |  |  | A significant increase in Japanese equity prices in fiscal 2006 and a relatively stable value of Japanese equities in the year ended March 31, 2005, or fiscal 2005, following a
significant increase in Japanese equity prices in the year ended March 31, 2004, or fiscal 2004, which have resulted in fluctuations in our realized and unrealized gains (losses) on investments;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Fluctuations in long-term interest rates in Japan, in particular a significant rise in long-term interest rates in fiscal 2006, subsequent to a slight decrease in fiscal 2005 and a
significant increase in fiscal 2004. An increase in long-term interest rates has had the effect of increasing losses on derivatives and decreasing unrealized gains on investments and the value of our policyholders contract deposits, while a
decrease in long-term interest rates has had the opposite effect;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increased competition in the property and casualty insurance business, including price competition, which has required us to offer competitive products at competitive rates;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Slowing demographic growth and an aging population in Japan, which have limited the overall growth potential of the individual insurance market in Japan, while providing growth
opportunities for insurance products that respond to the needs of the elderly, such as third sector insurance;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Limited growth in the number of automobiles in Japan, which has affected the growth potential for automobile insurance in Japan; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Improving economic activity in Japan, as Japans real gross domestic product grew by 3.2% in fiscal 2006, 1.9% in fiscal 2005 and 2.0% in fiscal 2004.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------

The following is a discussion of our results of operations in fiscal 2006 compared to fiscal 2005. For a detailed discussion of changes in our results
of operations, see Results of Operations.



| |  |  | Total operating income increased in fiscal 2006 by ¥226,588 million, or 9.4%, to ¥2,635,685 million, reflecting primarily an increase in realized gains on investments and
net investment income, partially offset by losses on derivatives.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



44



---

##### Table of Contents

| |  |  | Total operating cost and expenses increased in fiscal 2006 by ¥102,763 million, or 4.5%, to ¥2,405,254 million, reflecting primarily an increase in policy benefits and
losses for life.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | As a result, income before extraordinary items and cumulative effect of accounting changes increased by ¥79,433 million, or 102.5%, to ¥156,960 million. The main reason for
this increase was the low number of major natural disasters in Japan.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net income increased in fiscal 2006 by ¥65,001 million, or 70.7%, to ¥156,960 million. In fiscal 2005, net income included an extraordinary item amounting to ¥14,458
million, which was unallocated negative goodwill arising from the business combination with Nisshin Fire.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following is a
discussion of our results of operations in fiscal 2005 compared to fiscal 2004. For a detailed discussion of changes in our results of operations, see Results of Operations.



| |  |  | Total operating income increased in fiscal 2005 by ¥201,579 million, or 9.1%, to ¥2,409,097 million, reflecting primarily an increase in realized gains on investments and
gains on derivatives.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Total operating cost and expenses increased in fiscal 2005 by ¥247,240 million, or 12.0%, to ¥2,302,491 million, reflecting primarily an increase in losses, claims and loss
adjustment expenses in our property and casualty insurance business.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | As a result, income before extraordinary items and cumulative effect of accounting changes decreased by ¥25,355 million, or 24.6%, to ¥77,527 million. The main reason for
this decrease was an increase in losses, claims and loss adjustment expenses in our property and casualty insurance business, partially offset by an increase in realized gains (losses) on investments.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net income decreased in fiscal 2005 by ¥10,923 million, or 10.6%, to ¥91,959 million. In fiscal 2005, net income included an extraordinary item amounting to ¥14,458
million, which was unallocated negative goodwill arising from the business combination with Nisshin Fire.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We completed the
merger of our property and casualty insurance subsidiaries, Tokio Marine and Nichido Fire, on October 1, 2004. The objectives of the merger were to maximize our corporate value by creating synergies, promoting a growth strategy which combines
the strengths of both companies and increases efficiency through a larger scale of business, and to further reduce costs.

Economic Conditions

Our financial condition and results of operations are generally affected by economic conditions in Japan and, to a lesser extent, other
parts of the world in which we conduct business.

While the Japanese economy faced a number of volatile and challenging economic trends and
conditions over the last decade, it has been recovering in recent years, and such trend continued during fiscal 2006. Japans economic condition has been characterized by:



| |  |  | Improving economic activity, as Japanese real gross domestic product grew by 2.0% in fiscal 2004, 1.9% in fiscal 2005 and 3.2% in fiscal 2006.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A 6% rise in total levels of outstanding Japanese government debt from ¥781 trillion in fiscal 2005 to ¥827 trillion in fiscal 2006. However, ratings of Japanese government
bonds by major rating agencies were raised from stable to positive subsequent to fiscal 2006, reflecting expectations that economic and financial conditions will improve, including an end to increases in government debt.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A 34% decrease in corporate bankruptcy filings from 13,276 cases filed in fiscal 2005 to 8,759 cases filed in fiscal 2006. Total liabilities of these insolvent companies for fiscal
2006 totaled ¥5,749 billion, a decrease of 18.4% from ¥7,043 billion in fiscal 2005.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A rise in the uncollateralized overnight call rate of the Bank of Japan to an average of 0.25% as of July 14, 2006, reflecting an end to Bank of Japans policy of
maintaining nearzero interest rates in effect since March 2001.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



45



---

##### Table of Contents

| |  |  | Continuing but slower rate of decline in real estate values, with government-appraised land prices declining by an average of 2.7% for both residential and commercial areas in
fiscal year 2006, compared to a decline averaging 4.6% for residential areas and 5.6% for commercial areas in fiscal year 2005.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Significant improvement in equity markets, with the Nikkei Stock Average, which is an average of 225 stocks listed on the Tokyo Stock Exchange, increasing by 46.1%, to reach
17,059.66 during fiscal 2006, after having remained stable at 11,668.95 and 11,715.39 at the end of fiscal years 2005 and 2004, respectively.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Significant exchange rate movements, as the value of the yen against the U.S. dollar fluctuated from a high of ¥104.41 to a low of ¥120.93 in fiscal 2006, from a high of
¥102.26 to a low of ¥114.30 in fiscal 2005 and from a high of ¥104.18 to a low of ¥120.55 in fiscal 2004.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The U.S. economy initially showed a continued positive growth but such growth gradually moderated as a result of a weakening housing market, higher interest rates and higher energy prices during fiscal 2006. The U.S. Federal Reserve decided
to keep its interest rates steady at 5.25% as of August 8, 2006 for the first time following repeated rate increases over the preceding two years. U.S. equity indices such as the NASDAQ Composite Index and the Dow Jones Industrial Average
generally remained stable in fiscal 2006.

The European economy showed stronger signs of recovery throughout fiscal 2006 compared to fiscal
2005.

In fiscal 2006, non-Japan Asia generally experienced strong growth.

Business Combination

On October 1, 2004, Millea Holdings merged two of its wholly-owned
non-life subsidiaries: Tokio Marine and Nichido Fire. The merged subsidiary was renamed as Tokio Marine & Nichido. The merger did not affect our consolidated financial statements.

Business Alliance

Pursuant to an agreement reached
in March 2003, we entered into a strategic alliance with Nisshin Fire and acquired approximately 31% of the total outstanding shares of Nisshin Fire as of February 2005. For U.S. GAAP financial reporting purposes, unallocated negative goodwill
arising from the transaction in the amount of ¥14,458 million was recognized as extraordinary gain, which was reflected in our net income for the year ended March 31, 2005. Pursuant to an agreement reached in May 2006, Nisshin Fire will
become our wholly-owned subsidiary as of September 30, 2006.

Critical Accounting Policies

The accounting policies that we follow when preparing U.S. GAAP consolidated financial statements are fundamental to understanding our financial condition
and results of operations. Many of these accounting policies require management to make difficult, complex or subjective judgments regarding the valuation of assets and liabilities.

Our significant accounting policies are summarized in the notes to our U.S. GAAP consolidated financial statements included in this annual report. The
following is a summary of our critical accounting policies.

Impairment of Securities Available for Sale

Under U.S. GAAP, we are required to recognize an impairment loss for other than temporary declines in the fair value of equity and fixed
maturity securities available for sale. Determinations of whether a decline is other than temporary often involve estimating the outcome of future events. Management judgment is required in determining whether existing factors indicate that an
impairment loss should be recognized at any balance sheet date. These judgments are based on subjective as well as objective factors.



46



---

##### Table of Contents

When it is determined that a decline in value is other than temporary, the carrying value of the security
is reduced to its fair value, with a corresponding charge to earnings. This corresponding charge is referred to as an impairment and is reflected in Realized losses on investments in the consolidated income statement. See
Results of Operations for a discussion of the effects of impairments on our operating results for the years ended March 31, 2006, 2005 and 2004.

Among the factors that management considers when determining whether declines in the value of equity securities below their costs are other than temporary is the likelihood that those declines will be reversed. For
marketable fixed maturities, management evaluates each of the securities and considers fundamental valuation issues such as credit deterioration of the issuer and other facts including the extent and period of time that the value of the securities
is below cost. For marketable equity securities, management evaluates each of the securities and considers a variety of facts, including (i) whether the value of the securities continued to be below cost for more than 12 months,
(ii) whether the value of the securities continued to be more than 20% below cost during any six-month period and (iii) whether there has been a decline in value to below 30% of cost as measured at the end of any fiscal year. For
non-marketable equity securities and fixed maturity securities, management considers whether sharp declines in value over a short period of time reflect fundamental valuation issues such as the deterioration of the issuers financial position
and credit rating.

When evaluating whether declines in the value of investments are other than temporary, management considers current and
expected economic conditions. Managements general expectation at March 31, 2006 was that economic conditions in Japan would continue to improve from the economic conditions that prevailed during the year ended March 31, 2006, when
Japans real GDP grew at a 3.2% annual rate, and that interest rates would increase. Managements general expectation at March 31, 2005 was also that economic conditions in Japan would improve from the economic conditions that
prevailed during the year ended March 31, 2005, when Japans real GDP grew at a 1.9% annual rate. The level of impairment losses can be expected to increase when economic conditions deteriorate and to decrease when economic conditions
improve. If the economy performs differently from managements expectations, actual impairment losses could be different from the estimates.

After considering these and other factors, we write down individual securities holdings to fair value when management determines that a decline in fair value below the acquisition cost of the securities is other than temporary. See also
Results of OperationsYear Ended March 31, 2006 Compared to Year Ended March 31, 2005 and Results of OperationsYear Ended March 31, 2005 Compared to Year Ended March 31, 2004.

See note 3 to our consolidated financial statements for more information on the amortized cost and fair value of fixed maturity securities
available for sale by contractual maturity and for the fair value of equity securities available for sale.

Valuation Allowances for
Loan Losses

The valuation allowances for loan losses represent managements estimate of probable losses in our loan
portfolios. The evaluation process involves a number of estimates and judgments. Our allowances for loan losses consist of specific allowances for specifically identified impaired borrowers and general allowances for homogeneous pools of commercial
and consumer loans, and other loans which are not specifically identified as impaired.

We use a credit rating system to determine the
credit quality of our borrowers. Borrowers are graded using information believed to reflect their ability to fulfill their obligations. These factors are based on our evaluation of current and historical information as well as subjective assessments
and interpretations. Emphasizing one factor over another or considering additional factors that may be relevant in determining the credit rating of a particular borrower, but which are not an explicit part of our methodology, could impact the credit
rating we assign to that borrower.



47



---

##### Table of Contents

The allowance is based on two principles of accounting:



|              |  |                                                                                                                                                                                                                                                                                                                                                         
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|SFAS No. 114, |  | Accounting by Creditors for Impairment of a Loan, and SFAS No. 118, Accounting by Creditors for Impairment of a LoanIncome Recognition and Disclosures,
which require that losses be accrued based on the difference between the loan balance and the present value of future cash flows or values that are observable in the secondary market; and
|              | 
|SFAS No. 5,   |  | Accounting for Contingencies, which requires that losses be accrued when they are probable of occurring and quantitatively estimable.                                                                                                                                                                                                                 

We record specific allowances for loan losses when we determine that an individual borrower is not
able to keep current with payments on its loans. Large groups of smaller balance homogeneous loans and other loans which are not specifically identified as impaired are collectively evaluated for impairment. For large groups of smaller balance
homogeneous loans, we record unallocated valuation allowances, or general allowances, for loan losses to reflect loss contingencies underlying individual loan portfolios. Based on our past experience, it is probable that a certain
percentage of our loans are impaired at any balance sheet date even if there is no specific loss information for individual loans. We calculate the amount of the general allowance for any period by taking aggregate loans, which excludes loans
covered by specific allowances, for each credit category and multiplying the amount by the average of each categorys overall loan loss ratio in the past three years. This estimated allowance is then adjusted for qualitative factors in
accordance with the current macroeconomic conditions prevailing at each period and current lending policies and practices. Since these qualitative factors reflect factors not present in the quantitative analysis, they are highly subjective. The
amount of the general allowance has varied from year to year due in part to fluctuations in the historical loan loss ratios.

Determination
of the adequacy of allowances for loan losses requires an exercise of considerable judgment and the use of estimates, such as those discussed above. To the extent that actual losses exceed managements estimates, additional allowance for loan
losses may be required that could have a materially adverse impact on our operating results and financial condition in future periods.

During the years ended March 31, 2006, 2005 and 2004, loan losses of ¥1,859 million, ¥5,961 million and ¥8,312 million, respectively, were recorded, which represented 0.37%, 1.13% and 1.36%, respectively, of the average
loan portfolio during the period. As of March 31, 2006 and 2005, the allowance for loan losses was ¥9,227 million and ¥10,198 million, respectively, which represented 1.80% and 2.07%, respectively, of the outstanding loans.

Our loan portfolio consists mainly of loans to individuals and corporations resident in Japan. Therefore, the level of impairment losses can generally
be expected to increase when economic conditions in Japan deteriorate and decrease when economic conditions in Japan improve. If the Japanese economy performs differently from managements expectations, actual impairment losses could be
different from the estimates.

Our loan portfolio also includes mortgage loans on real estate mainly located in Japan. While impairments on
these mortgage loans are influenced by a number of factors, the level of impairment losses can be expected to increase when conditions of the real estate market in Japan deteriorate and decrease when conditions of the real estate market in Japan
improve. If conditions of the real estate market in Japan differ from managements expectations, actual impairment losses might be different from the estimates.

Valuation of Financial Instruments with No Available Market Prices

Certain assets and
liabilities, including fixed maturity securities available for sale and financial derivatives, are reflected at their estimated fair values in our U.S. GAAP consolidated financial statements. As of March 31, 2006, 8.1% of the equity securities
available for sale, virtually all financial derivatives and a small portion of the fixed maturity securities available for sale that we held in our investment portfolio were not listed or quoted, meaning there were no available market prices for
these financial instruments.



48



---

##### Table of Contents

For financial instruments with no available market prices, we determine fair values for the substantial
majority of our portfolios based upon externally verifiable model inputs and quoted prices, such as exchange-traded prices and broker-dealer quotations of other comparable instruments, and use market interest rates in determining discount factors.
All financial models, which are used solely for pricing each financial instrument, must be validated and periodically reviewed by qualified personnel independent of the division that created the model.

We determine fair values of equity securities with no available market price based on various valuation techniques. These techniques generally commence
with obtaining the investees financial statements and calculating an adjusted net asset value. Additional valuation techniques are then applied as appropriate and may include comparisons with similar companies which are listed and thus have
available fair value information and/or the use of internal and external valuation experts. All internal valuations are prepared and then reviewed by two separate departments to ensure that the valuations are our best estimate of the
investments fair value.

The fair value of derivatives is determined based upon liquid market prices evidenced by exchange-traded
prices, broker-dealer quotations or prices of other transactions with similarly-rated counterparties. If available, quoted market prices provide the best indication of fair value. If quoted market prices are not available for derivatives, we
discount expected cash flows using market interest rates commensurate with the credit quality and maturity of the investment. Alternatively, we may use model pricing to determine an appropriate fair value (for example, option pricing models). In
determining fair values, we consider various factors, including time value, volatility factors and the values of underlying options, warrants and derivatives.

Fair value estimates are made at a specific point in time, based upon relevant market information and information about the financial instruments. These estimates are subjective in nature and involve uncertainties and
matters of significant judgment, and changes in assumptions made could significantly affect these estimates. See Quantitative and Qualitative Disclosure About Market Risk.

Amortization of Deferred Policy Acquisition Costs

We defer certain costs incurred in acquiring new business to the extent such costs are deemed recoverable from future profits. These costs are principally external sales agents commissions, in-house sales
agents salaries, other compensation and other underwriting costs. For property and casualty insurance products, we defer and amortize (i.e., expense) these costs over the period in which the related premiums written are earned. For traditional
life insurance products, we generally defer and amortize these costs over the premium paying period of the policy. For investment contracts, we defer and amortize these costs with interest, in relation to the incidence of estimated gross profits to
be realized over the estimated lives of the contracts. We review our deferred policy acquisition costs periodically to determine if they are likely to be offset by future premium revenue recognition. If any of these deferred policy acquisition costs
are not considered recoverable, we write off those costs in the current year. For the years ended March 31, 2006, 2005 and 2004, we did not have any material writeoffs of deferred policy acquisition costs reflected in our income statements.

Estimates of future gross profits are made at a specific point in time based upon relevant available information. These estimates are
subjective in nature and involve uncertainties and matters of significant judgment, and changes in assumptions made could significantly affect these estimates.

Insurance Reserves

Loss, Claim and Loss Adjustment Expense Liability

Our loss, claim and loss adjustment expense liability represents estimates of future payments that we will make in respect of property and casualty
insurance claims, including expenses relating to those claims for insured events that have already occurred as of the balance sheet date.



49



---

##### Table of Contents

As of March 31, 2006, our loss, claim and loss adjustment expense liability accrued by line of
business was as follows:



|                                     |  |                                                                     |          
|------------------------------------ |  | ------------------------------------------------------------------- | ---------
|Line of Business                     |  | Loss, claim and lossadjustment expenseliability as ofMarch 31,
2006
|                                     |  | (yen in millions)                                                  
|Property and casualty business:      |  |                                                                     |          
|Voluntary automobile                 |  | ¥                                                                   | 333,753  
|CALI                                 |  |                                                                     | 521,079  
|Fire & allied                        |  |                                                                     | 95,546   
|Personal accident                    |  |                                                                     | 46,436   
|MarineCargo & transit               |  |                                                                     | 31,926   
|MarineHull                          |  |                                                                     | 28,914   
|Other                                |  |                                                                     | 316,213  
|Loss adjustment expensesunallocated |  |                                                                     | 45,788   
|                                     |  |                                                                     |          
|Total                                |  | ¥                                                                   | 1,419,655
|                                     |  |                                                                     |          

The establishment of our loss, claim and loss adjustment expense liability is an inherently
uncertain process, involving assumptions as to factors such as court decisions, changes in laws, social, economic and demographic trends, inflation and other factors affecting claim costs.

We estimate loss, claim and loss adjustment expense liability for reported claims on a case-by-case basis, based on the facts known to us at the time
reserves are established. We periodically adjust these estimates to recognize the estimated ultimate cost of a claim. In addition, we establish reserves in our property and casualty business to recognize the estimated cost of losses that have
occurred but about which we have not yet been notified. When actual claims experience differs from our previous estimate, the resulting difference will be reflected in our reported results for the period of the change in the estimate. See
BusinessProperty and Casualty InsuranceProperty and Casualty Losses and ReservesProperty and Casualty Reserves.

As claims are reported over time, not all claims incurred during a fiscal period will be reported to us by the balance sheet date. Accordingly, we estimate incurred but not yet reported amounts using actuarial methods. We apply actuarial
methods appropriate for each line of business. The majority of the loss, claim and loss adjustment expense liability is determined utilizing an incurred loss triangle method. Under the incurred loss triangle method, reported losses (i.e., paid
claims plus case reserves) and loss ratios are tracked by accident year for each line of business to determine loss development factors. These historical loss development factors, along with any known or anticipated trends in claims development, are
considered by management in determining the loss development factor to be utilized in calculating the appropriate level of reserve for the current fiscal year.

Changes in reported losses may affect our historical loss development factors, which in turn may affect our estimate of the amount of losses, claims and loss adjustment expense liability. For example, we estimate that
a 1% increase in paid claims during the fiscal year ended March 31, 2006, together with a 1% increase in case reserves as of March 31, 2006, would have increased our aggregate losses, claims and loss adjustment expense liability as of
March 31, 2006 by approximately 1.50%.

We consider property and casualty reserves expected to be paid after five years to be of a
longer-tailed nature. Our longer-tailed balances consist primarily of bodily-injury claims. Settlement of claims involving longer-tailed reserves is inherently more risky and uncertain as claims cost may escalate as time progresses. We estimate that
approximately 6.2% of our property and casualty reserves as of March 31, 2006 relate to claims that will be paid after five or more years.



50



---

##### Table of Contents

Claims for non-bodily injuries are generally relatively short-tailed, as they are generally expected to
be paid within one to two years. Our actual experience under such claims generally does not differ significantly from our expectations, which helps to reduce the sensitivity of our overall property and casualty loss reserves to future developments
and trends.

For the years ended March 31, 2006, 2005 and 2004, our adverse development for claims expenses for all lines of business
related to prior years (net of reinsurance) was as follows:



|                                                                                                                                                                               |  |                                       |        |   |      |   |       |      |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------------- | ------ | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                                                                                                                                                               |  | Year ended March 31,                  |       
|                                                                                                                                                                               |  | 2006                                  |        |   | 2005 |   |       | 2004 | 
|                                                                                                                                                                               |  | (yen in millions, except percentages) |       
|Claims expenses recognized in the current year relating to prior years, net of reinsurance                                                                                     |  | ¥                                     | 23,702 |   |      | ¥ | 5,140 |      |  | ¥ | 9,325 |  
|Claims expenses recognized in the current year relating to prior years as a percentage of opening reserves for losses, claims and loss
adjustment expenses, net of reinsurance |  |                                       | 2.39   | % |      |   | 0.58  | %    |  |   | 1.18  | %
|Claims expenses recognized in the current year relating to prior years as a percentage of net incurred losses, net of
reinsurance                                              |  |                                       | 1.86   | % |      |   | 0.39  | %    |  |   | 0.83  | %

Claims expenses recognized in the year ended March 31, 2006 relating to prior years were
incurred principally due to changes in currency rates affecting reserves for foreign currency denominated policies and other adverse developments based on the latest experience in claim settlement. As set forth in the above table, subsequent
development on prior years claims represented an immaterial portion of the current years claims expense for the periods presented.

Policy Benefits and Losses

We estimate policy benefits and losses using long-term actuarial assumptions of future
investment yields, mortality, morbidity, policy terminations and expenses. These assumptions include provisions for adverse deviations and generally vary by characteristics such as type of coverage, year of issue and policy duration. Future
investment yield assumptions are determined at the time the policy is issued based upon prevailing investment yields as well as estimated reinvestment yields. Mortality, morbidity and policy termination assumptions are based on our experience and on
industry experience prevailing at the time the policies are issued. Expense assumptions are based on our general experience and include expenses to be incurred beyond the premium-paying period.

Shadow Accounting

Realized gains or
losses on investments may have a direct effect on the measurement of insurance assets and liabilities. Realization of gains or losses on available-for-sale investments can lead to unlocking of deferred policy acquisition costs, present value of
future profit and certain insurance liabilities, and in such situations, shadow accounting is applied to ensure that all recognized gains and losses on investments affect the measurement of the insurance assets and liabilities in the same way,
regardless of whether they are realized or unrealized and regardless of whether the gains and losses are recognized in the income statement or directly in equity. If unrealized gains or losses trigger shadow accounting adjustments to deferred policy
acquisition costs, present value of future profit and certain insurance liabilities, the corresponding adjustment is recognized in equity, together with unrealized gains or losses.

Earthquake Insurance

As of
March 31, 2006, we had a contractual right to ¥113,054 million of funds held by Japan Earthquake Reinsurance, or JER, and since such amount had not been required to fund any significant earthquake losses, it was recorded as a deposit asset
on our balance sheet.



51



---

##### Table of Contents

The premiums earned (net of reinsurance), claims incurred (net of reinsurance) and the resulting profit
for JER-related policies for the years ended March 31, 2006, 2005 and 2004 were as follows:



|                                    |  |                      |       |      |   |       |  |   |      
|----------------------------------- |  | -------------------- | ----- | ---- | - | ----- |  | - | -----
|                                    |  | Year ended March 31,
|                                    |  | 2006                 |       | 2005 |   | 2004 
|                                    |  | (yen in millions)   
|Premiums earned, net of reinsurance |  | ¥                    | 6,158 |      | ¥ | 5,284 |  | ¥ | 4,930
|Losses incurred, net of reinsurance |  |                      |      |      |   |      |  |   |     
|                                    |  |                      |       |      |   |       |  |   |      
|Profit as per above                 |  | ¥                    | 6,158 |      | ¥ | 5,284 |  | ¥ | 4,930
|                                    |  |                      |       |      |   |       |  |   |      

During the years ended March 31, 2006, 2005 and 2004, there were no significant earthquake
events covered by our JER policies and we did not record any losses related to these policies. In the event that in future periods earthquake events covered by our JER policies occur, we may experience significant losses related to our JER policies.

Accounting for Deposit-Type Insurance Products

We allocate premiums for the indemnity and investment portions of deposit-type insurance products at the inception of the policy. The premium for the indemnity portion is calculated the same way that the premium for a
traditional indemnity policy with no savings portion is calculated. The premium for the savings portion represents the present value of the lump-sum or annuity refund, discounted using the committed interest rate and the total loss
termination rate. Total loss termination occurs when a full payout is made for the indemnity portion of the contract, in which case the policy terminates without any maturity refund being paid to the policyholder. The weighted average annual
frequency of our total loss terminations for the three-year period ended March 31, 2006 was approximately 0.04%.

Premiums for the
savings portion of the contract are accounted for as an increase to the liability for refunds captioned Policyholders contract deposits. At the end of each fiscal year, the present value of future payments of maturity refunds of
contracts in force, net of the present value of the savings portion of future premiums, is accounted for as Policyholders contract deposits. The present value of future cash flows is calculated using the committed interest rate and
the total loss termination rate, which are both set at the inception of the contracts.

Policy acquisition costs are not charged to the
savings portion of the contracts. Costs associated with policy acquisition of deposit-type products are charged to the insurance portion and amortized over the contract period. This is based on the observation that there is no substantial difference
in the level of policy acquisition costs depending on whether the savings feature is incorporated.

Securities Available for Sale

At March 31, 2006 and 2005, the fair value of our fixed maturity securities available for sale was ¥4,180 billion and ¥3,963 billion,
respectively, and the fair value of our equity securities available for sale was ¥5,009 billion and ¥3,646 billion, respectively. Changes in the fair value of our securities available for sale can have a significant impact on our results of
operations, as we are required to recognize losses for declines in fair value below cost that we determine to be other than temporary in nature. See Critical Accounting PoliciesImpairment of Securities Available for
Sale.

For fixed maturity securities available for sale, we use quoted market values to determine fair value. If quoted market values
are not available, we instead use quoted market values for similar securities. For equity securities available for sale, which include common stock and non-redeemable preferred stock, we primarily use quoted market prices to determine fair value. As
of March 31, 2006 and 2005, approximately 87% and 83%, respectively, of our equity securities available for sale were listed on Japanese or foreign stock exchanges.



52



---

##### Table of Contents

The following table shows the fair value of our securities available for sale, broken down by security
rating, as of March 31, 2006:



|                                    |  |                          |           |                      |   |                  |  |                                        |           |  |       |  
|----------------------------------- |  | ------------------------ | --------- | -------------------- | - | ---------------- |  | -------------------------------------- | --------- |  | ----- | -
|                                    |  | Fair value               |          
|                                    |  | Fixed maturitysecurities |           | Equitysecurities (1) |   | Total securities |  | % of totalsecuritiesavailable for sale |          
|                                    |  | (yen in millions)        |          
|Investment grade                    |  | ¥                        | 4,047,108 |                      | ¥ | 3,841,454        |  | ¥                                      | 7,888,562 |  | 85.8  | %
|Non-investment grade                |  |                          | 9,717     |                      |   | 130,605          |  |                                        | 140,322   |  | 1.5   |  
|Not rated                           |  |                          | 122,972   |                      |   | 1,037,371        |  |                                        | 1,160,343 |  | 12.7  |  
|                                    |  |                          |           |                      |   |                  |  |                                        |           |  |       |  
|Total securities available for sale |  | ¥                        | 4,179,797 |                      | ¥ | 5,009,430        |  | ¥                                      | 9,189,227 |  | 100.0 | %
|                                    |  |                          |           |                      |   |                  |  |                                        |           |  |       |  

---

|(1) | We classify equity securities based upon the issuers long-term bond rating.
|--- | ----------------------------------------------------------------------------

The following table shows the fair value of our securities available for sale, broken down by security rating, as of March 31, 2005:



|                                    |  |                          |           |                      |   |                  |  |                                        |           |  |       |  
|----------------------------------- |  | ------------------------ | --------- | -------------------- | - | ---------------- |  | -------------------------------------- | --------- |  | ----- | -
|                                    |  | Fair value               |          
|                                    |  | Fixed maturitysecurities |           | Equitysecurities (1) |   | Total securities |  | % of totalsecuritiesavailable for sale |          
|                                    |  | (yen in millions)        |          
|Investment grade                    |  | ¥                        | 3,880,861 |                      | ¥ | 2,865,643        |  | ¥                                      | 6,746,504 |  | 88.7  | %
|Non-investment grade                |  |                          | 2,704     |                      |   | 52,575           |  |                                        | 55,279    |  | 0.7   |  
|Not rated                           |  |                          | 79,076    |                      |   | 727,561          |  |                                        | 806,637   |  | 10.6  |  
|                                    |  |                          |           |                      |   |                  |  |                                        |           |  |       |  
|Total securities available for sale |  | ¥                        | 3,962,641 |                      | ¥ | 3,645,779        |  | ¥                                      | 7,608,420 |  | 100.0 | %
|                                    |  |                          |           |                      |   |                  |  |                                        |           |  |       |  

---

|(1) | We classify equity securities based upon the issuers long-term bond rating.
|--- | ----------------------------------------------------------------------------

The following table shows gross unrealized losses on our securities available for sale, broken down by security rating, as of March 31, 2006:



|                                    |  |                          |         |   |                      |   |        |                  |  |   |                                        |   |  |       |  
|----------------------------------- |  | ------------------------ | ------- | - | -------------------- | - | ------ | ---------------- |  | - | -------------------------------------- | - |  | ----- | -
|                                    |  | Gross unrealized losses  |        
|                                    |  | Fixed maturitysecurities |         |   | Equitysecurities (1) |   |        | Total securities |  |   | % of totalsecuritiesavailable for sale |  
|                                    |  | (yen in millions)        |        
|Investment grade                    |  | ¥                        | (39,039 | ) |                      | ¥ | (1,325 | )                |  | ¥ | (40,364                                | ) |  | 81.9  | %
|Non-investment grade                |  |                          | (8      | ) |                      |   | (8     | )                |  |   | (16                                    | ) |  | 0.0   |  
|Not rated                           |  |                          | (1,974  | ) |                      |   | (6,942 | )                |  |   | (8,916                                 | ) |  | 18.1  |  
|                                    |  |                          |         |   |                      |   |        |                  |  |   |                                        |   |  |       |  
|Total securities available for sale |  | ¥                        | (41,021 | ) |                      | ¥ | (8,275 | )                |  | ¥ | (49,296                                | ) |  | 100.0 | %
|                                    |  |                          |         |   |                      |   |        |                  |  |   |                                        |   |  |       |  

---

|(1) | We classify equity securities based upon the issuers long-term bond rating.
|--- | ----------------------------------------------------------------------------



53



---

##### Table of Contents

The following table shows gross unrealized losses on our securities available for sale, broken down by
security rating, as of March 31, 2005:



|                                    |  |                          |         |   |                      |   |        |                  |  |   |                                        |   |  |       |  
|----------------------------------- |  | ------------------------ | ------- | - | -------------------- | - | ------ | ---------------- |  | - | -------------------------------------- | - |  | ----- | -
|                                    |  | Gross unrealized losses  |        
|                                    |  | Fixed maturitysecurities |         |   | Equitysecurities (1) |   |        | Total securities |  |   | % of totalsecuritiesavailable for sale |  
|                                    |  | (yen in millions)        |        
|Investment grade                    |  | ¥                        | (41,209 | ) |                      | ¥ | (1,035 | )                |  | ¥ | (42,244                                | ) |  | 84.1  | %
|Non-investment grade                |  |                          |        |   |                      |   | (127   | )                |  |   | (127                                   | ) |  | 0.3   |  
|Not rated                           |  |                          | (17     | ) |                      |   | (7,802 | )                |  |   | (7,819                                 | ) |  | 15.6  |  
|                                    |  |                          |         |   |                      |   |        |                  |  |   |                                        |   |  |       |  
|Total securities available for sale |  | ¥                        | (41,226 | ) |                      | ¥ | (8,964 | )                |  | ¥ | (50,190                                | ) |  | 100.0 | %
|                                    |  |                          |         |   |                      |   |        |                  |  |   |                                        |   |  |       |  

---

|(1) | We classify equity securities based upon the issuers long-term bond rating.
|--- | ----------------------------------------------------------------------------

The following table shows gross unrealized gains on our securities available for sale, broken down by security rating, as of March 31, 2006:



|                                    |  |                          |        |                      |   |                  |  |                                        |           |  |       |  
|----------------------------------- |  | ------------------------ | ------ | -------------------- | - | ---------------- |  | -------------------------------------- | --------- |  | ----- | -
|                                    |  | Gross unrealized gains   |       
|                                    |  | Fixed maturitysecurities |        | Equitysecurities (1) |   | Total securities |  | % of totalsecuritiesavailable for sale |          
|                                    |  | (yen in millions)        |       
|Investment grade                    |  | ¥                        | 40,750 |                      | ¥ | 2,799,004        |  | ¥                                      | 2,839,754 |  | 86.0  | %
|Non-investment grade                |  |                          | 301    |                      |   | 66,038           |  |                                        | 66,339    |  | 2.0   |  
|Not rated                           |  |                          | 1,120  |                      |   | 393,815          |  |                                        | 394,935   |  | 12.0  |  
|                                    |  |                          |        |                      |   |                  |  |                                        |           |  |       |  
|Total securities available for sale |  | ¥                        | 42,171 |                      | ¥ | 3,258,857        |  | ¥                                      | 3,301,028 |  | 100.0 | %
|                                    |  |                          |        |                      |   |                  |  |                                        |           |  |       |  

---

|(1) | We classify equity securities based upon the issuers long-term bond rating.
|--- | ----------------------------------------------------------------------------

The following table shows gross unrealized gains on our securities available for sale, broken down by security rating, as of March 31, 2005:



|                                    |  |                          |        |                      |   |                  |  |                                        |           |  |       |  
|----------------------------------- |  | ------------------------ | ------ | -------------------- | - | ---------------- |  | -------------------------------------- | --------- |  | ----- | -
|                                    |  | Gross unrealized gains   |       
|                                    |  | Fixed maturitysecurities |        | Equitysecurities (1) |   | Total securities |  | % of totalsecuritiesavailable for sale |          
|                                    |  | (yen in millions)        |       
|Investment grade                    |  | ¥                        | 52,608 |                      | ¥ | 1,604,191        |  | ¥                                      | 1,656,799 |  | 86.5  | %
|Non-investment grade                |  |                          | 14     |                      |   | 20,161           |  |                                        | 20,175    |  | 1.1   |  
|Not rated                           |  |                          | 2,801  |                      |   | 234,355          |  |                                        | 237,156   |  | 12.4  |  
|                                    |  |                          |        |                      |   |                  |  |                                        |           |  |       |  
|Total securities available for sale |  | ¥                        | 55,423 |                      | ¥ | 1,858,707        |  | ¥                                      | 1,914,130 |  | 100.0 | %
|                                    |  |                          |        |                      |   |                  |  |                                        |           |  |       |  

---

|(1) | We classify equity securities based upon the issuers long-term bond rating.
|--- | ----------------------------------------------------------------------------



54



---

##### Table of Contents

The following table shows the amounts and the periods of time for which securities available for sale
have been in an unrealized loss position as of March 31, 2006:



|                           |  |                          |         |   |                  |   |        |                  |  |   |         |  
|-------------------------- |  | ------------------------ | ------- | - | ---------------- | - | ------ | ---------------- |  | - | ------- | -
|                           |  | Gross unrealized losses  |        
|                           |  | Fixed maturitysecurities |         |   | Equitysecurities |   |        | Total securities | 
|                           |  | (yen in millions)        |        
|Three months or less       |  | ¥                        | (10,176 | ) |                  | ¥ | (3,003 | )                |  | ¥ | (13,179 | )
|Three months to six months |  |                          | (3,950  | ) |                  |   | (212   | )                |  |   | (4,162  | )
|Six months to nine months  |  |                          | (11,107 | ) |                  |   | (12    | )                |  |   | (11,119 | )
|Nine months to one year    |  |                          | (951    | ) |                  |   | (5,007 | )                |  |   | (5,958  | )
|Over one year              |  |                          | (14,837 | ) |                  |   | (41    | )                |  |   | (14,878 | )
|                           |  |                          |         |   |                  |   |        |                  |  |   |         |  
|Total                      |  | ¥                        | (41,021 | ) |                  | ¥ | (8,275 | )                |  | ¥ | (49,296 | )
|                           |  |                          |         |   |                  |   |        |                  |  |   |         |  

The following table shows the amounts and the periods of time for which securities available for
sale have been in an unrealized loss position as of March 31, 2005:



|                           |  |                          |         |   |                   |   |        |                  |  |   |         |  
|-------------------------- |  | ------------------------ | ------- | - | ----------------- | - | ------ | ---------------- |  | - | ------- | -
|                           |  | Gross unrealized losses  |        
|                           |  | Fixed maturitysecurities |         |   | Equity securities |   |        | Total securities | 
|                           |  | (yen in millions)        |        
|Three months or less       |  | ¥                        | (3,343  | ) |                   | ¥ | (852   | )                |  | ¥ | (4,195  | )
|Three months to six months |  |                          | (4,718  | ) |                   |   | (650   | )                |  |   | (5,368  | )
|Six months to nine months  |  |                          | (61     | ) |                   |   | (598   | )                |  |   | (659    | )
|Nine months to one year    |  |                          | (320    | ) |                   |   | (2,824 | )                |  |   | (3,144  | )
|Over one year              |  |                          | (32,784 | ) |                   |   | (4,040 | )                |  |   | (36,824 | )
|                           |  |                          |         |   |                   |   |        |                  |  |   |         |  
|Total                      |  | ¥                        | (41,226 | ) |                   | ¥ | (8,964 | )                |  | ¥ | (50,190 | )
|                           |  |                          |         |   |                   |   |        |                  |  |   |         |  

The following table shows the amounts and the periods of time for which fixed maturity securities
available for sale have been in an unrealized loss position as of March 31, 2006, broken down by security rating as of that date:



|                           |  |                         |         |   |                     |   |    |           |  |   |                               |   |  |   |         |  
|-------------------------- |  | ----------------------- | ------- | - | ------------------- | - | -- | --------- |  | - | ----------------------------- | - |  | - | ------- | -
|                           |  | Gross unrealized losses |        
|                           |  | Investmentgrade         |         |   | Non-investmentgrade |   |    | Not rated |  |   | Total fixedmaturitysecurities |  
|                           |  | (yen in millions)       |        
|Three months or less       |  | ¥                       | (9,326  | ) |                     | ¥ | (7 | )         |  | ¥ | (843                          | ) |  | ¥ | (10,176 | )
|Three months to six months |  |                         | (3,671  | ) |                     |   |   |           |  |   | (279                          | ) |  |   | (3,950  | )
|Six months to nine months  |  |                         | (10,299 | ) |                     |   |   |           |  |   | (808                          | ) |  |   | (11,107 | )
|Nine months to one year    |  |                         | (920    | ) |                     |   |   |           |  |   | (31                           | ) |  |   | (951    | )
|Over one year              |  |                         | (14,823 | ) |                     |   | (1 | )         |  |   | (13                           | ) |  |   | (14,837 | )
|                           |  |                         |         |   |                     |   |    |           |  |   |                               |   |  |   |         |  
|Total                      |  | ¥                       | (39,039 | ) |                     | ¥ | (8 | )         |  | ¥ | (1,974                        | ) |  | ¥ | (41,021 | )
|                           |  |                         |         |   |                     |   |    |           |  |   |                               |   |  |   |         |  



55



---

##### Table of Contents

The following table shows the amounts and the periods of time for which fixed maturity securities
available for sale have been in an unrealized loss position as of March 31, 2005, broken down by security rating as of that date:



|                           |  |                         |         |   |                     |   |           |  |   |                               |   |  |   |         |  
|-------------------------- |  | ----------------------- | ------- | - | ------------------- | - | --------- |  | - | ----------------------------- | - |  | - | ------- | -
|                           |  | Gross unrealized losses |        
|                           |  | Investment grade        |         |   | Non-investmentgrade |   | Not rated |  |   | Total fixedmaturitysecurities |  
|                           |  | (yen in millions)       |        
|Three months or less       |  | ¥                       | (3,343  | ) |                     | ¥ |          |  | ¥ |                              |   |  | ¥ | (3,343  | )
|Three months to six months |  |                         | (4,717  | ) |                     |   |          |  |   | (1                            | ) |  |   | (4,718  | )
|Six months to nine months  |  |                         | (61     | ) |                     |   |          |  |   |                              |   |  |   | (61     | )
|Nine months to one year    |  |                         | (320    | ) |                     |   |          |  |   |                              |   |  |   | (320    | )
|Over one year              |  |                         | (32,768 | ) |                     |   |          |  |   | (16                           | ) |  |   | (32,784 | )
|                           |  |                         |         |   |                     |   |           |  |   |                               |   |  |   |         |  
|Total                      |  | ¥                       | (41,209 | ) |                     | ¥ |          |  | ¥ | (17                           | ) |  | ¥ | (41,226 | )
|                           |  |                         |         |   |                     |   |           |  |   |                               |   |  |   |         |  

The following table shows gross unrealized losses on and the fair value of fixed maturity
securities available for sale that were in an unrealized loss position as of March 31, 2006, by contractual maturities at that date:



|                                       |  |                         |         |   |            |   |          
|-------------------------------------- |  | ----------------------- | ------- | - | ---------- | - | ---------
|                                       |  | Gross unrealized losses |         |   | Fair value
|                                       |  | (yen in millions)      
|Due in one year or less                |  | ¥                       | (1,130  | ) |            | ¥ | 817,883  
|Due after one year through five years  |  |                         | (9,090  | ) |            |   | 715,127  
|Due after five years through ten years |  |                         | (13,050 | ) |            |   | 483,256  
|Due after ten years                    |  |                         | (17,751 | ) |            |   | 447,051  
|                                       |  |                         |         |   |            |   |          
|Total                                  |  | ¥                       | (41,021 | ) |            | ¥ | 2,463,317
|                                       |  |                         |         |   |            |   |          

The following table shows gross unrealized losses on and the fair value of fixed maturity
securities available for sale that were in an unrealized loss position as of March 31, 2005, by contractual maturities at that date:



|                                       |  |                         |         |   |            |   |          
|-------------------------------------- |  | ----------------------- | ------- | - | ---------- | - | ---------
|                                       |  | Gross unrealized losses |         |   | Fair value
|                                       |  | (yen in millions)      
|Due in one year or less                |  | ¥                       | (3,007  | ) |            | ¥ | 1,090,848
|Due after one year through five years  |  |                         | (6,404  | ) |            |   | 172,921  
|Due after five years through ten years |  |                         | (4,910  | ) |            |   | 235,144  
|Due after ten years                    |  |                         | (26,905 | ) |            |   | 343,324  
|                                       |  |                         |         |   |            |   |          
|Total                                  |  | ¥                       | (41,226 | ) |            | ¥ | 1,842,237
|                                       |  |                         |         |   |            |   |          

The following table shows gross unrealized losses on our securities available for sale as of each
of the dates indicated:



|                              |  |                   |         |   |      |   |         |  
|----------------------------- |  | ----------------- | ------- | - | ---- | - | ------- | -
|                              |  | As of March 31,   |        
|                              |  | 2006              |         |   | 2005 |  
|                              |  | (yen in millions) |        
|Equity securities             |  | ¥                 | (8,275  | ) |      | ¥ | (8,964  | )
|Fixed maturity securities     |  |                   | (41,021 | ) |      |   | (41,226 | )
|                              |  |                   |         |   |      |   |         |  
|Total gross unrealized losses |  | ¥                 | (49,296 | ) |      | ¥ | (50,190 | )
|                              |  |                   |         |   |      |   |         |  



56



---

##### Table of Contents

Set forth below is certain other information relating to our portfolio of securities available for sale
as of March 31, 2006 and 2005:



| |  |  | Investment concentration. As of March 31, 2006, we held investments, mainly equity securities, in Toyota Motor Corporation and its affiliates that were valued at
¥640.7 billion, representing approximately 14% of our consolidated stockholders equity as of that date. No other investment in a single company including its affiliates exceeded 10% of our consolidated stockholders equity as of that
date. As of March 31, 2005, we held investments, mainly equity securities, in Toyota Motor Corporation and its affiliates that were valued at ¥401.2 billion, representing approximately 12% of our consolidated stockholders equity as of
that date. No other investment in a single company including its affiliates exceeded 10% of our consolidated stockholders equity as of that date.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Concentration of gross unrealized losses. As of March 31, 2006, Japanese government bonds accounted for 54.5% of our total gross unrealized losses on securities
available for sale as of that date. The unrealized losses on these investments amounted to ¥26,872 million as compared to a cost basis of ¥1,702,396 million. As of March 31, 2006, two of our investments in equity securities of Japanese
issuers accounted for 7.7% of our total gross unrealized losses on securities available for sale as of that date. The unrealized losses on these investments amounted to ¥2,687 million and ¥1,156 million, respectively, as compared to a cost
basis of ¥16,000 million and ¥16,795 million, respectively. Based on our evaluation in accordance with our critical accounting policy Impairment of Securities Available for Sale, including the evaluation of the period of time
during which the securities described above were in a continuous loss position, we recorded an impairment loss for such securities in the amount of ¥19,371 million for the year ended March 31, 2006. As of March 31, 2005, Japanese
government bonds accounted for 53.2% of our total gross unrealized losses on securities available for sale as of that date. The unrealized losses on these investments amounted to ¥26,721 million as compared to a cost basis of ¥1,439,244
million. As of March 31, 2005, two of our investments in equity securities of Japanese issuers accounted for 6.2% of our total gross unrealized losses on securities available for sale as of that date. The unrealized losses on these investments
amounted to ¥2,492 million and ¥598 million, respectively, as compared to a cost basis of ¥16,000 million and ¥16,795 million, respectively. Based on our evaluation in accordance with our critical accounting policy Impairment
of Securities Available for Sale, including the evaluation of the period of time during which the securities described above were in a continuous loss position, we recorded an impairment loss for such securities in the amount of ¥12,226
million for the year ended March 31, 2005.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Maturity profile. As of March 31, 2006, we held ¥1,090.0 billion of fixed maturity securities available for sale (measured at fair value) with an original term to
maturity of ten years or longer and ¥3,090.0 billion of fixed maturity securities available for sale (measured at fair value) with an original term to maturity of less than ten years. As of March 31, 2005, we held ¥902.4 billion of
fixed maturity securities available for sale (measured at fair value) with an original term to maturity of ten years or longer and ¥3,060.2 billion of fixed maturity securities available for sale (measured at fair value) with an original term to
maturity of less than ten years. Fixed maturity securities with longer maturities are more sensitive to interest rate fluctuations than securities with shorter maturities.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Non-traded securities. As of March 31, 2006, we held ¥525.8 billion of non-traded fixed maturity and equity securities. As of March 31, 2005, we held ¥500.8
billion of non-traded fixed maturity and equity securities. We monitor various information relating to the fair value of non-traded securities, including the net asset values and the credit rating of each issuer.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Unrealized losses of fixed maturity securities. As of March 31, 2006, our unrealized losses of fixed maturity securities amounted to ¥41,021 million. As of
March 31, 2005, our unrealized losses of fixed maturity securities amounted to ¥41,226 million. Such losses primarily resulted from changes in interest rates, and, consistent with our critical accounting policy Impairment of Fixed
Maturity Securities Available for Sale, we recorded an impairment loss for such fixed maturity securities in the amount of ¥14,079 million for the year ended March 31, 2006.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



57



---

##### Table of Contents

In addition, based on our determinations in accordance with our critical accounting policy
Impairment of Securities Available for Sale, during the years ended March 31, 2006 and 2005, we did not record any material loss in connection with sales of securities that were in an unrealized loss position at March 31, 2005
and 2004, respectively. See Results of Operations for the analyses of unrealized losses.

Hedging for Deposit-Type Insurance and Life
Insurance Policies

We enter into interest rate swaps principally as a means of managing our interest rate risk under deposit-type
insurance policies and life insurance policies. In managing this interest rate risk, we periodically measure the fair value of substantially all of our related assets and liabilities, including those in respect of these derivative positions.

Since these derivative positions do not qualify for hedge accounting treatment under Statement of Financial Accounting Standard
No. 133, or SFAS No. 133, we must recognize as gains or losses in our statement of income any changes in the fair value of these derivative positions. We may not, on the other hand, recognize gains or losses for any change in the fair
value of our other related assets and liabilities. Accordingly, the gains or losses that we recognize in respect of these derivative positions in our statement of income, and the fair value of these derivative positions as reflected in our balance
sheet and related notes to our financial statements, do not provide a comprehensive view of our financial exposure with respect to deposit-type insurance policies and life insurance policies.

As of March 31, 2006, our net unrealized losses in respect of investment contracts totaled ¥148 billion. Of this amount, ¥183 billion of
unrealized losses were derived from deposit-type insurance policies issued by Tokio Marine & Nichido, a decrease of ¥44 billion from previous fiscal year. The level of unrealized losses of deposit-type insurance policies can be expected
to decrease when interest rates go up. As of March 31, 2006, we had net unrealized gains of ¥3,252 billion on securities available for sale. We expect that these unrealized gains (or some portion of them) will be available to offset future
losses in respect of investment contracts; however, our results of operations in future fiscal years could be adversely affected by our net financial exposure in respect of deposit-type insurance policies.

Accounting for US Dollar Denominated Annuity and Whole Life Policies

According to our policy of matching assets and liabilities to minimize foreign exchange rate risk, we have a fixed-income investment portfolio denominated in U.S. dollars to match our liabilities under our U.S. dollar
denominated annuity and whole life policies. According to Statement of Financial Accounting Standard No. 52, or SFAS No. 52, the foreign exchange gains or losses on our foreign currency denominated liabilities under our annuity or whole life
policies must be recognized in our statement of income while the foreign exchange gains or losses on the available-for-sale fixed maturity securities which support these foreign currency denominated liabilities are recognized in other comprehensive
income as part of the fair value gains or losses on these fixed maturity securities.

For the year ended March 31, 2006, losses
resulting from foreign currency translations on our U.S. dollar denominated liabilities under our annuity and whole life policies amounted to ¥19 billion and were recorded as other operating expenses. Our statement of income does not provide a
comprehensive view of our financial exposure with respect to U.S. dollar denominated annuity and whole life policies and notwithstanding the recognition of this loss on our statement of income, we believe these transactions, which are designed to
maintain a balance of our assets and liabilities relating to our U.S. dollar denominated annuity and whole life policies, to be economically reasonable.



58



---

##### Table of Contents

Results of Operations

The following table, prepared on a U.S. GAAP basis, shows selected statement of income information for us for each of the periods indicated:



|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------- | --------- | - | ---- | - | --------- | -------- |  | - | --------- | -
|                                                                                                                                                                  |  | Year ended March 31, |          
|                                                                                                                                                                  |  | 2006                 |           |   | 2005 |   |           | 2004 (1) | 
|                                                                                                                                                                  |  | (yen in millions)    |          
|Operating income:                                                                                                                                                 |  |                      |           |   |      |   |           |          |  |   |           |  
|Property and casualty:                                                                                                                                            |  |                      |           |   |      |   |           |          |  |   |           |  
|Net premiums written                                                                                                                                              |  | ¥                    | 1,974,646 |   |      | ¥ | 1,925,407 |          |  | ¥ | 1,945,246 |  
|Less increase in unearned premiums                                                                                                                                |  |                      | 22,342    |   |      |   | 29,757    |          |  |   | 85,043    |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Premiums earned                                                                                                                                                   |  |                      | 1,952,304 |   |      |   | 1,895,650 |          |  |   | 1,860,203 |  
|Life premiums                                                                                                                                                     |  |                      | 281,276   |   |      |   | 253,369   |          |  |   | 241,553   |  
|Net investment income                                                                                                                                             |  |                      | 164,433   |   |      |   | 133,197   |          |  |   | 126,173   |  
|Realized gains (losses) on investments                                                                                                                            |  |                      | 175,197   |   |      |   | 86,750    |          |  |   | (3,855    | )
|Gains (losses) on derivatives                                                                                                                                     |  |                      | (29,305   | ) |      |   | 8,296     |          |  |   | (36,755   | )
|Other income                                                                                                                                                      |  |                      | 91,780    |   |      |   | 31,835    |          |  |   | 20,199    |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Total operating income                                                                                                                                            |  |                      | 2,635,685 |   |      |   | 2,409,097 |          |  |   | 2,207,518 |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Operating costs and expenses:                                                                                                                                     |  |                      |           |   |      |   |           |          |  |   |           |  
|Losses, claims and loss adjustment expenses:                                                                                                                      |  |                      |           |   |      |   |           |          |  |   |           |  
|Losses and claims incurred and provided for                                                                                                                       |  |                      | 1,192,453 |   |      |   | 1,262,433 |          |  |   | 1,048,518 |  
|Related adjustment expenses                                                                                                                                       |  |                      | 79,182    |   |      |   | 68,886    |          |  |   | 77,389    |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Total losses, claims and loss adjustment expenses                                                                                                                 |  |                      | 1,271,635 |   |      |   | 1,331,319 |          |  |   | 1,125,907 |  
|Policy benefits and losses for life                                                                                                                               |  |                      | 319,435   |   |      |   | 210,536   |          |  |   | 195,659   |  
|Interest credited to policyholders contract deposits                                                                                                             |  |                      | 62,811    |   |      |   | 58,148    |          |  |   | 58,414    |  
|Policy acquisition costs                                                                                                                                          |  |                      | 584,989   |   |      |   | 564,544   |          |  |   | 558,978   |  
|Other operating expenses                                                                                                                                          |  |                      | 166,384   |   |      |   | 137,944   |          |  |   | 116,293   |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Total operating costs and expenses                                                                                                                                |  |                      | 2,405,254 |   |      |   | 2,302,491 |          |  |   | 2,055,251 |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Income before income tax expense, minority interests, equity in earnings of affiliated companies, extraordinary items and cumulative effect of
accounting changes |  |                      | 230,431   |   |      |   | 106,606   |          |  |   | 152,267   |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Income tax expense (benefit):                                                                                                                                     |  |                      |           |   |      |   |           |          |  |   |           |  
|Current                                                                                                                                                           |  |                      | 72,407    |   |      |   | 48,654    |          |  |   | 50,015    |  
|Deferred                                                                                                                                                          |  |                      | 3,771     |   |      |   | (20,223   | )        |  |   | (630      | )
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Total income tax expense (benefit)                                                                                                                                |  |                      | 76,178    |   |      |   | 28,431    |          |  |   | 49,385    |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Minority interests (2)                                                                                                                                            |  |                      | 1,078     |   |      |   | 648       |          |  |   |          |  
|Equity in earnings of affiliated companies                                                                                                                        |  |                      | 3,785     |   |      |   |          |          |  |   |          |  
|Income before extraordinary items and cumulative effect of accounting changes                                                                                     |  |                      | 156,960   |   |      |   | 77,527    |          |  |   | 102,882   |  
|Extraordinary items                                                                                                                                               |  |                      |          |   |      |   | 14,458    |          |  |   |          |  
|Cumulative effect of accounting changes, net of tax (3)                                                                                                           |  |                      |          |   |      |   | (26       | )        |  |   |          |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  
|Net income                                                                                                                                                        |  | ¥                    | 156,960   |   |      | ¥ | 91,959    |          |  | ¥ | 102,882   |  
|                                                                                                                                                                  |  |                      |           |   |      |   |           |          |  |   |           |  

---

|(1) | Certain amounts in our U.S. GAAP consolidated financial statements for the fiscal year ended March 31, 2004 have been reclassified to conform to the new classifications adopted
during the fiscal year ended March 31, 2005.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Minority interests for the fiscal years ended March 31, 2006 and 2005 are primarily related to the consolidation of Variable Interest Entities in the adoption of the revision
to FASB Interpretation No. 46. See Recent Accounting Pronouncements.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The amount for the fiscal year ended March 31, 2005 is related to the adoption of a new accounting standard Statement of Position 03-1, Accounting and Reporting by
Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts. See Recent Accounting Pronouncements.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



59



---

##### Table of Contents

Year Ended March 31, 2006 Compared to Year Ended March 31, 2005

Our direct premiums written for property and casualty insurance for the fiscal year ended March 31, 2006, or fiscal 2006, were ¥2,002,522
million, an increase of 1.9% from ¥1,965,550 million in the fiscal year ended March 31, 2005, or fiscal 2005. Net premiums written for property and casualty insurance, which represent direct premiums written plus assumed reinsurance
premiums minus ceded reinsurance premiums, were ¥1,974,646 million in fiscal 2006, an increase of 2.6 % from ¥1,925,407 million in fiscal 2005. The increase was primarily a result of an expansion of our overseas insurance business.

Property and casualty insurance premiums are recognized as earned on a pro rata basis over the terms of the policies. Unearned premiums
represent the portion of premiums written which relate to the unexpired terms of coverage. After deducting the increase in unearned premiums of ¥22,342 million for fiscal 2006, premiums earned in fiscal 2006 were ¥1,952,304 million, an
increase of 3.0% from fiscal 2005. The increase was mainly due to an expansion of our overseas insurance business.

Life premiums, which
represent direct premiums earned plus assumed reinsurance premiums minus ceded reinsurance premiums, were ¥281,276 million in fiscal 2006, an increase of 11.0% from fiscal 2005. The increase primarily reflected an expansion of our traditional
Japanese life insurance business, including comprehensive lifetime insurance and fixed term insurance.

Losses and claims incurred and
provided for, or net loss incurred, for all property and casualty insurance in fiscal 2006 amounted to ¥1,192,453 million, a decrease of ¥69,980 million, or 5.5%, from fiscal 2005. The ratio of the total amount of net loss incurred to net
premiums earnedthe net loss ratiowas 61.1% in fiscal 2006, a decrease from 66.6% in fiscal 2005. This decrease was due primarily to a decrease in the number of major natural disasters in Japan.

Total operating costs and expenses, which represents the sum of losses, claims and loss adjustment expenses, policy benefits and losses for life,
interest credited policyholders contract deposits, policy acquisition costs and other operating expenses, amounted to ¥2,405,254 million in fiscal 2006, an increase of 4.5% from fiscal 2005. This increase was primarily attributable to an
increase in policy benefits and losses for life reflecting the expansion of our life insurance business.

Loss adjustment expenses in
fiscal 2006 were ¥79,182 million, an increase of 14.9% from fiscal 2005. The ratio of losses, claims and loss adjustment expenses incurred to net premiums earned for all classes of property and casualty insurance was 65.1% in fiscal 2006, a
decrease from 70.2% in fiscal 2005. This decrease was primarily attributable to a lower number of major natural disasters in Japan.

Policy
benefits and losses for life increased by 51.7% in fiscal 2006 to ¥319,435 million. This increase primarily reflected a steady expansion of our life business, mainly the variable annuity business. The increase in policy benefits and losses for
life of 57.1% in fiscal 2006 was larger than the increase in life premiums in fiscal 2006 since the increase of reserves that resulted from rising equity prices is recorded as policy benefits and losses, while the corresponding increase in assets
that resulted from rising equity prices is recorded as gains on investments and not as life premiums.

Future policy benefits and losses
include provisions for future policy benefits for life contracts and for unpaid life policy claims. The liabilities for future policy benefits are computed by a net level premium method using estimated future investment yields, withdrawals and
recognized morbidity and mortality tables. For limited-payment contracts, which provide insurance coverage over a contract period that extends beyond the period in which premiums are collected, gross premiums in excess of the net premiums are
deferred and recognized in income during the periods when the insurance is in force or when future benefit payments are expected to become due. Unpaid policy claims represent the estimated liability for reported and unreported losses on life
policies on an undiscounted basis. We believe that our estimated provisions for future policy benefits and for losses at March 31, 2006 are adequate to cover our life insurance liability. However, our ultimate liability may vary from these
estimates.



60



---

##### Table of Contents

Interest credited to policyholders contract deposits increased by 8.0% in fiscal 2006 to
¥62,811 million. This increase was primarily attributable to an increase in provisions for U.S. dollar denominated annuities.

We
incurred policy acquisition costs in fiscal 2006 of ¥584,989 million, an increase of 3.6% from fiscal 2005. This increase was primarily attributable to policy acquisition cost recognized in connection with the transfer to the government of the
substitutional portion of our pension plan. See note 12 to our consolidated financial statements.

Other operating expenses increased by
20.6% in fiscal 2006 to ¥166,384 million. This increase was primarily due to losses resulting from foreign currency translation related to provisions for U.S. dollar denominated annuities. See Accounting for U.S. Dollar
Denominated Annuity and Whole Life Policies.

Net investment income in fiscal 2006 was ¥164,433 million, an increase of
¥31,236 million, or 23.5%, from fiscal 2005. This increase primarily reflected an increase in dividends received, reflecting improving equity market conditions.

Realized gains on investments increased to ¥175,197 million in fiscal 2006 from losses of ¥86,750 million in fiscal 2005. This increase primarily resulted from an increase in the prices of equity securities
and the resulting gains on trading securities held in connection with our variable annuity policies.

The following table sets forth our
gross unrealized losses on available-for-sale securities as of the dates indicated:



|                                                               |  |                                            |        |   |                                            |   |        |  
|-------------------------------------------------------------- |  | ------------------------------------------ | ------ | - | ------------------------------------------ | - | ------ | -
|                                                               |  | Available-for-sale securities              |       
|                                                               |  | Gross unrealizedlosses as ofMarch 31, 2006 |        |   | Gross unrealizedlosses as ofMarch 31, 2005 |  
|                                                               |  | (yen in millions except percentages)       |       
|Fixed maturity securities                                      |  | ¥                                          | 41,021 |   |                                            | ¥ | 41,226 |  
|Equity securities                                              |  |                                            | 8,275  |   |                                            |   | 8,964  |  
|                                                               |  |                                            |        |   |                                            |   |        |  
|Total                                                          |  | ¥                                          | 49,296 |   |                                            | ¥ | 50,190 |  
|                                                               |  |                                            |        |   |                                            |   |        |  
|Gross unrealized loss as a percentage of total carrying amount |  |                                            | 0.5    | % |                                            |   | 0.7    | %

During the year ended March 31, 2006, some of the available-for-sale securities with
unrealized losses at the beginning of the fiscal year were sold. These sales transactions resulted in a net realized loss of ¥1,866 million. At the beginning of the 2006 fiscal year, the corresponding gross unrealized losses for these securities
was ¥2,539 million.

Furthermore, during the year ended March 31, 2006, management determined that with respect to
available-for-sale securities with ¥68,667 million in unrealized losses as of March 31, 2006, an other-than-temporary impairment existed, amounting to ¥19,371 million. Management determined that this other-than-temporary impairment
occurred during the year ended March 31, 2006 and the impairments have been charged accordingly to the income statement.

Losses on
derivatives in fiscal 2006 were ¥29,305 million, as compared to gains of ¥8,296 million in fiscal 2005. These losses primarily reflected losses of ¥22,976 million on interest rate swap agreements. We utilize interest rate swaps in our
economical hedging activities for our asset liability management and foreign exchange contracts to economically hedge our foreign currency exposure.

Other income amounted to ¥91,780 million in fiscal 2006, an increase of 188.3% from fiscal 2005. This increase was mainly due to gains recognized in connection with the transfer to the government of the
substitutional portion of our pension plan. See note 12 to our consolidated financial statements.



61



---

##### Table of Contents

Income before income tax expense, minority interests, equity in earnings of affiliated companies,
extraordinary items and cumulative effect of accounting changes increased to ¥230,431 million in fiscal 2006 from ¥106,606 million in fiscal 2005, an increase of 116.2%.

Income tax expense for fiscal 2006 was ¥76,178 million, an increase of 168.0% compared to fiscal 2005. The effective tax rate increased to 33.1% in
fiscal 2006 from 26.7% in fiscal 2005. This increase in the effective tax rate reflected a decrease in tax credits for dividends received.

Income before extraordinary items and cumulative effect of accounting changes increased to ¥156,960 million in fiscal 2006 from ¥77,527 million in fiscal 2005, an increase of 102.5%.

We did not recognize any extraordinary items in fiscal 2006. We recognized extraordinary items of ¥14,458 million in fiscal 2005. This was due to the
recognition of unallocated negative goodwill arising from the acquisition of Nisshin Fire. See OverviewBusiness Alliance.

As a result of the foregoing, our net income increased to ¥156,960 million in fiscal 2006 from ¥91,959 million in fiscal 2005, an increase of 70.7%.

Year Ended March 31, 2005 Compared to Year Ended March 31, 2004

Our direct premiums
written for property and casualty insurance for the fiscal year ended March 31, 2005, or fiscal 2005, were ¥1,965,550 million, a decrease of 0.7% from ¥1,978,555 million in the fiscal year ended March 31, 2004, or fiscal 2004. Net
premiums written for property and casualty insurance were ¥1,925,407 million in fiscal 2005, a decrease of 1.0% from ¥1,945,246 million in fiscal 2004. The decrease was primarily a result of a decrease in voluntary automobile liability
insurance premiums due to discounts in premium rates granted upon renewal of policies.

After deducting the increase in unearned premiums
of ¥29,757 million for fiscal 2005, property and casualty insurance premiums earned in fiscal 2005 were ¥1,895,650 million, an increase of 1.9% from fiscal 2004. The increase was mainly due to continuing effects of contracts entered into in
prior years.

Life premiums were ¥253,369 million in fiscal 2005, an increase of 4.9% from fiscal 2004. The increase primarily
reflected a steady expansion of our life insurance business.

Losses and claims incurred and provided for, or net loss incurred, for all
property and casualty insurance in fiscal 2005 amounted to ¥1,262,433 million, an increase of ¥213,915 million, or 20.4%, from fiscal 2004. The ratio of the total amount of net loss incurred to net premiums earnedthe net loss
ratiowas 66.6% in fiscal 2005, an increase from 56.4% in fiscal 2004. This increase was due primarily to an increase in the loss ratio of fire and allied lines insurance and voluntary automobile insurance resulting from major natural disasters
in Japan as well as increased severity and frequency of losses paid.

Total operating costs and expenses amounted to ¥2,302,491 million
in fiscal 2005, an increase of 12.0% from fiscal 2004. This increase was primarily attributable to increases in losses and claims incurred and provided for and policy benefits and losses for life.

Loss adjustment expenses in fiscal 2005 were ¥68,886 million, a decrease of 11.0% from fiscal 2004. The ratio of losses, claims and loss adjustment
expenses incurred to net premiums earned for all classes of property and casualty insurance was 70.2% in fiscal 2005, an increase from 60.5% in fiscal 2004.

Policy benefits and losses for life increased by 7.6% in fiscal 2005 to ¥210,536 million. This increase primarily reflected an increase in life premiums.

Interest credited to policyholders contract deposits decreased by 0.5% in fiscal 2005 to ¥58,148 million. This decrease was primarily
attributable to decreased sales of deposit-type insurance and the maturity of policies sold in previous years with relatively high interest rates.



62



---

##### Table of Contents

We incurred policy acquisition costs in fiscal 2005 of ¥564,544 million, an increase of 1.0% from
fiscal 2004. This increase was primarily attributable to increased expenses due to the merger of Tokio Marine and Nichido.

Other operating
expenses increased by 18.6% in fiscal 2005 to ¥137,944 million. This increase was primarily due to an increase in expenses relating to the merger of Tokio Marine and Nichido Fire, which occurred on October 1, 2004.

Net investment income in fiscal 2005 was ¥133,197 million, an increase of ¥7,024 million, or 5.6%, from fiscal 2004. This increase primarily
reflected an increase in dividends received, reflecting improving equity market conditions.

Realized gains on investments increased to
¥86,750 million in fiscal 2005 from losses of ¥3,855 million in fiscal 2004. This increase primarily reflected an increase in realized gains on sales of equity securities.

The following table sets forth our gross unrealized losses on available-for-sale securities as of the dates indicated:



|                                                               |  |                                            |        |   |                                            |   |        |  
|-------------------------------------------------------------- |  | ------------------------------------------ | ------ | - | ------------------------------------------ | - | ------ | -
|                                                               |  | Available-for-sale securities              |       
|                                                               |  | Gross unrealizedlosses as ofMarch 31, 2005 |        |   | Gross unrealizedlosses as ofMarch 31, 2004 |  
|                                                               |  | (yen in millions except percentages)       |       
|Fixed maturity securities                                      |  | ¥                                          | 41,226 |   |                                            | ¥ | 42,986 |  
|Equity securities                                              |  |                                            | 8,964  |   |                                            |   | 10,425 |  
|                                                               |  |                                            |        |   |                                            |   |        |  
|Total                                                          |  | ¥                                          | 50,190 |   |                                            | ¥ | 53,411 |  
|                                                               |  |                                            |        |   |                                            |   |        |  
|Gross unrealized loss as a percentage of total carrying amount |  |                                            | 0.7    | % |                                            |   | 0.8    | %

During the year ended March 31, 2005, some of the available-for-sale securities with
unrealized losses at the beginning of the fiscal year were sold. These sales transactions resulted in a net realized loss of ¥4,948 million. At the beginning of the 2005 fiscal year, the corresponding gross unrealized losses for these securities
was ¥4,087 million.

Furthermore, during the year ended March 31, 2005, management determined that with respect to
available-for-sale securities with ¥62,416 million in unrealized losses as of March 31, 2005, an other-than-temporary impairment existed, amounting to ¥12,226 million. Management determined that this other-than-temporary impairment
occurred during the year ended March 31, 2005 and the impairments have been charged accordingly to the income statement.

Gains on
derivatives in fiscal 2005 were ¥8,296 million, as compared to losses of ¥36,755 million in fiscal 2004. These gains primarily reflected gains of ¥19,404 million on interest swap agreements, partially offset by gains from foreign
exchange contracts in the amount of ¥12,752 million.

Other income amounted to ¥31,835 million in fiscal 2005, an increase of 57.6%
from fiscal 2004. The increase was mainly due to the expansion of our temporary staff agency business.

Income before income tax expense,
minority interests, equity in earnings of affiliated companies, extraordinary items and cumulative effect of accounting changes decreased to ¥106,606 million in fiscal 2005 from ¥152,267 million in fiscal 2004, a decrease of 30.0%.

Income tax expense for fiscal 2005 was ¥28,431 million, a decrease of 42.4% compared to fiscal 2004. The effective tax rate decreased
to 26.7% in fiscal 2005 from 32.4% in fiscal 2004. This decrease in the effective tax rate reflected an increase in tax credits for dividends received.



63



---

##### Table of Contents

Income before extraordinary items and cumulative effect of accounting changes decreased to ¥77,527
million in fiscal 2005 from ¥102,882 million in fiscal 2004, a decrease of 24.6%.

We recognized extraordinary items of ¥14,458
million in fiscal 2005. This was due to the recognition of unallocated negative goodwill arising from the acquisition of Nisshin Fire. See OverviewBusiness Alliance. We did not recognize any extraordinary items in fiscal
2004.

As a result of the foregoing, our net income decreased to ¥91,959 million in fiscal 2005 from ¥102,882 million in fiscal
2004, a decrease of 10.6%.

Business Segment Analysis

We derive our business segment information from our internal management reporting system used to measure the performance of our business segments. The business segments are Property and Casualty, Life and Other.

Property and Casualty. We write insurance policies, through our subsidiary Tokio Marine & Nichido, for the following
internal reporting units: Marine; Fire and Allied; Voluntary Automobile; Personal Accident; Compulsory Automobile Liability Insurance (CALI); and Other, principally covering risks located in Japan. We evaluate the results of the segment
based upon Japanese GAAP income before income tax expense, premiums written and loss ratio.

Life. This segment primarily assumes
whole-life insurance, annuity and medical insurance. We evaluate the results of this segment based upon Japanese GAAP income before income tax expense.

Other. We engage in certain other businesses, including investment management business and foreign operations such as property and casualty and life businesses. Such other businesses are not significant on a
segmental level.

In accordance with Statement of Financial Accounting Standards No. 131, our segment measures differ from our
consolidated operating profits as defined under U.S. GAAP. As a result, our consolidated income statement and consolidated balance sheet have been prepared on a U.S. GAAP basis while our segmental analysis is measured on a Japanese GAAP basis.



64



---

##### Table of Contents

The following table sets forth our segment information for the fiscal years ended March 31, 2006,
2005 and 2004:



|                                                       |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|------------------------------------------------------ |  | ------------------------------------ | ---------- | - | ---- | --------- | - | ----- | ------- | - | ----------------------- | ---------- | - | ------------------------- | -------- | - | ------------ | ---------- | -
|                                                       |  | Property and casualty                |            |   | Life |           |   | Other |         |   | Totalreportablesegments |            |   | Eliminationandadjustments |          |   | Consolidated |           
|                                                       |  | (yen in millions except percentages) |           
|2006:                                                  |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|P&C premiums written (1)                               |  | ¥                                    | 1,892,754  |   |      |          |   |       | 85,942  |   |                         | 1,978,696  |   |                           | (32      | ) |              | 1,978,664  |  
|P&C losses paid (2)                                    |  |                                      | (1,077,632 | ) |      |          |   |       | (39,889 | ) |                         | (1,117,521 | ) |                           | 84       |   |              | (1,117,437 | )
|P&C loss adjustment expenses paid (2)                  |  |                                      | (70,241    | ) |      |          |   |       | (3,420  | ) |                         | (73,661    | ) |                           | 1,777    |   |              | (71,884    | )
|Life premiums (3)                                      |  |                                      |           |   |      | 843,663   |   |       | 7,105   |   |                         | 850,768    |   |                           | (83,955  | ) |              | 766,813    |  
|Policy benefits and losses paid for life (3)           |  |                                      |           |   |      | (121,544  | ) |       | (2,984  | ) |                         | (124,528   | ) |                           | 84,409   |   |              | (40,119    | )
|Underwriting expenses (3)                              |  |                                      | (572,078   | ) |      | (93,573   | ) |       | (41,958 | ) |                         | (707,609   | ) |                           | (40,254  | ) |              | (747,863   | )
|P&C underwriting profit                                |  |                                      | 172,803    |   |      |          |   |       | 675     |   |                         |           |   |                           |         |   |              |           |  
|P&C loss ratio (4)                                     |  |                                      | 60.6       | % |      |          |   |       |        |   |                         |           |   |                           |         |   |              |           |  
|Investment income and realized gains on investment (3) |  |                                      | 134,505    |   |      | 150,928   |   |       | 21,392  |   |                         | 306,825    |   |                           | 4,392    |   |              | 311,217    |  
|Other income (expenses)net (3)(5)                     |  |                                      | (131,914   | ) |      | (801,430  | ) |       | (16,601 | ) |                         | (949,945   | ) |                           | 10,566   |   |              | (939,379   | )
|                                                       |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|Japanese GAAP income before income tax expense         |  | ¥                                    | 175,394    |   |      | (21,956   | ) |       | 9,587   |   |                         | 163,025    |   |                           | (23,013  | ) |              | 140,012    |  
|                                                       |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|Total assets (3)                                       |  | ¥                                    | 10,814,796 |   |      | 2,862,721 |   |       | 715,963 |   |                         | 14,393,480 |   |                           | (133,460 | ) |              | 14,260,020 |  
|                                                       |  |                                      |            |   |      |          
|2005:                                                  |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|P&C premiums written (1)                               |  | ¥                                    | 1,883,332  |   |      |          |   |       | 41,783  |   |                         | 1,925,115  |   |                           | (34      | ) |              | 1,925,081  |  
|P&C losses paid (2)                                    |  |                                      | (1,122,847 | ) |      |          |   |       | (21,263 | ) |                         | (1,144,110 | ) |                           | 96       |   |              | (1,144,014 | )
|P&C loss adjustment expenses paid (2)                  |  |                                      | (71,290    | ) |      |          |   |       | (2,547  | ) |                         | (73,837    | ) |                           | 1,804    |   |              | (72,033    | )
|Life premiums (3)                                      |  |                                      |           |   |      | 491,442   |   |       | 415     |   |                         | 491,857    |   |                           | (60,306  | ) |              | 431,551    |  
|Policy benefits and losses paid for life (3)           |  |                                      |           |   |      | (94,681   | ) |       | (258    | ) |                         | (94,939    | ) |                           | 60,671   |   |              | (34,268    | )
|Underwriting expenses (3)                              |  |                                      | (592,222   | ) |      | (70,378   | ) |       | (24,728 | ) |                         | (687,328   | ) |                           | (29,307  | ) |              | (716,635   | )
|P&C underwriting profit                                |  |                                      | 96,973     |   |      |          |   |       | (6,755  | ) |                         |           |   |                           |         |   |              |           |  
|P&C loss ratio (4)                                     |  |                                      | 63.4       | % |      |          |   |       |        |   |                         |           |   |                           |         |   |              |           |  
|Investment income and realized gains on investment (3) |  |                                      | 168,409    |   |      | 40,792    |   |       | 8,980   |   |                         | 218,181    |   |                           | (31,070  | ) |              | 187,111    |  
|Other income (expenses)net (3)(5)                     |  |                                      | (130,169   | ) |      | (372,524  | ) |       | 6,652   |   |                         | (496,041   | ) |                           | 11,427   |   |              | (484,614   | )
|                                                       |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|Japanese GAAP income before income tax expense         |  | ¥                                    | 135,213    |   |      | (5,349    | ) |       | 9,034   |   |                         | 138,898    |   |                           | (46,719  | ) |              | 92,179     |  
|                                                       |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|Total assets (3)                                       |  | ¥                                    | 9,306,281  |   |      | 2,055,024 |   |       | 357,908 |   |                         | 11,719,213 |   |                           | (94,717  | ) |              | 11,624,496 |  
|                                                       |  |                                      |            |   |      |          
|2004:                                                  |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|P&C premiums written (1)                               |  | ¥                                    | 1,904,225  |   |      |          |   |       | 39,405  |   |                         | 1,943,630  |   |                           | (21      | ) |              | 1,943,609  |  
|P&C losses paid (2)                                    |  |                                      | (943,640   | ) |      |          |   |       | (13,409 | ) |                         | (957,049   | ) |                           | 97       |   |              | (956,952   | )
|P&C loss adjustment expenses paid (2)                  |  |                                      | (75,630    | ) |      |          |   |       | (2,259  | ) |                         | (77,889    | ) |                           | 1,629    |   |              | (76,260    | )
|Life premiums (3)                                      |  |                                      |           |   |      | 358,140   |   |       | 607     |   |                         | 358,747    |   |                           | (47,855  | ) |              | 310,892    |  
|Policy benefits and losses paid for life (3)           |  |                                      |           |   |      | (75,349   | ) |       | (477    | ) |                         | (75,826    | ) |                           | 47,731   |   |              | (28,095    | )
|Underwriting expenses (3)                              |  |                                      | (599,860   | ) |      | (57,866   | ) |       | (19,557 | ) |                         | (677,283   | ) |                           | (23,802  | ) |              | (701,085   | )
|P&C underwriting profit                                |  |                                      | 285,095    |   |      |          |   |       | 4,180   |   |                         |           |   |                           |         |   |              |           |  
|P&C loss ratio (4)                                     |  |                                      | 53.5       | % |      |          |   |       |        |   |                         |           |   |                           |         |   |              |           |  
|Investment income and realized gains on investment (3) |  |                                      | 101,079    |   |      | 33,107    |   |       | 9,765   |   |                         | 143,951    |   |                           | (22,834  | ) |              | 121,117    |  
|Other income (expenses)net (3)(5)                     |  |                                      | (210,213   | ) |      | (257,829  | ) |       | (3,016  | ) |                         | (471,058   | ) |                           | 22,050   |   |              | (449,008   | )
|                                                       |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|Japanese GAAP income before income tax expense         |  | ¥                                    | 175,961    |   |      | 203       |   |       | 11,059  |   |                         | 187,223    |   |                           | (23,005  | ) |              | 164,218    |  
|                                                       |  |                                      |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|Total assets (3)                                       |  | ¥                                    | 9,077,139  |   |      | 1,680,809 |   |       | 320,338 |   |                         | 11,078,286 |   |                           | (72,030  | ) |              | 11,006,256 |  

---

|(1) | P&C premiums written represents P&C premiums written in accordance with Japanese GAAP, except that it excludes premiums related to savings contracts.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | P&C losses paid and P&C loss adjustment expenses paid represent P&C losses paid and P&C loss adjustment expenses paid during the period in accordance with Japanese
GAAP, except that it excludes case reserves and incurred but not reported accruals.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



65



---

##### Table of Contents

|(3) | Calculated in accordance with Japanese GAAP.
|--- | --------------------------------------------

|(4) | Ratio of losses and loss adjustment expenses paid to premiums written.
|--- | ----------------------------------------------------------------------

|(5) | Other income (expenses)net includes the following:
|--- | ---------------------------------------------------

| | (a) | Change in liability for: unearned premium reserves; future benefits; case reserves; and incurred but not reported accruals;
| | --- | ---------------------------------------------------------------------------------------------------------------------------

| | (b) | Premiums received on investment deposit contracts; and
| | --- | ------------------------------------------------------

| | (c) | Other income and expenses on a net basis.
| | --- | -----------------------------------------

After
application of items in (a) and (b) above, the amounts presented under the caption Japanese GAAP income before income tax expense in this table generally reflect premiums recognized on an earned basis and losses recognized on
an incurred basis during the periods presented.

The following table sets forth our segment information for our P&C internal reporting
units for the fiscal years ended March 31, 2006, 2005 and 2004:



|                                 |  |                                      |        |   |                |         |   |                     |         |   |                  |         |   |      |         |   |       |         |   |       |           |  
|-------------------------------- |  | ------------------------------------ | ------ | - | -------------- | ------- | - | ------------------- | ------- | - | ---------------- | ------- | - | ---- | ------- | - | ----- | ------- | - | ----- | --------- | -
|                                 |  | Marine                               |        |   | Fire andAllied |         |   | VoluntaryAutomobile |         |   | PersonalAccident |         |   | CALI |         |   | Other |         |   | Total |          
|                                 |  | (yen in millions except percentages) |       
|2006:                            |  |                                      |        |   |                |         |   |                     |         |   |                  |         |   |      |         |   |       |         |   |       |           |  
|Premiums written (1)             |  | ¥                                    | 69,987 |   |                | 255,200 |   |                     | 858,279 |   |                  | 149,715 |   |      | 316,501 |   |       | 243,072 |   |       | 1,892,754 |  
|Losses paid (2)                  |  | ¥                                    | 37,368 |   |                | 110,889 |   |                     | 515,893 |   |                  | 63,805  |   |      | 222,602 |   |       | 127,075 |   |       | 1,077,632 |  
|Loss adjustment expensespaid (2) |  | ¥                                    | 1,722  |   |                | 4,232   |   |                     | 36,832  |   |                  | 4,750   |   |      | 16,584  |   |       | 6,121   |   |       | 70,241    |  
|Loss ratio (3)                   |  |                                      | 55.9   | % |                | 45.1    | % |                     | 64.4    | % |                  | 45.8    | % |      | 75.6    | % |       | 54.8    | % |       | 60.6      | %
|                                 |  |                                      |        |   |                |         |  
|2005:                            |  |                                      |        |   |                |         |   |                     |         |   |                  |         |   |      |         |   |       |         |   |       |           |  
|Premiums written (1)             |  | ¥                                    | 65,021 |   |                | 245,583 |   |                     | 854,048 |   |                  | 149,615 |   |      | 328,847 |   |       | 240,218 |   |       | 1,883,332 |  
|Losses paid (2)                  |  | ¥                                    | 34,069 |   |                | 181,422 |   |                     | 521,525 |   |                  | 60,287  |   |      | 192,041 |   |       | 133,503 |   |       | 1,122,847 |  
|Loss adjustment expensespaid (2) |  | ¥                                    | 1,790  |   |                | 3,822   |   |                     | 37,342  |   |                  | 5,103   |   |      | 17,252  |   |       | 5,981   |   |       | 71,290    |  
|Loss ratio (3)                   |  |                                      | 55.2   | % |                | 75.4    | % |                     | 65.4    | % |                  | 43.7    | % |      | 63.6    | % |       | 58.1    | % |       | 63.4      | %
|                                 |  |                                      |        |   |                |         |  
|2004:                            |  |                                      |        |   |                |         |   |                     |         |   |                  |         |   |      |         |   |       |         |   |       |           |  
|Premiums written (1)             |  | ¥                                    | 60,780 |   |                | 252,825 |   |                     | 871,761 |   |                  | 151,062 |   |      | 333,642 |   |       | 234,155 |   |       | 1,904,225 |  
|Losses paid (2)                  |  | ¥                                    | 36,471 |   |                | 78,529  |   |                     | 501,773 |   |                  | 65,228  |   |      | 137,383 |   |       | 124,256 |   |       | 943,640   |  
|Loss adjustment expensespaid (2) |  | ¥                                    | 1,843  |   |                | 3,075   |   |                     | 41,279  |   |                  | 5,407   |   |      | 17,530  |   |       | 6,046   |   |       | 75,630    |  
|Loss ratio (3)                   |  |                                      | 63.0   | % |                | 32.3    | % |                     | 62.3    | % |                  | 46.8    | % |      | 46.4    | % |       | 55.6    | % |       | 53.5      | %

---

|(1) | Premiums written represents premiums written in accordance with Japanese GAAP, except that it excludes premiums related to savings contracts.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Losses paid and loss adjustment expenses paid represent losses paid and loss adjustment expenses paid during the period in accordance with Japanese GAAP, except that it excludes
case reserve and incurred but not reported accruals.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Ratio of losses and loss adjustment expenses paid to premiums written.
|--- | ----------------------------------------------------------------------

Property and Casualty Reporting Units

Set forth below is information relating to performance
of our property and casualty internal reporting units on a Japanese GAAP basis for the year ended March 31, 2006 compared to the year ended March 31, 2005 and for the year ended March 31, 2005 compared to the year ended March 31,
2004.

Year Ended March 31, 2006 Compared to Year Ended March 31, 2005

Marine Insurance. Premiums written for hull and cargo insurance increased by 7.6% in fiscal 2006 to ¥69,987 million. This increase mainly
reflected an increase in contracts related to import and export trading activity and the oil business. The loss ratio increased from 55.2% in fiscal 2005 to 55.9% in fiscal 2006, mainly due to an increase in losses paid related to typhoons and
hurricanes.



66



---

##### Table of Contents

Fire and Allied Lines Insurance. Premiums written for fire and allied lines insurance increased by
3.9% in fiscal 2006 to ¥255,200 million. This increase was mainly due to an increase in sales of policies covering factory damage and earthquake insurance on a private basis. The loss ratio decreased from 75.4% in fiscal 2005 to 45.1% in fiscal
2006, primarily due to a decrease in losses paid related to major natural disasters in Japan.

Voluntary Automobile Insurance.
Premiums written for voluntary automobile insurance, the largest line of our property and casualty insurance business, increased by 0.5% in fiscal 2006 to ¥858,279 million. This increase was primarily due to an expansion of coverage of
individual policies such as for bodily injury. The loss ratio decreased from 65.4% in fiscal 2005 to 64.4% in fiscal 2006, mainly due to a decrease in losses paid related to major natural disasters in Japan.

Personal Accident Insurance. Premiums written for personal accident insurance increased by 0.1% in fiscal 2006 to ¥149,715 million. This
increase was mainly due to an expansion of sales of medical and cancer insurance. The loss ratio increased from 43.7% in fiscal 2005 to 45.8% in fiscal 2006, mainly due to an increase in losses paid related to overseas travelers personal
accident insurance.

Compulsory Automobile Liability Insurance. Premiums written for compulsory automobile insurance decreased by
3.8% in fiscal 2006 to ¥316,501 million. This was primarily due to decreases in premium rates reflecting a decrease in periodic automobile inspections. The loss ratio increased from 63.6% in fiscal 2005 to 75.6% in fiscal 2006. The loss ratio
for our compulsory automobile liability insurance had temporarily decreased during the recent fiscal years as a result of the abolition of the governmental reinsurance scheme in fiscal 2003. The increase in fiscal 2006 reflects the normalization of
the loss ratio to the level experienced prior to such abolition.

Other Insurance. Premiums written for all other types of property
and casualty insurance, including liability insurance, workers compensation insurance, guarantee insurance, movable comprehensive insurance, aviation and miscellaneous pecuniary loss insurance, increased by 1.2% in fiscal 2006 to ¥243,072
million. This increase was mainly due to an increase in liability insurance premiums, partly offset by a decrease in workers compensation insurance premiums. The loss ratio decreased from 58.1% in fiscal 2005 to 54.8% in fiscal 2006, mainly
due to an increase in premiums and a decrease in losses paid related to large claims.

Year Ended March 31, 2005 Compared to Year
Ended March 31, 2004

Marine Insurance. Premiums written for hull and cargo insurance increased by 7.0% in fiscal 2005 to
¥65,021 million. This increase mainly reflected the high levels of Japanese import and export trading activity as well as an increase in premium rates in the United States. The loss ratio decreased from 63.0% in fiscal 2004 to 55.2% in fiscal
2005, mainly due to a decrease in losses paid related to large claims.

Fire and Allied Lines Insurance. Premiums written for fire
and allied lines insurance decreased by 2.9% in fiscal 2005 to ¥245,583 million. This decrease was mainly due to additional reinsurance premium payments to reinsurers in connection with a large typhoon that occurred in fiscal 2005. The loss
ratio increased from 32.3% in fiscal 2004 to 75.4% in fiscal 2005, primarily due to major natural disasters in Japan.

Voluntary
Automobile Insurance. Premiums written for voluntary automobile insurance, the largest line of our property and casualty insurance business, decreased by 2.0% in fiscal 2005 to ¥854,048 million. This decrease was primarily due to discounts
in premium rates granted upon the renewal of policies. The loss ratio increased from 62.3% in fiscal 2004 to 65.4% in fiscal 2005, mainly due to a decrease in premiums and increased severity and frequency of losses paid.

Personal Accident Insurance. Premiums written for personal accident insurance decreased by 1.0% in fiscal 2005 to ¥149,615 million. This
decrease was mainly due to decreasing sales of long-term personal accident insurance. The loss ratio decreased from 46.8% in fiscal 2004 to 43.7% in fiscal 2005, mainly due to expanding sales of medical and cancer insurance, which has a relatively
low loss ratio when compared with other personal accident insurance products.



67



---

##### Table of Contents

Compulsory Automobile Liability Insurance. Premiums written for compulsory automobile insurance
decreased by 1.4% in fiscal 2005 to ¥328,847 million. This was primarily due to a decrease in renewals of policies, reflecting a decrease in periodic automobile inspections. The loss ratio increased from 46.4% in fiscal 2004 to 63.6% in fiscal
2005. The loss ratio for our compulsory automobile liability insurance had temporarily decreased during the recent fiscal years as a result of the abolition of the governmental reinsurance scheme in fiscal 2003. The increase in fiscal 2005 reflects
the initial phase of the normalization of the loss ratio to the level experienced prior to such abolition.

Other Insurance.
Premiums written for all other types of property and casualty insurance, including liability insurance, workers compensation insurance, guarantee insurance, movable comprehensive insurance, aviation and miscellaneous pecuniary loss insurance,
increased by 2.6% in fiscal 2005 to ¥240,218 million. This increase was mainly due to an increase in liability and miscellaneous pecuniary loss insurance premiums, partly offset by a decrease in aviation insurance premiums. The loss ratio
increased from 55.6% in fiscal 2004 to 58.1% in fiscal 2005, mainly due to major natural disasters in Japan as well as an increase in large claims.

Credit Losses and Non-Performing Loans

The continuing weak economic environment in Japan during the 1990s and the beginning
of this decade have resulted in the deterioration of the financial conditions of Japanese corporate and individual borrowers and a high number of bankruptcy filings. A substantial portion of the affected credit extended by Japanese financial
institutions is secured by real estate as collateral. The deterioration in credit and the continuing decline in the value of real estate led to a substantial increase in the amount of non-performing loans in Japanese financial institutions
portfolios. Under these circumstances, Japanese non-life insurers, including Tokio Marine & Nichidos predecessors, saw their non-performing loans increase, although not as much as other types of financial institutions. The main reason
for this is that, in order to be able to make claims payments, Japanese non-life insurers are required to maintain high levels of liquidity compared with other types of financial institutions, which has meant that they have diversified their
investment portfolios. After reaching a peak in the year ended March 31, 2003, the amount of non-performing loans at Tokio Marine & Nichido and other Japanese financial institutions has been decreasing.

The following table, prepared on a U.S. GAAP basis, shows our recorded investment in impaired loans and specific valuation allowances as of each of the
dates indicated:



|                                       |  |                   |        |      |   |       
|-------------------------------------- |  | ----------------- | ------ | ---- | - | ------
|                                       |  | As of March 31,  
|                                       |  | 2006              |        | 2005
|                                       |  | (yen in millions)
|Recorded investment in impaired loans: |  |                   |        |      |   |       
|Mortgage loans on real estate          |  | ¥                 | 9,001  |      | ¥ | 10,476
|Unsecured loans                        |  |                   | 6,038  |      |   | 6,936 
|                                       |  |                   |        |      |   |       
|Total                                  |  | ¥                 | 15,039 |      | ¥ | 17,412
|                                       |  |                   |        |      |   |       
|Specific valuation allowances:         |  |                   |        |      |   |       
|Mortgage loans on real estate          |  | ¥                 | 3,025  |      | ¥ | 4,268 
|Unsecured loans                        |  |                   | 2,438  |      |   | 2,725 
|                                       |  |                   |        |      |   |       
|Total                                  |  | ¥                 | 5,463  |      | ¥ | 6,993 
|                                       |  |                   |        |      |   |       

In addition to the valuation allowances reflected in the table above, we have made additional
allowances for other loans based on past loss experience and current economic conditions. These additional allowances were ¥3,764 million at March 31, 2006.



68



---

##### Table of Contents

Cash Flows

Year Ended March 31, 2006 Compared to Year Ended March 31, 2005

Net cash used in operating activities was
¥75,806 million in fiscal 2006, compared to ¥272,390 million provided in fiscal 2005. This change was primarily attributable to changes in trading securities, at fair value, partially offset by an increase of increase in losses, claims and
loss adjustment expense reserve, net of ceded reinsurance. Changes in trading securities, which are recorded in cash flows from operating activities, reflected primarily an increase in investment deposits funded by policyholders, which is recorded
in cash flows from financing activities. The increase in investment deposits funded by policyholders relates mainly to investment deposits made under variable annuity contracts, reflecting an increase in our variable annuity business. We invest
these deposits mainly in trading securities, resulting in the change in trading securities. Excluding these transactions, net cash flows from operating activities were positive.

Net cash used in investing activities was ¥346,280 million in fiscal 2006, a small decrease when compared to ¥346,970 million in fiscal 2005. An
increase in proceeds from fixed maturities available for sale redeemed, was largely offset by a decrease in proceeds from fixed maturities available for sale being sold. Additionally, cash used for investments purchased in fiscal 2006 decreased as
compared to fiscal 2005, partially offset by an increase in cash used for short-term investments.

Net cash provided by financing
activities was ¥464,187 million in fiscal 2006, compared to ¥71,838 million used in fiscal 2005. As discussed above, this increase in cash flows from financing activities resulted primarily from investment deposits made under variable
annuity contracts, partially offset by an increase in withdrawals of investment deposits by policyholders.

The operating, investing and
financing activities described above resulted in net cash at March 31, 2006 of ¥337,985 million, compared to ¥290,642 million at March 31, 2005, representing an increase of ¥47,343 million.

Year Ended March 31, 2005 Compared to Year Ended March 31, 2004

Net cash provided by operating activities was ¥272,390 million in fiscal 2005, compared to ¥439,061 million in fiscal 2004. This decrease was
primarily attributable to a decrease of increase in unearned premiums, net of ceded reinsurance, a decrease in changes in trading securities at fair value, and an increase in net realized gains, partially offset by an increase and decrease of
current income taxes payable and receivable.

Net cash used in investing activities was ¥346,970 million in fiscal 2005, compared to
¥253,397 million in fiscal 2004. This increase was principally due to an increase in cost of fixed maturity securities purchased, partially offset by an increase in proceeds from the sale of fixed maturity securities.

Net cash used in financing activities was ¥71,838 million in fiscal 2005, compared to ¥93,242 million in fiscal 2004. This decrease was mainly
attributable to an increase in net cash provided by investment deposits funded by policyholders, partially offset by a decrease in cash received under securities lending transactions and an increase in cash used for the purchase of treasury stock.

The operating, investing and financing activities described above resulted in net cash at March 31, 2005 of ¥290,642 million,
compared to ¥432,874 million at March 31, 2004, representing a decrease of ¥142,232 million.

Recent Accounting Pronouncements

In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entitiesan Interpretation
of ARB No. 51, or FIN 46. FIN 46 clarifies when an enterprise should consolidate an entity that meets the definition of a Variable Interest Entity, or VIE, if that enterprise has a variable interest that will absorb a majority of the
VIEs expected losses, receive a majority of the VIEs expected residual returns, or both. A VIE is an entity in which equity investors do not have the characteristics of a controlling financial interest or do not



69



---

##### Table of Contents

have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties, and may include
many types of special purpose entities. In December 2003, FASB issued a revision to FIN 46, or FIN 46R. FIN 46R retains many of the basic concepts introduced in FIN 46. However, it also introduces a new scope exception for a certain type of entities
that qualified as business as defined in FIN 46R, revises the method of calculating expected losses and residual returns for determination of a primary beneficiary and includes new guidance for assessing variable interests. We adopted
FIN 46 for VIEs created after January 31, 2003 for the year ended March 31, 2004. We adopted FIN 46R for all VIEs for the year ended March 31, 2005. We do no believe that adoption of FIN 46R would have a material effect on our
financial position or results of operations. See note 3 to our consolidated financial statements.

In July 2003, the Accounting Standards
Executive Committee of the American Institute of Certified Public Accountants, or the AcSEC, issued Statement of Position 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for
Separate Accounts, or SOP 03-1. AcSEC issued this SOP 03-1 to address the need for interpretive guidance in three areas: (1) separate account presentation and valuation; (2) the classification and valuation of certain long-duration
contract liabilities; and (3) the accounting recognition given sales inducements (bonus interest, bonus credits and persistency bonuses). The effect of adopting SOP 03-1 was a charge of ¥41 million, net of tax of ¥26 million, which was
reported as a Cumulative effect of accounting change, net of tax for the year ended March 31, 2005. This charge reflected the effect of establishing reserves for guaranteed minimum death benefit of our universal life-type contracts.

In December 2003, the FASB revised SFAS No. 132, Employers Disclosures about Pensions and Other Postretirement
Benefits to require additional disclosures related to pension plans and other postretirement benefit plans. While retaining the existing disclosure requirements for pensions and postretirement benefits, additional disclosures are required
related to pension plan assets, obligations, cash flows and net periodic benefit costs, beginning with fiscal years ended after December 15, 2003. Additional disclosures pertaining to benefit payments are required for fiscal years ended after
June 30, 2004. We have adopted the additional disclosure requirements in the financial statements. See note 12 to our consolidated financial statements.

In January 2003, the EITF released Issue No. 03-02, Accounting for the Transfer to the Japanese Government of the Substitutional Portion of Employee Pension Fund Liabilities, or EITF 03-02. EITF 03-02
addresses financial accounting and reporting for a transfer to the Japanese government of a portion of a companys pension plan which substitutes for the welfare pension plan administered by the Japanese government. We have adopted EITF 03-02
with respect to the transfer of the substitutional portion of our pension plan in the fiscal year ended March 31, 2006. See note 12 to our consolidated financial statements.

In December 2004, the FASB issued SFAS No. 123 (revised 2004), Share-Based Payment, or SFAS 123R, which replaces SFAS No. 123,
Accounting for Stock-Based Compensation, or SFAS 123, and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees. SFAS 123R requires all companies to recognize compensation costs for share-based payments
to employees based on the grant-date fair value of the award for financial statements for reporting periods beginning after June 15, 2005. In April 2005, the SEC deferred the required effective date for adoption to annual periods beginning
after June 15, 2005. We adopted early SFAS No. 123R for the year ended March 31, 2006. The transition method was not necessary because we introduced a stock option plan in fiscal year 2006 for the first time. The effect of adopting
SFAS 123R on the consolidated financial statements was not material because the new plan forms only a small part of compensation for our directors and corporate auditors. See note 13 to our consolidated financial statements.

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections, or SFAS 154. SFAS 154 replaces APB Opinion
No. 20, Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements. SFAS 154 requires that a voluntary change in accounting principle be applied retrospectively with all prior
period financial statements presented on the new accounting principle, unless it is impracticable to do so. This standard is effective for accounting changes and correction of errors made in fiscal years beginning after December 15, 2005. We do
not expect any significant accounting changes and corrections of errors at present.



70



---

##### Table of Contents

In June 2005, the EITF released Issue No. 04-5, Determining Whether a General Partner, or the
General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights. The Issue addresses what rights held by the limited partners preclude consolidation in circumstances in which the sole
general partner would consolidate the limited partnership in accordance with generally accepted accounting principles absent the existence of the rights held by the limited partners. Based on that consensus, the EITF also agreed to amend the
consensus in Issue No. 96-16, Investors Accounting for an Investee When the Investor Has a Majority of the Voting Interest but the Minority Shareholders Have Certain Approval or Veto Rights. The guidance in this Issue is
effective after June 29, 2005 for general partners of all new limited partnerships formed and for existing limited partnerships for which the partnership agreements are modified. For general partners in all other limited partnerships, the
guidance in this Issue is effective for the first reporting period beginning after December 15, 2005. The effect of the adoption of this EITF Issue on existing partnerships that were modified and new partnerships entered into after
June 29, 2005, was not material to our financial condition or results of operations. For all other partnerships, we are currently assessing the impact of adopting this EITF Issue.

In September 2005, the FASB issued Statement of Position 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection
with Modifications or Exchanges of Insurance Contracts. SOP 05-1 provides guidance on accounting for deferred acquisition costs on internal replacements of insurance and investment contracts other than those specifically described in SFAS
No. 97, Accounting and Reporting by Insurance Enterprises for Certain Long-Duration Contracts and for Realized Gains and Losses from the Sale of Investments . The SOP defines an internal replacement as a modification in product
benefits, features, rights, or coverage that occurs by the exchange of a contract for a new contract, or by amendment, endorsement, or rider to a contract, or by the election of a feature or overage within a contract. The implementation guidance is
effective in the first fiscal year that begins after December 15, 2006. We are currently assessing the impact of implementing this guidance.

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Instruments, or SFAS 155, which permits, but does not require, fair value accounting for any hybrid financial instrument that contains an embedded derivative
that would otherwise require bifurcation in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, or SFAS 133. The statement also subjects beneficial interests issued by securitization vehicles to the
requirements of SFAS 133. SFAS 155 is effective as of the beginning of the first fiscal year that begins after September 15, 2006. We do not expect that the adoption of SFAS 155 will have a material impact on our consolidated financial
statements.

In November 2005, the FASB issued FASB Staff Position FAS 115-1 and FAS 124-1, or the FSP, The Meaning of
Other-Than-Temporary Impairment and its Application to Certain Investments. This FSP will replace guidance set forth in EITF 03-01 with references to existing other-than-temporary impairment guidance and will clarify that an investor should
recognize an impairment loss no later than when the impairment is deemed other than temporary, even if a decision to sell has not been made. The FSP carries forward the requirements in Issue No. 03-01 regarding required disclosures in the
financial statements and requires additional disclosure related to factors considered in reaching the conclusion that the impairment is other-than-temporary. This new guidance for determining whether impairment is other-than-temporary is effective
for reporting periods beginning after December 15, 2005. Adoption of this standard is not expected to have a material impact on our financial position or results of operations.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets, or SFAS 156, which amends SFAS No. 140, Accounting
for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, or SFAS 140, with respect to the accounting for separately recognized servicing assets and servicing liabilities. SFAS 156 is effective as of the beginning of first
fiscal year that begins after September 15, 2006. We do not expect that adoption of SFAS 156 will have a material impact on our consolidated financial statements.



71



---

##### Table of Contents

In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income
Taxesan interpretation of SFAS No. 109, or FIN 48. FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements in accordance with SFAS No. 109, Accounting for
Income Taxes. FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on
derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. We are currently assessing the impact of adopting this
interpretation.

Effects of Inflation

Our assets are generally not significantly affected by inflation, since a substantial portion of those assets is highly liquid. However, inflation may result in increases in our expenses, which may not be readily recoverable in the prices
of services offered. If inflation results in rising interest rates and has other adverse effects on the capital markets and on the value of financial instruments, our financial position and profitability may be adversely affected.

Exposure to Currency Fluctuations

We conduct a
portion of our business in currencies other than the yen, primarily the U.S. dollar. This business includes operations of marine insurance and certain reinsurance, as well as investments in financial products denominated in foreign currencies. If
our exposure to currency fluctuations is not properly managed, we will be exposed to risk arising from the effects of fluctuations in exchange rates on the values of assets and liabilities denominated in foreign currencies. We seek to manage this
exposure primarily by using forward exchange contracts, currency options and other derivatives. We also seek to control currency exposure by holding offsetting foreign currency positions in order to reduce the risk of loss from currency
fluctuations.

Use of Derivative Financial Instruments

We use a variety of derivative financial instruments in the normal course of our business to reduce our exposure to the effects of fluctuations in foreign exchange, interest rates and market values on our equity
portfolios. These instruments include foreign exchange contracts, foreign exchange forwards and futures, currency swaps and currency option contracts, interest rate swap and swaption agreements, equity index futures contracts, equity index option
contracts and bond futures contracts.

Integrated Risk Management

We have adopted an integrated risk management system to measure, monitor and control risks inherent in our businesses. We use this system to establish acceptable levels of measurable risks for each fiscal year and to
ensure the sufficiency of our shareholders equity in light of those risks. These risk amounts are monitored to ensure that they are maintained within permissible ranges based on our economic capital model and are reported to our senior
management on a periodic basis.

As part of our integrated risk management system, our subsidiaries also conduct risk management based on
our integrated risk management policy. Tokio Marine & Nichido, Tokio Marine & Nichido Life and Tokio Marine & Nichido Financial Life quantify market risk and asset-liability management risk, which are discussed in detail
below under Quantitative and Qualitative Disclosures About Market Risk. We also identify and monitor the following risks:



| |  |  | Property and casualty insurance risk
| | - |  | ------------------------------------



| |  | Risk of loss arising from fluctuations in the loss ratio and operating expense ratio expected at the time of calculating premiums.
| |  | ----------------------------------------------------------------------------------------------------------------------------------



72



---

##### Table of Contents

| |  |  | Life insurance risk
| | - |  | -------------------



| |  | Risk of loss arising from fluctuations in the mortality rate and operating expense rate expected at the time of calculating premiums.
| |  | -------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Credit risk
| | - |  | -----------



| |  | Risk of loss arising from a decline in the value of our assets (including off-balance-sheet assets), or the total loss of these assets, as a result of deterioration in the
obligors financial condition.
| |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Real estate risk
| | - |  | ----------------



| |  | Risk of loss arising from a decline in income from rentals or in the value of our real estate as a result of deterioration in the real estate market.
| |  | -----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Liquidity risk
| | - |  | --------------



| |  | Risk of loss arising from being forced to dispose of assets at a significant discount to prevailing market prices because of a shortage of funds, market disruptions or other
unexpected events.
| |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Operational risk
| | - |  | ----------------



| |  | Risk of loss resulting from inadequate or failed internal processes and systems or from external events.
| |  | --------------------------------------------------------------------------------------------------------

Quantitative and Qualitative Disclosures About Market Risk

Property and Casualty Insurance
Business

We conduct our property and casualty insurance business primarily through Tokio Marine & Nichido and its
subsidiaries. A substantial portion of the investments relating to our property and casualty insurance business are made at the Tokio Marine & Nichido parent company level. Tokio Marine & Nichidos subsidiaries conduct market
risk management with respect to their own investments, and report the status of their market risk situations to Tokio Marine & Nichido on a regular basis. Except as otherwise noted, the following discussion as of and for the year ended
March 31, 2006 relates to market risk management of Tokio Marine & Nichido only (and not its subsidiaries).

Market Risk
Generally

Our property and casualty insurance business accumulates assets from premiums for the insurance policies it underwrites in
advance of being required to make payments for claims under those policies as well as deposits for deposit-type insurance policies. Our property and casualty insurance business funds the benefits it provides under insurance policies with gains and
income generated by its investment portfolio assets. These investments are subject to market risk but are managed under Tokio Marine & Nichidos asset-liability management system.

Investment Objectives

Tokio
Marine & Nichido invests premiums and deposits received from policyholders in various investments. Its principal investment objectives are to maximize its net asset value and maintain sufficient liquidity in its investment assets to meet
insurance payment obligations while controlling risk within an acceptable range. It also seeks to safeguard the interests of policyholders and shareholders.

Market Risk Measurement

Tokio Marine & Nichidos primary market risk exposure is to
potential changes in interest rates and equity prices, as well as foreign exchange rates.

Interest rate risk. Tokio
Marine & Nichido defines interest rate risk as the risk of loss in the fair values of interest rate sensitive instruments caused by changes in market interest rates. Tokio Marine & Nichido is exposed



73



---

##### Table of Contents

to interest rate risk due to its investments in fixed income instruments, particularly bonds, loans and other long-term investments. In addition, it is
exposed to interest rate risk due to interest rate sensitive obligations and liabilities, including deposit-type insurance and long-term insurance policies. See Assets to meet future obligations. Tokio Marine & Nichido is
exposed to risks of loss because both the market value of fixed income instruments and the present value of its obligations and liabilities may vary when market interest rates fluctuate. The level of interest rate risk of Tokio Marine &
Nichido as of March 31, 2006 slightly increased when compared with the level of interest rate risk as of March 31, 2005. This increase was primarily a result of a general change in the interest rate environment.

Equity price risk. Tokio Marine & Nichido is exposed to risks of loss due to equity prices because the value of its equity securities may
decline. Most of Tokio Marine & Nichidos equity investments are primarily in the Japanese market and are intended to be held for the long term. The level of equity price risk of Tokio Marine & Nichido as of March 31,
2006 increased when compared with the level of equity price risk as of March 31, 2005. This increase was primarily a result of increases in Japanese equity prices.

Foreign exchange rate risk. Foreign exchange rate risk is the risk of a loss in the fair values of instruments denominated in a currency other than the Japanese yen, Tokio Marine & Nichidos
functional currency, due to fluctuations of foreign exchange rates. Tokio Marine & Nichido is exposed to foreign exchange rate risk because some of the assets and liabilities are denominated in currencies other than the yen. If the value of
a relevant foreign currency declines relative to the yen, the fair value of assets denominated in that foreign currency would decline when expressed in yen terms. If the value of a relevant foreign currency increases relative to the yen, the fair
value of liabilities denominated in that foreign currency would increase when expressed in yen terms. Tokio Marine & Nichidos primary exposure for foreign exchange rate risk is the U.S. dollar, euro and pound sterling. Between
March 31, 2006 and March 31, 2005, there was no significant change in Tokio Marine & Nichidos foreign exchange rate risk.

Tokio Marine & Nichido does not hold physical or derivative commodity positions.

We do not anticipate significant
changes in the composition of Tokio Marine & Nichidos primary market risk exposure or in how such exposure is managed in future reporting periods.

Market Risk Management and Risk Exposure Estimates

Tokio Marine & Nichidos risk
management department, which is independent of its asset management division, is responsible for implementing Tokio Marine & Nichidos market risk management process. This process includes (i) establishing appropriate controls,
policies and procedures relating to market risks; (ii) ensuring appropriate senior management oversight of market risk-taking and risk-controlling activities; and (iii) analyzing, monitoring and reporting market risks.

Tokio Marine & Nichido divides its assets under management into the following three categories for investment and risk management purposes, with
investment and risk management policies tailored to each category:



| |  |  | Assets to meet future obligations;
| | - |  | ----------------------------------



| |  |  | Risk assets; and
| | - |  | ----------------



| |  |  | Other assets.
| | - |  | -------------

Assets to meet future obligations.
Assets to meet future obligations are intended to provide reserves for insurance policies, including deposit-type insurance and long-term insurance policies. To ensure that Tokio Marine & Nichido can make required payments on those policies
at maturity or lapse without regard to interest rate fluctuations, both the assets and the liabilities must be managed effectively. This is called asset-liability management. Tokio Marine & Nichido undertakes continuing efforts to further
enhance its asset-liability



74



---

##### Table of Contents

management system and believes that it maintains a well-controlled portfolio that includes various bonds, loans and interest rate swap transactions used for
hedging purposes.

In addition, to enhance its asset-liability management capabilities with respect to deposit-type insurance policies,
Tokio Marine & Nichido groups investment deposit contracts primarily by type and duration of insurance policies. Each month, Tokio Marine & Nichido measures interest rate sensitivity for the assets and liabilities in each of these
groups. Based upon these measurements, Tokio Marine & Nichido utilizes interest rate swaps in an effort to control the interest rate sensitivity in the assets and the liabilities in each group of investment deposits. As of March 31,
2006, Tokio Marine & Nichido had ¥415 billion net notional amount of interest rate swaps outstanding primarily to hedge its exposure in respect of deposit-type insurance policies. Commencing in April 2005, Tokio Marine &
Nichido began to reduce its net notional amount of interest rate swaps and to increase its reliance on debt instrument assets to reduce interest rate sensitivity in respect of deposit-type insurance policies. As of March 31, 2006, the net
notional amount of interest rate swaps outstanding in respect of deposit-type insurance policies had decreased by ¥488 billion, as compared to March 31, 2005.

The following tables show the effect of hypothetical changes in interest rates on the present value of the surplus in Tokio Marine & Nichidos (parent company only) asset-liability portfolio, composed of
assets to meet future obligations and reserves for insurance policies, including deposit-type insurance and long-term insurance policies, measured as the difference between the present value of its assets and that of its liabilities (before taxes
and future policy dividends) as of March 31, 2006 and March 31, 2005. In its sensitivity analysis model, Tokio Marine & Nichido selects hypothetical changes in interest rates which are expected to reflect reasonably possible
near-term changes in those rates. For these purposes, Tokio Marine & Nichido defines near-term to mean a period of up to one year from the date of its most recent consolidated financial statements. Actual results may differ from
the hypothetical change in interest rates assumed in the following tables, especially since this sensitivity analysis does not reflect the results of any actions that Tokio Marine & Nichido would take to mitigate these hypothetical losses
in fair value. Furthermore, the information presented in the following tables was prepared for risk management purposes and does not present the effect of actual changes in interest rates that have occurred in the past or may occur in the future on
the financial condition, results of operations or corporate value of Tokio Marine & Nichido.



|                                |  |                       |       |   |     |   |     |  |   |      |   |  |   |      |  
|------------------------------- |  | --------------------- | ----- | - | --- | - | --- |  | - | ---- | - |  | - | ---- | -
|                                |  | Yield curve shift (1) |      
|                                |  | As of March 31, 2006  |      
|                                |  | -1%                   |       |   | ±0% |   | +1% |  |   | +2%  |  
|                                |  | (yen in billions)     |      
|General Policy Account          |  | ¥                     | (2.7  | ) |     | ¥ | 0.0 |  | ¥ | (3.3 | ) |  | ¥ | (8.5 | )
|Deposit-Type Insurance Accounts |  |                       | (40.3 | ) |     |   | 0.0 |  |   | 22.8 |   |  |   | 38.7 |  
|                                |  |                       |       |   |     |   |     |  |   |      |   |  |   |      |  
|Asset-Liability Portfolio       |  | ¥                     | (43.0 | ) |     | ¥ | 0.0 |  | ¥ | 19.5 |   |  | ¥ | 30.1 |  
|                                |  |                       |       |   |     |   |     |  |   |      |   |  |   |      |  
|                                | 
|                                |  | Yield curve shift (1) |      
|                                |  | As of March 31, 2005  |      
|                                |  | -1%                   |       |   | ±0% |   | +1% |  |   | +2%  |  
|                                |  | (yen in billions)     |      
|General Policy Account          |  | ¥                     | (13.0 | ) |     | ¥ | 0.0 |  | ¥ | 0.8  |   |  | ¥ | (2.4 | )
|Deposit-Type Insurance Accounts |  |                       | (28.3 | ) |     |   | 0.0 |  |   | 23.9 |   |  |   | 41.5 |  
|                                |  |                       |       |   |     |   |     |  |   |      |   |  |   |      |  
|Asset-Liability Portfolio       |  | ¥                     | (41.2 | ) |     | ¥ | 0.0 |  | ¥ | 24.7 |   |  | ¥ | 39.1 |  
|                                |  |                       |       |   |     |   |     |  |   |      |   |  |   |      |  

---

|(1) | Based on the then-prevailing yield curve for Japanese government bonds on each of the dates indicated.
|--- | ------------------------------------------------------------------------------------------------------

The change in interest rate risk sensitivity in respect of deposit-type insurance accounts between March 31, 2006 and March 31, 2005 is
primarily attributable to a decrease in reserves for deposit-type insurance policies and to a general change in the market interest rate environment. Interest rate risk sensitivity of general policy accounts changed as shown in the above tables
primarily due to a general change in the market of interest rate environment between March 31, 2006 and March 31, 2005.



75



---

##### Table of Contents

Assets to meet future obligations are exposed to credit risk and liquidity risk. Credit risk
increases when the obligors financial condition deteriorates, resulting in defaults or other decline in the value of our assets. In addition to using a corporate rating system, Tokio Marine & Nichido manages credit risk with its
Value-at-Credit Risk model to estimate credit risk. Tokio Marine & Nichidos Valueat-Credit Risk model allows Tokio Marine & Nichido to simulate the quantitative effect of potential credit risk events on its financial
condition. We believe this model provides Tokio Marine & Nichido a sound ability to manage its credit risk portfolio. Tokio Marine & Nichido manages liquidity risk by maintaining a portfolio of highly liquid investments and
by managing its cash flows.

Risk assets. Risk assets are those investments that are primarily held to generate investment
returns rather than for the purpose of asset liability management. Tokio Marine & Nichidos risk assets include bonds, stocks, derivatives and foreign currency positions in the currencies of industrialized nations.

Each month, Tokio Marine & Nichido measures the risks that result from its risk asset portfolio utilizing the expected shortfall method, at a
99% confidence level over a one-year period. Under this method, Tokio Marine & Nichido estimates the expected loss in the fair value of its risk portfolio based on the occurrence of losses that are outside of the 99% confidence interval, as
compared to the value-at-risk of that portfolio, which is estimated based on the occurrence of a loss at the 99% confidence level. Like value-at-risk, the expected shortfall method takes into account market factors to which the market value of the
portfolio position is exposed (interest rates, equity prices and foreign exchange rates), the sensitivity of the position to changes in those market factors and the volatilities and correlation of those factors. This method also makes assumptions
about market behavior. Assuming a normal distribution, the expected shortfall for the risk assets portfolio, at a 99% confidence level, is calculated based on an adverse market movement that exceeds the standard deviation by a factor of 2.67, while
the value-at-risk for the risk assets portfolio, at a 99% confidence level, is calculated based on an adverse market movement that exceeds the standard deviation by a factor of 2.33.

The following tables present the expected shortfall for Tokio Marine & Nichidos risk asset portfolio for the years ended March 31,
2006 and March 31, 2005.



|                 |  |                                                  |      |      |   |      |  |                     |      |  |   |     
|---------------- |  | ------------------------------------------------ | ---- | ---- | - | ---- |  | ------------------- | ---- |  | - | ----
|                 |  | Expected shortfall for risk assets portfolio (1)
|                 |  | Year ended March 31, 2006                       
|Risk category    |  | Average                                          |      | High |   | Low  |  | As of March 31,2006
|                 |  | (yen in billions)                               
|Interest rate    |  | ¥                                                | 12.6 |      | ¥ | 14.7 |  | ¥                   | 10.5 |  | ¥ | 10.5
|Foreign exchange |  |                                                  | 34.3 |      |   | 40.3 |  |                     | 23.6 |  |   | 39.1
|Equities         |  |                                                  | 59.3 |      |   | 67.2 |  |                     | 52.4 |  |   | 64.7
|                 | 
|                 |  | Expected shortfall for risk assets portfolio (1)
|                 |  | Year ended March 31, 2005                       
|Risk category    |  | Average                                          |      | High |   | Low  |  | As of March 31,2005
|                 |  | (yen in billions)                               
|Interest rate    |  | ¥                                                | 14.5 |      | ¥ | 20.1 |  | ¥                   | 10.9 |  | ¥ | 10.9
|Foreign exchange |  |                                                  | 18.6 |      |   | 22.3 |  |                     | 16.4 |  |   | 22.3
|Equities         |  |                                                  | 46.3 |      |   | 52.6 |  |                     | 40.7 |  |   | 45.7

---

|(1) | Calculated over a one-year period and based on a 99% confidence level.
|--- | ----------------------------------------------------------------------

Other assets. Other assets are those held mainly for the purpose of operating the property and casualty insurance business. The profitability of these assets is determined in an integrated manner with the
profitability of insurance operations.



76



---

##### Table of Contents

At March 31, 2006, the market value of Tokio Marine & Nichidos Japanese equity
securities constituting other assets was ¥4,767.6 billion, which accounted for 48.6% of Tokio Marine & Nichidos total investments across all portfolios. Consequently, Tokio Marine & Nichidos net asset value tends to
fluctuate considerably in accordance with price movements in the domestic stock market.

We estimated that a ten percent downward movement
in the level of the Nikkei Stock Average would have caused a loss in the fair value of Tokio Marine & Nichidos other assets of ¥400.4 billion as of March 31, 2006.

Life Insurance Business

We operate our life
insurance business primarily through our subsidiaries Tokio Marine & Nichido Life and Tokio Marine & Nichido Financial Life. See BusinessLife Insurance Business. The following are discussions of market risks
relating to the two subsidiaries.

Tokio Marine & Nichido Life

Market Risk Generally

Tokio
Marine & Nichido Life accumulates assets from premiums for the life insurance policies it underwrites in advance of being required to make payments for claims under those policies. Tokio Marine & Nichido Life funds the benefits it
provides under insurance policies with income generated by its investment portfolio assets. These investments are subject to market risk but are managed under Tokio Marine & Nichido Lifes asset-liability management system.

Investment Objectives

Tokio
Marine & Nichido Life invests premiums and deposits received from policyholders in various investments. Its principal investment objective is to effectively control the effect of interest rate fluctuation on the surplus, measured as the
difference between the present value of its assets and that of its liabilities, and maintain stable net investment income.

Market Risk
Measurement

Interest rate risk. Tokio Marine & Nichido Lifes primary market risk exposure is to potential changes
in interest rates. Tokio Marine & Nichido Life defines interest rate risk as the risk of loss in the fair values of interest rate sensitive instruments caused by changes in market interest rates. Tokio Marine & Nichido Life is
exposed to interest rate risk due to its investments in fixed income instruments, particularly bonds, policy loans and other long-term investments. In addition, Tokio Marine & Nichido Life is exposed to interest rate risk due to interest
rate sensitive obligations and liabilities. See Assets to meet future obligations. Tokio Marine & Nichido Life is exposed to risks of loss because both the market value of fixed income instruments and the present value of
its obligations and liabilities may vary when market interest rates fluctuate.

Equity price risks. Tokio Marine & Nichido
Life does not have a material equity portfolio.

Foreign exchange rate risk. Foreign exchange rate risk is the risk of a loss in the
fair values of instruments denominated in a currency other than the Japanese yen, Tokio Marine & Nichido Lifes functional currency, due to fluctuations of foreign exchange rates. Tokio Marine & Nichido Life is exposed to
foreign exchange rate risk because some of its assets and liabilities are denominated in currencies other than the yen. If the value of a relevant foreign currency declines relative to the yen, the fair value of assets denominated in that foreign
currency would also decline when expressed in yen terms. If the value of a relevant foreign currency increases relative to the yen, the fair value of liabilities denominated in that foreign currency would increase when expressed in yen terms. Tokio
Marine & Nichido Lifes primary exposure for foreign exchange rate risk is the U.S. dollar. However, Tokio Marine & Nichido Lifes asset-liability management seeks to maintain foreign



77



---

##### Table of Contents

currency denominated assets that approximately correspond to its foreign currency denominated liabilities. As a result, any change in foreign exchange rates
that affects the value of Tokio Marine & Nichido Lifes foreign currency denominated assets is expected to have an approximately offsetting effect on the value of Tokio Marine & Nichido Lifes foreign currency denominated
liabilities. Therefore, Tokio Marine & Nichido Life does not have material exposure to foreign exchange rate risk.

We do not
anticipate significant changes in the composition of Tokio Marine & Nichido Lifes primary market risk exposure or in how such exposure is managed in future reporting periods.

Market Risk Management and Risk Exposure Estimates

As risks associated with managing assets and liabilities are becoming increasingly diversified and complex, Tokio Marine & Nichido Life continues to seek to enhance its risk management systems and to adopt
more sophisticated methods to manage its various risks. Its risk management section, which is independent of Tokio Marine & Nichido Lifes asset management section, is responsible for implementing Tokio Marine & Nichido
Lifes market risk management process. This process includes (i) establishing appropriate controls, policies and procedures relating to market risk; (ii) ensuring appropriate senior management oversight of market risk-taking and
risk-controlling activities; and (iii) analyzing, monitoring and reporting market risk.

Tokio Marine & Nichido Life divides
its assets under management into the following two categories for investment and risk management purposes, with investment and risk management policies tailored to each category:



| |  |  | Assets to meet future obligations; and
| | - |  | --------------------------------------



| |  |  | Other assets.
| | - |  | -------------

Tokio Marine & Nichido Life does
not have a material trading portfolio.

Assets to meet future obligations. Assets to meet future obligations are intended to provide
reserves for insurance policies. To ensure that Tokio Marine & Nichido Life can make required payments on those policies at maturity or lapse without regard to interest rate fluctuations, both the assets and the liabilities must be managed
effectively. This is called the asset-liability management. Tokio Marine & Nichido Life undertakes continuing efforts to further enhance its asset-liability management system and it maintains a well-controlled portfolio that includes
various bonds and interest rate swap transactions used for hedging purposes.

To enhance its asset-liability management capabilities with
respect to insurance policies, Tokio Marine & Nichido Life groups life insurance and investment contracts primarily by type and duration of insurance policies. Each month, Tokio Marine & Nichido Life measures interest rate
sensitivity for the assets and liabilities in each of these groups. Based upon these measurements, Tokio Marine & Nichido Life utilizes interest rate swaps in an effort to control the interest rate sensitivity in the assets and the
liabilities in each group of insurance policies. At March 31, 2006, Tokio Marine & Nichido Life had ¥175.2 billion notional amount of interest rate swaps outstanding.

The following tables show the effect of hypothetical changes in interest rates on the present value of the surplus in Tokio Marine & Nichido
Lifes asset-liability portfolio, measured as the difference between the present value of its assets and that of its liabilities (before taxes and future policy dividends) as of March 31, 2006 and March 31, 2005. In its sensitivity
analysis model, Tokio Marine & Nichido Life selects hypothetical changes in market rates which are expected to reflect reasonably possible near-term changes in those rates. For these purposes, Tokio Marine & Nichido Life defines
near-term to mean a period of up to one year from the date of its most recent financial statements. Actual results may differ from the hypothetical change in market rates assumed in the following tables, especially since this sensitivity
analysis does not reflect the results of any actions that Tokio Marine & Nichido Life would take to mitigate these hypothetical losses in fair value.



78



---

##### Table of Contents

Furthermore, the information presented in the following tables was prepared for risk management purposes and is not indicative of the effect of actual
changes in interest rates that have occurred in the past or may occur in the future on the financial condition, results of operations or corporate value of Tokio Marine & Nichido Life.



|                          |  |                       |       |   |     |   |     |  |     |      |  |   |     
|------------------------- |  | --------------------- | ----- | - | --- | - | --- |  | --- | ---- |  | - | ----
|                          |  | Yield curve shift (1)
|                          |  | As of March 31, 2006 
|                          |  | -1%                   |       |   | ±0% |   | +1% |  | +2%
|                          |  | (yen in billions)    
|Asset-Liability Portfolio |  | ¥                     | (83.4 | ) |     | ¥ | 0.0 |  | ¥   | 49.6 |  | ¥ | 77.7
|                          | 
|                          |  | Yield curve shift (1)
|                          |  | As of March 31, 2005 
|                          |  | -1%                   |       |   | ±0% |   | +1% |  | +2%
|                          |  | (yen in billions)    
|Asset-Liability Portfolio |  | ¥                     | (58.0 | ) |     | ¥ | 0.0 |  | ¥   | 37.5 |  | ¥ | 59.7

---

|(1) | Based on the then-prevailing yield curve for Japanese government bonds on each of the dates indicated and excludes assets in foreign currencies which are not material.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

Between March 31, 2006 and March 31, 2005, Tokio Marine & Nichido Lifes interest rate risk
increased primarily due to changes in the composition of its investment portfolio to include more short-term fixed income instruments in anticipation of a rise in interest rates.

Tokio Marine & Nichido Lifes exposure to credit risk with respect to its investment securities which are categorized as assets to meet
future obligations is not significant as it invests primarily in government bonds and government-guaranteed bonds and does not invest in corporate bonds. Tokio Marine & Nichido Life is exposed to credit risk in the form of counterparty risk
in connection with its interest rate swap transactions. Tokio Marine & Nichido Life manages credit risk that arises from its interest rate swap transactions by entering into collateral arrangements through credit support annexes and
managing its collateral on a daily basis.

Other assets. Assets under this category are primarily policy loans and equity
investments. The outstanding aggregate amount of policy loans as of March 31, 2006 was ¥30.2 billion. Policy loans are secured by policy liabilities and investment deposits under the respective policies. At March 31, 2006, the market
value of Japanese equity securities in this portfolio was ¥0.08 billion, which accounted for 0.004% of the aggregate value of Tokio Marine & Nichido Lifes total investments across all portfolios. Consequently, the effect of price
movements in the domestic stock market on Tokio Marine & Nichido Lifes investment assets is not significant.

Tokio
Marine & Nichido Financial Life

Market Risk Generally

Tokio Marine & Nichido Financial Life accumulates assets for the variable insurance policies it underwrites in advance of being required to make
payments under those policies. Tokio Marine & Nichido Financial Life funds the benefits it provides under variable insurance policies with purchase payments received as well as income generated by investment portfolio assets. The investment
portfolio primarily consists of stocks, government bonds and corporate bonds, in both domestic and foreign markets. A significant portion of the benefits provided to policyholders under our variable insurance policies fluctuates depending on the
performance of the investment portfolios, which are subject to market risk. Accordingly, policyholders generally take the market risk with respect to the performance elements of these policies. However, Tokio Marine & Nichido Financial Life
also guarantees a portion of the benefits provided to policyholders for variable insurance policies, generally taking the form of either death benefits or annuity payment base. In the event the values of our applicable investment portfolios fall
below the amounts we are required to guarantee under these policies, Tokio Marine & Nichido Financial Life will be required to fund the deficiencies from its own assets. Tokio Marine & Nichido Financial Life is therefore exposed to
market risk with respect to the guaranteed portion of its portfolios and monitors to control this market risk as part of asset-liability management.



79



---

##### Table of Contents

Investment Objectives

Tokio Marine & Nichido Financial Life manages its investment portfolio assets for the guaranteed portion of its portfolios separately from the
rest of its portfolios. Tokio Marine & Nichido Financial Lifes principal investment objective with respect to the guaranteed portion is to maintain net asset value and liquidity by controlling risk within an acceptable range.

Market Risk Measurement

Tokio Marine & Nichido Financial Lifes primary market risk exposure is to potential changes in equity prices, foreign exchange rates and interest rates.

Equity price risk. Tokio Marine & Nichido Financial Life is exposed to risks of loss due to changes in equity prices because the value of
equity securities held by its investment trusts may decline. Equity investments held by investment trusts of Tokio Marine & Nichido Financial Life are in both the Japanese and foreign markets and are generally intended to be held for the
long term. Between March 31, 2006 and March 31, 2005, the level of equity price risk of Tokio Marine & Nichido Financial Life increased primarily as a result of new sales.

Foreign exchange rate risk. Foreign exchange rate risk is the risk of a loss in the fair values of instruments denominated in a currency other
than the Japanese yen, Tokio Marine & Nichido Financial Lifes functional currency, due to fluctuations of foreign exchange rates. Tokio Marine & Nichido Financial Life is exposed to foreign exchange rate risk because some of
the assets held by its investment trusts are denominated in currencies other than the yen. If the value of a relevant foreign currency declines relative to the yen, the fair value of assets denominated in that foreign currency will also decline when
expressed in yen terms. Tokio Marine & Nichido Financial Lifes primary exposure for foreign exchange rate risk is the U.S. dollar and euro. Between March 31, 2006 and March 31, 2005, the level of foreign exchange rate risk
of Tokio Marine & Nichido Financial Life increased primarily as a result of new sales.

Interest rate risk. Tokio
Marine & Nichido Financial Life defines interest rate risk as the risk of loss in the fair values of interest rate sensitive instruments caused by changes in market interest rates. Tokio Marine & Nichido Financial Life is exposed
to interest rate risk due to its investments through its investment trusts in bonds. Tokio Marine & Nichido Financial Life is exposed to risks of loss because fluctuation of market interest rates affects bond prices. Between March 31,
2006 and March 31, 2005, there was no significant change in Tokio Marine & Nichido Financial Lifes interest rate risk.

We do not anticipate significant changes in the composition of Tokio Marine & Nichido Financial Lifes primary market risk exposures in future reporting periods. However, Tokio Marine & Nichido Financial Life may
change the way it manages its risks through the use of hedging instruments or risk transfers as its exposure increases in future reporting periods.

Market Risk Management and Risk Exposure Estimates

The risk management committee of the board of directors of Tokio
Marine & Nichido Financial Life is responsible for implementing Tokio Marine & Nichido Financial Lifes market risk management process. This process includes (i) establishing controls, policies and procedures relating to
market risk; (ii) ensuring appropriate senior management oversight of market risk-taking and risk-controlling activities; and (iii) analyzing, monitoring and reporting market risk.

The guaranteed portion of Tokio Marine & Nichido Financial Lifes investment portfolios is intended to provide reserves for required
payments under variable annuity and variable life insurance products. The required payments generally include guaranteed death benefits, and in some cases annuity payment base, and to ensure that Tokio Marine & Nichido Financial Life can
make such required payments without regard to market fluctuations, both the assets and the liabilities must be managed effectively. Tokio Marine & Nichido Financial Life is continuing to implement a range of strategies to reduce market
risk, including by modifying products,



80



---

##### Table of Contents

taking into account factors such as solvency margins and risk discount rates, creating new investment portfolios for certain products by increasing the ratio
of fixed income securities, utilizing derivatives to hedge risks associated with certain products and preparing to expand reinsurance.

The
following tables show the effect of hypothetical changes in equity prices, the present value of our foreign currency-denominated assets and interest rates on the present value of the surplus in Tokio Marine & Nichido Financial Lifes
asset-liability portfolio, measured as the difference between the present value of its assets and that of its liabilities (after taxes) as of March 31, 2006 and March 31, 2005. Tokio Marine & Nichido Financial Life selects
hypothetical changes in market rates which are expected to reflect reasonably possible near-term changes in those rates. For these purposes, Tokio Marine & Nichido Financial Life defines near-term to mean a period of up to one
year from the date of its most recent financial statements. Actual results may differ from the hypothetical change in market rates assumed in the following tables, especially since this sensitivity analysis does not reflect the results of any
actions that Tokio Marine & Nichido Financial Life would take to mitigate these hypothetical losses in fair value. Furthermore, the information presented in the following tables was prepared for risk management purposes and is not
indicative of the effect of actual changes in equity prices, the present value of our foreign currency-denominated assets and interest rates that have occurred in the past or may occur in the future on the financial condition, results of operations
or corporate value of Tokio Marine & Nichido Financial Life.



|                          |  |                                                |      |                      |     |   |      |  |      |     |  |     |      |      |  |   |     |  |   |    
|------------------------- |  | ---------------------------------------------- | ---- | -------------------- | --- | - | ---- |  | ---- | --- |  | --- | ---- | ---- |  | - | --- |  | - | ---
|                          |  | Equity price change                           
|                          |  | As of March 31, 2006                           |      | As of March 31, 2005
|                          |  | -10%                                           |      |                      | ±0% |   | +10% |  | -10% |     |  | ±0% |      | +10%
|                          |  | (yen in billions)                              |      | (yen in billions)   
|Asset-Liability Portfolio |  | ¥                                              | (5.5 | )                    |     | ¥ | 0.0  |  | ¥    | 5.8 |  | ¥   | (1.5 | )    |  | ¥ | 0.0 |  | ¥ | 1.0
|                          | 
|                          |  | Changes in foreign currency-denominated assets
|                          |  | As of March 31, 2006                           |      | As of March 31, 2005
|                          |  | -10%                                           |      |                      | ±0% |   | +10% |  | -10% |     |  | ±0% |      | +10%
|                          |  | (yen in billions)                              |      | (yen in billions)   
|Asset-Liability Portfolio |  | ¥                                              | (5.4 | )                    |     | ¥ | 0.0  |  | ¥    | 6.5 |  | ¥   | (0.3 | )    |  | ¥ | 0.0 |  | ¥ | 0.3
|                          | 
|                          |  | Yield change                                  
|                          |  | As of March 31, 2006                           |      | As of March 31, 2005
|                          |  | -1%                                            |      |                      | ±0% |   | +1%  |  | -1%  |     |  | ±0% |      | +1% 
|                          |  | (yen in billions)                              |      | (yen in billions)   
|Asset-Liability Portfolio |  | ¥                                              | 0.2  |                      |     | ¥ | 0.0  |  | ¥    | 0.0 |  | ¥   | (0.1 | )    |  | ¥ | 0.0 |  | ¥ | 0.1

Limitations of Market Risk Management

Certain of the statements contained in this discussion of our market risks may constitute forward looking statements. These statements inherently are
subject to a variety of risks and uncertainties that could cause actual results to differ materially from those set forth in those statements. These risks and uncertainties include, among other things:



| |  |  | Changes in the composition of our financial instruments that are subject to market risk, including as a result of ordinary financing and investment decisions or as a result of
changes in strategy or regulation;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes in the volatility of particular instruments or groups of instruments, including, without limitation, as a result of economic developments in Japan or elsewhere, or changing
political conditions, or the increasing liquidity of international securities markets;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Deviations of the actual behavior of particular markets from those that are indicated by statistical models used by Tokio Marine & Nichido, Tokio Marine & Nichido
Life and Tokio Marine & Nichido Financial Life; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Deviations of actual loss experience from the results that might be indicated by statistical analysis.
| | - |  | ------------------------------------------------------------------------------------------------------



81



---

##### Table of Contents

Liquidity and Capital Resources

Liquidity

As a holding company, we currently conduct all of our operations through our direct
and indirect subsidiaries, including Tokio Marine & Nichido. Virtually all of our consolidated assets are held by, and all of our consolidated earnings and cash flows are attributable to, our direct and indirect subsidiaries. As a result,
our liquidity and ability to pay expenses and meet obligations at the holding company level, as well as our ability to pay cash dividends on our shares, are dependent upon our ability to receive dividends from our subsidiaries. While we expect that
our subsidiaries will contribute cash to us from time to time, their ability to do so is governed not only by their profitability and liquidity but also by a number of different regulations that are subject to change. See Risk
FactorsRisks Relating to Our Business.

Our subsidiaries principal sources of funds are the operations of their property
and casualty and life insurance business segments which are mainly located in Japan. These operations principally derive their cash flows from underwriting and investment operations.

In general, there is a time lag between when premiums are collected and when losses and benefits resulting from an event specified in the policy are
paid. During this intervening time period, the premiums we collect are invested to generate investment income cash flows, primarily from interest and dividends. See Results of Operations. Premiums collected and investment income
received are our primary sources of cash resources while the payment of claim losses and benefits and related adjustment expenses are our main uses of cash resources.

While cash flows from operating activities have been generally sufficient to meet our funding requirements for claim payments and other operating needs, we may, if required, liquidate a portion of our investment
portfolio and/or arrange for financing to address liquidity needs.

For our property and casualty operations, additional liquidity may be
required if we experience a significant and prolonged increase in the frequency and severity of losses under the policies we write or assume. Significant catastrophic eventsthe timing and effect of which are inherently unpredictablemay
also increase liquidity requirements for our property and casualty operations.

While we utilize various types of catastrophe reinsurance
to limit losses associated with significant catastrophic events including earthquakes and typhoons, a timing difference will exist between our payments in respect of these losses to policyholders and the receipt of any reimbursement under our
reinsurance arrangements. We evaluate our liquidity requirements in the event of catastrophic events by estimating the probable maximum loss and ensuring that we will have sufficient assets available to match anticipated resulting liquidity
requirements.

We utilize an asset-liability management program to seek to ensure that we are able to make required claim payments in a
timely manner. See Quantitative and Qualitative Disclosures About Market RiskProperty and Casualty Business.

Our
insurance operations include issuances of insurance contracts classified as investment contracts for accounting purposes. These investment contracts generally have cash payment requirements based on a stated rate which may differ in timing and
amount from our returns on the asset portfolio allocated to fund the investment contract payments.

As of March 31, 2006 and 2005,
almost all of our policyholders contract deposits could be surrendered with penalties. Our average surrender rate over the past two years ended March 31, 2006 has been approximately 3% per annum of the number of outstanding policies.

For our life insurance operations, additional liquidity could be required if there is a significant deterioration in the actual mortality
experience compared to the assumptions we utilize in pricing our life insurance policies. If



82



---

##### Table of Contents

such deterioration occurs, life insurance payments on our policies may be required sooner, which will increase the liquidity requirements of our life
insurance operations.

In addition, if a substantial portion of our life insurance operations bond portfolio diminishes significantly
in value, we may be required to liquidate other portions of our investment portfolio and/or arrange for supplemental external financing. Events which could give rise to these additional liquidity requirements include, but are not limited to, a
significant economic collapse of the Japanese economy or a significant change in prevailing interest rates. Interest rate changes may also affect our liquidity to the extent minimum returns or crediting rates provided in connection with some of our
life insurance products vary over time from actual returns. Our life insurance liquidity requirements are also affected by changes in the level of policy surrenders and withdrawals. Our average surrender rate over the past two years ended
March 31, 2006 has been approximately 6.6% per annum of the face value of outstanding policies. We utilize an asset-liability management program to seek to ensure that we are able to make required insurance claim and investment contract
payments in a timely manner. See Quantitative and Qualitative Disclosures About Market RiskLife Insurance Business.

For our total operations, as of March 31, 2006, we had an estimated ¥10,620,847 million in contractual payment obligations, of which an estimated ¥5,435,078 million had a reasonably fixed and determinable payment period, and of
which an estimated ¥5,185,769 million did not have a reasonably fixed and determinable payment period. Of the reasonably fixed and determinable payment obligations, ¥510,109 million are scheduled to be payable during the year ending
March 31, 2007.

We expect to fund our contractual payment obligations with existing cash and cash equivalent resources, short-term
investment resources, long-term investment resources and cash flows from operating activities. For the year ended March 31, 2006, after meeting cash requirements for operating activities (including contractual payment obligations), we had
negative cash flows from operating activities of ¥75,806 million, as compared to positive cash flows of ¥272,390 million for the years ended March 31, 2005. We have had net positive cash flows from operating activities for each of the
past 10 fiscal years, with the exception of the years ended March 31, 2000 and 2006. Cash flows from operating activities in the year ended March 31, 2000 were supplemented by cash flows from investing activities. Negative cash flows from
operating activities in the year ended March 31, 2006 were mainly due to changes in trading securities which are recorded in cash flows from operating activities, and reflected primarily an increase in investment deposits funded by
policyholders, which is recorded in cash flows from financing activities. The increase in investment deposits funded by policyholders relates mainly to investment deposits made under variable annuity contracts, reflecting an increase in our variable
annuity business. We invest these deposits mainly in trading securities, resulting in the change in trading securities. Excluding these transactions, net cash flows from operating activities were positive.

In addition, when we deem it appropriate or necessary, we may also seek to complement our cash flows from operating and investing activities with
offerings of debt securities in the capital markets or bank financings.

We believe that cash flows from the foregoing sources will be
sufficient to satisfy our current liquidity requirements based on current developments and reasonably foreseeable contingencies.



83



---

##### Table of Contents

Capital Resources

Our capital requirements consist principally of capital expenditures and debt repayment.

We made capital expenditures of ¥4.1 billion in the year ended March 31, 2006, ¥9.8 billion in the year ended March 31, 2005 and
¥17.6 billion in the year ended March 31, 2004, in each case primarily for real estate for operational and lease purposes and for information technology systems development and equipment. At March 31, 2006, we had commitments in the
amount of ¥1.9 billion for capital expenditures for improvements and repairs on real estate.

Our total debt outstanding amounted to
¥322,007 million as of March 31, 2006. Short-term debt outstanding at March 31, 2006, all of which is due within one year of the borrowed date, comprised the following:



|                                     |  |                   |       
|------------------------------------ |  | ----------------- | ------
|                                     |  | Short-term debt  
|                                     |  | (yen in millions)
|Loans, 0.05% to 0.92%                |  | ¥                 | 8,751 
|Equity linked notes, 2.00% to 19.30% |  |                   | 2,870 
|Fixed rate notes, 0.01% to 1.43%     |  |                   |      
|Other notes                          |  |                   | 2,020 
|                                     |  |                   |       
|Total short-term debt                |  | ¥                 | 13,641
|                                     |  |                   |       

Long-term debt outstanding as of March 31, 2006 comprised the following:



|                                     |  |           |  |                   |        
|------------------------------------ |  | --------- |  | ----------------- | -------
|                                     |  | Due       |  | Long-term debt   
|                                     |  |           |  | (yen in millions)
|Loans, 0.50% to 4.58%                |  | 2006-2025 |  | ¥                 | 65,279 
|Equity linked notes, 0.00% to 2.50%  |  | 2006-2025 |  |                   | 13,120 
|Fixed rate notes, 0.30% to 2.17%     |  | 2006-2021 |  |                   | 36,737 
|Credit linked notes, 4.82% to 14.01% |  | 2006      |  |                   | 24,828 
|Unsecured bonds, 1.63% to 2.78%      |  | 2007-2020 |  |                   | 105,562
|Other notes                          |  | 2011-2035 |  |                   | 62,840 
|                                     |  |           |  |                   |        
|Total long-term debt                 |  |           |  | ¥                 | 308,366
|                                     |  |           |  |                   |        

As of March 31, 2006, ¥297,179 million, or 92.3%, of our total debt outstanding was
denominated in Japanese yen and ¥24,828 million, or 7.7%, was denominated in U.S. dollars.

These borrowings were made primarily for
general corporate purposes, and there were no restrictions on the use of proceeds from these borrowings.

We also maintain
policyholders contract deposits, which are liabilities that must be returned to the policyholders under long-term insurance coverage unless there has been a substantial settlement under the policy. Policyholders contract deposits
amounted to ¥3,581 billion as of March 31, 2006 and were primarily denominated in Japanese yen.

It is our policy to fund our
capital requirements principally from cash flows from operating activities and external sources, such as issuances of debentures. In the future, we intend to explore funding opportunities from diversified external sources within the framework of
applicable regulations.

At the holding company level, we intend to finance our capital requirements, investments and working capital needs
primarily with a combination of dividends and advances from our subsidiaries and access to the international and domestic capital markets. We believe that dividends and advances provided by our subsidiaries, together with the proceeds from any
capital markets offerings, will provide sufficient funds to meet our operating and capital requirements and to implement our corporate strategy.



84



---

##### Table of Contents

We hold our cash and equivalents primary denominated in Japanese yen.

Effective as of August 19, 2003, we reduced our statutory additional paid-in capital in the amount of ¥500 billion pursuant to Article 289,
Section 2 of the Commercial Code, and transferred that amount to our other capital surplus. This transfer enabled us, among other things, to repurchase our own shares of common stock. At our general shareholders meeting on June 27,
2003, our shareholders approved a share buyback of up to 120,000 shares of our common stock with an aggregate value of no more than ¥100 billion, pursuant to which we repurchased 75,646 shares for an aggregate purchase price of approximately
¥100 billion during the period from July 1, 2003 to May 21, 2004. At our general shareholders meeting on June 29, 2004, our shareholders approved a change to our Articles of Incorporation, entitling our board of directors to
approve share buybacks. During the period from July 1, 2004 to March 31, 2005, we repurchased 54,842 shares of our common stock for an aggregate purchase price of approximately ¥83 billion pursuant to resolutions of our board of
directors. During the period from April 1, 2005 to March 31, 2006, we repurchased 38,644 shares for an aggregate purchase price of approximately ¥69 billion. During the period from April 1, 2006 to September 8, 2006, we
repurchased 44,560 shares for an aggregate purchase price of approximately ¥94 billion.

Off-Balance Sheet Arrangements

We issue guarantees in various transactions to enhance the credit standing of our customers and third parties. These guarantees represent irrevocable
assurances that we will make payment in the event that the primary obligor of the guaranteed obligation fails to fulfill its obligation to third parties. We are obliged to make payment when the primary obligor fails to make payments that become due
under the guaranteed obligation in accordance with the contractual terms. Our maximum exposure under these guarantees as of March 31, 2006 was approximately ¥73,755 million. At March 31, 2006, we did not recognize any liabilities for
these remote loss contingencies. In some cases, the obligations that we guarantee are secured by the guaranteed parties operating assets. In the event that we assume the guaranteed parties obligation, we would acquire the right to the
collateral.

Contractual Obligations

The table below sets forth the estimated maturities of our contractual obligations as of March 31, 2006:



|                                                |  |                        |            |                  |   |           |  |           |           |               |   |           |  |   |          
|----------------------------------------------- |  | ---------------------- | ---------- | ---------------- | - | --------- |  | --------- | --------- | ------------- | - | --------- |  | - | ---------
|                                                |  | Payments due by period
|                                                |  | Total                  |            | Less than 1 year |   | 1-3 years |  | 3-5 years |           | After 5 years
|                                                |  | (yen in millions)     
|Contractual obligations:                        |  |                        |            |                  |   |           |  |           |           |               |   |           |  |   |          
|Policyholders contract deposits (1)            |  | ¥                      | 5,104,296  |                  | ¥ | 408,398   |  | ¥         | 770,162   |               | ¥ | 819,733   |  | ¥ | 3,106,003
|Losses, claims and loss adjustment expenses (2) |  |                        | 1,419,655  |                  |   | 766,609   |  |           | 431,766   |               |   | 133,022   |  |   | 88,258   
|Future policy benefits and losses (3)           |  |                        | 3,766,114  |                  |   | 131,359   |  |           | 243,167   |               |   | 263,549   |  |   | 3,128,039
|Debt outstanding                                |  |                        | 322,007    |                  |   | 96,693    |  |           | 6,051     |               |   | 97,157    |  |   | 122,106  
|Capital lease obligations                       |  |                        | 6,891      |                  |   | 3,134     |  |           | 3,757     |               |   |          |  |   |         
|Purchase obligations                            |  |                        | 1,884      |                  |   | 1,884     |  |           |          |               |   |          |  |   |         
|                                                |  |                        |            |                  |   |           |  |           |           |               |   |           |  |   |          
|Total contractual obligations (4)               |  | ¥                      | 10,620,847 |                  | ¥ | 1,408,077 |  | ¥         | 1,454,903 |               | ¥ | 1,313,461 |  | ¥ | 6,444,406
|                                                |  |                        |            |                  |   |           |  |           |           |               |   |           |  |   |          

---

|(1) | We estimate the timing of cash flows and our expectation of future payment patterns with respect to policyholders contract deposits based on our historical
experience, taking into account contractual maturity dates and expected customer lapse and withdrawal activity. Customer lapse and withdrawal activity, however, are inherently uncertain and outside of our control. Accordingly, our actual experience
may differ from our estimates. In addition, the amounts set forth in the table above do not reflect our estimates of future premiums and reinsurance recoveries. The sum of policyholders contract deposit amounts for the periods set forth in the
table above (¥5,104,296 million) exceeds the amount of corresponding liabilities of
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



85



---

##### Table of Contents

| | ¥3,580,951 million reflected in our consolidated balance sheet as of March 31, 2006, as the amounts set forth in the table above are undiscounted
and do not reflect the impact of future premium revenue.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | We estimate the timing of cash flows with respect to losses, claims and loss adjustment expenses based on our historical experience regarding loss development payment patterns,
which are used to estimate ultimate losses. Uncertainties exist, however, particularly with respect to the timing of settlements and the ultimate amounts of these liabilities. Accordingly, our actual experience may differ from our estimates.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | We estimate the timing of cash flows with respect to future policy benefits and losses based on our historical experience and expectations of future payment patterns. Uncertainties
exist, however, particularly with respect to mortality, morbidity, expenses, customer lapse and renewal premiums for life policies. Accordingly, our actual experience may differ from our estimates. In addition, the amounts set forth in the table
above do not reflect our estimates of future premiums and reinsurance recoveries.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The sum of future policy benefit and loss
amounts for the periods set forth in the table above (¥3,766,114 million) exceeds the amount of corresponding liabilities of ¥1,132,153 million reflected in our consolidated balance sheet as of March 31, 2006, as the amounts set forth
in the table above are undiscounted and do not reflect the impact of future premium revenue.



|(4) | The total amount of expected future pension payments has not been included in this table as such amount was not determinable as of March 31, 2006. We expect to contribute
approximately ¥5,424 million to our pension plans for the year ending March 31, 2007. See note 12 to our consolidated financial statements.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



86



---

##### Table of Contents

DIRECTORS AND CORPORATE AUDITORS

Personal Data

Our current directors were elected to their respective positions with us at the 2006 ordinary general meeting of our shareholders. The term of office for
each of our directors will expire at the close of the ordinary general meeting of shareholders to be convened in 2007. The term of office for Mr. Miki, our corporate auditor who was elected at the 2003 general meeting of our shareholders, will
expire at the close of the ordinary meeting of shareholders to be convened in 2007. The term of office for Mr. Ueno and Mr. Kamioka, two of our standing corporate auditors elected at the 2005 ordinary general meeting of our shareholders,
will expire at the close of the ordinary meeting of shareholders to be convened in 2009. The term of office for Mr. Fukuda and Ms. Kawamoto, two of our corporate auditors elected at the 2006 ordinary general meeting of our shareholders,
will expire at the close of the ordinary meeting of shareholders to be convened in 2010.

The following table shows information about our
directors and corporate auditors as of August 31, 2006:



|                   |  |                                                    |  |                   |  |                                           |  |                                                           
|------------------ |  | -------------------------------------------------- |  | ----------------- |  | ----------------------------------------- |  | ----------------------------------------------------------
|Name               |  | Position                                           |  | Date of birth     |  | Number ofsharesowned as ofAugust 31, 2006 |  | Number of shareacquisition rightsheld as ofAugust 31, 2006
|Kunio Ishihara     |  | President and Representative Director              |  | October 17, 1943  |  | 66.84                                     |  | 20(1)                                                     
|Toshiro Yagi       |  | Senior Managing Director (Representative Director) |  | November 1, 1947  |  | 32.61                                     |  | 5                                                         
|Tomohiro Kotani    |  | Managing Director (Representative Director)        |  | August 28, 1944   |  | 15.21                                     |  | 10                                                        
|Minoru Makihara    |  | Director                                           |  | January 12, 1930  |  | 26.00                                     |  | 1                                                         
|Masamitsu Sakurai  |  | Director                                           |  | January 8, 1942   |  |                                          |  | 1                                                         
|Haruo Shimada      |  | Director                                           |  | February 21, 1943 |  |                                          |  | 1                                                         
|Tomochika Iwashita |  | Director                                           |  | November 14, 1946 |  | 37.23                                     |  | 3(1)                                                      
|Morio Ishii        |  | Director                                           |  | March 7, 1947     |  | 30.76                                     |  | 12(1)                                                     
|Hiroshi Amemiya    |  | Director                                           |  | October 2, 1950   |  | 23.61                                     |  | 9(1)                                                      
|Hiroshi Miyajima   |  | Director                                           |  | May 4, 1950       |  |                                          |  |                                                          
|Takaaki Tamai      |  | Director                                           |  | July 5, 1950      |  | 16.30                                     |  | 8(1)                                                      
|Shoji Ueno         |  | Standing Corporate Auditor                         |  | February 5, 1944  |  | 37.02                                     |  | 7                                                         
|Tetsuo Kamioka     |  | Standing Corporate Auditor                         |  | September 3, 1948 |  | 15.12                                     |  | 7                                                         
|Shigemitsu Miki    |  | Corporate Auditor                                  |  | April 4, 1935     |  |                                          |  | 1                                                         
|Hiroshi Fukuda     |  | Corporate Auditor                                  |  | August 2, 1935    |  |                                          |  |                                                          
|Yuko Kawamoto      |  | Corporate Auditor                                  |  | May 31, 1958      |  |                                          |  |                                                          

---

|(1) | Includes acquisition rights received as a director of Tokio Marine & Nichido or Tokio Marine & Nichido Life, as applicable.
|--- | ---------------------------------------------------------------------------------------------------------------------------

Kunio Ishihara joined Tokio Marine in 1966. He became a director of Tokio Marine in 1995, a managing director in 1998, a senior managing director
in 2000 and president in June 2001. He has served as our president since April 2002. He also serves as president of Tokio Marine & Nichido.

Toshiro Yagi joined Tokio Marine in 1971. He became a director of Tokio Marine in 2001 and a managing director in 2003, and served in such function until June 2006. He has served as one of our directors since
June 2003 and a senior managing director since June 2006.

Tomohiro Kotani joined Nichido Fire in 1969. He became a director of
Nichido Fire in 2001 and a managing director in 2003, and served in such position until June 2004. He has served as our managing director since June 2004.



87



---

##### Table of Contents

Minoru Makiharajoined Mitsubishi Corporation in 1956. He became president of Mitsubishi
Corporation in 1992 and chairman of its board of directors in 1998, and he has served as senior corporate advisor since April 2004. He served as a director of Tokio Marine from June 1993 through April 2002. He has served as one of our directors
since April 2002.

Masamitsu Sakuraijoined Ricoh Company, Ltd. in 1966. He became a director of Ricoh Company, Ltd. in 1992 and has
served as its president since April 1996. He has served as one of our directors since April 2002.

Haruo Shimada joined the faculty
of economics at Keio University as a research assistant in 1967. He became an associate professor in 1975 and has been a professor since 1982. He has served as one of our directors since April 2002.

Tomochika Iwashita joined Tokio Marine in 1969. He became a director of Tokio Marine in 1998, a managing director, a director and a retired
director in June, September and December 2000, respectively, a managing director in 2002, a senior managing director of Tokio Marine in 2003 and of Tokio Marine & Nichido in 2004, and an executive vice president of Tokio Marine &
Nichido in 2005, and has served in such position until June 2006. He became president of Tokio Marine & Nichido Life in June 2006. He has served as one of our directors since June 2005. He also serves as president of Tokio Marine &
Nichido Life.

Morio Ishii joined Tokio Marine in 1970. He became a director of Tokio Marine in 1999, a managing director of Tokio
Marine in 2001, a senior managing director of Tokio Marine & Nichido in 2005 and an executive vice president of Tokio Marine & Nichido in June 2006. He has served as one of our directors since June 2005. He also serves as an
executive vice president of Tokio Marine & Nichido.

Hiroshi Amemiya joined Tokio Marine in 1973. He became a director of
Tokio Marine in 2002 and of Tokio Marine & Nichido in 2004 and a managing director of Tokio Marine & Nichido in June 2005. He has served as one of our directors since June 2005. He also serves as a managing director of Tokio
Marine & Nichido.

Hiroshi Miyajima joined Nisshin Fire in 1974. He became a director of Nisshin Fire in 2000, a managing
director and a senior managing director in April and June 2003, respectively, and president in April 2005. He has served as one of our directors since June 2006. He also serves as president of Nisshin Fire.

Takaaki Tamai joined Tokio Marine in 1975. He became a director of Tokio Marine in 2003 and of Tokio Marine & Nichido in 2004 and a
managing director of Tokio Marine & Nichido in June 2006. He has served as one of our directors since June 2006. He also serves as a managing director of Tokio Marine & Nichido.

Shoji Ueno joined Tokio Marine in 1967. He became a director of Tokio Marine in 1993, a managing director in 1996, a senior managing director in
1999, an executive vice president in 2001, and an executive vice president of Tokio Marine & Nichido in 2004, and served in such position until June 2005. He served as one of our directors from April 2002 through June 2005. He has served as
one of our standing corporate auditors since June 2005.

Tetsuo Kamioka joined Nichido Fire in 1967. He became a director of Nichido
Fire in 2000 and a managing director in 2002, and served in such position until March 2003. He became the president of The Nichido Life Insurance Company, Limited in April 2003 and a senior managing director of Tokio Marine & Nichido Life
in October 2003, and has served in such position until June 2005. He has served as one of our standing corporate auditors since June 2005.

Shigemitsu Miki joined The Mitsubishi Bank, Ltd. in 1958. He became a director of The Mitsubishi Bank, Ltd. in 1986, president of The Bank of Tokyo-Mitsubishi, Ltd. in 2000, and chairman of its board directors in 2004, and has served
as chairman of the board of directors of The Bank of Tokyo-Mitsubishi UFJ, Ltd. since January 2006. He served as a corporate auditor of Tokio Marine from June 2000 through April 2002. He has served as one of our corporate auditors since April 2002.
He also serves as chairman of The Bank of Tokyo-Mitsubishi UFJ, Ltd.



88



---

##### Table of Contents

Hiroshi Fukuda joined The Ministry of Foreign Affairs of Japan in 1960. He became the
Director-General of Treaties Bureau and Director-General of Office for the Law of the Sea of Ministry of Foreign Affairs in 1989, Ambassador to Malaysia in 1990 and Deputy Minister for Foreign Affairs of the Ministry of Foreign Affairs in 1993.
Mr. Fukuda retired from the Ministry of Foreign Affairs and became a Justice of the Supreme Court of Japan in 1995. He retired from the Supreme Court of Japan in August 2005 and has been a practicing attorney since that time. He has served as
one of our corporate auditors since June 2006.

Yuko Kawamoto joined The Bank of Tokyo, Ltd. in 1982. She joined the Tokyo office of
McKinsey & Company in 1988 and became a professor at Waseda Graduate School of Finance, Accounting and Law in April 2004. She has served as one of our corporate auditors since June 2006.

There are no family relationships between any of our directors and corporate auditors. There are no arrangements or understandings with major
shareholders, customers or others pursuant to which any person referred to above was selected as a director or corporate auditor. None of our directors or corporate auditors has any service contract with us or any of our subsidiaries that provides
for benefits upon termination of service as a director or corporate auditor. The total number of shares held by our directors and corporate auditors constituted 0.02% of our total shares outstanding as of March 31, 2006. No director or
corporate auditor has different voting rights from any other shareholder of Millea Holdings common stock.

Compensation and Benefits

The aggregate compensation, including bonuses, that was paid by Millea Holdings and its subsidiaries during the year ended
March 31, 2006 to our directors and corporate auditors was ¥383 million and ¥67 million, respectively. We did not set aside or accrue any amounts during the year ended March 31, 2006 to provide pension, retirement or similar
benefits to our directors and corporate auditors.

Under the Corporation Law and local practice, we are permitted to make severance
payments to retired directors or corporate auditors under retirement allowance plans with shareholder approval when our management proposes such payments based on resolutions of our board of directors. Pursuant to shareholder approval, the amounts
of such payments to retiring directors were determined by resolutions of the board of directors and the amounts of such payments to retiring corporate auditors were determined by our board of corporate auditors upon consultation among themselves.
Effective June 2005, however, we terminated the retirement allowance plans that were previously in place for our directors and corporate auditors, and severance payments will no longer be made to retiring directors or corporate auditors. We will,
however, make severance payments to retiring directors and corporate auditors for services rendered prior to the date of termination of the plans in June 2005.

At the third ordinary general meeting of shareholders held on June 28, 2005, our shareholders approved the issuance of stock acquisition rights pursuant to the July 2005 Millea Holdings Stock Acquisition Rights,
a stock option scheme under a stock-linked compensation plan established in accordance with Articles 280-20 and 280-21 of the Commercial Code, to our directors and corporate auditors and to the directors and corporate auditors of Tokio
Marine & Nichido and Tokio Marine & Nichido Life. Directors of Tokio Marine & Nichido include certain individuals who are referred to as directors although they are not members of the board of directors
(shikko-yakuin). Pursuant to the July 2005 Millea Holdings Stock Acquisition Rights, 310 stock acquisition rights to purchase 310 shares of Millea Holdings common stock were issued, without any consideration, with an exercise price of 1
yen per share, to be exercised only after the right holder no longer occupies any position as either a director or corporate auditor of Millea Holdings, Tokio Marine & Nichido or Tokio Marine & Nichido Life, as applicable.

After the Corporation Law became effective in May 2006, stock acquisition rights to be issued to directors and corporate auditors became
recognized as part of the remuneration of directors and corporate auditors, and the issuance of stock acquisition rights must now be approved by shareholders as part of their approval regarding the



89



---

##### Table of Contents

amount of remuneration of directors and corporate auditors. At the fourth ordinary general meeting of shareholders held on June 28, 2006, our
shareholders approved the issuance of stock acquisition rights pursuant to the July 2006 Millea Holdings Stock Acquisition Rights to our directors and corporate auditors and to the directors and corporate auditors of Tokio Marine & Nichido
and Tokio Marine & Nichido Life (including shikko-yakuin of Tokio Marine & Nichido), as part of the proposal Change in the amount of remuneration to directors and corporate auditors. Pursuant to the July 2006
Millea Holdings Stock Acquisition Rights, 194 stock acquisition rights to purchase 194 shares of Millea Holdings common stock were issued, for consideration of ¥2,013,506 per right, with an exercise price of 1 yen per share, to be
exercised only after the right holder no longer occupies any position as either a director or corporate auditor of Millea Holdings, Tokio Marine & Nichido or Tokio Marine & Nichido Life, as applicable.

Currently, compensation for our full-time directors now consists of three elements: fixed compensation; bonuses related to the business performance of
Millea Holdings and the performance of the individual; and stock acquisition rights. Compensation for our corporate auditors and part-time directors consists of two elements: fixed compensation and stock acquisition rights.

Board Practices

Our board of directors has the
authority to determine the fundamental policy for the administration of the boards affairs and supervises the execution by the directors of their duties. Our articles of incorporation provide for not more than fifteen directors. Directors are
elected at general meetings of shareholders, and the normal term of office of directors is one year, although they may serve any number of consecutive terms. Our board of directors elects from among its members one or more representative directors,
who have the authority individually to represent us. From among its members, the board of directors also elects a chairman, a president and one or more executive vice presidents, senior managing directors and managing directors. The Corporation Law
provides that a director may not vote on an agenda item in which he or she has a special interest. There is no compulsory retirement age for directors. There is no requirement that a director hold our shares in order to qualify him or her as a
director.

Our articles of incorporation provide for not more than six corporate auditors, one or more of whom may serve as a standing (or
full-time) corporate auditor. Corporate auditors are elected at general meetings of shareholders. The normal term of office of a corporate auditor is four years. Corporate auditors may serve any number of consecutive terms. The corporate auditors
form the board of corporate auditors. Corporate auditors are under a statutory duty to review the administration of our affairs by the directors, examine the financial statements and business reports to be submitted by the board of directors to the
general meetings of shareholders and report their opinions thereon to the shareholders. Corporate auditors are required to attend meetings of the board of directors and are entitled to express their opinions, but they are not entitled to vote.
Corporate auditors also have a statutory duty to provide their report to the board of corporate auditors, which is required to submit its audit report to the directors. The board of corporate auditors also determines matters relating to the duties
of the corporate auditors, such as auditors policy and methods of investigation of our affairs. We currently do not have an audit committee, in reliance on the general exemption from the audit committee requirement provided in Rule 10A-3(c)(3)
under the Securities Exchange Act of 1934. Our reliance on Rule 10A-3(c)(3) does not, in our opinion, materially adversely affect the ability of the board of corporate auditors to act independently and to satisfy the other requirements of Rule
10A-3.

In July 2005, we established a nomination committee and a compensation committee to serve as advisory bodies to our board of
directors. The nomination committee deliberates on the following matters and reports to the board of directors: the appointment and dismissal of our directors and corporate auditors; the appointment and dismissal of directors and corporate auditors
of our subsidiaries in which we directly hold a majority of the voting rights, or principal business subsidiaries; and the criteria for the appointment of our directors and corporate auditors and directors and corporate auditors of our principal
business subsidiaries. The compensation committee deliberates on the following matters and reports to the board of directors: evaluation of the performance of our directors; evaluation of the performance of directors of our principal business
subsidiaries;



90



---

##### Table of Contents

and the compensation system for our directors and corporate auditors and directors and corporate auditors of our principal business subsidiaries. The
nomination committee and the compensation committee shall generally each consist of approximately five members. As a general rule, a majority of the members of each committee shall be selected from outside of Millea Holdings, and the chairman of
each committee shall be one of the outside members. As of September 15, 2006, both committees consisted of Mr. Ishihara and three outside directors, Mr. Makihara, Mr. Sakurai and Mr. Shimada, as members, with
Mr. Makihara chairing the nomination committee and Mr. Shimada chairing the compensation committee.

Audit Committee Financial Expert

Our board of corporate auditors has determined that Shoji Ueno, a standing corporate auditor, is an audit committee financial
expert within the meaning of the current rules of the SEC, but is not independent pursuant to the definition of independent director in NASD Rule 4200(a)(15). Our board of corporate auditors, however, meets the general exemption
from independence requirements set forth in Rule 10A-3(c)(3) under the Exchange Act, and consequently, meets the independence requirements of NASD Rule 4350. Under the NASD rules, neither Mr. Ueno nor any of the other members of our board of
corporate auditors is required to be independent, as long as the board meets the criteria for independence set forth in the Exchange Act or exemptions from the Exchange Act.



91



---

##### Table of Contents

THE JAPANESE INSURANCE INDUSTRY

Non-Life Insurance Industry

History

Tokio Marine,
originally founded in 1879, was the first Japanese private non-life insurance company. Following the enactment of the Insurance Business Law in 1900, the Japanese non-life insurance business prospered, mainly as a result of the rapid expansion of
the Japanese economy during World War I. However, this period was followed by a recession, the great earthquake in Tokyo in 1923 and the financial crisis of 1929, which resulted in Japanese non-life insurance companies incurring substantial losses.
This led them to reorganize and form various cartels and co-operative associations. During World War II, under the guidance of the Japanese government, the industry was again reorganized and the number of companies was reduced from 48 in 1940 to 16
in 1945.

By the end of World War II, Japanese non-life insurance companies had lost almost all overseas business and incurred substantial
deficits. Nevertheless, Japanese non-life insurance business grew rapidly as the Japanese economy expanded since the late 1950s. In the 1980s, the non-life insurance business grew significantly due to sales of automobile insurance and sales to
individuals of insurance policies with a refund at maturity, which was seen as an attractive form of investment.

The growth of the
automobile insurance business, from both voluntary and (with the introduction in 1955 of the Automobile Liability Security Law) compulsory automobile liability insurance, contributed significantly to the growth of non-life insurance business after
World War II. This not only resulted in a substantial volume of business for the non-life insurance industry but also provided new opportunities for the industrys future expansion by introducing individuals to various insurance policies. In
recent years, growth in automobile insurance business has slowed down while deregulation of the industry has led to diversification of the Japanese non-life insurance companies other business activities.

Until 1996, non-life insurance companies were prohibited from engaging in the life insurance business under Japanese law. However, under the new
Insurance Business Law which was enacted in 1996, non-life insurance companies were allowed to establish subsidiaries to engage in the life insurance business and life insurance companies were allowed to establish subsidiaries to engage in the
non-life insurance business. Tokio Marine and Nichido Fire consequently entered the life insurance industry by each establishing its life insurance subsidiary in 1996.

Life and non-life insurance companies were allowed to enter the so-called third sector insurance business through subsidiaries beginning in January 2001 and directly beginning in July 2001. The third
sector refers to insurance products and services that do not fall within the traditional life and non-life insurance areas, such as personal, accident, medical and cancer insurance as well as insurance covering expenses for nursing care. Such
deregulation of this sector has contributed to the expansion of the size of the market by raising awareness of consumers to availability of these products.

Industry Background

The growth of the non-life insurance business is closely related, among
other things, to the growth in the construction and automobile industries and the volume of foreign trade, as well as to the emergence of new kinds of risks resulting from social and economic development and the increasing public awareness of
insurance and liability compensation.

According to the FSA, as of October 1, 2005, there were 48 licensed non-life insurance
companies conducting non-life insurance business in Japan.



92



---

##### Table of Contents

Life Insurance Industry

Life insurance providers in Japan can be classified into three categories: traditional life insurers; new entrants, such as the foreign life insurers and subsidiaries of Japanese non-life insurers, including Tokio
Marine & Nichido Life; and the postal life insurance system. The ten largest traditional life insurers continue to underwrite the large majority of privately underwritten life insurance in Japan. As discussed in the non-life insurance
industry section, life insurance subsidiaries of non-life companies were established in 1996 and thereafter as a result of the deregulation of insurance businesses in Japan. Some of the new entrants in the market, such as foreign life insurers and
subsidiaries of Japanese non-life insurers, have experienced steady growth through the utilization of new sales techniques. The postal life insurance system, a public insurance system managed by Japan Post, is a distinctive element of the Japanese
life insurance market. Postal life insurance products are offered through the network of post offices located throughout Japan. Currently, the postal life insurance system is scheduled to be incorporated as a separate entity in October 2007 in
preparation for a privatization by the Japanese government at a later stage.

The life insurance business in Japan can generally be
classified into four principal product lines: individual insurance, individual annuities, group insurance and group annuities. Individual insurance is the largest product line in the Japanese life insurance industry as a whole in terms of policy
amount. While the market for life insurance products in Japan decreased in size during the recent period of prolonged economic weakness in Japan, the market has been improving since the fiscal year ended March 31, 2004.

Recent industry trends show that the sales volume of annuity insurance continues to increase.

According to the FSA, as of October 1, 2005, there were 38 licensed life insurance companies conducting life insurance business in Japan.



93



---

##### Table of Contents

REGULATION

Insurance Industry Regulations

General Regulatory Scheme

The
Japanese insurance market is regulated by the Insurance Business Law, as amended from time to time, as well as by cabinet orders, ministerial ordinances and various rules and regulations made by the FSA and relevant ministries. Under the Insurance
Business Law, all insurance companies must be either joint stock corporations or mutual companies, and they must each obtain a license from the Prime Minister. There are two kinds of licenses related to insurance businesses: one for life insurance
businesses and another for non-life insurance businesses. The same entity cannot obtain both of these licenses, although a consolidated entity may contemporaneously hold interests in a life insurance company and a non-life insurance company. The
Insurance Business Law also contains detailed provisions regarding, among other things, accounting principles and restrictions relating to the investment of insurance companies funds. The Insurance Business Law provides for the registration of
insurance agents and insurance brokers with the relevant local finance bureau and regulates their soliciting activities. Foreign insurance companies that intend to conduct insurance business in Japan are also subject to the Insurance Business Law
and are required to obtain a license from the Prime Minister.

The FSA supervises and exercises broad regulatory powers over the insurance
companies and their business operations, including the authority to grant or, under certain conditions, revoke the operating license of a business. Certain methods of operations, general policy conditions and the basis of calculation of premiums and
reserves for unexpired risks must be approved by the FSA. The FSA may at any time require insurance companies to submit reports and other documents and may carry out inspections at the companies offices. The FSAs practice has been to
inspect and audit the business operations of insurance companies regularly.

Insurance Holding Company Regulations

Under the Insurance Business Law, an insurance holding company is prohibited from carrying on business other than the
administration of the management of its subsidiaries and other incidental business. An insurance holding company may have as its subsidiaries life and non-life insurance companies, banks (including trust banks and long-term credit banks), securities
companies and foreign subsidiaries engaged in the insurance, banking or securities business. In addition, an insurance holding company may have as its subsidiaries companies engaged in businesses relating or incidental to the businesses of the
companies mentioned above, such as credit card companies, leasing companies and investment advisory companies. The provisions of the Act Concerning Prohibition of Private Monopolization and Maintenance of Fair Trade, or the Anti-Monopoly Law, that
prohibit an insurance company from holding more than 10% of another companys voting rights without the prior approval of the Fair Trade Commission, do not apply to an insurance holding company.

The FSA supervises insurance holding companies under the Insurance Business Law. The FSA may, at any time, require an insurance holding company or its
subsidiaries to submit reports and other documents and may carry out inspections at the companies offices if the FSA deems such action necessary to secure the sound and appropriate operation of the business of the subsidiary insurance
companies. In addition, if a bank or a securities company is a subsidiary of an insurance holding company, the insurance holding company is also subject to supervision by the FSA under either the Banking Law or the Securities and Exchange Law, as
applicable.

Limitations on Investments for Insurance Companies

The Insurance Business Law, ministerial ordinances and the regulations thereunder specify the types of investments that Japanese insurance companies may
make and the percentage of their total assets (calculated on the basis of Japanese accounting principles) which can be invested in each type of investment. Under these provisions, Tokio Marine & Nichidos investment portfolios must, in
general, be held in the form of securities, real estate, monetary claims, gold bullion, loans, loaned securities, investments in partnerships, cash on deposit, money trusts, monetary claims trusts, securities trusts, real estate trusts, financial
derivatives or other investments enumerated in the Insurance Business Law Enforcement Regulations. Investments in stocks and assets



94



---

##### Table of Contents

denominated in foreign currencies are each limited to 30% of total assets. The aggregate investment in real estate is limited to 20% of total assets, and
investments in claims, loans and loaned securities are limited to 10% of total assets. Since 1998, the limit on investments in any one company (including its affiliates) has been set at 10% of total assets. Loans to and guarantees in favor of any
one company (including its affiliates) are limited to 3% of total assets.

Under the Anti-Monopoly Law, no insurance company can acquire or
hold more than 10% of the total outstanding stock of any other company in Japan without obtaining the prior approval of the Fair Trade Commission, except in certain circumstances. Additionally, the Insurance Business Law prohibits an insurance
company from acquiring or holding more than 10% of the total outstanding stock of any other company in Japan except that of other life or non-life insurance companies, banks, securities companies, trust companies, foreign insurance companies,
foreign banks, foreign securities companies, foreign trust companies, companies which exclusively operate businesses that provide support to the insurance company and its subsidiaries or finance-related businesses enumerated in the Insurance
Business Law, companies that cultivate certain new business fields defined in the Insurance Business Law Enforcement Regulations, and holding companies that exclusively hold the foregoing companies, except in certain circumstances.

Restriction on Distribution of Surplus for Insurance Companies

The Insurance Business Law prescribes certain financial requirements that must be met before an insurance company can distribute surplus to its
shareholders. Until the aggregate amount of additional paid-in capital and legal reserve is equal to the amount of stated capital of an insurance company, the insurance company must set aside in its additional paid-in capital and/or legal reserve an
amount equal to one-fifth of the amount of surplus so distributed. The amount of surplus at any given time must be calculated in accordance with the following formula:

A + B + C + D  (E + F + G)

In the above formula:



| | A  = | the total amount of other capital surplus and other retained earnings, each such amount being that appearing on its non-consolidated balance sheet as of the
end of the last fiscal year;
| | ------ | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | B  = | (if the insurance company has disposed of its treasury stock after the end of the last fiscal year) the amount of the consideration for such treasury stock received by the insurance
company less the book value thereof;
| | ------ | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | C  = | (if the insurance company has reduced its stated capital after the end of the last fiscal year) the amount of such reduction less the portion thereof that has been transferred to
additional paid-in capital or legal reserve (if any);
| | ------ | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | D  = | (if the insurance company has reduced its additional paid-in capital or legal reserve after the end of the last fiscal year) the amount of such reduction less the portion thereof
that has been transferred to stated capital (if any);
| | ------ | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | E  = | (if the insurance company has cancelled its treasury stock after the end of the last fiscal year) the book value of such treasury stock;
| | ------ | ----------------------------------------------------------------------------------------------------------------------------------------



| | F  = | (if the insurance company has distributed surplus to its shareholders after the end of the last fiscal year) the total book value of the surplus so distributed; and
| | ------ | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | G  = | certain other amounts set forth in the Insurance Business Law Enforcement Regulations, including (if the insurance company has reduced surplus and increased its stated capital,
additional paid-in capital or legal reserve after the end of the last fiscal year) the amount of such reduction and (if the insurance company has distributed surplus to its shareholders after the end of the last fiscal year) the amount set aside in
its additional paid-in capital or legal reserve (if any) as required by the Insurance Business Law Enforcement Regulations.
| | ------ | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



95



---

##### Table of Contents

The aggregate book value of surplus distributed by the insurance company may not exceed a prescribed
distributable amount (the Distributable Amount), as calculated on the effective date of such distribution. The Distributable Amount at any given time shall be equal to the amount of surplus less the aggregate of the followings:



| | (a) | the book value of its treasury stock;
| | --- | -------------------------------------



| | (b) | the amount of consideration for its treasury stock disposed of by the insurance company after the end of the last fiscal year; and
| | --- | ----------------------------------------------------------------------------------------------------------------------------------



| | (c) | the total amount of reorganization surplus and merger surplus, and certain other amounts set forth in the Insurance Business Law Enforcement Regulations, including all or a certain
part of the excess of the sum of the deferred assets and one-half of goodwill over the sum of stated capital, additional paid-in capital and legal reserve, (each such amount being that appearing on its non-consolidated balance sheet as of the
end of the last fiscal year) as calculated in accordance with the Insurance Business Law Enforcement Regulations.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

If the
insurance company has elected to become a company with respect to which consolidated balance sheets should also be taken into consideration in the calculation of the Distributable Amount (renketsu haito kisei tekiyo kaisha), it will be
required to further deduct from the amount of surplus the excess amount (if the amount is zero or below zero, zero) of (x) the total amount of shareholders equity appearing on its non-consolidated balance sheet as of the end of the last
fiscal year and certain other amounts set forth in the ordinances of the Ministry of Justice over (y) the total amount of shareholders equity and certain other amounts set forth in the ordinances of the Ministry of Justice appearing on
its consolidated balance sheet as of the end of the last fiscal year.

If the insurance company has prepared interim financial statements
as described below, and if such interim financial statements have been approved (unless exempted by the Corporation Law) by a general meeting of shareholders, the Distributable Amount must be adjusted to take into account the amount of profit or
loss, and the amount of consideration for its treasury stock disposed of by the insurance company, during the period in respect of which such interim financial statements have been prepared. The insurance company may prepare non-consolidated interim
financial statements consisting of a balance sheet as of any date subsequent to the end of the last fiscal year and an income statement for the period from the first day of the current fiscal year to the date of such balance sheet. If the insurance
company is a company with a board of directors, interim financial statements so prepared by the insurance company must be approved by the board of directors and audited by its independent auditors, as required by the ordinances of the Ministry of
Justice.

Recent Changes to Insurance Laws

A number of measures have been implemented under the Insurance Business Law over the past several years in order to provide greater protection to policyholders. Under amendments to the Insurance Business Law passed in
1998, an early warning measure was introduced. This early warning measure is based on an insurance companys solvency margin ratio. When the solvency margin ratio of an insurance company falls below a certain prescribed ratio, regulators can
require that the insurance company take certain actions, such as reducing certain business operations or refraining from making certain investments. Also in 1998, the Non-Life Insurance Policyholders Protection Corporation and the Life Insurance
Policyholders Protection Corporation were established to provide assistance to policyholders in the event a non-life or life insurance company becomes insolvent. All insurance companies operating in Japan, including foreign insurers, are obligated
to become members of these organizations. These organizations aid policyholders by rendering financial assistance to an insurance company that assumes the policies of insolvent non-life and life insurance companies, by assuming the policies itself
or through other methods stipulated in the Insurance Business Law.



96



---

##### Table of Contents

Other amendments to the Insurance Business Law passed in 1998 permit insurance companies to enter the
banking business through their subsidiaries from October 1999 and permit banks to enter the insurance businesses through their subsidiaries from October 2000. These 1998 amendments also abolished the requirements that insurance companies obtain
approvals from the FSA for certain changes to methods of operations, general policy conditions or the basis of calculations of premiums and reserves for unexpired risks from those previously approved by the FSA. A notification requirement which
requires the insurance companies to inform the FSA of such changes was introduced instead.

Amendments to the Law Concerning the Non-Life
Insurance Rating Organizations were also passed in 1998. These amendments abolished the requirement that non-life insurance companies use the premium rates established by the rating organizations. Today, with the exception of earthquake insurance
and compulsory automobile liability insurance, non-life insurance companies may set their own premium rates for insurance policies.

These
changes in insurance industry-related laws have contributed to increased competition among insurance companies.

In April 2001, the
Consumer Contracts Law and the Law on Sales of Financial Products were enacted, which regulate soliciting and selling activities of insurance products. Amendments to the Insurance Business Law which became effective in April 2000 allow insurance
companies to sell some of their products (including credit insurance provided in connection with housing loans made by banks) through branch offices of banks.

The amendments to the Insurance Business Law enacted on August 24, 2003 allow insurance companies under difficulty to continue operations to change the terms of their insurance policies, including reductions of
insurance payments. This is subject to obtaining approvals from the FSA and the shareholders of the insurance company, implementing procedures to protect the interests of policyholders and other conditions and procedures prescribed in the Insurance
Business Law.

The FSA introduced its Comprehensive Guideline for Supervision of Insurance Companies in August 2005, setting forth its
basic regulatory principles. Subsequently, the FSA implemented its Program for Further Financial Reform, subtitled Japans challenge: Moving toward a Financial Service Nation in December 2005. The program aims to enhance the
convenience, pricing, diversification, internationalization and reliability of the Japanese financial system. The program emphasizes the importance of introducing or upgrading customer protection rules. In the insurance sector, scheduled
developments include introducing rules to protect policyholders of unregulated Kyosai (mutual aid) systems, reinforcing the supervision of the suitability of insurance contracts and strengthening oversight of insurance advertisements.

Foreign Exchange Regulations

General
Description

The Foreign Exchange and Foreign Trade Law of Japan, or the Foreign Exchange Law, and the cabinet orders and
ministerial ordinances thereunder govern the issuance of shares by companies and the acquisition and holding of shares by non-residents of Japan and foreign investors, as defined by the Foreign Exchange Law.

Non-residents of Japan are:



| | (1) | individuals who do not reside in Japan; and
| | --- | -------------------------------------------



| | (2) | corporations whose principal offices are not located in Japan.
| | --- | --------------------------------------------------------------

Generally, branches and offices of non-resident corporations which are located in Japan are regarded as residents of Japan while branches and offices of Japanese corporations located outside Japan are regarded as non-residents of Japan.



97



---

##### Table of Contents

Foreign investors are:



| | (1) | individuals not resident in Japan;
| | --- | ----------------------------------



| | (2) | corporations organized under the laws of foreign countries or whose principal offices are located outside Japan; and
| | --- | --------------------------------------------------------------------------------------------------------------------



| | (3) | corporations organized in Japan not less than 50% of the issued shares of which are directly or indirectly held by (1) and/or (2) above or a majority of the officers (or
officers having the power of representation) of which are non-resident individuals.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Dividends and Proceeds of Sale

Under the Foreign Exchange Law, dividends paid on, and the proceeds of sales in Japan of, shares held by non-residents of Japan
may, in general, be converted into any foreign currency and repatriated abroad.

Acquisition of Shares

Under the Foreign Exchange Law, in general, a non-resident who acquires shares from a resident of Japan is not subject to any prior filing requirement,
although a prior notification of such acquisition must be filed with the Minister of Finance of Japan and any other competent Minister in certain limited circumstances.

If a foreign investor acquires shares of a listed company and, together with parties who have a special relationship with that foreign investor, holds 10% or more of the issued shares of the company as a result of the
acquisition, the foreign investor must file a report of the acquisition with the Minister of Finance and any other competent Minister (via the Bank of Japan) within 15 days from and including the date of such acquisition. In certain limited
circumstances, however, a prior notification of such acquisition must be filed with the Minister of Finance and any other competent Minister (via the Bank of Japan), who may then modify or prohibit the proposed acquisition. The acquisition of shares
of Millea Holdings by non-residents by way of a stock split is not subject to any notification or reporting requirements.

Reporting of Substantial
Shareholdings

Under the Securities and Exchange Law of Japan, if any person becomes, beneficially and solely or jointly, a holder of
more than 5% of the total issued shares of a public company, that shareholder must file a report concerning the shareholders shareholdings with the relevant local finance bureau within five business days. In addition, if there is any
subsequent change of 1% or more in such shareholding, the shareholder must file a similar report. For these purposes, the total number of issued shares and the number of shares held by the shareholder include shares to be issued on the exercise of
stock acquisition rights or on the conversion of bonds with stock acquisition rights. The shareholder also must file a copy of the relevant report with the issuer of the shares and the stock exchanges on which the shares are listed.

Under the Insurance Business Law, a shareholder of an insurance company or insurance holding company that holds more than 5% of the total voting rights
of the insurance company or insurance holding company is required to file a report of its share holdings with the Commissioner of the FSA within five days after the acquisition of the shares and other reports concerning changes in the reported
matters (including any increase or decrease of more than 1% in the shareholding ratio). In addition, a shareholder of an insurance company that intends to acquire and hold 20% or more (in some cases, 15% or more) of the total voting rights of the
insurance company is required to obtain the approval of the FSA in advance of acquiring such percentage of shares. Furthermore, a shareholder of an insurance company approved by the FSA to acquire and hold 20% or more (in some cases, 15% or more) of
the total voting rights of the insurance company is required to report to the FSA if its shareholding ratio exceeds 50%.



98



---

##### Table of Contents

DESCRIPTION OF COMMON STOCK

The following information relates to shares of our common stock, including
summaries of certain provisions of our articles of incorporation, the Corporation Law, the new law relating to joint stock corporations (known in Japanese as kabushiki kaisha) which came into effect on May 1, 2006, and certain relevant
regulations under the Insurance Business Law.

Shares and Share Capital

Our authorized share capital is 6,830,000 shares of common stock, of which 1,687,048.75 shares were issued as of March 31, 2006. Since there exists
no concept of par value in Japan, the stock issued by us does not have any par value.

Effective September 30, 2006, we will conduct a
stock split of our shares, whereby one share of our common stock will be split into 500 shares. Furthermore, we will introduce a unit share system as of September 30, 2006 (500 shares will constitute one unit at the first stage), and starting
on October 2, 2006, 100 shares will constitute one unit. The main purpose of the stock split and the introduction of the unit share system is to broaden our investor base through lowering the unit price of our shares and to facilitate
investment activities.

We acquired 32,663.00 shares of our own stock for approximately ¥60,491 million during the year ended
March 31, 2006. We canceled 40,000 shares in March 2006, which we held as treasury shares. As of March 31, 2006, we held 6,581.10 treasury shares. Under the Corporation Law, we may transfer these treasury shares by resolution of the board
of directors. However, we cannot transfer these shares at a specially favorable price without a special resolution at a shareholders meeting, as described in Voting Rights below.

Under the Corporation Law, the transfer of shares is effected by delivery of share certificates. However, in order to assert shareholders rights
against us, a transferee must have his or her name and address registered on our register of shareholders. Shareholders are required to file their names, addresses and seal impressions with Mitsubishi UFJ Trust and Banking Corporation, the share
registrar for our common stock. Foreign shareholders may file a specimen signature in lieu of a seal impression. Non-resident shareholders are required to appoint a standing proxy in Japan or file a mailing address in Japan. Japanese securities
firms and commercial banks customarily offer the service of standing proxy and render related services on payment of their standard fee.

The central clearing system of share certificates under the Law Concerning Central Clearing of Share Certificates and Other Securities in Japan applies to our common stock. Under this system, shareholders may deposit certificates for shares
with the Japan Securities Depositary Center, Inc., the sole depositary under the central clearing system, through institutions which have accounts with the Japan Securities Depositary Center. These institutions are securities companies, banks and
other financial institutions.

The shares deposited with the Japan Securities Depositary Center will be registered in the Japan Securities
Depositary Centers name in our register of shareholders. With information provided by the Japan Securities Depositary Center and by the institutions that have accounts with the Japan Securities Depositary Center, we prepare a register of
beneficial shareholders that lists the names of those who beneficially own the deposited shares. This register of beneficial shareholders is updated on pre-established record dates and on other dates when it is necessary to determine who
owns the shares and who can thus exercise rights relating to those shares. Delivery of share certificates is not required to transfer deposited shares between accounts at an institution or between accounts at the Japan Securities Depositary Center.

In general, beneficial shareholders of deposited shares registered in the register of beneficial shareholders are entitled to the same
rights and benefits with respect to those shares as holders of shares registered in the register of shareholders. Registered beneficial shareholders may exercise the rights attached to the beneficially owned shares, such as voting and receiving of
dividends (if any) and convocation notices of shareholders



99



---

##### Table of Contents

meetings directly from us. The shares held by an individual as a registered shareholder and those held by the same individual as a registered beneficial
shareholder are aggregated for these purposes.

New shares issued with respect to deposited shares, including those issued upon a stock
split, automatically become deposited shares. Beneficial shareholders may at any time withdraw their shares from deposit and receive share certificates.

A law to establish a new central clearing system for shares of listed companies and to eliminate the issuance and use of certificates for such shares was promulgated in June 2004. This law will come into effect within
five years of the date of promulgation. On the effective date, a new central clearing system will be established and the shares of all Japanese companies listed on any Japanese stock exchange, including our shares, will be subject to the new central
clearing system. On such date, all existing share certificates for shares of all Japanese companies listed on any Japanese stock exchange, including our shares, will become null and void and the transfer of such shares will be effected through entry
in the books maintained under the new central clearing system.

Distributions of Surplus

General

Under the Corporation Law,
distributions of cash or other assets by joint stock corporations to their shareholders, so called dividends, are referred to as distributions of Surplus (Surplus is defined in Restriction on
Distributions of Surplus). We may make distributions of Surplus in cash or in kind to our shareholders in proportion to the number of shares held by each shareholder any number of times per fiscal year, subject to certain limitations described
in Restriction on Distributions of Surplus.

Distributions of Surplus are required in principle to be authorized by a
resolution of a general meeting of shareholders, but may also be made pursuant to a resolution of the board of directors if:



| | (a) | our articles of incorporation so provide;
| | --- | -----------------------------------------



| | (b) | the normal term of office of our directors is not longer than one year; and
| | --- | ---------------------------------------------------------------------------



| | (c) | our non-consolidated annual financial statements and certain documents for the latest fiscal year present fairly our assets and profit or loss, as required by ordinances of the
Ministry of Justice.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In an exception to the above rule, even if the requirements described in (a) through (c) are
not met, we may be permitted to make distributions of Surplus in cash to our shareholders by resolutions of the board of directors once per fiscal year if our articles of incorporation so provide. Under our articles of incorporation, the requirement
described in (a) is not met. Nevertheless, we may make distributions of Surplus in cash as an interim dividend to our shareholders by resolutions of the board of directors once per fiscal year pursuant to our articles of incorporation.

Although we had not been paying cash interim dividends to our shareholders in the past, on May 24, 2006, our board of directors has
approved a policy to pay interim cash dividends starting with the fiscal year ending March 31, 2007.

A resolution of a general
meeting of shareholders or the board of directors authorizing a distribution of Surplus must specify the kind and aggregate book value of the assets to be distributed, the manner of allocation of such distribution to shareholders, and the effective
date of the distribution. If a distribution of Surplus is to be made in kind, we may, pursuant to a resolution of a general meeting of shareholders, grant a right to our shareholders to require us to make such distribution in cash instead of in
kind. If no such right is granted to shareholders, the relevant distribution of Surplus must be approved by a special resolution of a general meeting of shareholders (see Voting Rights with respect to a special
resolution).



100



---

##### Table of Contents

Under our articles of incorporation, year-end dividends may be distributed to shareholders of record as
of March 31 in each year in proportion to the number of shares held by each shareholder following shareholders approval. Additionally, we may, by resolution of the board of directors, make interim dividend payments in cash to shareholders
of record as of September 30 in each year.

Under our articles of incorporation we are not obliged to pay any cash dividends unclaimed
for a period of five years after the date on which they first became payable.

In Japan, the ex-dividend date and the record date for
dividends precede the date of determination of the amount of the dividends to be paid. The price of the shares generally goes ex-dividend on the third business day prior to the record date.

Restriction on Distributions of Surplus

When we make a distribution of Surplus, we must, until the aggregate amount of our additional paid-in capital and legal reserve reaches one-quarter of our stated capital, set aside in our additional paid-in capital and/or legal reserve an
amount equal to one-tenth of the amount of Surplus so distributed.

The amount of Surplus at any given time must be calculated in
accordance with the following formula:

A + B + C + D  (E + F + G)

In the above formula:



| | A  = | the total amount of other capital surplus and other retained earnings, each such amount being that appearing on our non-consolidated balance sheet as of the
end of the last fiscal year;
| | ------ | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | B  = | (if we have disposed of our treasury stock after the end of the last fiscal year) the amount of the consideration for such treasury stock received by us less the book value thereof;
| | ------ | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | C  = | (if we have reduced our stated capital after the end of the last fiscal year) the amount of such reduction less the portion thereof that has been transferred to additional paid-in
capital or legal reserve (if any);
| | ------ | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | D  = | (if we have reduced our additional paid-in capital or legal reserve after the end of the last fiscal year) the amount of such reduction less the portion thereof that has been
transferred to stated capital (if any);
| | ------ | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | E  = | (if we have cancelled our treasury stock after the end of the last fiscal year) the book value of such treasury stock;
| | ------ | ----------------------------------------------------------------------------------------------------------------------



| | F  = | (if we have distributed Surplus to our shareholders after the end of the last fiscal year) the total book value of the Surplus so distributed; and
| | ------ | --------------------------------------------------------------------------------------------------------------------------------------------------



| | G  = | certain other amounts set forth in the ordinances of the Ministry of Justice, including (if we have reduced Surplus and increased our stated capital, additional paid-in capital or
legal reserve after the end of the last fiscal year) the amount of such reduction and (if we have distributed Surplus to our shareholders after the end of the last fiscal year) the amount set aside in our additional paid-in capital or legal reserve
(if any) as required by the ordinances of the Ministry of Justice.
| | ------ | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The aggregate book value of Surplus distributed by us may
not exceed a prescribed distributable amount (the Distributable Amount), as calculated on the effective date of such distribution. The Distributable Amount at any given time shall be equal to the amount of Surplus less the aggregate of
the followings:



| | (a) | the book value of our treasury stock;
| | --- | -------------------------------------



101



---

##### Table of Contents

| | (b) | the amount of consideration for our treasury stock disposed of by us after the end of the last fiscal year; and
| | --- | ---------------------------------------------------------------------------------------------------------------



| | (c) | certain other amounts set forth in the ordinances of the Ministry of Justice, including all or a certain part of such excess of the sum of the deferred assets and one-half of good
will over the total of stated capital, additional paid-in capital and legal reserve, (each such amount being that appearing on our non-consolidated balance sheet as of the end of the last fiscal year) as calculated in accordance with the ordinances
of the Ministry of Justice.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

If we have elected to become a company with respect to which consolidated balance sheets should
also be taken into consideration in the calculation of the Distributable Amount (renketsu haito kisei tekiyo kaisha), we will be required to further deduct from the amount of Surplus the excess amount (if the amount is zero or below zero,
zero) of (x) the total amount of shareholders equity appearing on our non-consolidated balance sheet as of the end of the last fiscal year and certain other amounts set forth in the ordinances of the Ministry of Justice over (y) the
total amount of shareholders equity and certain other amounts set forth in the ordinances of the Ministry of Justice appearing on our consolidated balance sheet as of the end of the last fiscal year.

We may prepare non-consolidated interim financial statements consisting of a balance sheet as of any date subsequent to the end of the last fiscal year
and an income statement for the period from the first day of the current fiscal year to the date of such balance sheet. Interim financial statements so prepared by us must be approved by our board of directors and audited by our independent
auditors, as required by the ordinances of the Ministry of Justice. If we have prepared such interim financial statements as described below, and if such interim financial statements have been approved (unless exempted by the Corporation Law) by a
general meeting of shareholders, then the Distributable Amount must be adjusted to take into account the amount of profit or loss and the amount of consideration for our treasury stock disposed of by us during the period in respect of which such
interim financial statements have been prepared.

For information as to Japanese taxes on dividends, see Taxation.

Capital and Reserves

When we issue new shares,
the entire amount of money or other assets paid or contributed by subscribers for such shares is required to be accounted for as stated capital, although we may account for an amount not exceeding one-half of the amount of such subscription money or
other assets as additional paid-in capital if there has been such a resolution of the board of directors.

We may reduce our additional
paid-in capital or legal reserve generally by resolution of a general meeting of shareholders and, in the case of a reduction of additional paid-in capital we may also decide by the same resolution to account for the whole or any part of the amount
of such reduction as stated capital. On the other hand, we may reduce our stated capital generally by special resolution of a general meeting of shareholders and, if so decided by the same resolution, may account for the whole or any part of the
amount of such reduction as additional paid-in capital. In addition, we may reduce our Surplus and increase either (i) stated capital or (ii) additional paid-in capital and/or legal reserve by the same amount, in either case, by resolution
of a general meeting of shareholders.

Stock Splits (Free Share Distributions)

Under the Corporation Law, our board of directors is permitted to declare a stock split without ensuring that there is a minimum net asset value per share
(based on our most recent non-consolidated balance sheet) following the stock split. In addition, in connection with any stock split, our board of directors may increase our authorized number of shares to account for the stock split and amend our
articles of incorporation accordingly without the need for shareholder approval. For example, if each share becomes three shares by way of a stock



102



---

##### Table of Contents

split, we can increase our authorized number of shares by up to three times the existing number and do not need to obtain shareholder approval for that
increase.

Effective September 30, 2006, we will conduct a stock split of our shares, whereby one share of our common stock will be
split into 500 shares.

Unit Share System

The concept of fractional shares will be abolished and a unit share system will be introduced on September 30, 2006 by amending our articles of incorporation. Under the current articles of incorporation, the holder of any fractional
share constituting one one-hundredth of one share of our common stock or any integral multiple thereof is registered in the register of fractional shares. Any fractional interest representing less than one one-hundredth of one share will not be
registered, but entitles the holder to receive cash in lieu of that fractional interest. Certificates shall not be issued for fractional shares and fractional shares do not carry voting rights. Our current articles of incorporation provide that any
registered holder of fractional shares has the right to receive dividends and interim dividends.

As described in Shares and
Share Capital above, we will, at the same time that the stock split comes into effect, on September 30, 2006, abolish the concept of fractional shares and introduce a unit share system. 500 shares will constitute one unit. On
October 2, 2006, we will reduce the number of shares that will constitute a unit from 500 shares to 100 shares. Our board of directors is permitted to reduce the number of shares that will constitute a unit or abolish the unit share system
entirely by amending our articles of incorporation without approval by shareholders. Under the Corporation Law, the number of shares constituting a unit may not exceed 1,000.

On and after September 30, 2006 our articles of incorporation and share handling regulations will provide that no share certificates shall, in
general, be issued with respect to any shares constituting less than one unit. Consequently, no certificates for shares other than those constituting a full unit or an integral multiple thereof will be issued. As the transfer of shares normally
requires delivery of the relevant share certificates, any shares constituting less than one unit for which no share certificates are issued will not be transferable.

Under the unit share system, a shareholder has one vote for each unit of shares held by it, except as stated in Voting Rights below. Shares constituting less than one unit will carry no voting
rights and be excluded for the purposes of calculating the quorum for voting purposes. Moreover, in accordance with the Corporation Law, our articles of incorporation will provide that a holder of shares constituting less than one unit does not have
any other rights of a shareholder in respect of those shares, other than those provided by our articles of incorporation including the right:



| |  |  | to receive dividends;
| | - |  | ---------------------



| |  |  | to receive cash or other assets in case of consolidation or split of shares, exchange or transfer of shares or corporate merger;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | to be allotted rights to subscribe for free for new shares and stock acquisition rights when such rights are granted to shareholders; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | to participate in any distribution of surplus assets upon liquidation.
| | - |  | ----------------------------------------------------------------------

Holders of shares constituting less than one unit may at any time request us to purchase such shares held by them. Pursuant to our articles of incorporation and share handling regulations, any such holders may also
request us to sell to such holder of shares constituting less than one unit shares which, when added to the shares held by such holder, shall constitute a full one unit. We will not have to sell shares as requested if we do not hold our shares as
treasury shares in the number as requested for sale. Such purchase or sale of shares will be effected at the last trading price of the shares on the Tokyo Stock Exchange on the day such request is made (or if there is no



103



---

##### Table of Contents

trading in the shares on the Tokyo Stock Exchange or if the Tokyo Stock Exchange is not open on such day, the price at which the shares are first traded on
the Tokyo Stock Exchange thereafter), except in limited circumstances as provided by the ordinances of the Ministry of Justice. The request for such purchase or sale may not be withdrawn without our consent.

Voting Rights

Currently a shareholder is entitled to
one vote per share, subject to limitations on voting rights described in this section. On and after September 30, 2006 when a unit share system will have been introduced, a shareholder will be entitled to one vote per one unit of shares as
described in Unit Share System above. Except as otherwise provided by law or by our articles of incorporation, a resolution can be adopted at a shareholders meeting by the holders of a majority of the total number of voting
rights represented at the meeting. Shareholders may exercise their voting rights by voting card or proxy, provided that the person acting as proxy is a holder of our shares with voting rights and is present at the meeting. The Corporation Law and
our articles of incorporation provide that the quorum for election of directors and corporate auditors shall not be less than one-third of the total number of outstanding shares having voting rights. Our articles of incorporation provide that our
shareholders are not entitled to cumulative voting in the election of directors. Under the Corporation Law, cumulative voting is not applicable to the election of corporate auditors.

A corporate shareholder, more than one-quarter of whose shares with voting rights are directly or indirectly owned by us, may not exercise its voting
rights in respect of our shares. We have no voting rights with respect to the shares of our common stock we own.

The Corporate Law
provides that certain important matters shall be approved by a special resolution of a general meeting of shareholders. Under our articles of incorporation, a quorum to approve a special resolution requires one-third of the total number
of voting rights and approval of a special resolution requires at least two thirds of the voting rights represented at the meeting. Such important matters include:



| |  |  | reduction of our stated capital;
| | - |  | --------------------------------



| |  |  | amendment of our articles of incorporation (except amendments which the board of directors are authorized to make under the Corporation Law);
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | removal of a corporate auditor;
| | - |  | -------------------------------



| |  |  | establishment of a 100% parent-subsidiary relationship by way of a share exchange or share transfer requiring shareholders approval;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our dissolution, merger or corporate split requiring shareholders approval;
| | - |  | ----------------------------------------------------------------------------



| |  |  | the transfer of the whole or an important part of the business;
| | - |  | ---------------------------------------------------------------



| |  |  | the takeover of the whole business of any other company requiring shareholders approval;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | any issuance of new shares or transfer of existing shares as treasury stock to persons other than the current shareholders at a specially favorable price;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | any issuance of stock acquisition rights (as defined in Stock Acquisition Rights below) including those attached to bonds to persons other than current
shareholders under specially favorable conditions;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | distribution of Surplus in kind with respect to which shareholders are not granted the right to require us to make such distribution in cash instead of in kind;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | purchase of shares by us from a specific shareholder other than our subsidiaries;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | consolidation of shares; and
| | - |  | ----------------------------



| |  |  | discharge of a portion of liabilities of directors, corporate auditors or independent auditors that are owed to us.
| | - |  | -------------------------------------------------------------------------------------------------------------------



104



---

##### Table of Contents

In addition, the Insurance Business Law requires the approval of the FSA for certain types of
comprehensive transfers of our insurance contracts, transfers of whole or important parts of our business, takeovers of whole or important parts of other businesses, consignments of management of our business and assets, merger and corporate splits.

General Meetings of Shareholders

The
ordinary general meeting of our shareholders is held in Tokyo, Japan within three months after the close of each fiscal year. Notice of a shareholders meeting stating the place, time and purpose of the meeting and a summary of the matters to
be acted upon must be sent to each shareholder having voting rights (or, in the case of a non-resident shareholder, to his mailing address or proxy in Japan) at least two weeks prior to the date set for the meeting. In addition, we may hold an
extraordinary general meeting of shareholders whenever necessary by giving at least two weeks advance notice to shareholders, as well as giving prior public notice concerning the record date for establishing which shareholders are entitled to
exercise rights at the meeting.

Under the Corporation Law, any shareholder holding at least 300 voting rights or 1% of the total number of
voting rights for six months or more may propose a matter to be considered at a general meeting of shareholders by submitting a written request to a representative director at least eight weeks prior to the date set for such meeting.

Liquidation Rights

In the event of our liquidation,
the assets remaining after payment of all taxes, liquidation expenses and debts will be distributed among the shareholders in proportion to the respective number of shares which they hold.

Subscription Rights

Holders of our shares have no
pre-emptive rights. Authorized but unissued shares may be issued at such times and upon such terms as our board of directors determines, subject to the limitations as to the issuance of new shares at a specially favorable price in which
case a special resolution of a general meeting of shareholders is required, as described in Voting Rights. Under the Corporation Law, out board of directors may, however, determine that shareholders be given subscription rights in
connection with a particular issue of new shares. In this case, such rights must be given on uniform terms to all shareholders as of a specified record date, which record date has been set with not less than two weeks prior public notice. Each
of the shareholders to whom such rights are given must also be given at least two weeks prior notice of the date on which such rights expire.

Stock Acquisition Rights

We may issue rights to acquire new shares (hereinafter referred to as stock acquisition
rights) and may also issue bonds with stock acquisition rights. Holders of stock acquisition rights are entitled to acquire shares from us, upon payment of the applicable exercise price, and subject to other terms and conditions thereof. The
issuance of stock acquisition rights and bonds with stock acquisition rights may be authorized by our board of directors unless it is made under specially favorable conditions in which case a special resolution of a general meeting of
shareholders is required. Our board of directors may, however, determine that shareholders be given rights to a subscription for stock acquisition rights on uniform terms, with public notice and notice to shareholders, as described in
-Subscription Rights.

Actions Necessary to Change the Rights of Shareholders

The Corporation Law prescribes most of the basic rights of a shareholder of a Japanese company, including the right to vote and the right to receive
dividends. These rights cannot be changed by the articles of



105



---

##### Table of Contents

incorporation. Those rights which may be changed by the articles of incorporation may only be changed by an amendment to the articles of incorporation. Under
the Corporation Law and our articles of incorporation, amendments to a companys articles of incorporation require, in principle, the special resolution mentioned above in Voting Rights.

Dilution

It is possible that, in the future, due to
market conditions and other factors, we will issue new shares, stock acquisition rights or bonds with stock acquisition rights to shareholders at prices substantially below their then current market prices. In such event, shareholders who do not
exercise or are otherwise unable to realize the full value of their rights to subscribe for new shares may suffer from the dilution of their equity interest in us.

Reports to Shareholders

We furnish to shareholders notices of shareholders meetings and annual business reports,
including financial statements, all of which are in Japanese. We send English translations of such notices and reports as well as an English-language annual report to JPMorgan Chase Bank, N.A., the depositary for the ADSs, for distribution to ADS
holders.

Record Date

Under our
articles of incorporation, the close of business on March 31 is the record date for the determination of shareholders having rights at annual shareholders meetings and shareholders eligible to receive our year-end dividends, if paid. The
close of business on September 30 is the record date for our interim dividends, if paid. In addition, after giving at least two weeks prior public notice, our board of directors may, by resolution at any time, set a record date in order
to determine which shareholders are entitled to certain rights pertaining to the common stock.

Repurchase by Millea Holdings of Shares

Under the Corporation Law and our articles of incorporation, we may acquire our shares (i) by soliciting all shareholders to offer to sell our
shares held by them (in this case, the certain terms of such acquisition, such as the total number of the shares to be purchased and the total amount of consideration, shall be set by an ordinary resolution of a general meeting of shareholders in
advance, and acquisition shall be effected pursuant to a resolution of the board of directors), (ii) from a specific shareholder other than any of our subsidiaries (pursuant to a special resolution of a general meeting of shareholders),
(iii) from any of our subsidiaries (pursuant to a resolution of the board of directors), or (iv) by way of purchase on any Japanese stock exchange on which our shares are listed or by way of tender offer (in either case pursuant a
resolution of the board of directors). In the case of (ii) above, if the purchase price or any other consideration to be received by the relevant specific shareholder exceeds the then market price of our shares calculated in a manner set forth
in the ordinances of the Ministry of Justice, any other shareholder may make a request to a representative director to be included as a seller in the proposed acquisition by us.

The total amount of the purchase price of our shares may not exceed the Distributable Amount, as described in Distributions of
SurplusRestriction on Distributions of Surplus.

We may hold our shares acquired in compliance with the provisions of the
Corporation Law, and may generally dispose of or cancel such shares by resolution of the board of directors.

The following table sets
forth, for each of the months indicated, the total number of shares purchased by us, the average price paid per share, the number of shares purchased pursuant to the applicable shareholder



106



---

##### Table of Contents

resolution or board resolution, which were publicly announced, and the maximum number of shares that may yet be purchased pursuant to these shareholder
resolutions or board resolutions:



|                                        |  |                                        |  |                                 |           |                                                                                 |           |                                                                                   |  
|--------------------------------------- |  | -------------------------------------- |  | ------------------------------- | --------- | ------------------------------------------------------------------------------- | --------- | --------------------------------------------------------------------------------- | -
|Period                                  |  | (a) Total Numberof SharesPurchased (1) |  | (b) Average PricePaid per Share |           | (c) Total Numberof SharesPurchased as Partof PubliclyAnnounced Plansor
Programs |           | (d) MaximumNumber of Sharesthat May Yet BePurchased Underthe Plans
orPrograms (2)
|                                        |  | (shares)                               |  | (yen)                           |           | (shares)                                                                        |           | (shares)                                                                         
|April 1 - April 30, 2005 (3)(4)         |  | 3,558.73                               |  | ¥                               | 1,533,907 |                                                                                 | 3,512.00  |                                                                                   | 
|May 1 - May 31, 2005 (4)                |  | 2,482.21                               |  |                                 | 1,463,496 |                                                                                 | 2,469.00  |                                                                                   | 
|June 1 - June 30, 2005 (5)              |  | 24.77                                  |  |                                 | 1,429,358 |                                                                                 | 0.00      |                                                                                   | 
|July 1 - July 31, 2005 (5)              |  | 5,456.25                               |  |                                 | 1,481,419 |                                                                                 | 5,386.00  |                                                                                   | 
|August 1 - August 31, 2005 (5)          |  | 5,829.19                               |  |                                 | 1,599,712 |                                                                                 | 5,728.00  |                                                                                   | 
|September 1 - September 31, 2005 (5)(6) |  | 3,492.37                               |  |                                 | 1,663,431 |                                                                                 | 3,397.00  |                                                                                   | 
|October 1 - October 31, 2005 (6)(7)     |  | 4,072.94                               |  |                                 | 1,922,822 |                                                                                 | 3,949.00  |                                                                                   | 
|November 1 - November 30, 2005 (7)      |  | 3,925.67                               |  |                                 | 2,087,344 |                                                                                 | 3,823.00  |                                                                                   | 
|December 1 - December 31, 2005 (7)      |  | 3,163.12                               |  |                                 | 2,053,992 |                                                                                 | 3,107.00  |                                                                                   | 
|January 1 - January 31, 2006 (7)(8)     |  | 3,037.98                               |  |                                 | 2,047,804 |                                                                                 | 2,997.00  |                                                                                   | 
|February 1 - February 28, 2006 (8)(9)   |  | 2,151.12                               |  |                                 | 2,203,904 |                                                                                 | 2,093.00  |                                                                                   | 
|March 1 - March 31, 2006 (9)            |  | 2,237.11                               |  |                                 | 2,264,124 |                                                                                 | 2,183.00  |                                                                                   | 
|                                        |  |                                        |  |                                 |           |                                                                                 |           |                                                                                   |  
|Total                                   |  | 39,431.46                              |  |                                 | 1,797,868 |                                                                                 | 38,644.00 |                                                                                   | 
|                                        |  |                                        |  |                                 |           |                                                                                 |           |                                                                                   |  

---

|(1) | In addition to the shares purchased through the Tokyo Stock Exchange pursuant to the applicable shareholder or board resolution, the numbers indicated also reflect small amounts of
shares purchased from and sold to individual holders of fractional shares.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | At the ordinary general meeting of shareholders held on June 29, 2004, we amended our articles of incorporation to authorize us to acquire our shares for any purpose by
resolution of our board of directors from time to time. With respect to any shares not yet purchased at the end of each period authorized by the applicable resolution for purchase, the authority to purchase such shares expire at the end of each such
period.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | A resolution approved at the meeting of our board of directors held on March 7, 2005 authorized us to acquire up to 3,500 shares with an aggregate purchase price of ¥4
billion during the period from March 8 through April 1, 2005.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | A resolution approved at the meeting of our board of directors held on April 4, 2005 authorized us to acquire up to 7,000 shares with an aggregate purchase price of ¥9
billion during the period from April 5 through May 26, 2005.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | A resolution approved at the meeting of our board of directors held on June 28, 2005 authorized us to acquire up to 17,500 shares with an aggregate purchase price of ¥20
billion during the period from June 29 through September 9, 2005.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | A resolution approved at the meeting of our board of directors held on September 12, 2005 authorized us to acquire up to 4,000 shares with an aggregate purchase price of
¥4.8 billion during the period from September 13 through October 7, 2005.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | A resolution approved at the meeting of our board of directors held on October 11, 2005 authorized us to acquire up to 16,000 shares with an aggregate purchase price of
¥22.8 billion during the period from October 12, 2005 through January 13, 2006.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | A resolution approved at the meeting of our board of directors held on January 16, 2006 authorized us to acquire up to 3,000 shares with an aggregate purchase price of ¥4.2
billion during the period from January 17 through February 3, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | A resolution approved at the meeting of our board of directors held on February 6, 2006 authorized us to acquire up to 10,000 shares with an aggregate purchase price of
¥183 billion during the period from February 7 through May 23, 2006.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



107



---

##### Table of Contents

Liability to Further Calls or Assessments

All shares of our common stock are fully paid and non-assessable.

Limitations on Owning or Voting Shares by Foreign Shareholders

No provision of applicable law or of our articles of
incorporation imposes any foreign ownership limitations with respect to our shares or any limitations on the rights of non-Japanese persons or entities to vote our shares.

Employees Stock Purchase Association

Many of our employees participate, on a voluntary basis,
in our employees stock purchase association. The employees stock purchase association is authorized to acquire and sell our shares in the market on behalf of the employee participants.

Share Registrar

Mitsubishi UFJ Trust and Banking
Corporation is the share registrar for our common stock. As the share registrar, it keeps the register of our shareholders at its office at 4-5, Marunouchi 1-chome, Chiyoda-ku, Tokyo 100-8212, Japan and makes transfers relating to record ownership
upon presentation of the certificates representing the transferred shares.



108



---

##### Table of Contents

TAXATION

Japanese Taxation

The discussion of Japanese taxation set forth below is intended only as a summary and does not purport to be a complete analysis or discussion of all the potential Japanese tax consequences that may be relevant to the
ownership of our common stock or ADSs by a person who is not a resident of Japan.

A non-resident of Japan or a non-Japanese corporation is
generally subject to Japanese withholding tax on cash dividends. Stock splits generally are not subject to Japanese withholding tax since they are characterized merely as an increase in the number of shares (as opposed to an increase in the value of
the shares) from a Japanese tax perspective. A conversion of retained earnings or legal earned reserve into stated capital is not deemed a dividend payment to shareholders for Japanese tax purposes and therefore such a conversion does not trigger
Japanese withholding taxation (Article 2 (16) of the Japanese Corporation Tax Law and Article 8 (1) (xv) of the Japanese Corporation Tax Law Enforcement Order).

If we purchase our common stock by way of a tender offer, the selling shareholders (both individuals and corporations) are in general required to
recognize (i) deemed dividend corresponding to a distribution of retained earnings proportionally computed by a statutory formula on a pro rata basis allocating the purchase price between share capital portion (including additional paid-in
capital) and retained earnings portion on a non-consolidated basis under Article 24(1)(v) of the Japanese Corporation Tax Law, and (ii) capital gain or loss resulting from the difference between the basis of the shares subject to the tender
offer at the shareholders level and the amount of the consideration received in the tender offer (deducting the amount corresponding to the deemed dividend computed as (i) above) under Article 61-2(1) of the same law. On the other hand, no
deemed dividend is required to be recognized if we purchase our shares at/through the stock market due to the difficulty in identifying each shareholder who sold our shares (Articles 24(1) (iv) and 61-2(xi) of the Japanese Corporation Tax Law
and Article 23(3) of the Japanese Corporation Tax Law Enforcement Order). In addition, in the case of individual shareholders who sell our shares on an over-the-counter basis, no deemed dividend is required to be recognized until March 31, 2007
due to the operation of a temporary measure (Article 9-6 of the Japanese Special Tax Measurement Law). Therefore, such shareholders are only required to recognize capital gain or loss on the shares. When shares are acquired by us (whether by way of
a tender offer or otherwise) for the purpose of a cancellation through the use of retained earnings, the shareholders (both individuals and corporations) whose shares were not cancelled are not subject to the deemed dividend taxation (such a tax
treatment was introduced under 2001 tax legislation).

In the absence of any applicable treaty or agreement reducing the maximum rate of
withholding tax, the standard rate of Japanese withholding tax applicable to dividends paid by Japanese corporations to non-residents of Japan or non-Japanese corporations is generally 20%. However, with respect to dividends paid on listed shares
issued by a Japanese corporation (such as our common stock) to any corporate or individual shareholders (including those shareholders who are non-Japanese corporations or Japanese non-resident individuals), except for any individual shareholder who
holds 5% or more of the outstanding total of the shares issued by the relevant Japanese corporation, the aforementioned standard 20% withholding tax rate is reduced to (1) 7% for dividends due and payable on or before March 31, 2008, and
(2) 15% for dividends due and payable on or after April 1, 2008.

Pursuant to the Convention Between the Government of the United
States of America and the Government of Japan for the Avoidance of Double Taxation and the Prevention of Fiscal Evasion with Respect to Taxes on Income, or the Treaty, dividend payments made by a Japanese corporation to a U.S. resident or
corporation, unless the recipient of the dividend has a permanent establishment in Japan and the shares with respect to which such dividends are paid are effectively connected with such permanent establishment, will be
subject to withholding tax at rate of: (1) 10% for portfolio investors who are qualified U.S. residents eligible for benefits of the Treaty; and (2) 0% (i.e., no withholding) for pension funds which are qualified U.S. residents eligible
for benefits of the Treaty, provided the dividends are not derived from the carrying on of a business, directly or indirectly, by such pension funds.

The amount of withholding tax imposed on dividends payable to the holders of our common stock or ADSs who reside in a country other than the United States is dependent upon the provisions of such treaties or



109



---

##### Table of Contents

agreements as may exist between such country and Japan. Japan has income tax treaties, conventions or agreements whereby the withholding tax rate is 15% for
portfolio investors, in general, with, among others, Australia, Belgium, Canada, Denmark, Finland, France, Germany, Ireland, Italy, Luxembourg, The Netherlands, New Zealand, Norway, Singapore, Spain, Sweden, Switzerland, and the United Kingdom.

For Japanese tax purposes, a treaty rate generally supersedes the tax rate under domestic tax law. However, due to the so-called
preservation doctrine under Article 1(2) of the Treaty, and/or due to Article 3-2 of the Japanese Special Measurement Law for the Income Tax Law, Corporation Tax Law and Local Taxes Law with respect to the Implementation of Tax
Treaties, if the tax rate under domestic tax law is lower than the applicable treaty rate, the domestic tax rate applies. Consequently, because the domestic tax rate on dividends paid by Millea Holdings to certain shareholders before March 31,
2008 is 7%, this lower domestic rate will apply with respect to withholding on dividends paid to such U.S. shareholders during such period.

Non-residents of Japan or non-Japanese corporations that hold common stock or ADSs and are entitled under an applicable tax treaty to a reduced rate of Japanese withholding tax on dividends lower than the tax rate under the domestic tax
law, are required to submit, through Millea Holdings to the relevant tax authority prior to the time the dividend is paid, an Application Form for the Income Tax Convention regarding Relief from Japanese Income Tax on Dividends. A standing proxy for
a non-resident of Japan or a non-Japanese corporation that holds common stock or ADSs may be used in order that Millea Holdings can submit such application on such holders behalf. Non-residents of Japan or non-Japanese corporations that hold
common stock or ADSs who do not submit such application in advance of the applicable dividend payment will be entitled to claim a refund from the relevant Japanese tax authorities of withholding taxes withheld in excess of the rate set forth in the
applicable tax treaty.

Gains derived from the sale outside Japan of our common stock or ADSs by a non-resident of Japan or a non-Japanese
corporation, or from the sale of our common stock within Japan by a non-resident of Japan as an occasional transaction or by a non-Japanese corporation not having a permanent establishment in Japan, are generally not subject to Japanese income or
corporation taxes. Japanese inheritance and gift taxes at progressive rates may apply to an individual who has acquired our common stock or ADSs as a distributee, legatee or donee.

United States Taxation

The following is a discussion of material U.S. federal income tax
consequences of owning and disposing of our common stock or ADSs by U.S. holders (as defined below). The discussion applies only if a U.S. holder holds our common stock or ADSs as capital assets for U.S. federal income tax purposes and it does not
describe all of the tax consequences that may be relevant to holders subject to special rules, such as:



| |  |  | certain financial institutions;
| | - |  | -------------------------------



| |  |  | insurance companies;
| | - |  | --------------------



| |  |  | dealers and traders in securities or foreign currencies;
| | - |  | --------------------------------------------------------



| |  |  | persons holding our common stock or ADSs as part of a hedge, straddle, conversion or other integrated transaction;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | persons whose functional currency for U.S. federal income tax purposes is not the U.S. dollar;
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | partnerships or other entities classified as partnerships for U.S. federal income tax purposes;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | persons liable for the alternative minimum tax;
| | - |  | -----------------------------------------------



| |  |  | tax-exempt organizations;
| | - |  | -------------------------



| |  |  | persons holding our common stock or ADSs that own or are deemed to own 10% or more of our voting stock; or
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | persons who acquired our common stock or ADSs pursuant to the exercise of any employee stock option or otherwise as compensation.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



110



---

##### Table of Contents

This discussion is based on the Internal Revenue Code of 1986, as amended, or the Code, administrative
pronouncements, judicial decisions, final, temporary and proposed Treasury regulations and the Treaty, all as of the date hereof. These laws are subject to change, possibly on a retroactive basis. It is also based in part on representations by the
depositary and assumes that each obligation under the deposit agreement and any related agreement will be performed in accordance with its terms. U.S. holders should consult their own tax advisors concerning the U.S. federal, state, local and
foreign tax consequences of owning and disposing of our common stock or ADSs in their particular circumstances.

A U.S. holder
is a beneficial owner of our common stock or ADSs that is, for U.S. federal income tax purposes, (1) a citizen or resident of the United States; (2) a corporation, or other entity taxable as a corporation, created or organized in or under
the laws of the United States or any political subdivision thereof; or (3) an estate or trust the income of which is subject to U.S. federal income taxation regardless of its source.

In general, a U.S. holder of ADSs will be treated as the holder of the underlying common stock represented by those ADSs for U.S. federal income tax
purposes. Accordingly, no gain or loss will be recognized if a U.S. holder exchanges ADSs for the underlying common stock represented by those ADSs.

The U.S. Treasury has expressed concerns that parties to whom ADSs are pre-released may be taking actions that are inconsistent with the claiming of foreign tax credits for U.S. holders of ADSs. Such actions would
also be inconsistent with the claiming of the reduced rate of tax applicable to dividends received by certain non-corporate U.S. holders. Accordingly, the analysis of the creditability of Japanese taxes and the availability of the reduced tax rate
for dividends received by certain non-corporate U.S. holders, each described below, could be affected by actions taken by parties to whom ADSs are pre-released.

This discussion assumes that Millea Holdings is not, and will not become, a passive foreign investment company (as discussed below).

Taxation of distributions

Distributions paid on our common stock or ADSs, other than certain pro
rata distributions of common stock, will be treated as dividends to the extent paid out of our current or accumulated earnings and profits (as determined under U.S. federal income tax principles). Subject to applicable limitations and the discussion
above regarding concerns expressed by the U.S. Treasury, dividends paid to certain non-corporate U.S. holders in taxable years beginning before January 1, 2011 will be taxable at a maximum rate of 15%. Non-corporate U.S. holders should consult
their own tax advisors to determine whether they are subject to any special rules that limit their ability to be taxed at this favorable rate. The amount of a dividend will include any amounts withheld by us or our paying agent in respect of
Japanese taxes. The amount of the dividend will be treated as foreign source dividend income and will not be eligible for the dividends-received deduction generally allowed to U.S. corporations under the Code.

Dividends paid in yen will be included in a U.S. holders income in a U.S. dollar amount calculated by reference to the exchange rate in effect on
the date the dividends are received by such U.S. holder, in the case of a U.S. holder of our common stock, or by the depositary for the ADSs, in the case of a U.S. holder of ADSs, regardless of whether the payment is in fact converted into U.S.
dollars. If the dividend is converted into U.S. dollars on the date of receipt, a U.S. holder generally should not be required to recognize foreign currency gain or loss in respect of the dividend income. A U.S. holder may have foreign currency gain
or loss if the dividend is not converted into U.S. dollars on the date of its receipt.

Japanese taxes withheld from cash dividends on our
common stock or ADSs at a rate not exceeding the rate provided in the Treaty will be creditable against a U.S. holders U.S. federal income tax liability, subject to applicable restrictions and limitations that may vary depending upon such
holders circumstances and the discussion above regarding concerns expressed by the U.S. Treasury. Japanese taxes withheld in excess of the Treaty rate for which a refund is available are not eligible for credit against a U.S. holders
U.S. federal income tax liability. The limitation on foreign taxes eligible for credit is calculated separately with respect to specific



111



---

##### Table of Contents

classes of income. Instead of claiming a credit, a U.S. holder may elect to deduct such otherwise creditable Japanese taxes in computing such holders
taxable income, subject to generally applicable limitations under U.S. law. U.S. holders should consult their own tax advisors to determine whether they are subject to any special rules that limit their ability to make effective use of foreign tax
credits.

Sale and other disposition of our common stock or ADSs

For U.S. federal income tax purposes, gain or loss a U.S. holder realizes on the sale or other disposition of our common stock or ADSs will be capital
gain or loss, and will be long-term capital gain or loss if the holder has held the common stock or ADSs for more than one year. The amount of the U.S. holders gain or loss will be equal to the difference between the holders tax basis in
our common stock or ADSs disposed of and the amount realized on the sale or other disposition, determined in U.S. dollars. Such gain or loss will generally be U.S. source gain or loss for foreign tax credit purposes.

Passive foreign investment company rules

Special adverse U.S. federal income tax rules apply if a U.S. holder owns stock or ADSs of a company in any taxable year during which the company is treated as a passive foreign investment company, or a PFIC.

Based upon certain estimates of our management and the nature of the business activities conducted by the Millea Holdings corporate group, we believe
that we were not a PFIC for the taxable year ended March 31, 2006 and we do not expect to be a PFIC in the foreseeable future. However, since the determination of whether we are a PFIC is based on the composition of our income and assets and
the value of our assets from time to time, there can be no assurance that we will not be considered a PFIC for any taxable year.

In
general, if we were treated as a PFIC for any taxable year during which a U.S. holder owned our common stock or ADSs, gain recognized by the U.S. holder on a sale or other disposition of our common stock or ADSs would be allocated ratably over the
U.S. holders holding period. The amounts allocated to the taxable year of the sale or other disposition and to any taxable year before we became a PFIC would be taxed as ordinary income. The amount allocated to each other taxable year would be
subject to tax at the highest rate in effect for individuals or corporations, as appropriate, and an interest charge would be imposed on the amount allocated to each such taxable year.

Further, any distribution in respect of our common stock or ADSs in excess of 125% of the average of the annual distributions on such securities received
by the U.S. holder during the preceding three years or the U.S. holders holding period, whichever is shorter, would be subject to taxation as described above. As an alternative to the tax treatment described above, under certain circumstances,
a mark-to-market election may be available to a U.S. holder.

In addition, if we were to be treated as a PFIC in a taxable year in which we
pay a dividend or the prior taxable year, the maximum 15% dividend rate discussed above with respect to payment of dividends to certain non-corporate U.S. holders would not apply.

Information reporting and backup withholding

Payments of dividends and sales proceeds that are made within the United States or through certain U.S.-related financial intermediaries generally are subject to information reporting and to backup withholding unless (1) the U.S.
holder is a corporation or other exempt recipient or (2) in the case of backup withholding, the U.S. holder provides a correct taxpayer identification number and certifies that no loss of exemption from backup withholding has occurred.

The amount of any backup withholding from a payment to a U.S. holder will be allowed as a credit against its U.S. federal income tax
liability and may entitle it to a refund, provided that the required information is furnished to the Internal Revenue Service.



112



---

##### Table of Contents

CONTROLS AND PROCEDURES

As of March 31, 2006, we, under the supervision and with the participation of
our management, including our principal executive officer and principal financial officer, performed an evaluation of the effectiveness of our disclosure controls and procedures. Our management necessarily applied its judgment in assessing the costs
and benefits of those controls and procedures, which by their nature can provide only reasonable assurance regarding managements control objectives. Based on this evaluation, our principal executive officer and principal financial officer
concluded that our disclosure controls and procedures are effective at the reasonable assurance level for gathering, analyzing and disclosing the information we are required to disclose in the reports we file under the Securities Exchange Act of
1934, within the time periods specified in the SECs rules and forms.

There have been no changes in our internal controls over
financial reporting that occurred during the period covered by this annual report that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

CODE OF ETHICS

We have adopted a code of ethics that applies to our principal executive officer, principal
financial officer, principal accounting officer and controller, and persons performing similar functions. Amendments to the code of ethics are undertaken from time to time in accordance with change of applicable laws, rules, regulations and internal
rules.

On February 6, 2006, we amended the code of ethics in connection with the newly enacted Whistleblower Protection Law to
clarify that the private information of the reporter shall be handled responsibly and, in response to the Law Concerning Protection of Personal Information, to confirm that we handle personal information only for our business purpose.

Our code of ethics is available through our website at http://www.millea.co.jp and we intend to provide disclosure relating to changes to our code of
ethics on that website.



113



---

##### Table of Contents

PRINCIPAL ACCOUNTANT FEES AND SERVICES

Audit Fees

For the year ended March 31, 2006, ChuoAoyama PricewaterhouseCoopers (including its Japanese and overseas affiliates), our auditors for Japanese
domestic purposes and United States securities law reporting purposes for the year ended March 31, 2006, billed us ¥268.8 million for audit fees. For the year ended March 31, 2005, ChuoAoyama PricewaterhouseCoopers (including its
Japanese and overseas affiliates), our auditors for Japanese domestic purposes and United States securities law reporting purposes for the year ended March 31, 2005, billed us ¥235.1 million for audit fees.

Audit Related Fees

For the year ended March 31,
2006, ChuoAoyama PricewaterhouseCoopers (including its Japanese and overseas affiliates) billed us ¥38.7 million for audit-related services, including advisory services relating to internal controls and procedures. In the year ended
March 31, 2005, ChuoAoyama PricewaterhouseCoopers (including its Japanese and overseas affiliates) billed us ¥40.0 million for audit-related services, including advisory services relating to internal controls and procedures.

Tax Fees

For the year ended March 31, 2006,
ChuoAoyama PricewaterhouseCoopers (including its Japanese and overseas affiliates) billed us ¥19.3 million for tax services, including tax-related advice and the preparation of tax returns. In the year ended March 31, 2005, ChuoAoyama
PricewaterhouseCoopers (including its Japanese and overseas affiliates) billed us ¥10.4 million for tax services, including tax-related advice and the preparation of tax returns.

All Other Fees

For the year ended March 31, 2006, ChuoAoyama PricewaterhouseCoopers (including
its Japanese and overseas affiliates) billed us ¥5.0 million for other products and services, including assistance in developing a training course for employees. In the year ended March 31, 2005, ChuoAoyama PricewaterhouseCoopers (including
its Japanese and overseas affiliates) billed us ¥35.5 million for other products and services, including advisory services in connection with a scheme of arrangement in the United Kingdom.

Pre-Approval Policies and Procedures

Our board of
directors, together with our board of corporate auditors, has adopted Pre-Approval Policies and Procedures for Audit and Non-Audit Services. These policies require that engagements of our independent accountants for audit and permitted
non-audit services be pre-approved by our board of directors and board of corporate auditors in accordance with the prescribed procedures and standards, based on review of explanative summaries of each type of service. Engagements for certain
non-audit services are prohibited under these policies. Engagements for non-audit services that are not specifically prohibited and do not violate the auditor independence requirements of the Sarbanes-Oxley Act of 2002 and the related rules may be
permitted under special circumstances. In the year ended March 31, 2006, none of the total amount of fees paid by us to ChuoAoyama PricewaterhouseCoopers was approved by our board of directors and board of corporate auditors under the de
minimis exception under paragraph (c)(7)(i)(C) of Rule 2-01 of Regulation S-X under the Exchange Act.

Appointment of Temporary Independent Auditor

On May 10, 2006, ChuoAoyama PricewaterhouseCoopers was ordered by the Financial Services Agency to suspend its auditing services from
July 1, 2006 to August 31, 2006. As a result, ChuoAoyama PricewaterhouseCoopers lost its capacity to serve as the Companys independent auditor for Japanese domestic purposes as of July 1, 2006. In response to these developments, on July 4,
2006, the Board of Corporate Auditors appointed PricewaterhouseCoopers Aarata as a temporary independent auditor pursuant to the provisions of Article 346, paragraphs 4 and 6 of the Corporation Law.



114



---

##### Table of Contents

RELIEF FROM CERTAIN NASDAQ CORPORATE GOVERNANCE RULES

Current NASDAQ rules provide that when the NASDAQ
corporate governance standards are contrary to a law, rule or regulation of any public authority exercising jurisdiction over a foreign issuer or are contrary to generally accepted business practices in the issuers country of domicile, such
issuer may follow the relevant law, rule, regulation or generally accepted business practice of the issuers country of domicile in lieu of certain NASDAQ corporate governance standards. In reliance on the NASDAQ rule, we follow business
practices that are generally accepted in Japan with respect to certain corporate governance requirements as described below:



| |  |  | In lieu of the NASDAQ requirement that the majority of the board of directors be comprised of independent directors as defined under the NASDAQ rules, and the requirement that
independent directors have regularly scheduled meetings at which only independent directors are present, or the executive sessions, we follow what is generally accepted business practice in Japan. None of the Corporation Law, other laws, rules or
regulations of Japan or the Tokyo Stock Exchange regulations require us to have independent directors as defined under the NASDAQ rules, and it is still common for long-established Japanese companies, as is the case for us, that a majority of
directors will have served the company (or any of its subsidiaries) for their entire career. As it is not an established practice for Japanese companies to have a majority of the board of directors consisting of independent directors, it is not an
established practice for independent directors to hold executive sessions.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In lieu of the NASDAQ requirements regarding audit committees, we follow the requirements of the Corporation Law, which generally requires large companies, including us, to have a
board of corporate auditors that meets the requirements prescribed by the Corporation Law. Our board of corporate auditors is independent from our management and plays a significant role by auditing our companys accounting and our business
operations conducted by the management. Japanese companies may, but are not required to, adopt a committee system under the Corporation Law, and we have so far chosen to keep a board of corporate auditors in reliance on the general exemption from
the audit committee requirement provided in Rule 10A-3(c)(3) under the Securities Exchange Act of 1934.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In lieu of the NASDAQ requirement that compensation of the chief executive officer and other executive officers be determined, or recommended to the board for determination, either
by a majority of the independent directors or a compensation committee comprised solely of independent directors, we, in accordance with the Corporation Law requirements and as do most major companies in Japan, have delegated to the board of
directors the authority to determine the compensation of directors within an aggregated upper limit approved by a resolution of shareholders at a shareholders meeting. In May 2005, we formed a compensation committee as an advisory body to the
board of directors, to deliberate on matters such as the evaluation of the performance of our directors, the evaluation of the performance of directors of our principal business subsidiaries, and the compensation system to be applied to our
directors and corporate auditors and directors and corporate auditors of our principal business subsidiaries. We formed this compensation committee voluntarily in connection with the adoption of our corporate governance policies in May 2005 even
though we have not chosen to adopt a Company with Committees board model as permitted under the Corporation Law, and it is not necessarily intended to comply with the NASDAQ requirements applicable to the formation of compensation
committees, including the requirement that all members of the committee be independent directors as defined in the applicable NASDAQ rule.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In lieu of the NASDAQ requirement that director nominees be selected, or recommended for the boards selection, either by a majority of the independent
directors or a nominations committee comprised solely of independent directors, we follow the procedures provided by the Corporation Law which require that, as a general rule, candidates for the board of directors be nominated by way of resolution
of the companys board of directors and then appointed by resolution of the shareholders. However, the Corporation Law also provides that shareholders may nominate candidates for appointment as directors at a general meeting of shareholders by
exercising the minority shareholder rights provided to them under the Corporation Law or by proposing alternative candidates as a counter proposal. In May 2005,
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



115



---

##### Table of Contents

| | we formed a nomination committee as an advisory body to the board of directors, to deliberate on matters such as the appointment and dismissal of directors
and corporate auditors of Millea, the appointment and dismissal of directors and corporate auditors of the principal business subsidiaries of Millea Holdings and the criteria for the appointment of directors and corporate auditors of Millea Holdings
and its principal business subsidiaries. We formed this nomination committee voluntarily in connection with the adoption of our corporate governance policies in May 2005 even though we have not chosen to adopt a Company with Committees
board model as permitted under the Corporation Law, and it is not necessarily intended to comply with the NASDAQ requirements applicable to the formation of nominating committees, including the requirement that all members of the committee be
independent directors as defined in the applicable NASDAQ rule.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In lieu of the NASDAQ requirement for each issuer to provide for a quorum of not less than 331/3% of the outstanding shares of its voting stock for any meeting of the holders of common stock, our articles of incorporation and the Corporation Law provide for a quorum of one
third of the outstanding shares of voting stock for any meeting of the holders of common stock to resolve certain special matters specified by the Corporation Law, such as the appointment of directors and corporate auditors, amendment of the
articles of incorporation, reduction of the stated capital, dismissal of a director or a corporate auditor, merger or consolidation of our company, exchange of shares, the transfer of the whole or an important part of our business or a corporate
split. For other matters not specified by the Corporation Law, the Corporation Law does not require us to, and we do not, provide for any fixed quorum for meetings of shareholders.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In lieu of the NASDAQ requirement that each issuer solicit proxies and provide proxy statements for all meetings of shareholders, as required under the Corporation Law, we provide
to holders of record of our common stock a Voting Right Exercise Statement, together with a convocation notice of the general meetings of shareholders, a business report and a detailed description of each proposal. Each holder of our
common stock may cast its votes in writing, i.e., without attending the meeting or appointing a proxy, by completing the Voting Right Exercise Statement and mailing or delivering it to us. With respect to the holders of our ADRs, prior
to each meeting of shareholders, we have provided and will continue to provide to each registered holder of ADRs English translations of the convocation notice and a detailed description of each proposal to be considered at the meeting, together
with a voting instruction card by which the registered ADR holder may authorize the depositary to, and instruct the depositary on how to, vote at the shareholders meeting.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In lieu of the NASDAQ requirement that each issuer conduct an appropriate review of all related party transactions for potential conflict of interest situations on an ongoing basis
and that all such transactions be approved by the companys audit committee or another independent body of the board of directors, we have a board of corporate auditors as required under the Corporation Law, whose duties include the examination
of related party transactions. In addition, certain related party transactions need to be approved by our board of directors under the Corporation Law.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In lieu of the NASDAQ requirements relating to shareholder approval, we follow the requirements of the Corporation Law with respect to the issuance of new shares and the transfer of
treasury shares as well as certain other corporate transactions accompanied by issuance of new shares or the transfer of treasury shares. In the case of our issuance of common stock or stock acquisition rights (including stock options), the approval
of the board of directors is generally required. However, the issuance of shares or stock acquisition rights with a particularly favorable price or particularly favorable conditions to a person other than the shareholders must be approved by a
special resolution at a general meeting of shareholders. Such issuance includes, without limitation, the issuance of stock options without any payment of an issuance price to officers, employees or consultants. Under the Corporation Law, the
issuance of new shares in exchange for the acquisition of, or by in-kind contribution of the stock or assets of another company, requires special procedures including an inspection by an inspector designated by a court or a certification provided by
a qualified professional such as a CPA or an attorney.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



116



---

##### Table of Contents

| |  |  | We have adopted our Code of Conduct which we believe complies with the NASDAQ requirements relating to a code of conduct, except that it only covers our directors, officers and
employees and directors, officers and employees of our directly owned subsidiaries (i.e., our subsidiaries direct subsidiaries), which constitute over 95% of the aggregate number of our and our directly and indirectly owned consolidated
subsidiaries directors, officers and employees. Under Japanese law and generally accepted business practices, we are not in a position to cause our indirectly owned subsidiaries to adopt a code of conduct, although we may recommend that our
directly owned subsidiaries have their subsidiaries adopt the same code of conduct as our Code of Conduct.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



117



---

##### Table of Contents

WHERE YOU CAN FIND MORE INFORMATION

We are subject to the information requirements of the Securities and
Exchange Act of 1934. In accordance with those requirements, we file with the SEC annual reports on Form 20-F within six months of our fiscal year end, and provide to the SEC other material information on Form 6-K. You may read and copy any document
that we file with the SEC at the SECs public reference room at 100 F Street, N.E., Washington, D.C. 20549. Please call the SEC at 1-800-732-0330 for further information on the operation of its public reference room. You may also view any
document that we file with the SEC in electronic format by accessing the SECs home page (http://www.sec.gov).

Prior to our formation
in April 2002, Tokio Marine and Nichido Fire filed a registration statement on Form F-4 with the SEC under the Securities Act of 1933 (registration number 333-14152 with respect to Tokio Marine and registration number 333-14152-01 with respect to
Nichido Fire) covering shares of our common stock to be issued to Tokio Marine and Nichido Fire shareholders in connection with our formation. Tokio Marine and Nichido Fire also filed a related registration statement on Form F-6 with the SEC to
register the ADSs representing our shares (registration number 333-14154 with respect to Tokio Marine and registration number 333-14154-01 with respect to Nichido Fire). We subsequently filed a registration statement on Form F-6 with the SEC to
register our ADSs in connection with a change of the depositary for our ADSs on February 23, 2005 (registration number 333-122964) and filed a post-effective amendment thereto, in connection with our proposed stock split, on September 15, 2006.
You should refer to these registration statements and their exhibits and schedules, which are also available at the SECs public reference room identified above, if you would like to find out more about our formation or our ADSs.



118



---

##### Table of Contents

INDEX TO FINANCIAL STATEMENTS



|                                                                                                  |  |                                                                                                |  |     
|------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------- |  | ----
|                                                                                                  |  | Page                                                                                          
|Consolidated Financial Statements of Millea Holdings, Inc. and Subsidiaries:                      |  |                                                                                               
|                                                                                                  | 
|Report of Independent Registered Public Accounting Firm                                           |  | F-2                                                                                           
|Consolidated Balance Sheets as of March 31, 2006 and 2005                                         |  | F-3                                                                                           
|Consolidated Statements of Income for the Years Ended March 31, 2006, 2005 and 2004               |  | F-5                                                                                           
|Consolidated Statements of Stockholders Equity for the Years Ended March 31, 2006, 2005 and 2004 |  | F-7                                                                                           
|Consolidated Statements of Cash Flows for the Years Ended March 31, 2006, 2005 and 2004           |  | F-8                                                                                           
|Consolidated Statements of Comprehensive Income for the Years Ended March 31, 2006, 2005 and 2004 |  | F-10                                                                                          
|Notes to Consolidated Financial Statements                                                        |  | F-11                                                                                          
|                                                                                                  | 
|INDEX TO SCHEDULES                                                                                |  |                                                                                               
|                                                                                                  |  |                                                                                               
|Schedule Number                                                                                   |  |                                                                                                |  | Page
|I                                                                                                 |  | Summary of InvestmentsOther than Investments in Related Parties as of March 31, 2006 and 2005 |  | F-70
|III                                                                                               |  | Supplementary Insurance Information for the Years Ended March 31, 2006, 2005 and 2004          |  | F-74
|IV                                                                                                |  | Reinsurance for the Years Ended March 31, 2006, 2005 and 2004                                  |  | F-75
|V                                                                                                 |  | Valuation and Qualifying Accounts for the Years Ended March 31, 2006, 2005 and 2004            |  | F-76

Schedules other than those listed above are omitted for the reason that they are not required or
are not applicable. Columns omitted from schedules filed have been omitted because the information is not applicable.



F-1



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

To The Board of Directors and
Stockholders of

Millea Holding, Inc.:

In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of Millea Holdings, Inc. and its subsidiaries (the
Company) at March 31, 2006 and 2005, and the results of their operations and their cash flows for each of the three years in the period ended March 31, 2006 in conformity with accounting principles generally accepted in the United
States of America. In addition, in our opinion, the financial statement schedules listed in the accompanying index present fairly, in all material respects, the formation set forth therein when read in conjunction with the related consolidated
financial statements. These financial statements and financial statement schedules are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and financial statement schedules
based on our audits. We conducted our audits of these statements 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, assessing the accounting principles used
and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As described in Notes 1 to the consolidated financial statements, the Company adopted American Institute of Certified Public Accountants Statement of
Position 03-1 Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts and Financial Accounting Standards Board revised Interpretation No.46, Consolidation of
Variable Interest Entities as of April 1, 2004.

/s/ ChuoAoyama PricewaterhouseCoopers

Tokyo, Japan

August 25, 2006



F-2



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Consolidated Balance Sheets

March 31, 2006 and 2005



|                                                                                                                               |  |                   |            |      |           
|------------------------------------------------------------------------------------------------------------------------------ |  | ----------------- | ---------- | ---- | ----------
|                                                                                                                               |  | (Yen in millions)
|                                                                                                                               |  | 2006              |            | 2005
|Assets                                                                                                                         |  |                   |            |      |           
|                                                                                                                               |  |                  
|Investmentsother than investments in affiliated companies (note 3):                                                           |  |                   |            |      |           
|Securities held to maturity:                                                                                                   |  |                   |            |      |           
|Fixed maturities, at amortized cost (fair value ¥1,186,794 million ($10,143,538 thousand) in 2006; ¥1,090,487 million in
2005) |  | ¥                 | 1,216,061  |      | 1,109,715 
|Securities available for sale:                                                                                                 |  |                   |            |      |           
|Fixed maturities, at fair value (amortized cost ¥4,178,647 million ($35,714,932 thousand) in 2006; ¥3,948,444 million in
2005) |  |                   | 4,179,797  |      | 3,962,641 
|Equity securities, at fair value (cost ¥1,758,848 million ($15,032,889 thousand) in 2006; ¥1,796,036 million in 2005)          |  |                   | 5,009,430  |      | 3,645,779 
|Trading securities:                                                                                                            |  |                   |            |      |           
|Fixed maturities, at fair value (cost ¥126,959 million ($1,085,120 thousand) in 2006; ¥38,849 million in 2005)                 |  |                   | 125,242    |      | 37,665    
|Equity securities, at fair value (cost ¥607,371 million ($5,191,205 thousand) in 2006; ¥202,150 million in 2005)               |  |                   | 699,744    |      | 204,213   
|Mortgage loans on real estate                                                                                                  |  |                   | 70,743     |      | 71,033    
|Investment real estate                                                                                                         |  |                   | 132,496    |      | 134,180   
|Policy loans                                                                                                                   |  |                   | 43,369     |      | 38,567    
|Other long-term investments                                                                                                    |  |                   | 429,837    |      | 409,187   
|Short-term investments                                                                                                         |  |                   | 930,776    |      | 691,769   
|                                                                                                                               |  |                   |            |      |           
|Total investments                                                                                                              |  |                   | 12,837,495 |      | 10,304,749
|                                                                                                                               |  |                   |            |      |           
|Cash and cash equivalents                                                                                                      |  |                   | 337,985    |      | 290,642   
|Premiums receivable and agents balances                                                                                       |  |                   | 194,884    |      | 185,913   
|Reinsurance recoverable on losses (note 4 and 8)                                                                               |  |                   | 423,113    |      | 520,733   
|Prepaid reinsurance premiums (note 4)                                                                                          |  |                   | 296,250    |      | 302,886   
|Deferred policy acquisition costs (note 5)                                                                                     |  |                   | 511,682    |      | 468,074   
|Property and equipment, net of depreciation (note 6)                                                                           |  |                   | 187,813    |      | 197,533   
|Derivative assets (note 18)                                                                                                    |  |                   | 218,225    |      | 217,191   
|Goodwill (note 7)                                                                                                              |  |                   | 17,317     |      | 9,934     
|Intangible assets (note 7 and 12)                                                                                              |  |                   | 46,912     |      | 36,115    
|Other assets                                                                                                                   |  |                   | 444,441    |      | 361,128   
|                                                                                                                               |  |                   |            |      |           
|Total assets                                                                                                                   |  | ¥                 | 15,516,117 |      | 12,894,898
|                                                                                                                               |  |                   |            |      |           

See accompanying notes to consolidated financial statements.



F-3



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Consolidated Balance Sheets(Continued)

March 31, 2006 and 2005



|                                                                                                                                                                   |  |                   |            |   |      |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------- | ---------- | - | ---- | ---------- | -
|                                                                                                                                                                   |  | (Yen in millions) |           
|                                                                                                                                                                   |  | 2006              |            |   | 2005 |           
|Liabilities and Stockholders Equity                                                                                                                               |  |                   |            |   |      |            |  
|                                                                                                                                                                   |  |                  
|Liabilities:                                                                                                                                                       |  |                   |            |   |      |            |  
|Policy liabilities and accruals:                                                                                                                                   |  |                   |            |   |      |            |  
|Losses, claims and loss adjustment expenses(note 8)                                                                                                                |  | ¥                 | 1,419,655  |   |      | 1,345,196  |  
|Unearned premiums                                                                                                                                                  |  |                   | 1,927,262  |   |      | 1,884,482  |  
|Future policy benefits and losses (note 9)                                                                                                                         |  |                   | 1,132,153  |   |      | 982,336    |  
|                                                                                                                                                                   |  |                   |            |   |      |            |  
|Total policy liabilities and accruals                                                                                                                              |  |                   | 4,479,070  |   |      | 4,212,014  |  
|                                                                                                                                                                   |  |                   |            |   |      |            |  
|Policyholders contract deposit (note 9 and 10)                                                                                                                    |  |                   | 3,580,951  |   |      | 3,005,999  |  
|Income tax liability (note 11)                                                                                                                                     |  |                   | 1,275,022  |   |      | 733,329    |  
|Retirement and severance benefits (note 12)                                                                                                                        |  |                   | 230,484    |   |      | 285,011    |  
|Ceded reinsurance balances payable                                                                                                                                 |  |                   | 114,966    |   |      | 128,365    |  
|Debt outstanding (note 14)                                                                                                                                         |  |                   | 322,007    |   |      | 270,887    |  
|Derivative liabilities (note 18)                                                                                                                                   |  |                   | 209,355    |   |      | 159,978    |  
|Cash received under securities lending transactions                                                                                                                |  |                   | 607,425    |   |      | 449,381    |  
|Other liabilities (note 14)                                                                                                                                        |  |                   | 248,798    |   |      | 210,496    |  
|                                                                                                                                                                   |  |                   |            |   |      |            |  
|Total liabilities                                                                                                                                                  |  |                   | 11,068,078 |   |      | 9,455,460  |  
|                                                                                                                                                                   |  |                   |            |   |      |            |  
|Commitments and contingent liabilities (notes 8 and 17)                                                                                                            |  |                   |            |   |      |            |  
|                                                                                                                                                                   |  |                  
|Minority interests                                                                                                                                                 |  |                   | 7,796      |   |      | 6,798      |  
|                                                                                                                                                                   |  |                  
|Stockholders equity:                                                                                                                                              |  |                   |            |   |      |            |  
|Common stock: 6,830,000 and 6,870,000 shares authorized in 2006 and 2005, respectively, 1,687,048.75 and 1,727,048.75 shares issued in 2006
and 2005, respectively |  |                   | 150,000    |   |      | 150,000    |  
|Additional paid-in capital                                                                                                                                         |  |                   | 93,568     |   |      | 163,316    |  
|Retained earnings (note 16)                                                                                                                                        |  |                   | 2,509,670  |   |      | 2,371,629  |  
|Accumulated other comprehensive income:                                                                                                                            |  |                   |            |   |      |            |  
|Unrealized appreciation of securities                                                                                                                              |  |                   | 1,748,876  |   |      | 852,436    |  
|Foreign currency translation adjustments                                                                                                                           |  |                   | (6,307     | ) |      | (27,834    | )
|Minimum pension liability adjustments (note 12)                                                                                                                    |  |                   | (44,024    | ) |      | (66,147    | )
|                                                                                                                                                                   |  |                   |            |   |      |            |  
|Total accumulated other comprehensive income                                                                                                                       |  |                   | 1,698,545  |   |      | 758,455    |  
|                                                                                                                                                                   |  |                   |            |   |      |            |  
|Treasury stock, at cost 6,581 and 7,149 shares in 2006 and 2005, respectively (note 16)                                                                            |  |                   | (11,540    | ) |      | (10,760    | )
|                                                                                                                                                                   |  |                   |            |   |      |            |  
|Total stockholders equity                                                                                                                                         |  |                   | 4,440,243  |   |      | 3,432,640  |  
|                                                                                                                                                                   |  |                   |            |   |      |            |  
|Total liabilities and stockholders equity                                                                                                                         |  | ¥                 | 15,516,117 |   |      | 12,894,898 |  
|                                                                                                                                                                   |  |                   |            |   |      |            |  

See accompanying notes to consolidated financial statements.



F-4



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Consolidated Statements of Income

Years ended March 31, 2006, 2005 and
2004



|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------- | --------- | - | ---- | --------- | - | ---- | --------- | -
|                                                                                                                                                                  |  | (Yen in millions, except per share amounts) |          
|                                                                                                                                                                  |  | 2006                                        |           |   | 2005 |           |   | 2004 |          
|Operating income:                                                                                                                                                 |  |                                             |           |   |      |           |   |      |           |  
|Property and casualty:                                                                                                                                            |  |                                             |           |   |      |           |   |      |           |  
|Net premiums written (note 4)                                                                                                                                     |  | ¥                                           | 1,974,646 |   |      | 1,925,407 |   |      | 1,945,246 |  
|Less increase in unearned premiums                                                                                                                                |  |                                             | 22,342    |   |      | 29,757    |   |      | 85,043    |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|Premiums earned (note 4)                                                                                                                                          |  |                                             | 1,952,304 |   |      | 1,895,650 |   |      | 1,860,203 |  
|Life premiums (note 4)                                                                                                                                            |  |                                             | 281,276   |   |      | 253,369   |   |      | 241,553   |  
|Net investment income (note 3)                                                                                                                                    |  |                                             | 164,433   |   |      | 133,197   |   |      | 126,173   |  
|Realized gains (losses) on investments (note 3)                                                                                                                   |  |                                             | 175,197   |   |      | 86,750    |   |      | (3,855    | )
|(Losses) gains on derivatives                                                                                                                                     |  |                                             | (29,305   | ) |      | 8,296     |   |      | (36,755   | )
|Other income                                                                                                                                                      |  |                                             | 91,780    |   |      | 31,835    |   |      | 20,199    |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|Total operating income                                                                                                                                            |  |                                             | 2,635,685 |   |      | 2,409,097 |   |      | 2,207,518 |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|Operating costs and expenses:                                                                                                                                     |  |                                             |           |   |      |           |   |      |           |  
|Losses, claims and loss adjustment expenses (notes 4 and 8):                                                                                                      |  |                                             |           |   |      |           |   |      |           |  
|Losses and claims incurred and provided for                                                                                                                       |  |                                             | 1,192,453 |   |      | 1,262,433 |   |      | 1,048,518 |  
|Related adjustment expenses                                                                                                                                       |  |                                             | 79,182    |   |      | 68,886    |   |      | 77,389    |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|Total losses, claims and loss adjustment expenses                                                                                                                 |  |                                             | 1,271,635 |   |      | 1,331,319 |   |      | 1,125,907 |  
|Policy benefits and losses for life                                                                                                                               |  |                                             | 319,435   |   |      | 210,536   |   |      | 195,659   |  
|Interest credited to policyholders contract deposits                                                                                                             |  |                                             | 62,811    |   |      | 58,148    |   |      | 58,414    |  
|Policy acquisition costs (note 5)                                                                                                                                 |  |                                             | 584,989   |   |      | 564,544   |   |      | 558,978   |  
|Other operating expenses                                                                                                                                          |  |                                             | 166,384   |   |      | 137,944   |   |      | 116,293   |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|Total operating costs and expenses                                                                                                                                |  |                                             | 2,405,254 |   |      | 2,302,491 |   |      | 2,055,251 |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|Income before income tax expense, minority interests, equity in earnings of affiliated companies, extraordinary items and cumulative effect of
accounting changes |  |                                             | 230,431   |   |      | 106,606   |   |      | 152,267   |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|Income tax expense (benefit) (note 11):                                                                                                                           |  |                                             |           |   |      |           |   |      |           |  
|Current                                                                                                                                                           |  |                                             | 72,407    |   |      | 48,654    |   |      | 50,015    |  
|Deferred                                                                                                                                                          |  |                                             | 3,771     |   |      | (20,223   | ) |      | (630      | )
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|                                                                                                                                                                  |  |                                             | 76,178    |   |      | 28,431    |   |      | 49,385    |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|Minority interests:                                                                                                                                               |  |                                             | 1,078     |   |      | 648       |   |      |          |  
|Equity in earnings of affiliated companies                                                                                                                        |  |                                             | 3,785     |   |      |          |   |      |          |  
|Income before extraordinary items and cumulative effect of accounting changes                                                                                     |  |                                             | 156,960   |   |      | 77,527    |   |      | 102,882   |  
|                                                                                                                                                                  |  |                                             |          
|Extraordinary items (note 2):                                                                                                                                     |  |                                             |          |   |      | 14,458    |   |      |          |  
|Cumulative effect of accounting changes, net of tax (note 1(y)).                                                                                                  |  |                                             |          |   |      | (26       | ) |      |          |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  
|Net income                                                                                                                                                        |  | ¥                                           | 156,960   |   |      | 91,959    |   |      | 102,882   |  
|                                                                                                                                                                  |  |                                             |           |   |      |           |   |      |           |  

See accompanying notes to consolidated financial statements.



F-5



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Consolidated Statements of Income(Continued)

Years ended March 31, 2006, 2005 and 2004



|                                                                              |  |                                             |        |      |        |   |      |       
|----------------------------------------------------------------------------- |  | ------------------------------------------- | ------ | ---- | ------ | - | ---- | ------
|                                                                              |  | (Yen in millions, except per share amounts)
|                                                                              |  | 2006                                        |        | 2005 |        |   | 2004
|Amounts per Share of common stock:                                            |  |                                             |        |      |        |   |      |       
|Basic:                                                                        |  |                                             |        |      |        |   |      |       
|Income before extraordinary items and cumulative effect of accounting changes |  | ¥                                           | 92,438 |      | 44,287 |   |      | 56,457
|Extraordinary items                                                           |  |                                             |       |      | 8,259  |   |      |      
|Cumulative effect of accounting changes, net of tax                           |  |                                             |       |      | (15    | ) |      |      
|                                                                              |  |                                             |        |      |        |   |      |       
|Net income                                                                    |  | ¥                                           | 92,438 |      | 52,531 |   |      | 56,457
|                                                                              |  |                                             |        |      |        |   |      |       
|Diluted (note 1(t)):                                                          |  |                                             |        |      |        |   |      |       
|Income before extraordinary items and cumulative effect of accounting changes |  | ¥                                           | 92,426 |      | 44,287 |   |      | 56,457
|Extraordinary items                                                           |  |                                             |       |      | 7,583  |   |      |      
|Cumulative effect of accounting changes, net of tax                           |  |                                             |       |      | (15    | ) |      |      
|                                                                              |  |                                             |        |      |        |   |      |       
|Net income                                                                    |  | ¥                                           | 92,426 |      | 51,855 |   |      | 56,457
|                                                                              |  |                                             |        |      |        |   |      |       
|Cash dividends declared (note 16)                                             |  | ¥                                           | 15,000 |      | 11,000 |   |      | 11,000
|                                                                              |  |                                             |       
|Weighted average common shares in thousands:                                  |  |                                             |        |      |        |   |      |       
|Basic                                                                         |  |                                             | 1,698  |      | 1,751  |   |      | 1,822 
|Diluted (note 1(t))                                                           |  |                                             | 1,698  |      | 1,751  |   |      | 1,822 



See accompanying notes to
consolidated financial statements.



F-6



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Consolidated Statements of Stockholders Equity

Years ended
March 31, 2006, 2005 and 2004



|                                                      |  |                   |           |   |      |           |   |      |           |  
|----------------------------------------------------- |  | ----------------- | --------- | - | ---- | --------- | - | ---- | --------- | -
|                                                      |  | (Yen in millions) |          
|                                                      |  | 2006              |           |   | 2005 |           |   | 2004 |          
|Common stock:                                         |  |                   |           |   |      |           |   |      |           |  
|Balance at beginning and end of year                  |  | ¥                 | 150,000   |   |      | 150,000   |   |      | 150,000   |  
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Additional paid-in capital:                           |  |                   |           |   |      |           |   |      |           |  
|Balance at beginning of year                          |  |                   | 163,316   |   |      | 343,155   |   |      | 343,413   |  
|Retirement of treasury stock (note 16)                |  |                   | (70,118   | ) |      | (179,843  | ) |      |          |  
|Gains (losses) on sales of treasury stock             |  |                   | 0         |   |      | 4         |   |      | (258      | )
|Issuance of stock options (note 13)                   |  |                   | 370       |   |      |          |   |      |          |  
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Balance at end of year                                |  |                   | 93,568    |   |      | 163,316   |   |      | 343,155   |  
|                                                      |  |                   |           |   |      |           |   |      |           |  
|                                                      |  |                   |          
|Retained earnings:                                    |  |                   |           |   |      |           |   |      |           |  
|Balance at beginning of year                          |  |                   | 2,371,629 |   |      | 2,299,338 |   |      | 2,214,947 |  
|Net income for year                                   |  |                   | 156,960   |   |      | 91,959    |   |      | 102,882   |  
|Dividends paid (note 16)                              |  |                   | (18,919   | ) |      | (19,668   | ) |      | (18,491   | )
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Balance at end of year                                |  |                   | 2,509,670 |   |      | 2,371,629 |   |      | 2,299,338 |  
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Accumulated other comprehensive income:               |  |                   |           |   |      |           |   |      |           |  
|Unrealized appreciation of securities:                |  |                   |           |   |      |           |   |      |           |  
|Balance at beginning of year                          |  |                   | 852,436   |   |      | 796,304   |   |      | 227,198   |  
|Change during year                                    |  |                   | 896,440   |   |      | 56,132    |   |      | 569,106   |  
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Balance at end of year                                |  |                   | 1,748,876 |   |      | 852,436   |   |      | 796,304   |  
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Foreign currency translation adjustments:             |  |                   |           |   |      |           |   |      |           |  
|Balance at beginning of year                          |  |                   | (27,834   | ) |      | (26,433   | ) |      | (15,254   | )
|Change during year                                    |  |                   | 21,527    |   |      | (1,401    | ) |      | (11,179   | )
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Balance at end of year                                |  |                   | (6,307    | ) |      | (27,834   | ) |      | (26,433   | )
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Minimum pension liability adjustments (note 12):      |  |                   |           |   |      |           |   |      |           |  
|Balance at beginning of year                          |  |                   | (66,147   | ) |      | (67,305   | ) |      | (88,326   | )
|Change during year                                    |  |                   | 22,123    |   |      | 1,158     |   |      | 21,021    |  
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Balance at end of year                                |  |                   | (44,024   | ) |      | (66,147   | ) |      | (67,305   | )
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Accumulated other comprehensive income at end of year |  |                   | 1,698,545 |   |      | 758,455   |   |      | 702,566   |  
|                                                      |  |                   |           |   |      |           |   |      |           |  
|                                                      |  |                   |          
|Treasury stock (note 16):                             |  |                   |           |   |      |           |   |      |           |  
|Balance at beginning of year                          |  |                   | (10,760   | ) |      | (86,708   | ) |      | (7,662    | )
|Change during year                                    |  |                   | (780      | ) |      | 75,948    |   |      | (79,046   | )
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Balance at end of year                                |  |                   | (11,540   | ) |      | (10,760   | ) |      | (86,708   | )
|                                                      |  |                   |           |   |      |           |   |      |           |  
|Total stockholders equity                            |  | ¥                 | 4,440,243 |   |      | 3,432,640 |   |      | 3,408,351 |  
|                                                      |  |                   |           |   |      |           |   |      |           |  

See accompanying notes to consolidated financial statements.



F-7



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Consolidated Statements of Cash Flows

Years ended March 31, 2006, 2005 and
2004



|                                                                                            |  |                   |   |  |           |   |  |         |  
|------------------------------------------------------------------------------------------- |  | ----------------- | - |  | --------- | - |  | ------- | -
|                                                                                            |  | (Yen in millions) |  
|                                                                                            |  | 2006              |   |  | 2005      |   |  | 2004    |  
|Cash flows from operating activities:                                                       |  |                   |   |  |           |   |  |         |  
|Net income                                                                                  |  | ¥ 156,960         |   |  | 91,959    |   |  | 102,882 |  
|                                                                                            |  |                   |  
|Adjustments to reconcile net income to net cash (used in) provided by operating activities: |  |                   |   |  |           |   |  |         |  
|Increase in losses, claims and loss adjustment expense reserve, net of ceded reinsurance    |  | 158,090           |   |  | 53,831    |   |  | 92,555  |  
|Increase in unearned premiums, net of ceded reinsurance                                     |  | 23,653            |   |  | 23,640    |   |  | 100,084 |  
|Increase in future policy benefits for life                                                 |  | 147,168           |   |  | 135,726   |   |  | 133,451 |  
|(Increase) decrease in premiums receivables and agents balances, net of ceded reinsurance  |  | (24,186           | ) |  | 18,489    |   |  | (13,152 | )
|Increase (decrease) in payable for current income taxes                                     |  | 21,040            |   |  | 10,340    |   |  | (59,475 | )
|(Increase) decrease in receivable for current income taxes                                  |  | (4,393            | ) |  | 25,764    |   |  | (28,732 | )
|Deferred income taxes                                                                       |  | 3,814             |   |  | (20,269   | ) |  | (503    | )
|Provision for retirement and severance benefits                                             |  | (18,052           | ) |  | (3,043    | ) |  | 2,938   |  
|Increase in deferred policy acquisition costs                                               |  | (37,055           | ) |  | (14,539   | ) |  | (30,923 | )
|Depreciation                                                                                |  | 19,935            |   |  | 21,281    |   |  | 19,116  |  
|Extraordinary itemsunallocated negative goodwill                                           |  |                  |   |  | (14,458   | ) |  |        |  
|Changes in trading securities, at fair value                                                |  | (575,584          | ) |  | (41,900   | ) |  | (8,065  | )
|Changes in derivative assets and liabilitiesnet                                            |  | 39,890            |   |  | 12,140    |   |  | 68,913  |  
|(Increase) decrease in other assets                                                         |  | (1,053            | ) |  | (5,266    | ) |  | 758     |  
|Increase (decrease) in other liabilities                                                    |  | 18,465            |   |  | (5,704    | ) |  | 5,707   |  
|Net realized (gains) losses                                                                 |  | (72,488           | ) |  | (75,748   | ) |  | 5,364   |  
|Stock option expense                                                                        |  | 370               |   |  |          |   |  |        |  
|Interest credited to policyholders contract deposits                                       |  | 62,811            |   |  | 58,148    |   |  | 58,414  |  
|Othernet                                                                                   |  | 4,809             |   |  | 1,999     |   |  | (10,271 | )
|                                                                                            |  |                   |   |  |           |   |  |         |  
|Net cash (used in) provided by operating activities                                         |  | (75,806           | ) |  | 272,390   |   |  | 439,061 |  
|                                                                                            |  |                   |   |  |           |   |  |         |  
|Cash flows from investing activities:                                                       |  |                   |   |  |           |   |  |         |  
|Proceeds from investments sold or matured:                                                  |  |                   |   |  |           |   |  |         |  
|Fixed maturities held to maturity redeemed                                                  |  | 1,714             |   |  | 2,803     |   |  | 2,471   |  
|Fixed maturities available for sale sold                                                    |  | 654,344           |   |  | 1,640,958 |   |  | 870,571 |  
|Fixed maturities available for sale redeemed                                                |  | 2,315,635         |   |  | 1,399,756 |   |  | 724,003 |  
|Equity securities available for sale                                                        |  | 285,327           |   |  | 205,191   |   |  | 228,913 |  
|Mortgage loans on real estate                                                               |  | 22,242            |   |  | 77,092    |   |  | 52,679  |  
|Investment real estate                                                                      |  | 8,652             |   |  | 39,748    |   |  | 5,272   |  
|Policy loans                                                                                |  | 37,214            |   |  | 33,069    |   |  | 21,759  |  
|Other long-term investments                                                                 |  | 175,227           |   |  | 176,222   |   |  | 247,498 |  



F-8



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Consolidated Statements of Cash Flows(Continued)

Years ended March 31, 2006, 2005 and 2004

|                                                                           |  |                   |            |   |      |            |   |      |            |  
|-------------------------------------------------------------------------- |  | ----------------- | ---------- | - | ---- | ---------- | - | ---- | ---------- | -
|                                                                           |  | (Yen in millions) |           
|                                                                           |  | 2006              |            |   | 2005 |            |   | 2004 |           
|Cost of investments purchased:                                             |  |                   |            |   |      |            |   |      |            |  
|Fixed maturities held to maturity                                          |  | ¥                 | (101,847   | ) |      | (5,480     | ) |      | (231,315   | )
|Fixed maturities available for sale                                        |  |                   | (3,190,391 | ) |      | (3,793,144 | ) |      | (1,593,176 | )
|Equity securities available for sale                                       |  |                   | (191,330   | ) |      | (275,367   | ) |      | (75,562    | )
|Mortgage loans on real estate                                              |  |                   | (20,709    | ) |      | (17,208    | ) |      | (26,335    | )
|Investment real estate                                                     |  |                   | (3,746     | ) |      | (16,348    | ) |      | (23,594    | )
|Policy loans                                                               |  |                   | (42,016    | ) |      | (38,026    | ) |      | (25,282    | )
|Other long-term investments                                                |  |                   | (194,831   | ) |      | (162,680   | ) |      | (142,211   | )
|Short-term investmentsnet                                                 |  |                   | (214,104   | ) |      | 191,408    |   |      | (225,535   | )
|Securities and indebtedness of related parties                             |  |                   | (13,300    | ) |      | (12,931    | ) |      | (17,566    | )
|Property and equipmentnet                                                 |  |                   | (8,471     | ) |      | (12,161    | ) |      | (8,628     | )
|Increase (decrease) in cash received under securities lending transactions |  |                   | 158,043    |   |      | 220,564    |   |      | (19,397    | )
|Cash paid on acquisition, net of cash and cash equivalents acquired        |  |                   | (40,071    | ) |      |           |   |      | (17,962    | )
|Other                                                                      |  |                   | 16,138     |   |      | (436       | ) |      |           |  
|                                                                           |  |                   |            |   |      |            |   |      |            |  
|Net cash used in investing activities                                      |  |                   | (346,280   | ) |      | (346,970   | ) |      | (253,397   | )
|                                                                           |  |                   |            |   |      |            |   |      |            |  
|Cash flows from financing activities:                                      |  |                   |            |   |      |            |   |      |            |  
|Investment deposits funded by policyholders                                |  |                   | 934,380    |   |      | 448,142    |   |      | 364,949    |  
|Withdrawals of investment deposits by policyholders                        |  |                   | (426,468   | ) |      | (374,636   | ) |      | (435,028   | )
|Proceeds from issuance of debt                                             |  |                   | 128,019    |   |      | 75,494     |   |      | 68,746     |  
|Repayment of debt                                                          |  |                   | (76,759    | ) |      | (50,909    | ) |      | (33,039    | )
|(Decrease) increase in cash received under securities lending transactions |  |                   |           |   |      | (43,974    | ) |      | 43,974     |  
|Dividends to stockholders                                                  |  |                   | (18,893    | ) |      | (19,669    | ) |      | (18,491    | )
|Increase in treasury stock                                                 |  |                   | (70,898    | ) |      | (103,891   | ) |      | (79,304    | )
|Othernet                                                                  |  |                   | (5,194     | ) |      | (2,395     | ) |      | (5,049     | )
|                                                                           |  |                   |            |   |      |            |   |      |            |  
|Net cash provided by (used in) financing activities                        |  |                   | 464,187    |   |      | (71,838    | ) |      | (93,242    | )
|                                                                           |  |                   |            |   |      |            |   |      |            |  
|Effect of exchange rate changes on cash and cash equivalents               |  |                   | 5,242      |   |      | 1,022      |   |      | 474        |  
|                                                                           |  |                   |            |   |      |            |   |      |            |  
|Net change in cash and cash equivalents                                    |  |                   | 47,343     |   |      | (145,396   | ) |      | 92,896     |  
|Cash and cash equivalents due to the initial consolidation of VIEs         |  |                   |           |   |      | 3,164      |   |      |           |  
|Cash and cash equivalents at beginning of year                             |  |                   | 290,642    |   |      | 432,874    |   |      | 339,978    |  
|                                                                           |  |                   |            |   |      |            |   |      |            |  
|Cash and cash equivalents at end of year                                   |  | ¥                 | 337,985    |   |      | 290,642    |   |      | 432,874    |  
|                                                                           |  |                   |            |   |      |            |   |      |            |  
|Supplemental information of cash flows:                                    |  |                   |            |   |      |            |   |      |            |  
|Cash paid during the year for:                                             |  |                   |            |   |      |            |   |      |            |  
|Interest                                                                   |  | ¥                 | 3,085      |   |      | 3,198      |   |      | 2,885      |  
|Income taxes                                                               |  | ¥                 | 55,760     |   |      | 12,550     |   |      | 113,521    |  



F-9



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income

Years ended March 31,
2006, 2005 and 2004



|                                                                     |  |                   |           |   |      |         |   |      |         |  
|-------------------------------------------------------------------- |  | ----------------- | --------- | - | ---- | ------- | - | ---- | ------- | -
|                                                                     |  | (Yen in millions) |          
|                                                                     |  | 2006              |           |   | 2005 |         |   | 2004 |        
|Net income                                                           |  | ¥                 | 156,960   |   |      | 91,959  |   |      | 102,882 |  
|                                                                     |  |                   |          
|Other comprehensive income, net of tax:                              |  |                   |           |   |      |         |   |      |         |  
|Unrealized appreciation of securities:                               |  |                   |           |   |      |         |   |      |         |  
|Unrealized holding gains                                             |  |                   | 940,363   |   |      | 106,941 |   |      | 574,678 |  
|Less: reclassification adjustments for gains included in net income  |  |                   | (43,923   | ) |      | (50,809 | ) |      | (5,572  | )
|                                                                     |  |                   |           |   |      |         |   |      |         |  
|                                                                     |  |                   | 896,440   |   |      | 56,132  |   |      | 569,106 |  
|                                                                     |  |                   |           |   |      |         |   |      |         |  
|Foreign currency translation adjustments:                            |  |                   |           |   |      |         |   |      |         |  
|Foreign currency translation adjustments                             |  |                   | 21,527    |   |      | (1,401  | ) |      | (11,866 | )
|Less: reclassification adjustments for losses included in net income |  |                   |          |   |      |        |   |      | 687     |  
|                                                                     |  |                   |           |   |      |         |   |      |         |  
|                                                                     |  |                   | 21,527    |   |      | (1,401  | ) |      | (11,179 | )
|                                                                     |  |                   |           |   |      |         |   |      |         |  
|Minimum pension liability adjustments                                |  |                   | 22,123    |   |      | 1,158   |   |      | 21,021  |  
|                                                                     |  |                   |           |   |      |         |   |      |         |  
|Other comprehensive income                                           |  |                   | 940,090   |   |      | 55,889  |   |      | 578,948 |  
|                                                                     |  |                   |           |   |      |         |   |      |         |  
|Comprehensive income                                                 |  | ¥                 | 1,097,050 |   |      | 147,848 |   |      | 681,830 |  
|                                                                     |  |                   |           |   |      |         |   |      |         |  



See accompanying notes to
consolidated financial statements.



F-10



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

March 31, 2006, 2005 and 2004

1. Basis of Presentation and Significant Accounting Policies

(a) Description of Business

Millea Holdings, Inc. (Millea Holdings), incorporated in Japan, is
a holding company mainly engaged in property and casualty and life insurance operations. Through its subsidiaries, Millea Holdings writes marine, fire and casualty, automobile and allied lines of insurance principally covering risks located in Japan
and hull and cargo risks for Japanese business and sells a variety of life insurance products mainly in the Japanese market.

(b) Basis of Presentation

The consolidated financial statements of Millea Holdings and its subsidiaries (collectively referred to as the Company) are
presented herein in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP), which differ in certain respects from Japanese accounting principles (Japanese GAAP).

Certain reclassifications have been made to the prior years consolidated financial statements to conform to the 2006 presentation.

In the consolidated financial statements, certain Japanese yen amounts have been translated into United States dollars at the rate of 117 yen to the
dollar, the approximate exchange rate as of March 31, 2006. Such translations should not be construed as representations that the Japanese yen amounts represent, or have been or could be converted into, United States dollars at that or any
other rate.

(c) Principles of Consolidation

The accompanying consolidated financial statements include all majority-owned subsidiaries and variable interest entities to which Millea Holdings and its subsidiaries are the primary beneficiary. Certain subsidiaries results were
reported in the consolidated financial statements using December 31 year-ends. All affiliated companies are accounted for by the equity method. At March 31, 2006 and 2005, investments in affiliated companies which were presented as other
assets amounted to ¥118,723 million ($1,014,726 thousand) and ¥75,712 million, respectively. As for the investment in affiliated companies accounted for by equity method for which quoted market price is available, at March 31, 2006 and
2005, the aggregate carrying amount of investment were ¥42,482 million ($363,094 thousand) and ¥34,032 million respectively. The fair value of investment were ¥32,828 million ($280,581 thousand) and ¥24,327 million at March 31,
2006 and 2005, respectively. All significant intercompany accounts and transactions have been eliminated in consolidation.

(d) Use of Estimates

Management of the Company has made a number of estimates and assumptions relating to the reporting of assets and liabilities and the
disclosure of contingent assets and liabilities to prepare these financial statements in conformity with U.S. GAAP. Actual results could differ from these estimates.

(e) InvestmentsOther than Investments in Affiliated Companies

Fixed maturities and equity securities
are generally accounted for in accordance with SFAS No.115, Accounting for Certain Investments in Debt and Equity Securities.



F-11



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Fixed maturities held to maturity, which the Company has the positive intent and ability to hold to
maturity, are stated at amortized cost. Declines in fair value below amortized cost that are determined to be other than temporary are charged to earnings.

Fixed maturities available for sale are stated at fair value. When quoted market value is not available, quoted market value for similar securities is utilized instead. Declines in fair value below amortized cost that
are determined to be other than temporary are charged to earnings.

Equity securities available for sale, which include common and
nonredeemable preferred stocks, are stated at their fair value based primarily on quoted market prices. Stocks listed on Japanese or foreign stock exchanges represent approximately 87% and 83% of the investment in stocks at March 31, 2006 and
2005, respectively. Declines in fair value below cost that are determined to be other than temporary are charged to earnings.

Gains and
losses incurred on the sale or impairment of securities are included in realized gains (losses) on investments in the consolidated statements of income. Unrealized gains and losses, net of taxes, in the value of securities available for sale is
accounted for as a component of accumulated other comprehensive income. See note 3 for further information about other-than-temporary impairment of securities.

Trading securities are held to meet short-term investment objectives. These securities are recorded on a trade date basis and carried at current market values. Unrealized gains and losses are recognized in earnings.

The cost of securities sold is determined on a weighted moving-average basis.

Mortgage loans on real estate and other loans which are included in other long-term investments are principally carried at the unpaid balance of the
principal amount, net of unamortized premium or discount and valuation allowances. The valuation allowances for loan losses represent managements estimate of probable losses in our loan portfolios. The evaluation process involves a number of
estimates and judgments. Our allowances for loan losses consist of specific allowances for specifically identified impaired borrowers and general allowances for loans which are not specifically identified as impaired. The allowance is based on
Statement of Financial Accounting Standards (SFAS) No. 114, Accounting by Creditors for Impairment of a Loan, SFAS No. 118, Accounting by Creditors for Impairment of a LoanIncome Recognition and
Disclosures, and SFAS No. 5, Accounting for Contingencies. The Company records specific allowances for loan losses in net investment income when the Company determines that an individual borrower is not able to keep current
with payments on its loans. Large numbers of smaller-balance loans are grouped into homogenous groups and are collectively evaluated for impairment. For these loans, the Company records general allowances, or unallocated valuation
allowances, for loan losses to reflect loss contingencies underlying individual loan portfolios. Changes in the valuation allowances are included in net investment income.

These impaired loans are written down to the extent that principal is judged to be uncollectible. Impaired collateral-dependent loans where repayment is
expected to be provided solely by the underlying collateral and there are no other available and reliable sources of repayment are written down to the lower of cost or collateral value. These loans identified as impaired are placed on a cash basis
when it is determined that the payment of interest or principal is doubtful of collection except when the loan is well secured and in the process of collection. Accrued interest on impaired loans is reversed and charged against current earnings, and
interest is thereafter included in earnings only to the extent actually received in cash. When there is doubt regarding the ultimate collectibility of principal, all cash receipts are thereafter applied to reduce the recorded investment in the



F-12



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



loan. These cash-basis loans are returned to an accrual status when all contractual principal and interest amounts are reasonably assured of repayment and
there is a sustained period of repayment performance in accordance with the contractual terms.

Policy loans are made to policyholders of
long-term insurance with refund at maturity. Those long-term insurance products include long-term comprehensive insurance and long-term family personal traffic accident insurance. The maximum amount of loans is limited to 90% of return premiums on
the policies. Policy loans are carried at cost.

Short-term investments are carried at costs or amortized costs that approximate fair
value, and generally include call loans and other investments maturing within one year.

(f) Repurchase Agreements and Securities Lending Activities

The Company is party to various securities lending agreements under which securities are loaned to third parties on a short-term basis. For
those loaned securities which do not meet the relevant conditions for the surrender of control as provided by SFAS No.140, Accounting for Transfers and Servicing Assets and Extinguishments of Liabilities, a replacement of FASB Statement
No.125., they are not removed from the Companys consolidated balance sheet; rather, they are retained within the appropriate investment classification. In cases where the company takes possession of the collateral under its securities
lending program, the collateral is included in the consolidated balance sheet with a corresponding liability being recorded to recognize the obligation to return such collateral.

(g) Investment Real Estate, Property and Equipment

Investment real estate, property and equipment are
stated at cost less accumulated depreciation on buildings and furniture and fixtures. Depreciation is computed principally by the declining-balance method based on estimated useful lives. The estimated useful lives of buildings based on construction
method and equipment range as follows:



|                       |  |               
|---------------------- |  | --------------
|Reinforced concrete    |  | 38 to 50 years
|Brick and block        |  | 41 years      
|Wood                   |  | 24 years      
|Wood and mortar        |  | 22 years      
|Steel                  |  | 11 to 34 years
|Building equipment     |  | 3 to 18 years 
|Furniture and fixtures |  | 2 to 15 years 

Maintenance and repairs are charged against income as incurred. Improvements are capitalized to
property and equipment.

The cost and accumulated depreciation with respect to assets retired or otherwise disposed of are eliminated from
the asset and related accumulated depreciation accounts. Any resulting profit or loss is credited or charged to income.

(h) Cash Equivalents

Cash equivalents include cash deposited in demand deposits at banks.



F-13



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



(i) Derivatives

The Company employs derivative financial instruments including interest rate swaps, foreign exchange forwards, bond futures, equity index options, equity index futures and other instruments to manage interest risk, foreign currency risks
and other risks for hedging activities and other purposes.

All derivatives are recognized in the consolidated balance sheets at fair value
in accordance with SFAS No.133, Accounting for Derivative Instruments and Certain Hedging Activities., subsequently amended by SFAS No.138, Accounting for Certain Derivative Instruments and Certain Hedging Activities, an amendment
of SFAS No.133.

For derivatives designated as hedges, on the date the derivative contract is entered into, the Company designates
interest rate swaps, foreign exchange forwards or currency swaps and other derivative instruments as a hedge of the changes in the fair value of a recognized asset or liability (fair value hedge).

The gains or losses in the fair value of a derivative that is appropriately and contemporaneously documented, designated and is highly effective as fair
value hedge are recorded in (losses) gains on derivatives, net investment income and realized gains (losses) on investments along with the losses or gains on the hedged item attributable to the hedged risk. Changes in the fair value of derivatives
used for other than hedging activities are reported in (losses) gains on derivatives.

The Company occasionally purchases a financial
instrument that contains a derivative instrument. The Company bifurcates an embedded derivative where: (1) the economic characteristics of the embedded instrument are not clearly and closely related to those of the remaining components of the
financial instrument; and (2) a separate instrument with the same terms as the embedded instrument meets the definition of a derivative under SFAS No.133, as amended. When bifurcated, the embedded derivative is carried at fair value, and
changes in its fair value are included currently in earnings.

(j) Premium Revenues

Property and casualty insurance premiums are recognized as earned on a pro rata basis over the terms of the policies. Unearned premiums represent the
portion of premiums written relating to the unexpired terms of coverage.

Life premiums for long-duration contracts are recognized when due
from policyholders. Life premiums for short-duration contracts are recognized over the period to which the premiums relate on a pro rata basis.

Premiums are stated net of amounts ceded to reinsurers.

(k) Policy Acquisition Costs

Costs that vary with and are primarily related to the acquisition of insurance policies are deferred to the extent such costs are deemed recoverable from
future profits. These costs are principally external sales agents commissions, in-house sales agents salaries, other compensation and other underwriting costs. Deferred policy acquisition costs are reviewed to determine if they are
recoverable from future income and, if not recoverable, are charged to expense.



F-14



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Policy acquisition costs for property and casualty insurance products are deferred and amortized over
the period in which the related premiums written are earned. Policy acquisition costs for traditional life insurance products are generally deferred and amortized over the premium paying period of the policy. Policy acquisition costs related to
investment contracts and universal-life type contracts are deferred and amortized, with interest, in relation to the incidence of estimated gross profits to be realized over the estimated lives of the contracts.

(l) Losses, Claims and Loss Adjustment Expenses

The net
liabilities stated for reported and estimated property and casualty losses and claims and for related loss adjustment expenses are based upon the accumulation of (1) case estimates for losses and related loss adjustment expenses reported prior
to the close of the accounting period on the direct business written by the Company and (2) estimates received from ceding reinsurers. The loss adjustment expenses represent administrative expenses in connection with settling or disposing of
claims, which include out-of-pocket expenses as well as allocated personnel cost. Provision has been made for unreported losses and for loss adjustment expenses not identified with specific claims based upon past experience. These liabilities are
adjusted regularly based on experience. The Company believes that the liabilities for unpaid losses and loss adjustment expenses at March 31, 2006 and 2005 are adequate to cover the ultimate net cost of losses and claims incurred to those
dates. However, the liabilities are based on estimates and management makes no representation that the ultimate liability may not exceed or fall short of such estimates.

(m) Future Policy Benefits and Losses

Future policy benefits and losses include provisions for future
policy benefits for life contracts and for unpaid life policy claims.

The liabilities for future policy benefits are computed by a net
level premium method using estimated future investment yields, withdrawals and recognized morbidity and mortality tables. Future investment yields assumptions are based on factors such as expected investment returns and market conditions.
Withdrawals, morbidity and mortality assumptions are mainly based on our own experience. For limited-payment contracts, which provide insurance coverage over a contract period that extends beyond the period in which premiums are collected, gross
premiums in excess of the net premium are deferred and recognized in earnings in a constant relationship with insurance in force or with the amount of expected future benefit payments. The Companys liabilities for future policy benefits and
losses are also inclusive of liabilities for guarantee benefits related to certain nontraditional long-duration contracts, which are discussed more in note 10.

Unpaid policy claims represent the estimated liability for reported and unreported losses on life policies on an undiscounted basis.

The Company believes that the estimated liabilities for future policy benefits and for losses at March 31, 2006 and 2005 are adequate to cover the life insurance liability. However, the ultimate liability may
vary from such estimates.

(n) Policyholders Contract Deposits

The Company sells certain property and casualty and life insurance products that do not subject the Company to significant risks arising from policyholders mortality or morbidity. These contracts are referred to



F-15



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



as investment contracts. For investment contracts and universal-life type contracts, the Company records the associated liabilities as policyholders
contract deposits except for guaranteed minimum death benefit (GMDB), which is recorded as future policy benefits and losses.

The Company sells certain long-term property and casualty insurance policies, such as long-term comprehensive insurance, long-term family personal traffic accident insurance. which include a savings feature in addition to the insurance
coverage provided under the policy. These policies (deposit-type insurance) are issued for periods of 2 to 64 years.

The key
terms of deposit-type insurance, which include contractual rates of interest, are fixed at the inception of the policy and remain in effect during the policy period. At inception, policyholders can choose to pay premiums on the policy either in a
lump-sum or in annual, semiannual or monthly installments. The policy allows policyholders to later change the mode for payment with the Companys approval. In addition, the policy allows policyholders during the payment phase to change the
allocation of annuity payments they receive if certain conditions established by the Company are met. In practice, these options are rarely used by policyholders. Policyholders can terminate the contract before the maturity date with a payment of a
predetermined commission to the Company.

Premiums for insurance portion and savings portion of the contract are allocated at inception.
The premium for the insurance portion is calculated the same way as the premium for a traditional indemnity policy with no savings portion is calculated. The premium for the savings portion (deposit premiums) represents the present value
of the lump-sum or annuity refund for a fixed period, discounted using the committed interest rate and the total loss termination rate, which are both set at the inception of the contracts. Total loss termination is an
exceptional event that takes place when a full payout is made for the insurance portion of the policy, and in this case, the contract terminates without any maturity refund being paid to the policyholder. The weighted average annual frequency of
total loss termination is approximately 0.04%.

In the case of a total loss, deposit premiums under the contract are designed
to be used for maturity refunds on the other policies for which a total loss has not occurred. The use of deposit premiums, including maturity refunds for total loss policies, are legally restricted for the benefit of policyholders
making investment deposits and cannot be used to fund indemnity claims in the case of a total loss or any other losses. Accordingly, the Company does not use, in fact and in substance, maturity refunds for total loss policies to fund
indemnity claims. All payments made to the policyholder in a total loss situation are funded by using liabilities established for the insurance portion of the contract.

The premium for the insurance portion is recognized as revenue over the period of the contract, generally in proportion to the amount of insurance protection provided. Deposit accounting is utilized for the savings
portion of the contract. Accordingly, premiums received for the savings portion of outstanding contracts are recorded as policyholders contract deposits. Policyholders contract deposits are accreted using the interest rate method based
on the present value of expected payments on the investment portion of outstanding contracts, without deductions for future surrender penalties. The amount of expected payments excludes payments for total loss policies, which are paid to
other holders of maturing policies. At the end of each fiscal year, policyholders contract deposits are adjusted to reflect the present value of contracts in force.

Policy acquisition costs are not charged to the savings portion of the contract. Costs associated with policy acquisition of deposit-type policies are
charged to the insurance portion and amortized over the contractual



F-16



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



period. The possibility of a premium deficiency, relevant only to the insurance portion, is monitored through combined loss and expense ratio. The Company
did not recognize any premium deficiency for such policies for the years ended March 31, 2006, 2005 and 2004.

Interest credited to
policyholders contract deposits represents interest accrued or paid for investment contracts and universal-life type contracts. Any investment income attributable to policyholders in respect of investment contracts and universal-life type
contracts are presented on a gross basis and included in Net investment income, Realized gains (losses) on investments and  (Losses) gains on derivatives in the consolidated statements of income.

See note 15 for fair value information of investment contracts.

(o) Shadow Accounting

Realized gains or losses on investments may have a direct effect on the measurement of insurance assets and
liabilities. That is to say, realization of gains or losses on available-for-sale investments can lead to unlocking of deferred policy acquisition costs (DPAC), present value of future profit (PVFP) and certain insurance
liabilities. In these situations, shadow accounting is applied which ensures that all recognized gains and losses on investments affect the measurement of the insurance assets and liabilities in the same way, regardless of whether they are realized
or unrealized and regardless of whether the gains and losses are recognized in the income statement or directly in equity. If unrealized gains or losses trigger shadow accounting adjustments to DPAC, PVFP and certain insurance liabilities, the
corresponding adjustment is recognized in equity, together with the unrealized gains or losses.

(p) Reinsurance

Amounts recoverable from reinsurers are estimated in a manner consistent with the claim liability associated with the reinsured business. The Company
evaluates and monitors the financial condition of its reinsurers under reinsurance arrangements to minimize its exposure to significant losses from reinsurers insolvencies.

(q) Compulsory Automobile Liability Insurance

Japanese law provides that all automobiles are to be covered
by specified amounts of liability insurance for personal injury and that insurance companies are to accept such coverage on a nonprofit basis. In compliance with this law, which came into effect on April 1, 1966, the Company has not reflected
any profit or loss from underwriting such compulsory automobile liability insurance in financial statements prepared for distribution to stockholders under the Japanese Commercial Code. In these consolidated financial statements, which are presented
in accordance with U.S. GAAP, gains or losses from underwriting compulsory automobile liability insurance have been credited or charged to income.

(r)
Foreign Currency Translation

Assets and liabilities of the subsidiaries located outside Japan are translated into Japanese yen at the rates
of exchange in effect at the balance sheet date. Revenues and expenses of the subsidiaries are translated at weighted average exchange rates during the year. Gains and losses resulting from translation of financial statements are excluded from the
consolidated statements of income and are accumulated as foreign currency translation adjustments in stockholders equity.



F-17



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Gains (losses) resulting from foreign currency transactions in the amount of ¥1,758 million
($15,026 thousand) in 2006, ¥(1,391) million in 2005 and ¥(5,720) million in 2004 were charged to income.

(s) Impairment of Long-Lived Assets

As required by SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, long-lived assets and certain
identifiable intangibles are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the
carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If such assets are considered to be impaired, the amount of impairment to be recognized is the amount by which the carrying amount of the
assets exceeds the fair value of the assets. Fair value is determined primarily based on market prices, if available, or the estimated fair value based on an appraisal. Assets to be disposed of by sale are reported at the lower of the carrying
amount or fair value less estimated cost to sell.

(t) Earnings per Share

Basic earnings per share is computed by dividing net income available to common stockholders by the weighted-average number of shares of common stock outstanding for respective period.

The diluted earnings per share includes the effect of all dilutive potential common shares that were outstanding for respective periods.

(u) Goodwill and Present Value of Future Profit

Goodwill
represents the excess of purchase price over fair value of the net assets of acquired entity.

PVFP represents the present value of profits
embedded in acquired long term (life) insurance contracts and is determined based on the net present value of future cash flows expected to result from the contracts in force at the date of acquisition. PVFP is amortized to match estimated gross
profits from the policies acquired. The amortization is recorded as other operating expenses.

Goodwill and PVFP are tested for impairment
annually or when a certain triggering event requires such test.

When fair value of net assets acquired exceeds their cost, the difference
is called negative goodwill. All the acquired assets are then subject to pro rata reduction, except for financial assets other than investments accounted for by the equity method, deferred taxes, assets to be disposed of by sale, prepaid assets
relating to pension and other postretirement benefit plans, and any other current assets. If all eligible assets are reduced to zero and amount of negative goodwill still remains, the remaining unallocated negative goodwill is recognized immediately
as an extraordinary gain.

(v) Income Taxes

Income taxes are accounted for 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 bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to



F-18



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



taxable income for 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. Valuation allowances are established when there is uncertainty that such assets would be realized.

(w) Retirement and Severance Benefits

The Company has a
defined benefit pension plan and calculates projected benefit obligation and net periodic benefit cost using the projected unit credit actuarial cost method. In the past, the plan substituted for a part of governments welfare pension plan.
During the year ended March 31, 2006, the Company transferred this welfare-related pension obligation to the government. The Company accounted for the transfer as a single settlement transaction in accordance with the provisions of EITF 03-02,
Accounting for the Transfer to the Japanese Government of the Substitutional Portion of Employee Pension Fund Liabilities. See note 12 for further information.

The Company accounts for its unfunded lump-sum payment retirement plan in accordance with EITF 88-1 Determination of Vested Benefit Obligation for
a Defined Benefit Pension Plan, and records the actuarial present value of the vested benefits to which the employee is entitled if the employee separates immediately as projected benefit obligation.

(x) Stock Options

The Company accounts for stock option
issued in accordance with SFAS No. 123R, Share-based payment. Compensation expense is determined using option pricing models intended to estimate the fair value of the awards at the grant date, and it is recognized over the service
period. See note 13 for further information.

(y) New Accounting Standards

In January 2003, the FASB issued Interpretation No.46, Consolidation of Variable Interest Entitiesan Interpretation of ARB No. 51 (FIN 46). FIN 46 clarifies when an enterprise should
consolidate an entity that meets the definition of a Variable Interest Entity (VIE) if that enterprise has a variable interest that will absorb a majority of the VIEs expected losses, receive a majority of the VIEs expected
residual returns, or both. A VIE is a entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional
subordinated financial support from other parties, and may include many types of special purpose entities. In December 2003, FASB issued a revision to Interpretation No.46 (FIN 46R). FIN 46R retains many of the basic concepts introduced
in FIN 46, however it also introduces a new scope exception for a certain type of entities that qualified as business as defined in FIN 46R, revises the method of calculating expected losses and residual returns for determination of a
primary beneficiary and includes new guidance for assessing variable interests.The Company adopted FIN 46 for VIEs created after January 31, 2003 for the year ended March 31, 2004. The Company adopted FIN 46R for all VIEs for the
year ended March 31, 2005. The Company did not see the adoption of FIN 46R to have a material effect on the Companys financial position or results of operations. See note 3 for further information.

In July 2003, the Accounting Standards Executive Committee (AcSEC) of the American Institute of Certified Public Accountants
(AICPA) issued Statement of Position 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts



F-19



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



(SOP 03-1). AcSEC issued this SOP to address the need for interpretive guidance in three areas: separate account presentation and valuation;
the classification and valuation of certain long-duration contract liabilities; and the accounting recognition given sales inducements (bonus interest, bonus credits and persistency bonuses). The effect of adopting SOP 03-1 was a charge of ¥41
million, net of tax of ¥26 million, which was reported as a Cumulative effect of accounting change, net of tax for the year ended March 31, 2005. This charge reflected the effect of establishing reserves for guaranteed minimum death
benefit of the Companys universal-life type contracts.

In December 2003, the FASB revised SFAS No.132, Employers
Disclosures about Pensions and Other Postretirement Benefits to require additional disclosures related to pension plans and other postretirement benefit plans. While retaining the existing disclosure requirements for pensions and
postretirement benefits, additional disclosures are required related to pension plan assets, obligations, cash flows and net periodic benefit costs, beginning with fiscal years ending after December 15, 2003. Additional disclosures pertaining
to benefit payments are required for fiscal years ending after June 30, 2004. The Company has adopted the additional disclosure requirements in the financial statements. See note 12 for further information.

In January 2003, the EITF released Issue No.03-02, Accounting for the Transfer to the Japanese Government of the Substitutional Portion of Employee
Pension Fund Liabilities (EITF 03-02). EITF 03-02 addresses financial accounting and reporting for a transfer to the Japanese government of a portion of a companys pension plan which substitutes for the welfare pension plan
administered by the Japanese government. The Company adopted EITF 03-02 on transferring the substitutional portion of its pension plan in the fiscal year ended March 31, 2006. See note 12 for further information.

In December 2004, the FASB issued SFAS No. 123 (revised 2004), Share-Based Payment (SFAS 123R), which replaces SFAS
No. 123, Accounting for Stock-Based Compensation (SFAS 123) and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees. SFAS 123R requires all companies to recognize compensation costs
for share-based payments to employees based on the grant-date fair value of the award for financial statements for reporting periods beginning after June 15, 2005. In April 2005, the SEC deferred the required effective date for adoption to
annual periods beginning after June 15, 2005. The Company early adopted SFAS No. 123R for the year ended March 31, 2006. The transition method was not necessary because the Company introduced a stock option plan in fiscal year 2006
for the first time. The effect of adopting SFAS 123R to the consolidated financial statements was not material because the new plan forms only a small part of compensation for directors and corporate auditors of the Company. See note 13 for further
information.

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections (SFAS 154).
SFAS 154 replaces APB Opinion No. 20, Accounting Changes and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements. SFAS 154 requires that a voluntary change in accounting principle be applied
retrospectively with all prior period financial statements presented on the new accounting principle, unless it is impracticable to do so. This standard is effective for accounting changes and correction of errors made in fiscal years beginning
after December 15, 2005. The Company does not expect any significant accounting changes and corrections of errors at present.

In June
2005, the EITF released Issue No. 04-5, Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights. The Issue addresses
what rights held by the limited partners preclude consolidation in circumstances in which the sole general partner would consolidate the limited partnership in accordance with generally accepted



F-20



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



accounting principles absent the existence of the rights held by the limited partners. Based on that consensus, the EITF also agreed to amend the consensus
in Issue No. 96-16, Investors Accounting for an Investee When the Investor Has a Majority of the Voting Interest but the Minority Shareholders Have Certain Approval or Veto Rights. The guidance in this Issue is effective after
June 29, 2005 for general partners of all new limited partnerships formed and for existing limited partnerships for which the partnership agreements are modified. For general partners in all other limited partnerships, the guidance in this
Issue is effective for the first reporting period beginning after December 15, 2005. The effect of the adoption of this EITF Issue on existing partnerships that were modified and new partnerships entered into after June 29, 2005, was not
material to the Companys financial condition or results of operations. For all other partnerships, the Company is currently assessing the impact of adopting this EITF Issue.

In September 2005, the FASB issued Statement of Position 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection
with Modifications or Exchanges of Insurance Contracts. SOP 05-1 provides guidance on accounting for deferred acquisition costs on internal replacements of insurance and investment contracts other than those specifically described in SFAS
No. 97, Accounting and Reporting by Insurance Enterprises for Certain Long-Duration Contracts and for Realized Gains and Losses from the Sale of Investments. The SOP defines an internal replacement as a modification in product
benefits, features, rights, or coverage that occurs by the exchange of a contract for a new contract, or by amendment, endorsement, or rider to a contract, or by the election of a feature or overage within a contract. The implementation guidance is
effective in the first fiscal year that begins after December 15, 2006. The Company is currently assessing the impact of implementing this guidance.

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Instruments (SFAS 155), which permits, but does not require, fair value accounting for any hybrid financial instrument
that contains an embedded derivative that would otherwise require bifurcation in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133). The statement also subjects beneficial interests
issued by securitization vehicles to the requirements of SFAS133. SFAS 155 is effective as of the beginning of first fiscal year that begins after September 15, 2006. The Company does not expect that adoption of SFAS 155 has a material impact
on its consolidated financial statements.

In November 2005, the FASB issued FASB Staff Position (FSP) FAS 115-1 and FAS 124-1,
The Meaning of Other-Than-Temporary Impairment and its Application to Certain Investments. This FSP will replace guidance set forth in EITF 03-01 with references to existing other-than-temporary impairment guidance and will clarify that
an investor should recognize an impairment loss no later than when the impairment is deemed other than temporary, even if a decision to sell has not been made. The FSP carries forward the requirements in Issue No. 03-01 regarding required
disclosures in the financial statements and requires additional disclosure related to factors considered in reaching the conclusion that the impairment is other-than-temporary. This new guidance for determining whether impairment is
other-than-temporary is effective for reporting periods beginning after December 15, 2005. Adoption of this standard is not expected to have a material impact on its financial position or results of operations.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets (SFAS 156), which amends SFAS No. 140,
Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (SFAS 140), with respect to the accounting for separately recognized servicing assets and servicing liabilities. SFAS 156 is effective as of
the beginning of first fiscal year that begins after September 15, 2006. The Company does not expect that adoption of SFAS 156 has a material impact on its consolidated financial statements.



F-21



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



In June 2006, the FASB issued Interpretation No.48, Accounting for Uncertainty in Income
Taxesan interpretation of SFAS No. 109 (FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements in accordance with SFAS No.109, Accounting
for Income Taxes. FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 is also provides guidance on
derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company is currently assessing the impact of adopting
this interpretation.

2. Business Combination

On February 2, 2004, the Company acquired Skandia Life Insurance Co. (Japan) Limited (Skandia Japan) based in Tokyo, Japan, for a cost of ¥20,339 million which was paid in cash. Skandia Japan was renamed Tokio
Marine & Nichido Financial Life Insurance Co., Ltd. (Financial Life) on April 2, 2004. Financial Lifes main product is variable annuity.

Goodwill of ¥9,934 million and PVFP of ¥14,744 million were recognized on the balance sheet as of March 31, 2004. See note 7 for further information.

On October 1, 2004, the Company merged two of its wholly-owned non-life subsidiaries: Tokio Marine and Fire Insurance Company, Limited (Tokio
Marine) and Nichido Fire and Marine Insurance Company, Limited (Nichido Fire). The merged subsidiary was renamed as Tokio Marine & Nichido Fire Insurance Co., Ltd. (Tokio Marine & Nichido). The merger did
not affect the consolidated financial statements.

The Company acquired approximately 31% of the issued shares of Nisshin Fire and Marine
Insurance Company, Limited (Nisshin Fire) for ¥19,575 million by February 2005. Nisshin Fire mainly provides non-life insurance products in Japan. The Company accounted for the acquisition of Nisshin Fire by the equity method for the
year ended March 31, 2005. The estimated fair value of net assets acquired was ¥34,032 million. Unallocated negative goodwill arising from the transaction amounting to ¥14,458 million was recognized as extraordinary gain in the results
of operations of the Company for the year ended March 31, 2005. See note 20 for further information.

On July 7, 2005, the
Company acquired the Brazilian Business Unit of ABN AMRO Bank N.V. by purchasing all of the equity shares of Real Seguros S.A. (Real Seguros) and 50% of the total equity of Real Vida e Previdencia S.A. (Real Vida) for a total
cost of ¥46,635 million ($398,590 thousand). Real Seguros mainly provides non-life insurance products and Real Vida mainly provides life insurance and annuity pension both in Brazil market expected to be with future high growth.

The purchase price allocated between Real Seguros, a wholly owned subsidiary, and Real Vida, an affiliated company accounted for by an equity method, as
follows:



|                                                                 |  |                   |        |  
|---------------------------------------------------------------- |  | ----------------- | ------ | -
|                                                                 |  | (Yen in millions) |       
|Purchase price                                                   |  | ¥                 | 46,635 |  
|Fair value of net assets of Real Seguros (excluding intangibles) |  |                   | 14,384 |  
|Intangible assets (Contractual distribution channel)             |  |                   | 13,263 |  
|Net of deferred tax consequences                                 |  |                   | (4,510 | )
|                                                                 |  |                   |        |  
|Adjustment of equity method to Real Vida                         |  |                   | 16,573 |  
|                                                                 |  |                   |        |  
|Goodwill                                                         |  | ¥                 | 6,925  |  
|                                                                 |  |                   |        |  



F-22



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Goodwill of ¥6,925 million ($59,188 thousand) and intangible assets of ¥13,263 million
($113,359 thousand) were recognized at the time of purchase. The goodwill is deductible for tax purpose to the extent recorded in the local financial statements in Brazil. The intangible assets were derived from contractual distribution channel of
banks. See note 7 for further information.

3. Investments

The following summarizes the Companys investments in fixed maturities held to maturity at March 31, 2006 and 2005:



|                                                         |  |                   |           |                        |        |                         |         |   |            |          
|-------------------------------------------------------- |  | ----------------- | --------- | ---------------------- | ------ | ----------------------- | ------- | - | ---------- | ---------
|                                                         |  | (Yen in millions)
|                                                         |  | Amortizedcost     |           | Gross unrealized gains |        | Gross unrealized losses |         |   | Fair value
|2006:                                                    |  |                   |           |                        |        |                         |         |   |            |          
|Bonds and notes:                                         |  |                   |           |                        |        |                         |         |   |            |          
|Other government and government agencies and authorities |  | ¥                 | 1,216,061 |                        | 16,053 |                         | (45,320 | ) |            | 1,186,794
|                                                         |  |                   |           |                        |        |                         |         |   |            |          
|Total fixed maturities held to maturity                  |  | ¥                 | 1,216,061 |                        | 16,053 |                         | (45,320 | ) |            | 1,186,794
|                                                         |  |                   |           |                        |        |                         |         |   |            |          
|2005:                                                    |  |                   |           |                        |        |                         |         |   |            |          
|Bonds and notes:                                         |  |                   |           |                        |        |                         |         |   |            |          
|Other government and government agencies and authorities |  | ¥                 | 1,109,715 |                        | 24,506 |                         | (43,734 | ) |            | 1,090,487
|                                                         |  |                   |           |                        |        |                         |         |   |            |          
|Total fixed maturities held to maturity                  |  | ¥                 | 1,109,715 |                        | 24,506 |                         | (43,734 | ) |            | 1,090,487
|                                                         |  |                   |           |                        |        |                         |         |   |            |          



F-23



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The following summarizes the Companys investments in fixed maturities available for sale at
March 31, 2006 and 2005:



|                                                         |  |                   |           |                        |        |                         |         |   |            |          
|-------------------------------------------------------- |  | ----------------- | --------- | ---------------------- | ------ | ----------------------- | ------- | - | ---------- | ---------
|                                                         |  | (Yen in millions)
|                                                         |  | Amortizedcost     |           | Gross unrealized gains |        | Gross unrealized losses |         |   | Fair value
|2006:                                                    |  |                   |           |                        |        |                         |         |   |            |          
|Bonds and notes:                                         |  |                   |           |                        |        |                         |         |   |            |          
|U.S. government and government agencies and authorities  |  | ¥                 | 386,484   |                        | 13,690 |                         | (1,600  | ) |            | 398,574  
|U.S. states, municipalities and political subdivisions   |  |                   | 1,207     |                        | 17     |                         | (21     | ) |            | 1,203    
|Other government and government agencies and authorities |  |                   | 2,803,839 |                        | 17,350 |                         | (29,884 | ) |            | 2,791,305
|Other municipalities and political subdivisions          |  |                   | 175,032   |                        | 1,296  |                         | (3,578  | ) |            | 172,750  
|Public utilities                                         |  |                   | 134,650   |                        | 1,239  |                         | (1,307  | ) |            | 134,582  
|Convertibles and bonds with warrants attached            |  |                   | 1,870     |                        | 25     |                         |        |   |            | 1,895    
|Mortgage-backed securities                               |  |                   | 64,162    |                        | 1,006  |                         | (95     | ) |            | 65,073   
|Other corporate bonds                                    |  |                   | 611,403   |                        | 7,548  |                         | (4,536  | ) |            | 614,415  
|                                                         |  |                   |           |                        |        |                         |         |   |            |          
|Total fixed maturities available for sale                |  | ¥                 | 4,178,647 |                        | 42,171 |                         | (41,021 | ) |            | 4,179,797
|                                                         |  |                   |           |                        |        |                         |         |   |            |          
|2005:                                                    |  |                   |           |                        |        |                         |         |   |            |          
|Bonds and notes:                                         |  |                   |           |                        |        |                         |         |   |            |          
|U.S. government and government agencies and authorities  |  | ¥                 | 322,554   |                        | 4,533  |                         | (11,033 | ) |            | 316,054  
|U.S. states, municipalities and political subdivisions   |  |                   | 207       |                        | 5      |                         |        |   |            | 212      
|Other government and government agencies and authorities |  |                   | 2,877,858 |                        | 36,917 |                         | (27,074 | ) |            | 2,887,701
|Other municipalities and political subdivisions          |  |                   | 117,977   |                        | 3,650  |                         | (36     | ) |            | 121,591  
|Public utilities                                         |  |                   | 73,711    |                        | 1,516  |                         | (138    | ) |            | 75,089   
|Convertibles and bonds with warrants attached            |  |                   | 1,720     |                        | 122    |                         | (1      | ) |            | 1,841    
|Mortgage-backed securities                               |  |                   | 48,610    |                        | 191    |                         | (474    | ) |            | 48,327   
|Other corporate bonds                                    |  |                   | 505,807   |                        | 8,489  |                         | (2,470  | ) |            | 511,826  
|                                                         |  |                   |           |                        |        |                         |         |   |            |          
|Total fixed maturities available for sale                |  | ¥                 | 3,948,444 |                        | 55,423 |                         | (41,226 | ) |            | 3,962,641
|                                                         |  |                   |           |                        |        |                         |         |   |            |          



F-24



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The amortized cost and fair value of fixed maturities by contractual maturity at March 31, 2006
are as follows. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.



|                                       |  |                   |           |            |          
|-------------------------------------- |  | ----------------- | --------- | ---------- | ---------
|                                       |  | (Yen in millions)
|                                       |  | Amortizedcost     |           | Fair value
|Fixed maturities held to maturity:     |  |                   |           |            |          
|Due in one year or less                |  | ¥                 | 10,483    |            | 10,505   
|Due after one year through five years  |  |                   | 15,410    |            | 15,817   
|Due after five years through ten years |  |                   | 105,469   |            | 102,760  
|Due after ten years                    |  |                   | 1,084,699 |            | 1,057,712
|                                       |  |                   |           |            |          
|                                       |  | ¥                 | 1,216,061 |            | 1,186,794
|                                       |  |                   |           |            |          
|Fixed maturities available for sale:   |  |                   |           |            |          
|Due in one year or less                |  | ¥                 | 1,119,154 |            | 1,121,103
|Due after one year through five years  |  |                   | 1,201,262 |            | 1,208,383
|Due after five years through ten years |  |                   | 767,836   |            | 760,323  
|Due after ten years                    |  |                   | 1,088,512 |            | 1,087,933
|With no contractual maturity           |  |                   | 1,883     |            | 2,055    
|                                       |  |                   |           |            |          
|                                       |  | ¥                 | 4,178,647 |            | 4,179,797
|                                       |  |                   |           |            |          

Proceeds from sales of fixed maturities available for sale prior to their scheduled maturity dates
and gross gains and losses realized on those sales for the years ended March 31, 2006, 2005 and 2004 are as follows:



|                                     |  |                   |         |   |      |           |   |      |         |  
|------------------------------------ |  | ----------------- | ------- | - | ---- | --------- | - | ---- | ------- | -
|                                     |  | (Yen in millions) |        
|                                     |  | 2006              |         |   | 2005 |           |   | 2004 |        
|Fixed maturities available for sale: |  |                   |         |   |      |           |   |      |         |  
|Proceeds from sales                  |  | ¥                 | 654,344 |   |      | 1,640,958 |   |      | 870,571 |  
|                                     | 
|                                     |  | (Yen in millions) |        
|                                     |  | 2006              |         |   | 2005 |           |   | 2004 |        
|Fixed maturities available for sale: |  |                   |         |   |      |           |   |      |         |  
|Gross realized gains                 |  | ¥                 | 6,341   |   |      | 13,481    |   |      | 14,465  |  
|Gross realized losses                |  |                   | (5,974  | ) |      | (9,213    | ) |      | (14,966 | )
|                                     |  |                   |         |   |      |           |   |      |         |  
|Net realized gains(losses)           |  | ¥                 | 367     |   |      | 4,268     |   |      | (501    | )
|                                     |  |                   |         |   |      |           |   |      |         |  



F-25



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



With respect to equity securities available for sale, proceeds from sales and gross gains and losses
realized on those sales for the years ended March 31, 2006, 2005 and 2004 are as follows:



|                                      |  |                   |         |   |      |         |   |      |         |  
|------------------------------------- |  | ----------------- | ------- | - | ---- | ------- | - | ---- | ------- | -
|                                      |  | (Yen in millions) |        
|                                      |  | 2006              |         |   | 2005 |         |   | 2004 |        
|Equity Securities available for sale: |  |                   |         |   |      |         |   |      |         |  
|Proceeds from sales                   |  | ¥                 | 285,327 |   |      | 205,191 |   |      | 228,913 |  
|                                      | 
|                                      |  | (Yen in millions) |        
|                                      |  | 2006              |         |   | 2005 |         |   | 2004 |        
|Equity Securities available for sale: |  |                   |         |   |      |         |   |      |         |  
|Gross realized gains                  |  | ¥                 | 92,893  |   |      | 74,830  |   |      | 35,438  |  
|Gross realized losses                 |  |                   | (2,337  | ) |      | (788    | ) |      | (2,809  | )
|                                      |  |                   |         |   |      |         |   |      |         |  
|Net realized gains                    |  | ¥                 | 90,556  |   |      | 74,042  |   |      | 32,629  |  
|                                      |  |                   |         |   |      |         |   |      |         |  

Gross unrealized gains and losses of equity securities available for sale at March 31, 2006
and 2005 are as follows:



|                                      |  |                   |           |   |      |           |  
|------------------------------------- |  | ----------------- | --------- | - | ---- | --------- | -
|                                      |  | (Yen in millions) |          
|                                      |  | 2006              |           |   | 2005 |          
|Equity Securities available for sale: |  |                   |           |   |      |           |  
|Gross unrealized gains                |  | ¥                 | 3,258,857 |   |      | 1,858,707 |  
|Gross unrealized losses               |  |                   | (8,275    | ) |      | (8,964    | )
|                                      |  |                   |           |   |      |           |  
|Net unrealized gains                  |  | ¥                 | 3,250,582 |   |      | 1,849,743 |  
|                                      |  |                   |           |   |      |           |  

In the normal course of business, the Company lends or collateralizes its investment securities to
counterparties.

The carrying value of investment securities lent to counterparties through securities lending transactions, where they
have the right to sell or repledge the securities are as follows:



|                    |  |                   |         |      |        
|------------------- |  | ----------------- | ------- | ---- | -------
|                    |  | (Yen in millions)
|                    |  | 2006              |         | 2005
|Fixed maturities    |  | ¥                 | 602,423 |      | 459,316
|Equities securities |  |                   | 68,546  |      | 6,166  
|                    |  |                   |         |      |        
|                    |  | ¥                 | 670,969 |      | 465,482
|                    |  |                   |         |      |        



F-26



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



At March 31, 2006 and 2005, the carrying values of fixed maturities available for sale pledged
as collateral are as follows:



|                                                                                                   |  |                   |         |      |        
|-------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | ---- | -------
|                                                                                                   |  | (Yen in millions)
|                                                                                                   |  | 2006              |         | 2005
|Collateral primarily to reinsurance companies                                                      |  | ¥                 | 62,593  |      | 56,913 
|Collateral for the Bank of Japans instant gross settlement system                                 |  |                   | 191,131 |      | 189,190
|Deposited primarily with the United States and other foreign governments authorities               |  |                   | 113,079 |      | 98,732 
|Collateral with the right to sell or repledge for credit support annex for derivative transactions |  |                   | 21,912  |      | 14,199 
|Collateral for letters of credit                                                                   |  |                   | 1,130   |      | 1,174  
|Collateral for Life Insurance Policyholders Protection Corporation of Japan                        |  |                   | 2,416   |      | 2,106  

At March 31, 2006 and 2005, the carrying values of equity securities available for sale
pledged as collateral are as follows:



|                                                                         |  |                   |  |       
|------------------------------------------------------------------------ |  | ----------------- |  | ------
|                                                                         |  | (Yen in millions)
|                                                                         |  | 2006              |  | 2005  
|Deposited with securities brokers as collateral for futures transactions |  | 122,607           |  | 75,336
|Deposited with the United States government authorities                  |  | 5,824             |  | 5,824 
|Invested in MBO scheme and pledged as collateral for its loan            |  | 616               |  | 694   

The Company accepts investing securities that can be sold or pledged, mainly through securities
financing transactions. The fair value of this collateral was approximately ¥121,279 million ($1,036,573 thousand) and ¥85,112 million at March 31, 2006 and 2005, respectively, of which no securities had been either sold or repledged
for the years ended March 31, 2006 and 2005.

The Company is involved with various types of variable interest entities in the ordinary
course of business as discussed below. The Companys risk exposure to such variable interest entities is limited to the amount of its investments.

The Company invests in entities that invest in real estate properties or start-up businesses. These entities generally take a form of a limited partnership, and the Company acts as one of the limited partners. In
addition, the Company, in the ordinary course of reinsurance business, invests in catastrophe bonds, which are issued by special purpose entities that are deemed as variable interest entities. These bonds are generally accounted for as securities
available for sale in accordance with SFAS115, Accounting for Certain Investments in Debt and Equity Securities. Further, the Company securitizes corporate loans and government bonds that it owns through securitization vehicles. The
securitization qualified for sales transaction treatment and derecognized. The Company is not a primary beneficiary and underwrites the beneficial interests in those vehicles to its customers. The Company also enters into swap transactions with
those securitization vehicles.

The Company adopted the provisions of FIN 46R for all variable interest entities that the Company became
involved with after January 31, 2003. For the variable interest entities that the Company became involved with before February 1, 2003, the Company adopted the provisions of FIN 46R on April 1, 2004. In connection with this adoption,
the Company recognized minority interests of ¥6,037 million ($51,598 thousand) and ¥5,186 million in the balance sheet as of March 31, 2006 and 2005 respectively with respect to the variable interest entities for which the Company is
the primary beneficiary.



F-27



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The real estate investment partnerships for which the Company is the primary beneficiary borrow
non-recourse loans from financial institutions. Assets of these entities amounting to ¥65,996 million ($564,068 thousand) and ¥63,528 million at March 31, 2006 and 2005, respectively, are pledged as collateral for those non-recourse
loans. The lenders of non-recourse loans have no recourse to other assets of the Company.

With respect to other real estate investment
partnerships, investment partnerships that invest in start-up businesses, the issuer of the catastrophe bonds and the securitization vehicles, the Company owns significant variable interests in these entities although it is not considered to be the
primary beneficiary. The Companys risk exposure to these entities was limited to the carrying amounts of its interests. The Companys maximum exposure to these variable interest entities amounted to ¥65,814 million ($562,513 thousand)
and ¥53,266 million at March 31, 2006 and 2005, respectively.

Mortgage loans on real estate are primarily mortgage loans on
commercial buildings.

Accumulated depreciation of investment real estate amounted to ¥90,457 million ($773,137 thousand) and
¥80,117 million at March 31, 2006 and 2005, respectively.

Depreciation of investment real estate included in net investment
income amounted to ¥4,877 million ($41,684 thousand), ¥5,202 million and ¥3,880 million for the years ended March 31, 2006, 2005 and 2004, respectively.

Other long-term investments include:



|                                         |  |                   |         |      |        
|---------------------------------------- |  | ----------------- | ------- | ---- | -------
|                                         |  | (Yen in millions)
|                                         |  | 2006              |         | 2005
|Mortgage loans on vessels and facilities |  | ¥                 | 9,778   |      | 10,979 
|Collateral and bank-guaranteed loans     |  |                   | 13,598  |      | 11,250 
|Unsecured loans                          |  |                   | 366,202 |      | 359,696
|Money trust                              |  |                   | 40,259  |      | 27,262 
|                                         |  |                   |         |      |        
|                                         |  | ¥                 | 429,837 |      | 409,187
|                                         |  |                   |         |      |        

Mortgage loans on vessels and facilities are generally joint loans in which other financial
institutions participate. The Company participates in the hull insurance on these vessels.

Collateral loans are made to commercial
enterprises and are secured principally by listed stocks and/or bonds of Japanese corporations. Certain of these loans are made jointly with other insurance companies.

Bank-guaranteed loans are made to commercial enterprises.

Unsecured loans within authorized limits are
made on a selective basis to corporate borrowers. These loans are generally term loans, which had contractual maturities ranging from 2006 through 2027 at March 31, 2006. Interest rates of these loans varied from 0.06% to 7.00% at
March 31, 2006, and from 0.03% to 7.00% at March 31, 2005.

Money trust is a type of portfolio investment in which trust banks
are entrusted with investments in securities or other financial instruments.



F-28



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Short-term investments consist primarily of call loans, commercial paper and other investments
maturing within one year. Short-term investments amounting to ¥2,753 million ($23,530 thousand) at March 31, 2006 and ¥524 million at March 31, 2005 were deposited with the United States government authorities and other foreign
government authorities as required by law.

Details of net investment income were as follows:



|                              |  |                   |         |      |         |      |        
|----------------------------- |  | ----------------- | ------- | ---- | ------- | ---- | -------
|                              |  | (Yen in millions)
|                              |  | 2006              |         | 2005 |         | 2004
|Fixed maturities              |  | ¥                 | 84,478  |      | 73,677  |      | 73,683 
|Equity securities             |  |                   | 67,044  |      | 47,216  |      | 36,692 
|Mortgage loans on real estate |  |                   | 1,574   |      | 2,414   |      | 3,286  
|Investment real estate        |  |                   | 15,135  |      | 16,592  |      | 12,501 
|Policy loans                  |  |                   | 1,564   |      | 1,396   |      | 1,280  
|Other long-term investments   |  |                   | 5,491   |      | 6,585   |      | 9,339  
|Short-term investments        |  |                   | 7,404   |      | 4,415   |      | 1,536  
|Other                         |  |                   | 6,936   |      | 1,423   |      | 1,850  
|                              |  |                   |         |      |         |      |        
|Gross investment income       |  |                   | 189,626 |      | 153,718 |      | 140,167
|Less investment expenses      |  |                   | 25,193  |      | 20,521  |      | 13,994 
|                              |  |                   |         |      |         |      |        
|Net investment income         |  | ¥                 | 164,433 |      | 133,197 |      | 126,173
|                              |  |                   |         |      |         |      |        

At March 31, 2006 and 2005, accrued investment income, included in other assets, amounted to
¥21,580 million ($184,444 thousand) and ¥18,847 million, respectively.

Net realized and change in unrealized gains or losses on
fixed maturities, equity securities and other investments for the years ended March 31, 2006, 2005 and 2004 were as follows:



|                     |  |                   |          |   |                   |           |                   |        |   |                   |           |  
|-------------------- |  | ----------------- | -------- | - | ----------------- | --------- | ----------------- | ------ | - | ----------------- | --------- | -
|                     |  | (Yen in millions) |         
|                     |  | Fixedmaturities   |          |   | Equity securities |           | Other investments |        |   | Net gains(losses) |          
|2006:                |  |                   |          |   |                   |           |                   |        |   |                   |           |  
|Realized             |  | ¥                 | (9,983   | ) |                   | 180,751   |                   | 4,429  |   |                   | 175,197   |  
|Change in unrealized |  |                   | (13,047  | ) |                   | 1,400,839 |                   | 2,980  |   |                   | 1,390,772 |  
|                     |  |                   |          |   |                   |           |                   |        |   |                   |           |  
|Total                |  | ¥                 | (23,030  | ) |                   | 1,581,590 |                   | 7,409  |   |                   | 1,565,969 |  
|                     |  |                   |          |   |                   |           |                   |        |   |                   |           |  
|2005:                |  |                   |          |   |                   |           |                   |        |   |                   |           |  
|Realized             |  | ¥                 | 3,432    |   |                   | 64,672    |                   | 18,646 |   |                   | 86,750    |  
|Change in unrealized |  |                   | 2,397    |   |                   | 84,826    |                   | 213    |   |                   | 87,436    |  
|                     |  |                   |          |   |                   |           |                   |        |   |                   |           |  
|Total                |  | ¥                 | 5,829    |   |                   | 149,498   |                   | 18,859 |   |                   | 174,186   |  
|                     |  |                   |          |   |                   |           |                   |        |   |                   |           |  
|2004:                |  |                   |          |   |                   |           |                   |        |   |                   |           |  
|Realized             |  | ¥                 | (8,399   | ) |                   | 4,645     |                   | (101   | ) |                   | (3,855    | )
|Change in unrealized |  |                   | (184,264 | ) |                   | 1,073,508 |                   | 412    |   |                   | 889,656   |  
|                     |  |                   |          |   |                   |           |                   |        |   |                   |           |  
|Total                |  | ¥                 | (192,663 | ) |                   | 1,078,153 |                   | 311    |   |                   | 885,801   |  
|                     |  |                   |          |   |                   |           |                   |        |   |                   |           |  



F-29



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The following table shows gross unrealized losses and fair value of investments-other than
investments in affiliated companies with unrealized losses that are not deemed to be other-than-temporary impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position,
at March 31, 2006 and 2005:



|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|-------------------------------------------------------- |  | ------------------- | ---------- | ----------------- | ------------------- | - | ---------- | --------- | ----------------- | ------- | - | ---------- | --------- | ----------------- | ------- | -
|                                                         |  | (Yen in millions)   |           
|                                                         |  | Less than 12 months |            |                   | More than 12 months |   |            | Total     |                  
|                                                         |  | Fair value          |            | Unrealized losses |                     |   | Fair value |           | Unrealized losses |         |   | Fair value |           | Unrealized losses |        
|2006:                                                    |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Securities held to maturity:                             |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Fixed maturities:                                        |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Other government and government agencies and authorities |  | ¥                   | 262,745    |                   | (5,684              | ) |            | 377,659   |                   | (39,636 | ) |            | 640,404   |                   | (45,320 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Total fixed maturities held to maturity                  |  |                     | 262,745    |                   | (5,684              | ) |            | 377,659   |                   | (39,636 | ) |            | 640,404   |                   | (45,320 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Securities available for sale:                           |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Fixed maturities:                                        |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|U.S. government and government agencies and authorities  |  |                     | 37,646     |                   | (582                | ) |            | 28,148    |                   | (1,018  | ) |            | 65,794    |                   | (1,600  | )
|Other government and government agencies and authorities |  |                     | 1,758,204  |                   | (16,818             | ) |            | 149,779   |                   | (13,066 | ) |            | 1,907,983 |                   | (29,884 | )
|Other                                                    |  |                     | 412,744    |                   | (8,783              | ) |            | 76,796    |                   | (754    | ) |            | 489,540   |                   | (9,537  | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Total fixed maturities available for sale                |  |                     | 2,208,594  |                   | (26,183             | ) |            | 254,723   |                   | (14,838 | ) |            | 2,463,317 |                   | (41,021 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Equity securities                                        |  |                     | 197,972    |                   | (8,235              | ) |            | 3,115     |                   | (40     | ) |            | 201,087   |                   | (8,275  | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Total securities available for sale                      |  |                     | 2,406,566  |                   | (34,418             | ) |            | 257,838   |                   | (14,878 | ) |            | 2,664,404 |                   | (49,296 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Total                                                    |  | ¥                   | 2,669,311  |                   | (40,102             | ) |            | 635,497   |                   | (54,514 | ) |            | 3,304,808 |                   | (94,616 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|2005:                                                    |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Securities held to maturity:                             |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Fixed maturities:                                        |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Other government and government agencies and authorities |  |                     | 25,731     |                   | (88                 | ) |            | 490,413   |                   | (43,646 | ) |            | 516,144   |                   | (43,734 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Total fixed maturities held to maturity                  |  |                     | 25,731     |                   | (88                 | ) |            | 490,413   |                   | (43,646 | ) |            | 516,144   |                   | (43,734 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Securities available for sale:                           |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Fixed maturities:                                        |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|U.S. government and government agencies and authorities  |  |                     | 172,541    |                   | (6,865              | ) |            | 38,184    |                   | (4,168  | ) |            | 210,725   |                   | (11,033 | )
|Other government and government agencies and authorities |  |                     | 1, 081,135 |                   | (311                | ) |            | 363,368   |                   | (26,764 | ) |            | 1,444,503 |                   | (27,075 | )
|Other                                                    |  |                     | 113,647    |                   | (1,266              | ) |            | 73,362    |                   | (1,852  | ) |            | 187,009   |                   | (3,118  | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Total fixed maturities available for sale                |  |                     | 1,367,323  |                   | (8,442              | ) |            | 474,914   |                   | (32,784 | ) |            | 1,842,237 |                   | (41,226 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Equity securities                                        |  |                     | 54,310     |                   | (4,924              | ) |            | 36,194    |                   | (4,040  | ) |            | 90,504    |                   | (8,964  | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Total securities available for sale                      |  |                     | 1,421,633  |                   | (13,366             | ) |            | 511,108   |                   | (36,824 | ) |            | 1,932,741 |                   | (50,190 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  
|Total                                                    |  | ¥                   | 1,447,364  |                   | (13,454             | ) |            | 1,001,521 |                   | (80,470 | ) |            | 2,448,885 |                   | (93,924 | )
|                                                         |  |                     |            |                   |                     |   |            |           |                   |         |   |            |           |                   |         |  



F-30



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Unrealized losses of fixed maturities above were mainly caused by changes in interest rate. The
Company has the positive ability and intent to hold these investments until a market price recovery. Therefore the Company doesnt consider these securities to be other than temporary impaired.

Determinations of whether a decline is other than temporary often involve estimating the outcome of future events. Management judgment is required in
determining whether factors exist that indicate that an impairment loss should be recognized at any balance sheet date. These judgments are based on subjective as well as objective factors.

Among the factors that management considers when determining whether declines in the value of securities below their costs are other than temporary is
the likelihood that those declines will be reversed.

For marketable fixed maturities, management evaluates each of the securities and
considers fundamental valuation issues such as credit deterioration of the issuer and other facts including extent and period of time that the value of the securities is below cost.

For marketable equity securities, management evaluates each of the securities and considers a variety of facts, including (a) whether the value of
the securities is below cost for more than 12 months, (b) whether the value continued to be more than 20% below cost during any six-month period and (c) whether there has been a decline in value to below 30% of cost as measured at the end
of the fiscal year.

For non-marketable equity securities and fixed maturity securities, management considers whether sharp declines in
value over a short period of time reflect fundamental valuation issues such as credit deterioration of the issuer.

After considering these
and other factors, the Company writes down individual securities to fair value when management determines that a decline in fair value below the cost of those securities is other than temporary.

The Company recognized impairment losses on investment securitiesother than investments in affiliated companies in the amount of ¥19,371
million ($165,564 thousand), ¥12,226 million and ¥33,930 million for the years ended March 31, 2006, 2005 and 2004, respectively.

Trading gains for the years ended March 31, 2006 and 2005 that relate to trading securities still held at March 31, 2006 and 2005 amounted to ¥90,656 million ($774,838 thousand) and ¥879 million, respectively.

The Company recognized impairment losses on certain of its investment real estate in the amount of ¥7,200 million ($61,538 thousand), ¥3,540
million and ¥3,159 million for the years ended March 31, 2006, 2005 and 2004, respectively. Considering the state of Japanese real estate market, tests for impairment were performed as of March 31, 2006 for any significant assets where
the Company observed possible decline in the fair value below the carrying amount of the asset. For those assets, the Company recognized impairment losses for the amount by which the fair value fell below the carrying amount. The fair value is
primarily estimated based on market prices or appraisals if market prices are not available. The impairment losses are included in realized gains (losses) on investments for the years ended March 31, 2006, 2005 and 2004 in the property and
casualty segment.

On April 1, 2000, the Company transferred certain of its fixed maturities available for sale to the held to
maturity category. This transfer was based on the Companys review of investment policies to match the duration



F-31



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



of securities portfolio with certain life insurance liabilities with relatively long duration. The related unrealized gains on these securities at the time
of transfer in the amount of ¥9,088 million are being amortized from accumulated other comprehensive income into investment income over the remaining terms of the securities. Unamortized amounts of those unrealized gains were ¥6,332 million
($54,120 thousand) and ¥6,799 million at March 31, 2006 and 2005, respectively.

Securities available for sale are carried in the
consolidated financial statements at fair value. Changes in unrealized gains and losses, net of taxes, on securities available for sale shown above are included in other comprehensive income.

The recorded investments in impaired loans and related specific valuation allowances, which were established for all impaired loans, at March 31,
2006 and 2005, were as follows:



|                              |  |                           |        |                                |      
|----------------------------- |  | ------------------------- | ------ | ------------------------------ | -----
|                              |  | (Yen in millions)        
|                              |  | Total recorded investment |        | Valuation allowances -specific
|2006:                         |  |                           |        |                                |      
|Mortgage loans on real estate |  | ¥                         | 9,001  |                                | 3,025
|Unsecured loans               |  |                           | 6,038  |                                | 2,438
|                              |  |                           |        |                                |      
|                              |  | ¥                         | 15,039 |                                | 5,463
|                              |  |                           |        |                                |      
|                              |  |                          
|2005:                         |  |                           |        |                                |      
|Mortgage loans on real estate |  | ¥                         | 10,476 |                                | 4,268
|Unsecured loans               |  |                           | 6,936  |                                | 2,725
|                              |  |                           |        |                                |      
|                              |  | ¥                         | 17,412 |                                | 6,993
|                              |  |                           |        |                                |      

In addition, based on the Companys past experience that it is probable that a certain
percentage of its loans not covered by specific valuation allowances are impaired at the balance sheet date even in the absence of specific loss information, the Company established unallocated valuation allowances in order to incorporate loss
contingencies underlying the loan portfolio comprehensively. In determining the amount of required allowances, the Company classifies loans into three categories based on their current credit quality and applies historical loan loss ratios for these
respective categories. The outstanding unallocated valuation allowances were ¥3,764 million ($32,171 thousand) and ¥3,205 million at March 31, 2006 and 2005, respectively.

The activity in valuation allowances for the years ended March 31, 2006, 2005 and 2004 is as follows:



|                             |  |                   |        |   |      |        |   |      |        |  
|---------------------------- |  | ----------------- | ------ | - | ---- | ------ | - | ---- | ------ | -
|                             |  | (Yen in millions) |       
|                             |  | 2006              |        |   | 2005 |        |   | 2004 |       
|Balance at beginning of year |  | ¥                 | 10,198 |   |      | 19,732 |   |      | 36,835 |  
|Charges to income            |  |                   | 875    |   |      | (3,737 | ) |      | (9,415 | )
|Principal charge-offs        |  |                   | (1,846 | ) |      | (5,797 | ) |      | (7,688 | )
|                             |  |                   |        |   |      |        |   |      |        |  
|Balance at end of year       |  | ¥                 | 9,227  |   |      | 10,198 |   |      | 19,732 |  
|                             |  |                   |        |   |      |        |   |      |        |  

During the years ended March 31, 2006, 2005 and 2004, the average recorded investment in
impaired loans amounted to ¥16,226 million ($138,684 thousand), ¥24,318 million and ¥48,610 million, respectively, and



F-32



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



interest income recognized and received in cash on those loans amounted to ¥360 million ($3,077 thousand), ¥277 million and ¥873 million,
respectively. At March 31, 2006 and 2005, the amount of loans that were non-income producing during the preceding twelve months amounted to ¥251 million ($2,145 thousand) and ¥2,016 million, respectively.

The Company manages its investments to limit credit risks by diversifying its portfolio among various investment types and industry sectors. The Company
monitors creditworthiness of counterparties to all financial instruments by using controls that include credit approvals, limits and other monitory procedures. Collateral often includes pledges of assets, such as stocks and other assets and
guarantees.

The Companys investments in Toyota Motor Corporation and its affiliates amounting to ¥640,697 million ($5,476,043
thousand) and ¥401,203 million at March 31, 2006 and 2005, respectively, which exceeds 10% of the Companys stockholders equity as those respective dates.

4. Reinsurance

In the ordinary course of business, the Company cedes risks to other insurance
companies in order to better diversify its risks and limit potential losses arising from large catastrophic loss risks, although it does not relieve the Company of its obligations as direct insurer of the risks reinsured.

Reinsurance contracts involve reinsurers sharing a proportional part of the original premiums and losses under the underlying insurance contracts being
reinsured. The Company generally arranges this type of reinsurance in the form of a reinsurance treaty arrangement, where the Company is automatically authorized to cede any business under a set of terms and conditions previously agreed upon without
obtaining separate prior consent to each cession from the reinsurers. The Companys proportional treaty reinsurance arrangements include:



| |  |  | CALI Reinsurance
| | - |  | ----------------

The Company writes
compulsory automobile liability insurance (CALI) in the Japanese market, which is required for registration and periodic inspections of automobiles in Japan. Licensed non-life insurance companies in Japan are required to offer CALI to
customers, and all of the premiums written for and losses arising from these policies are required by statute to be reinsured with the CALI Reinsurance Pool, itself a Japanese government-controlled entity in which insurers offering CALI policies
participate. This mandatory pooling arrangement distributes the risk of loss equitably among participating insurers.

Our
proportionate share of assumed losses is assessed by the CALI Reinsurance Pool as they are paid by this entity. We establish loss reserves for losses assumed under the program based on actual losses reported to us by the CALI Reinsurance Pool and
our estimate of incurred but not reported losses under the program.

The following table shows the Companys
reinsurance premiums assumed and reinsurance premiums ceded relating to CALI reinsurance for the years ended March 31, 2006, 2005 and 2004:



|                             |  |                   |         |      |         |      |        
|---------------------------- |  | ----------------- | ------- | ---- | ------- | ---- | -------
|                             |  | (Yen in millions)
|                             |  | 2006              |         | 2005 |         | 2004
|Reinsurance premiums assumed |  | ¥                 | 250,628 |      | 261,545 |      | 264,757
|Reinsurance premiums ceded   |  | ¥                 | 226,313 |      | 235,653 |      | 242,241



F-33



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The following table shows the Companys unearned premiums assumed and loss
reserve assumed relating to CALI reinsurance as of March 31, 2006 and 2005:



|                          |  |                   |         |      |        
|------------------------- |  | ----------------- | ------- | ---- | -------
|                          |  | (Yen in millions)
|                          |  | 2006              |         | 2005
|Unearned premiums assumed |  | ¥                 | 265,710 |      | 273,418
|Loss reserve assumed      |  | ¥                 | 292,824 |      | 268,934



| |  |  | Earthquake Reinsurance
| | - |  | ----------------------

The Company writes
earthquake insurance in the Japanese market and reinsures a portion of these risks pursuant to the Japanese Law Concerning Earthquake Insurance, which contemplates a partial reinsurance arrangement for earthquake insurance policies for dwellings and
their contents.

Accordingly, when the Company writes an eligible policy, the Company generally cedes the entire risk and
the associated premiums to Japan Earthquake Reinsurance Company Limited (JER), a private company owned by major Japanese non-life insurance companies. JER then retrocedes a portion of the risk assumed to participating insurers in a
retrocession contract. Under this retrocession contract, a participating insurer, such as the Company, does not receive a retrocession premium in cash, but rather the insurer receives a contractual right to the funds held by JER, which represents
cumulative retrocession premiums plus accumulated interest. The Company treats this contractual right to the funds held by JER as a deposit asset.

Our proportionate share of assumed losses is assessed by JER as they are paid by JER, and the amount of assessed losses is deducted by JER from our deposit balance held by JER. We establish loss reserves for losses
assumed under the program based on actual losses reported to us by JER and our estimate of incurred but not reported losses under the program.

The following table shows the Companys reinsurance premiums assumed and reinsurance premiums ceded relating to JER for the years ended March 31, 2006, 2005 and 2004:



|                             |  |                   |        |      |        |      |       
|---------------------------- |  | ----------------- | ------ | ---- | ------ | ---- | ------
|                             |  | (Yen in millions)
|                             |  | 2006              |        | 2005 |        | 2004
|Reinsurance premiums assumed |  | ¥                 | 6,158  |      | 5,284  |      | 4,930 
|Reinsurance premiums ceded   |  | ¥                 | 33,764 |      | 29,828 |      | 27,593

The following table shows the Companys unearned premiums assumed and loss
reserve assumed relating to JER as of March 31, 2006 and 2005:



|                          |  |                   |   |      |  
|------------------------- |  | ----------------- | - | ---- | -
|                          |  | (Yen in millions)
|                          |  | 2006              |   | 2005
|Unearned premiums assumed |  | ¥                 |  |      | 
|Loss reserve assumed      |  | ¥                 |  |      | 

During each of the years ended March 31, 2006 and 2005, no significant
earthquake losses were outstanding since no significant earthquake losses were charged to the Company through JER. Accordingly, the Company did not have any material JER earthquake loss reserves as of March 31, 2006 and 2005.

The Company also cedes facultative reinsurance which, unlike a treaty reinsurance arrangement, generally requires separate prior consent from each
reinsurer for each risk ceded. The Companys facultative reinsurance arrangements include proportional and excess-of-loss reinsurance, and the Company generally cedes facultative reinsurance if and when it determines that underwriting capacity
provided by treaty reinsurance is not sufficient to address its desired risk profile.



F-34



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



With respect to treaty and facultative reinsurance policies, the Company generally cedes risks under
prospective reinsurance contracts, which are accounted for in accordance with SFAS No. 113, Accounting and Reporting for Reinsurance of Short-Duration and Long-Duration Contracts as short-duration reinsurance contracts. The Company
records amounts paid for prospective reinsurance as prepaid reinsurance premiums and amortizes the premiums into expense over the contract periods in proportion to the amount of reinsurance protection provided. The asset captioned reinsurance
recoverable on losses represents the Companys estimate of amounts recoverable from reinsurers on reported and unreported losses and claims and loss adjustment expenses. In accordance with SFAS 113, the Company estimates reinsurance
recoverable amounts in a manner consistent with losses and claims and loss adjustment expense associated with the underlying insurance. In accordance with SFAS No. 60, Accounting and Reporting by Insurance Enterprises, the Company
recognizes its assumption of mandatory retrocession of CALI policies and retrocession from JER as premium revenue, while the Company treats the contractual rights to the funds withheld by JER as a deposit asset. Assumed retrocession losses are
estimated and recorded on an incurred basis in accordance with SFAS 60.

The Company is exposed to credit risk of reinsurers and
counterparties to the extent that any reinsurers failed to meet their obligations to the Company, and therefore performs credit risk review regularly. No material amounts of prepaid resinsurance premiums and reinsurance recoverable on losses were
considered impaired or uncollectible and no material provisions were made as of March 31, 2006, 2005 and 2004.

The effect of ceded
reinsurance on the consolidated statements of income for the years ended March 31, 2006, 2005 and 2004 is as follows:



|                                  |  |                   |           |   |      |           |   |      |           |  
|--------------------------------- |  | ----------------- | --------- | - | ---- | --------- | - | ---- | --------- | -
|                                  |  | (Yen in millions) |          
|                                  |  | 2006              |           |   | 2005 |           |   | 2004 |          
|Property and casualty:            |  |                   |           |   |      |           |   |      |           |  
|Premiums written:                 |  |                   |           |   |      |           |   |      |           |  
|Direct                            |  | ¥                 | 2,002,522 |   |      | 1,965,550 |   |      | 1,978,555 |  
|Assumed                           |  |                   | 354,350   |   |      | 353,571   |   |      | 374,219   |  
|Ceded                             |  |                   | (382,226  | ) |      | (393,714  | ) |      | (407,528  | )
|                                  |  |                   |           |   |      |           |   |      |           |  
|Net premiums written              |  | ¥                 | 1,974,646 |   |      | 1,925,407 |   |      | 1,945,246 |  
|                                  |  |                   |           |   |      |           |   |      |           |  
|Premiums earned:                  |  |                   |           |   |      |           |   |      |           |  
|Direct                            |  | ¥                 | 1,996,515 |   |      | 1,953,162 |   |      | 1,952,151 |  
|Assumed                           |  |                   | 347,565   |   |      | 352,067   |   |      | 297,597   |  
|Ceded                             |  |                   | (391,776  | ) |      | (409,579  | ) |      | (389,545  | )
|                                  |  |                   |           |   |      |           |   |      |           |  
|Premiums earned                   |  | ¥                 | 1,952,304 |   |      | 1,895,650 |   |      | 1,860,203 |  
|                                  |  |                   |           |   |      |           |   |      |           |  
|Losses, claims incurred:          |  |                   |           |   |      |           |   |      |           |  
|Direct                            |  | ¥                 | 1,137,244 |   |      | 1,281,003 |   |      | 1,100,584 |  
|Assumed                           |  |                   | 298,161   |   |      | 321,211   |   |      | 242,720   |  
|Ceded                             |  |                   | (242,952  | ) |      | (339,781  | ) |      | (294,786  | )
|                                  |  |                   |           |   |      |           |   |      |           |  
|Losses, claims incurred           |  | ¥                 | 1,192,453 |   |      | 1,262,433 |   |      | 1,048,518 |  
|                                  |  |                   |           |   |      |           |   |      |           |  
|Life:                             |  |                   |           |   |      |           |   |      |           |  
|Premiums earned:                  |  |                   |           |   |      |           |   |      |           |  
|Direct                            |  | ¥                 | 282,635   |   |      | 254,397   |   |      | 242,472   |  
|Assumed                           |  |                   |          |   |      |          |   |      |          |  
|Ceded                             |  |                   | (1,359    | ) |      | (1,028    | ) |      | (919      | )
|                                  |  |                   |           |   |      |           |   |      |           |  
|Premiums earned                   |  | ¥                 | 281,276   |   |      | 253,369   |   |      | 241,553   |  
|                                  |  |                   |           |   |      |           |   |      |           |  
|                                  |  |                   |          
|Prepaid reinsurance premiums      |  | ¥                 | 296,250   |   |      | 302,886   |   |      | 318,432   |  
|Reinsurance recoverable on losses |  | ¥                 | 423,113   |   |      | 520,733   |   |      | 447,111   |  



F-35



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



5. Deferred Policy Acquisition Costs

The following sets forth the policy acquisition costs deferred for amortization against future income and the related amortization charged to income for
property and casualty and life insurance operations:



|                                                    |  |                   |         |      |         |   |      |         |  
|--------------------------------------------------- |  | ----------------- | ------- | ---- | ------- | - | ---- | ------- | -
|                                                    |  | (Yen in millions) |        
|                                                    |  | 2006              |         | 2005 |         |   | 2004 |        
|Property and casualty:                              |  |                   |         |      |         |   |      |         |  
|Deferred at beginning of year                       |  | ¥                 | 317,174 |      | 328,411 |   |      | 323,865 |  
|Adjustment in connection with acquisitions (note 2) |  |                   | 1,905   |      |        |   |      |        |  
|Paid during year:                                   |  |                   | 546,172 |      | 524,499 |   |      | 543,373 |  
|                                                    |  |                   |         |      |         |   |      |         |  
|                                                    |  |                   | 865,251 |      | 852,910 |   |      | 867,238 |  
|Foreign currency translation adjustments            |  |                   | 589     |      | (21     | ) |      | (234    | )
|Deferred at end of year                             |  |                   | 314,480 |      | 317,174 |   |      | 328,411 |  
|                                                    |  |                   |         |      |         |   |      |         |  
|Policy acquisition costs                            |  |                   | 551,360 |      | 535,715 |   |      | 538,593 |  
|                                                    |  |                   |         |      |         |   |      |         |  
|Life:                                               |  |                   |         |      |         |   |      |         |  
|Deferred at beginning of year                       |  |                   | 150,900 |      | 124,992 |   |      | 98,615  |  
|Adjustment in connection with acquisitions (note 2) |  |                   | 515     |      |        |   |      |        |  
|Paid during year                                    |  |                   | 76,064  |      | 54,737  |   |      | 46,762  |  
|                                                    |  |                   |         |      |         |   |      |         |  
|                                                    |  |                   | 227,479 |      | 179,729 |   |      | 145,377 |  
|Foreign currency translation adjustments            |  |                   | 57      |      |        |   |      |        |  
|Deferred at end of year                             |  |                   | 197,202 |      | 150,900 |   |      | 124,992 |  
|                                                    |  |                   |        
|Change in shadow adjustment                         |  |                   | 3,295   |      |        |   |      |        |  
|                                                    |  |                   |         |      |         |   |      |         |  
|Policy acquisition costs                            |  |                   | 33,629  |      | 28,829  |   |      | 20,385  |  
|                                                    |  |                   |         |      |         |   |      |         |  
|Total policy acquisition costs                      |  | ¥                 | 584,989 |      | 564,544 |   |      | 558,978 |  
|                                                    |  |                   |         |      |         |   |      |         |  

6. Property and Equipment

A summary of property and equipment is as follows:



|                              |  |                   |         |      |        
|----------------------------- |  | ----------------- | ------- | ---- | -------
|                              |  | (Yen in millions)
|                              |  | 2006              |         | 2005
|Land                          |  | ¥                 | 82,595  |      | 85,823 
|Buildings                     |  |                   | 237,435 |      | 239,196
|Furniture and equipment       |  |                   | 62,599  |      | 60,176 
|Construction in progress      |  |                   | 1,185   |      | 39     
|                              |  |                   |         |      |        
|Total at cost                 |  |                   | 383,814 |      | 385,234
|Less accumulated depreciation |  |                   | 196,001 |      | 187,701
|                              |  |                   |         |      |        
|Net property and equipment    |  | ¥                 | 187,813 |      | 197,533
|                              |  |                   |         |      |        

Depreciation of property and equipment included in other operating expenses amounted to
¥15,058 million ($128,701 thousand), ¥16,079 million and ¥15,236 million for the years ended March 31, 2006, 2005 and 2004, respectively.



F-36



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



7. Goodwill and Intangible Assets

The changes in the carrying amount of goodwill by business lines during the years ended March 31, 2006 and 2005 are as follows:



|                                         |  |                     |       |      |        |       |       
|---------------------------------------- |  | ------------------- | ----- | ---- | ------ | ----- | ------
|                                         |  | (Yen in millions)  
|                                         |  | Propertyandcasualty |       | Life |        | Total
|2006:                                    |  |                     |       |      |        |       |       
|Balance at beginning of year             |  | ¥                   |      |      | 9,934  |       | 9,934 
|Acquisition                              |  |                     | 5,451 |      | 1,474  |       | 6,925 
|Foreign currency translation adjustments |  |                     | 360   |      | 98     |       | 458   
|                                         |  |                     |       |      |        |       |       
|Balance at end of year                   |  | ¥                   | 5,811 |      | 11,506 |       | 17,317
|                                         |  |                     |       |      |        |       |       
|2005:                                    |  |                     |       |      |        |       |       
|Balance at beginning and end of year     |  | ¥                   |      |      | 9,934  |       | 9,934 
|                                         |  |                     |       |      |        |       |       
|                                         |  |                     |      
|2004:                                    |  |                     |       |      |        |       |       
|Balance at beginning of year             |  | ¥                   |      |      |       |       |      
|Acquisition                              |  |                     |      |      | 9,934  |       | 9,934 
|                                         |  |                     |       |      |        |       |       
|Balance at end of year                   |  | ¥                   |      |      | 9,934  |       | 9,934 
|                                         |  |                     |       |      |        |       |       

The Company annually tests goodwill for impairment. As a result, no impairments were recognized
for the years ended March 31, 2006 and 2005, respectively.

The balance of and changes in PVFP as of and for the years ended
March 31, 2006, 2005 and 2004, are as follows:



|                                         |  |                   |        |   |      |        |   |      |       
|---------------------------------------- |  | ----------------- | ------ | - | ---- | ------ | - | ---- | ------
|                                         |  | (Yen in millions)
|                                         |  | 2006              |        |   | 2005 |        |   | 2004
|Balance at beginning of year             |  | ¥                 | 12,959 |   |      | 14,744 |   |      |      
|Acquisition                              |  |                   |       |   |      |       |   |      | 14,744
|Amortization                             |  |                   | (774   | ) |      | (2,110 | ) |      |      
|Interest                                 |  |                   | 345    |   |      | 325    |   |      |      
|                                         |  |                   |        |   |      |        |   |      |       
|Balance at end of year                   |  | ¥                 | 12,530 |   |      | 12,959 |   |      | 14,744
|                                         |  |                   |        |   |      |        |   |      |       
|Accumulated amortization net of interest |  | ¥                 | 2,214  |   |      | 1,785  |   |      |      

The interest accrual rates, which vary by products, range from 1.97% to 2.98% with weighted
average amortization period of 32.7 years. Amortization of PVFP and interest accrued on the unamortized PVFP are included in other operating expenses.

The Company annually reviews PVFP for impairment. As a result, no impairments were recognized for the years ended March 31, 2006 and 2005, respectively.



F-37



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The following table shows the estimated future amortization of the PVFP balance during each of the
next five years:



|           |  |                   |       
|---------- |  | ----------------- | ------
|           |  | (Yen in millions)
|2007       |  | ¥                 | 964   
|2008       |  |                   | 1,108 
|2009       |  |                   | 1,169 
|2010       |  |                   | 1,136 
|2011       |  |                   | 1,080 
|Thereafter |  |                   | 7,073 
|           |  |                   |       
|Total PVFP |  | ¥                 | 12,530
|           |  |                   |       

The 65.5% of the unamortized balance of PVFP at March 31, 2006 is expected to be amortized
after 10 years.

The PVFP was derived from life insurance business.

The balance of and changes in other intangible assets by major class as of and for the years ended March 31, 2006, 2005 and 2004, are as follows:



|                                                                                                                     |  |      |        |   |      |        |      |       
|-------------------------------------------------------------------------------------------------------------------- |  | ---- | ------ | - | ---- | ------ | ---- | ------
|                                                                                                                     |  | 2006 |        |   | 2005 |        | 2004
|Intangible assets subject to amortization:                                                                           |  |      |        |   |      |        |      |       
|Balance at beginning of year                                                                                         |  | ¥    |       |   |      |       |      |      
|Acquisition                                                                                                          |  |      | 13,263 |   |      |       |      |      
|Amortization                                                                                                         |  |      | (648   | ) |      |       |      |      
|Interest and foreign currency translation adjustments                                                                |  |      | 816    |   |      |       |      |      
|                                                                                                                     |  |      |        |   |      |        |      |       
|Balance at end of year                                                                                               |  |      | 13,431 |   |      |       |      |      
|                                                                                                                     |  |      |       
|Intangible asset recorded in connection with the additional minimum pension liability under SFAS No.87 (See Note 12) |  |      | 20,951 |   |      | 23,156 |      | 25,362
|                                                                                                                     |  |      |        |   |      |        |      |       
|Total                                                                                                                |  | ¥    | 34,382 |   |      | 23,156 |      | 25,362
|                                                                                                                     |  |      |        |   |      |        |      |       

Amortization of amortizable intangible assets is included in other operating expenses on
straight-line basis with weighted average amortization period of 9.5 years.

The following table shows the estimated future amortization of
the intangible assets subject to amortization during each of the next five years:



|                        |  |                   |       
|----------------------- |  | ----------------- | ------
|                        |  | (Yen in millions)
|2007                    |  | ¥                 | 1,414 
|2008                    |  |                   | 1,414 
|2009                    |  |                   | 1,414 
|2010                    |  |                   | 1,414 
|2011                    |  |                   | 1,414 
|Thereafter              |  |                   | 6,361 
|                        |  |                   |       
|Total intangible assets |  | ¥                 | 13,431
|                        |  |                   |       

The intangible assets subject to amortization were mainly derived from non-life insurance
business.



F-38



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



8. Liability for Unpaid Losses and Claims and Loss Adjustment Expenses

The table below is a reconciliation of beginning and ending property and casualty insurance balances for unpaid losses and claims and loss adjustment
expenses for the years ended March 31, 2006, 2005 and 2004:



|                                                    |  |                   |           |      |           |      |           |  
|--------------------------------------------------- |  | ----------------- | --------- | ---- | --------- | ---- | --------- | -
|                                                    |  | (Yen in millions) |          
|                                                    |  | 2006              |           | 2005 |           | 2004 |          
|Balance at beginning of year                        |  | ¥                 | 1,345,196 |      | 1,221,146 |      | 1,131,884 |  
|Less reinsurance recoverables                       |  |                   | 351,937   |      | 342,217   |      | 342,132   |  
|                                                    |  |                   |           |      |           |      |           |  
|Net balance at beginning of year                    |  |                   | 993,259   |      | 878,929   |      | 789,752   |  
|                                                    |  |                   |           |      |           |      |           |  
|Adjustment in connection with acquisitions (note 2) |  |                   | 9,602     |      |          |      |          |  
|Incurred related to:                                |  |                   |           |      |           |      |           |  
|Current year                                        |  |                   | 1,247,933 |      | 1,326,179 |      | 1,116,582 |  
|Prior years                                         |  |                   | 23,702    |      | 5,140     |      | 9,325     |  
|                                                    |  |                   |           |      |           |      |           |  
|Total incurred                                      |  |                   | 1,271,635 |      | 1,331,319 |      | 1,125,907 |  
|                                                    |  |                   |           |      |           |      |           |  
|Paid related to:                                    |  |                   |           |      |           |      |           |  
|Current year                                        |  |                   | 625,741   |      | 722,166   |      | 588,432   |  
|Prior years                                         |  |                   | 563,432   |      | 495,793   |      | 446,825   |  
|                                                    |  |                   |           |      |           |      |           |  
|Total paid                                          |  |                   | 1,189,173 |      | 1,217,959 |      | 1,035,257 |  
|                                                    |  |                   |           |      |           |      |           |  
|Foreign currency translation adjustments            |  |                   | 5,214     |      | 970       |      | (1,473    | )
|Net balance at end of year                          |  |                   | 1,090,537 |      | 993,259   |      | 878,929   |  
|Plus reinsurance recoverables                       |  |                   | 329,118   |      | 351,937   |      | 342,217   |  
|                                                    |  |                   |           |      |           |      |           |  
|Balance at end of year                              |  | ¥                 | 1,419,655 |      | 1,345,196 |      | 1,221,146 |  
|                                                    |  |                   |           |      |           |      |           |  

Prior year claims and expenses incurred in the preceding table resulted principally from changes
in currency rates affecting the claim reserves for foreign policies and changes in assumptions for reserves established in earlier accident years based on the latest experience in claim settlements.

The reinsurance recoverables referred to above are reconciled to the balance sheet carrying amounts as follows:



|                                        |  |                   |         |      |        
|--------------------------------------- |  | ----------------- | ------- | ---- | -------
|                                        |  | (Yen in millions)
|                                        |  | 2006              |         | 2005
|Property and casualty:                  |  |                   |         |      |        
|Unpaid losses                           |  | ¥                 | 329,118 |      | 351,937
|Paid losses                             |  |                   | 93,638  |      | 168,144
|Life                                    |  |                   | 357     |      | 652    
|                                        |  |                   |         |      |        
|Total reinsurance recoverable on losses |  | ¥                 | 423,113 |      | 520,733
|                                        |  |                   |         |      |        

In prior years, the Company issued insurance policies and assumed reinsurance for cover related to
environmental pollution and asbestos exposure. The Company has received and continues to receive notices of potential claims asserting environmental pollution and asbestos losses under those insurance policies. Significant factors which affect the
trends that influence the Companys ability to estimate future losses for these types of claims are the inconsistent court resolutions and the judicial interpretations which broaden the intent of the



F-39



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



policies and scope of coverage. Due to this uncertainty, it is not possible to determine the future development of environmental pollution and asbestos
claims with the same degree of reliability as with other types of claims. The Company believes insurance claim reserves under insurance and reinsurance contracts related to environmental pollution and asbestos claims to be adequate, and the amount
is less than 5% of its total insurance claim reserves at March 31, 2006.

9. Reserve for Future Policy Benefits and Losses and Policyholders
Contract Deposits

The analysis of the future policy benefits and losses and policyholders contract deposits at March 31,
2006 and 2005 were as follows:



|                                        |  |                   |           |      |   |          
|--------------------------------------- |  | ----------------- | --------- | ---- | - | ---------
|                                        |  | (Yen in millions)
|                                        |  | 2006              |           | 2005
|Future policy benefits and losses:      |  |                   |           |      |   |          
|Traditional long-duration contract      |  | ¥                 | 1,117,705 |      | ¥ | 971,759  
|Non traditional long-duration contract  |  |                   | 7,374     |      |   | 5,025    
|Short-duration contract                 |  |                   | 7,074     |      |   | 5,552    
|                                        |  |                   |           |      |   |          
|Total future policy benefits and losses |  | ¥                 | 1,132,153 |      | ¥ | 982,336  
|                                        |  |                   |           |      |   |          
|Policyholders contract deposits:       |  |                   |           |      |   |          
|Deposit-type insurance                  |  | ¥                 | 2,191,366 |      | ¥ | 2,247,517
|Endowment                               |  |                   | 97,262    |      |   | 92,326   
|Individual annuity                      |  |                   | 285,977   |      |   | 262,177  
|Group Annuity                           |  |                   | 10,848    |      |   | 11,236   
|Others                                  |  |                   | 19,086    |      |   | 12,416   
|                                        |  |                   |           |      |   |          
|Total investment contracts              |  |                   | 2,604,539 |      |   | 2,625,672
|                                        |  |                   |           |      |   |          
|Variable contract                       |  |                   | 728,023   |      |   | 200,986  
|US Dollar denominated annuity           |  |                   | 248,389   |      |   | 179,341  
|                                        |  |                   |           |      |   |          
|Total universal-life type contracts     |  |                   | 976,412   |      |   | 380,327  
|                                        |  |                   |           |      |   |          
|Total policyholders contract deposits  |  | ¥                 | 3,580,951 |      | ¥ | 3,005,999
|                                        |  |                   |           |      |   |          

Traditional long-duration contract liabilities included in future policy benefits and losses, as
presented in the table above, result from traditional life products. Nontraditional long-duration contract liabilities represent liabilities for GMDB. See note 10 for further information of nontraditional long-duration contract. Short-duration
contract liabilities primarily consist of unearned premium and benefit reserves for group life products.

The liability for future policy
benefits and losses as of March 31, 2006 has been established based on the following assumptions:



| |  |  | Future investment yields, which vary by year of issuance and products, range from 0.50 % to 3.10 %.
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | Mortality, morbidity and surrender rates are based upon actual experience.
| | - |  | --------------------------------------------------------------------------

Participating life business represented approximately 50 % and 53% of the gross insurance in-force at March 31, 2006 and 2005, respectively, and 43 % and 45% of the gross premiums for the year ended
March 31, 2006 and 2005, respectively. The amount of annual dividends to be paid is determined by the Boards of Directors of life insurance subsidiaries. Policyholder dividends on participating insurance amounted to ¥3,243 million ($27,718
thousand) and ¥3,913 million for the year ended March 31, 2006 and 2005, respectively.



F-40



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The liability for investment contract as of March 31, 2006 has been established based on the
following assumptions:



| |  |  | Interest rates credited on deposit-type insurance, which vary by month of issuance and policy period, range from 0.06 % to 5.50 %. Interest rates credited on endowments and
deferred annuities, which vary by year of issuance, range from 0.61 % to 3.10 %. Interest rates on group annuity are guaranteed at 0.75%.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The liability for universal-life type contract as of March 31, 2006 has been established based on the following assumptions:



| |  |  | Interest rates credited on US dollar denominated annuity, which vary by month of issuance and policy period, range from 2.63 % to 4.25 %.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | For variable contracts, policy values are expressed in term of investment units. Each unit is linked to an asset portfolio. The value of a unit increases or decreases based on the
value of the linked asset portfolio. The current liability at any time is the sum of the current unit value of all investment units.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

10.
Certain Nontraditional Long-duration Contracts

The Company issues variable annuity, variable life and US Dollar denominated annuity
where the Company contractually guarantees to policyholders a death benefit even when there is insufficient value to cover policy charges.

Liabilities for guaranteed minimum death benefit (GMDB) are included in Future policy benefits and losses and changes in liabilities for GMDB are included in Policy benefits and losses for life.

For those guarantees of benefits that are payable in the event of death, the net amount at risk is defined as the current GMDB in excess
of the current account balance at the balance sheet date.

Details concerning the Companys GMDB exposures of March 31, 2006 and
2005 are as follows:



|                     |  |                               |         |                  |   |                               |  |       |         |  |   |        
|-------------------- |  | ----------------------------- | ------- | ---------------- | - | ----------------------------- |  | ----- | ------- |  | - | -------
|                     |  | (Yen in millions, except age)
|                     |  | Variable life                 |         | Variable annuity |   | US Dollar denominated annuity |  | Total
|2006:                |  |                               |         |                  |   |                               |  |       |         |  |   |        
|Account value        |  | ¥                             | 36,989  |                  | ¥ | 681,903                       |  | ¥     | 237,024 |  | ¥ | 955,916
|Net amount at risk   |  | ¥                             | 319,514 |                  | ¥ | 4,610                         |  | ¥     | 472     |  | ¥ | 324,596
|Average attained age |  |                               | 42      |                  |   | 61                            |  |       | 60      |  |   | 42-61  
|                     |  |                               |         |                 
|2005:                |  |                               |         |                  |   |                               |  |       |         |  |   |        
|Account value        |  | ¥                             | 25,909  |                  | ¥ | 172,204                       |  | ¥     | 172,473 |  | ¥ | 370,586
|Net amount at risk   |  | ¥                             | 334,845 |                  | ¥ | 5,140                         |  | ¥     | 7,056   |  | ¥ | 347,041
|Average attained age |  |                               | 41      |                  |   | 64                            |  |       | 59      |  |   | 41-64  



F-41



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The following summarizes GMDB liabilities:



|                             |  |                   |       |   |      |   |       |  
|---------------------------- |  | ----------------- | ----- | - | ---- | - | ----- | -
|                             |  | (Yen in millions) |      
|                             |  | 2006              |       |   | 2005 |  
|Balance at beginning of year |  | ¥                 | 5,025 |   |      | ¥ | 3,375 |  
|Reserve increase             |  |                   | 2,728 |   |      |   | 2,057 |  
|Benefits paid                |  |                   | (379  | ) |      |   | (407  | )
|                             |  |                   |       |   |      |   |       |  
|Balance at end of year       |  | ¥                 | 7,374 |   |      | ¥ | 5,025 |  
|                             |  |                   |       |   |      |   |       |  

The GMDB liability is mostly incurred from variable annuity contracts. The GMDB liability is
determined each period end by estimating the accumulated value of a percentage of the total assessments to date less the accumulated value of the death benefits in excess of the account balance. The percentage of assessments used is chosen such
that, at issue, the present value of expected death benefits in excess of the projected account balance and the percentage of the present value of total expected assessments over the lifetime of the contracts are equal. The Company regularly
evaluates the estimates used and adjusts the GMDB liability balance, with a related charge or credit to earnings, if actual experience or other evidence suggests that assumptions should be revised.

In accordance with SOP 03-1, the present value of death benefits in excess of the projected account balance and the present value of total expected
assessments for GMDBs were determined over a reasonable range of stochastically generated scenarios.

The Company issued variable
annuity with death benefit guarantee which also guarantee to policyholders a return of a certain amount of premium in maturity of contracts, regardless of actual performance of the premiums received. Some contracts have a guaranteed minimum
accumulation benefit (GMAB) feature, where the Company guarantees a return of at least 100% of the single premium paid. GMAB options are accounted for under SFAS No.133. Other contracts have a guaranteed minimum income benefit
(GMIB) feature, where the Company guarantee annuity payouts at least 100% of the single premium paid. If policyholders take the lump-sum options instead of annuities at maturity, the level of guarantee is reduced to 90%. Because of the
cash settlement option, GMIB options are also accounted for under SFAS No.133. Changes in the fair value of the derivatives are recognized through Losses (gains) on derivatives.

The following summarizes GMAB and GMIB liabilities (assets) for the year ended March 31, 2006.



|                             |  |                   |        |   |      |   |        |       |  |   |         |  
|---------------------------- |  | ----------------- | ------ | - | ---- | - | ------ | ----- |  | - | ------- | -
|                             |  | (Yen in millions) |       
|                             |  | GMAB              |        |   | GMIB |   |        | Total | 
|Balance at beginning of year |  | ¥                 |       |   |      | ¥ |       |       |  | ¥ |        |  
|Reserve increase             |  |                   | (7,208 | ) |      |   | (3,595 | )     |  |   | (10,803 | )
|Benefits paid                |  |                   |       |   |      |   |       |       |  |   |        |  
|                             |  |                   |        |   |      |   |        |       |  |   |         |  
|Balance at end of year       |  | ¥                 | (7,208 | ) |      | ¥ | (3,595 | )     |  | ¥ | (10,803 | )
|                             |  |                   |        |   |      |   |        |       |  |   |         |  



F-42



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



11. Income Taxes

Total income taxes for the years ended March 31, 2006, 2005 and 2004 were allocated as follows:



|                                                                              |  |                   |         |      |        |   |      |        
|----------------------------------------------------------------------------- |  | ----------------- | ------- | ---- | ------ | - | ---- | -------
|                                                                              |  | (Yen in millions)
|                                                                              |  | 2006              |         | 2005 |        |   | 2004
|Income before extraordinary items and cumulative effect of accounting changes |  | ¥                 | 76,178  |      | 28,431 |   |      | 49,385 
|Cumulative effect of accounting changes                                       |  |                   |        |      | (15    | ) |      |       
|Other comprehensive income:                                                   |  |                   |         |      |        |   |      |        
|Unrealized appreciation (depreciation) of securities during the year          |  |                   | 500,589 |      | 31,773 |   |      | 320,315
|Minimum pension liability adjustments                                         |  |                   | 12,562  |      | 638    |   |      | 11,779 
|                                                                              |  |                   |         |      |        |   |      |        
|                                                                              |  | ¥                 | 589,329 |      | 60,827 |   |      | 381,479
|                                                                              |  |                   |         |      |        |   |      |        

Total income tax expensed (benefit) for the years ended March 31, 2006, 2005 and 2004 is made
up of the following components:



|                                         |  |                   |        |   |      |         |   |      |        |  
|---------------------------------------- |  | ----------------- | ------ | - | ---- | ------- | - | ---- | ------ | -
|                                         |  | (Yen in millions) |       
|                                         |  | 2006              |        |   | 2005 |         |   | 2004 |       
|Current income tax expense:              |  |                   |        |   |      |         |   |      |        |  
|Parent company and domestic subsidiaries |  | ¥                 | 68,602 |   |      | 46,810  |   |      | 48,373 |  
|Foreign subsidiaries                     |  |                   | 3,805  |   |      | 1,844   |   |      | 1,642  |  
|                                         |  |                   |        |   |      |         |   |      |        |  
|Total current income tax expense         |  |                   | 72,407 |   |      | 48,654  |   |      | 50,015 |  
|                                         |  |                   |       
|Deferred income tax (benefit) expense:   |  |                   |        |   |      |         |   |      |        |  
|Parent company and domestic subsidiaries |  |                   | 4,599  |   |      | (20,254 | ) |      | (466   | )
|Foreign subsidiaries                     |  |                   | (828   | ) |      | 31      |   |      | (164   | )
|                                         |  |                   |        |   |      |         |   |      |        |  
|Total deferred income benefit            |  |                   | 3,771  |   |      | (20,223 | ) |      | (630   | )
|                                         |  |                   |        |   |      |         |   |      |        |  
|Total income tax expense                 |  | ¥                 | 76,178 |   |      | 28,431  |   |      | 49,385 |  
|                                         |  |                   |        |   |      |         |   |      |        |  

Total income tax expense shown above have been based on the following components of income before
income tax expense for the years ended March 31, 2006, 2005 and 2004.



|                                         |  |                   |         |      |         |      |        
|---------------------------------------- |  | ----------------- | ------- | ---- | ------- | ---- | -------
|                                         |  | (Yen in millions)
|                                         |  | 2006              |         | 2005 |         | 2004
|Parent company and domestic subsidiaries |  | ¥                 | 224,846 |      | 99,389  |      | 139,501
|Foreign subsidiaries                     |  |                   | 5,585   |      | 7,217   |      | 12,766 
|                                         |  |                   |         |      |         |      |        
|Total                                    |  | ¥                 | 230,431 |      | 106,606 |      | 152,267
|                                         |  |                   |         |      |         |      |        

The Company is subject to a number of taxes based on income, which in the aggregate resulted in a
normal tax rate of approximately 36% in 2006, 2005 and 2004.



F-43



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The effective tax rates of the Company for the years ended March 31, 2006, 2005 and 2004 differ
from the Japanese normal income tax rates for the following reasons:



|                                         |  |      |   |  |      |   |  |      |  
|---------------------------------------- |  | ---- | - |  | ---- | - |  | ---- | -
|                                         |  | 2006 |   |  | 2005 |   |  | 2004 |  
|Japanese normal income tax rate          |  | 36.0 | % |  | 36.0 | % |  | 36.0 | %
|Tax credit for dividends received        |  | (5.4 | ) |  | (9.5 | ) |  | (3.8 | )
|Expenses not deductible for tax purposes |  | 0.8  |   |  | 1.9  |   |  | 1.5  |  
|Other                                    |  | 1.7  |   |  | (1.7 | ) |  | (1.3 | )
|                                         |  |      |   |  |      |   |  |      |  
|Effective tax rate                       |  | 33.1 | % |  | 26.7 | % |  | 32.4 | %
|                                         |  |      |   |  |      |   |  |      |  

The tax effects of temporary differences that give rise to significant portions of the deferred
tax assets and deferred tax liabilities at March 31, 2006 and 2005 are presented below:



|                                                                                            |  |                   |            |   |      |          |  
|------------------------------------------------------------------------------------------- |  | ----------------- | ---------- | - | ---- | -------- | -
|                                                                                            |  | (Yen in millions) |           
|                                                                                            |  | 2006              |            |   | 2005 |         
|Deferred tax assets:                                                                        |  |                   |            |   |      |          |  
|Net unpaid and unreported losses                                                            |  | ¥                 | 143,488    |   |      | 126,065  |  
|Future policy benefits and losses                                                           |  |                   | 4,141      |   |      | 9,387    |  
|Retirement and severance benefits                                                           |  |                   | 49,714     |   |      | 53,437   |  
|Minimum pension liability adjustments                                                       |  |                   | 25,729     |   |      | 38,291   |  
|Valuation allowance for credit losses                                                       |  |                   | 5,020      |   |      | 4,943    |  
|Property, equipment and other assets                                                        |  |                   | 40,058     |   |      | 40,018   |  
|Derivatives                                                                                 |  |                   | 34,590     |   |      | 31,087   |  
|Operating loss carryforwards for tax purposes                                               |  |                   | 9,603      |   |      | 4,636    |  
|Policyholders contract deposits                                                            |  |                   | 12,216     |   |      | 13,366   |  
|Other                                                                                       |  |                   | 25,735     |   |      | 16,639   |  
|Valuation allowance                                                                         |  |                   |           |   |      | (527     | )
|                                                                                            |  |                   |            |   |      |          |  
|Total deferred tax assets                                                                   |  |                   | 350,294    |   |      | 337,342  |  
|                                                                                            |  |                   |            |   |      |          |  
|Deferred tax liabilities:                                                                   |  |                   |            |   |      |          |  
|Net unearned premiums                                                                       |  |                   | (116,946   | ) |      | (82,114  | )
|Deferred policy acquisition costs                                                           |  |                   | (180,655   | ) |      | (168,056 | )
|Fair value adjustments to securities recognized in income                                   |  |                   | (50,924    | ) |      | (58,503  | )
|Derivatives                                                                                 |  |                   | (47,169    | ) |      | (58,166  | )
|Other                                                                                       |  |                   | (19,282    | ) |      | (14,631  | )
|                                                                                            |  |                   |            |   |      |          |  
|Total deferred tax liabilities                                                              |  |                   | (414,976   | ) |      | (381,470 | )
|                                                                                            |  |                   |            |   |      |          |  
|Net deferred tax liabilities before deferred taxes on unrealized appreciation of securities |  |                   | (64,682    | ) |      | (44,128  | )
|Deferred taxes on unrealized appreciation of securities                                     |  |                   | (1,173,714 | ) |      | (673,125 | )
|                                                                                            |  |                   |            |   |      |          |  
|Net deferred tax liabilities                                                                |  |                   | (1,238,396 | ) |      | (717,253 | )
|Deferred tax assets not to be offset, included in other assets                              |  |                   | 1,801      |   |      | 1,688    |  
|                                                                                            |  |                   |            |   |      |          |  
|Gross deferred tax liabilities                                                              |  |                   | (1,240,197 | ) |      | (718,941 | )
|Income taxes currently payable                                                              |  |                   | (34,825    | ) |      | (14,388  | )
|                                                                                            |  |                   |            |   |      |          |  
|Income tax liability                                                                        |  | ¥                 | (1,275,022 | ) |      | (733,329 | )
|                                                                                            |  |                   |            |   |      |          |  



F-44



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The valuation allowance at March 31, 2005 was recorded related to tax benefits associated with
operating loss carryforwards for tax purposes of Financial Life. The amount decreased to zero at March 31, 2006 reflecting the expiration of operating loss carryforwards for tax purposes of previous fiscal years.

Management believes that it is more likely than not that the Company will realize the benefit of deferred tax assets. While there are no assurances that
this benefit will be realized, the Company expects sufficient taxable income in the future, based on its historical record and expected future results to realize the benefit of the deferred tax assets.

Operating loss carryforwards for tax purposes at March 31, 2006 are scheduled to expire under tax laws as follows. The Company expects to use all
the amounts before they expire.



|        |  |                   |       
|------- |  | ----------------- | ------
|        |  | (Yen in millions)
|2007    |  | ¥                 |      
|2008    |  |                   |      
|2009    |  |                   | 3,320 
|2010    |  |                   | 3,281 
|2011    |  |                   | 2,139 
|2012    |  |                   | 3,017 
|2013    |  |                   | 12,499
|Eternal |  |                   | 2,839 
|        |  |                   |       
|Total   |  | ¥                 | 27,095
|        |  |                   |       

The Company has undistributed retained earnings of foreign subsidiaries amounting to ¥26,926
million ($230,137 thousand) and ¥16,907 million at March 31, 2006 and 2005, respectively. The company does not provide tax liabilities for these earnings because it is not apparent that these earnings will be repatriated in the foreseeable
future. Determining the tax liability that would arise if these earnings were remitted is not practicable.

12. Retirement and Severance Benefits

Employees of the Company are covered by the defined retirement and severance benefit plans. Primary plans are described below.

The Company has a funded pension plan covering substantially all employees who meet age and service requirements. The plan covers a
portion of the welfare pension plan administered by the Japanese government. Effective October 1, 2004, the Company amended the plan to introduce a point based funded pension plan. Under the new plan, the pension payments are based
on accumulated points vested each year by the employees rank and certain other factors. As a result of the plan amendment, the projected benefit obligation decreased by ¥22,547 million at October 1, 2004 and resulted in an
unrecognized prior service cost, which is recognized in future service periods.

In accordance with SFAS No. 87, Employers
Accounting for Pensions, the net periodic benefit cost of the funded pension plan is calculated using the projected unit credit actuarial cost method.

The Company also has an unfunded lump-sum payment retirement plan covering substantially all employees. Under the plan, employees are entitled to lump-sum payments based on points, which are



F-45



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



accumulated each year by the employees rank, length of service and certain other factors, upon retirement or termination of employment for reasons
other than dismissal for cause. Directors and corporate auditors are covered by a separate plan. It is not the policy of management to fund the retirement and severance benefits described above.

In accordance with EITF 88-1 Determination of Vested Benefit Obligation for a Defined Benefit Pension Plan, for its unfunded plans, the
Company records the actuarial present value of the vested benefits to which the employee is entitled if the employee separates immediately as projected benefit obligation.

Transfer to the government of the substitutional portion of the pension plan

The Japanese government
issued a new law concerning defined benefit plans in June 2001. This law allows a company, at its own discretion, to transfer to the government a portion of its pension plan which substitutes for the welfare pension plan administered by the
government. In order to transfer the substitutional portion, a company must first make an application to the government for an exemption from the obligation to pay benefits for future employee service. After obtaining the first approval, a company
must make a final application for separation of the benefit obligation related to past employee services. After obtaining the final approval, a company will transfer the benefit obligation related to past employee services as well as the related
government-specified portion of its plan assets. A company accounts for the entire separation process upon completion of the transfer of the benefit obligation and related plan assets in a single settlement transaction, in accordance with the
provisions of EITF 03-02, Accounting for the Transfer to the Japanese Government of the Substitutional Portion of Employee Pension Fund Liabilities. Under this approach, the difference between the benefit obligation settled and the
related plan assets transferred to the government, determined pursuant to the government formula, is accounted for separately as a government subsidy. Derecognition of previously accrued salary progression and settlement losses for the proportionate
amount of the net unrecognized losses attributable to the substitutional portion at the time of separation is accounted for separately from the government subsidy.

Tokio Marine, a wholly owned subsidiary of the Company, obtained the first approval from the government in June 2004, and obtained the final approval in October 2005. Based on the final approval, the Company
transferred the benefit obligation and the related plan assets to the government in March 2006, and accounted for it as a single settlement transaction. As a result, the Company recognized gains on the difference between the substitutional portion
of accumulated benefit obligation settled and the related plan assets transferred to the government, which is a government subsidy. The Company also recognized gains on derecognition of previously accrued salary progression and settlement losses for
the proportionate amount of the net unrecognized attributable to the substitutional portion at the time of separation.



|                                                                                                                                                               |  |                   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | -
|                                                                                                                                                               |  | (Yen in millions) |        
|                                                                                                                                                               |  | 2006              |        
|Gains on the difference between the substitutional portion of accumulated benefit obligation settled and the related plan assets transferred
to the government |  | ¥                 | 42,650  |  
|Gains on derecognition of previously accrued salary progression                                                                                                |  |                   | 8,815   |  
|Settlement losses                                                                                                                                              |  |                   | (28,846 | )
|                                                                                                                                                               |  |                   |         |  
|Total                                                                                                                                                          |  | ¥                 | 22,619  |  
|                                                                                                                                                               |  |                   |         |  

In the consolidated income statement, the difference between the substitutional portion of
accumulated benefit obligation settled and the related plan assets transferred to the government is included in other income.



F-46



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The settlement losses and the gains on derecognition of previously accrued salary progression amounting to net losses of ¥20,031 million ($171,205
thousand) are regarded as net periodic benefit cost and allocated to policy acquisition costs, loss adjustment expenses, other operating expenses and net investment income amounting to ¥12,916 million ($110,393 thousand), ¥4,836 million
($41,333 thousand), ¥1,965 million ($16,795 thousand) and ¥314 million ($2,684 thousand), respectively.

Reconciliations of
beginning and ending balances of the benefit obligations and the fair value of the plan assets for all defined retirement and severance benefit plans are shown in the following table. The Company uses a March 31 measurement date of its plans.



|                                                                                          |  |                   |          |   |      |          |  
|----------------------------------------------------------------------------------------- |  | ----------------- | -------- | - | ---- | -------- | -
|                                                                                          |  | (Yen in millions) |         
|                                                                                          |  | 2006              |          |   | 2005 |         
|Change in benefit obligation:                                                             |  |                   |          |   |      |          |  
|Benefit obligation at beginning of year                                                   |  | ¥                 | 503,549  |   |      | 518,258  |  
|Adjustment in connection with acquisitions                                                |  |                   | 1,210    |   |      |         |  
|Service cost                                                                              |  |                   | 16,962   |   |      | 15,349   |  
|Interest cost                                                                             |  |                   | 9,904    |   |      | 9,918    |  
|Plan participants contributions                                                          |  |                   | 1,562    |   |      | 1,723    |  
|Amendments                                                                                |  |                   |         |   |      | (22,820  | )
|Projected benefit obligation settled due to the separation of substitutional portion      |  |                   | (91,090  | ) |      |         |  
|Actuarial gain                                                                            |  |                   | 11,487   |   |      | 3,957    |  
|Benefits paid                                                                             |  |                   | (23,404  | ) |      | (22,836  | )
|                                                                                          |  |                   |          |   |      |          |  
|Benefit obligation at end of year                                                         |  | ¥                 | 430,180  |   |      | 503,549  |  
|                                                                                          |  |                   |          |   |      |          |  
|Change in plan assets:                                                                    |  |                   |          |   |      |          |  
|Fair value of plan assets at beginning of year                                            |  | ¥                 | 217,719  |   |      | 199,333  |  
|Adjustment in connection with acquisitions                                                |  |                   | 581      |   |      |         |  
|Actual return on plan assets                                                              |  |                   | 21,164   |   |      | 6,761    |  
|Employer contributions                                                                    |  |                   | 7,628    |   |      | 15,911   |  
|Plan participants contributions                                                          |  |                   | 1,562    |   |      | 1,723    |  
|Plan assets transferred to the government due to the separation of substitutional portion |  |                   | (39,625  | ) |      |         |  
|Benefits paid                                                                             |  |                   | (6,472   | ) |      | (6,009   | )
|                                                                                          |  |                   |          |   |      |          |  
|Fair value of plan assets at end of year                                                  |  | ¥                 | 202,557  |   |      | 217,719  |  
|                                                                                          |  |                   |          |   |      |          |  
|Funded status                                                                             |  | ¥                 | (227,623 | ) |      | (285,830 | )
|Unrecognized net actuarial loss                                                           |  |                   | 103,033  |   |      | 145,018  |  
|Unrecognized prior service cost                                                           |  |                   | (13,473  | ) |      | (14,678  | )
|                                                                                          |  |                   |          |   |      |          |  
|Net amount recognized                                                                     |  | ¥                 | (138,063 | ) |      | (155,490 | )
|                                                                                          |  |                   |          |   |      |          |  
|Amounts recognized in the balance sheets consist of:                                      |  |                   |          |   |      |          |  
|Accrued benefit liability                                                                 |  | ¥                 | (230,484 | ) |      | (285,011 | )
|Intangible asset                                                                          |  |                   | 20,951   |   |      | 23,156   |  
|Accumulated other comprehensive income                                                    |  |                   | 71,470   |   |      | 106,365  |  
|                                                                                          |  |                   |          |   |      |          |  
|Net amount recognized                                                                     |  | ¥                 | (138,063 | ) |      | (155,490 | )
|                                                                                          |  |                   |          |   |      |          |  



F-47



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The accumulated benefit obligation for all the defined retirement and severance benefit plans was
¥428,838 million ($3,665,282 thousand) at March 31, 2006, and ¥500,328 million at March 31, 2005. In all the plans, projected benefit obligation and accumulated benefit obligation exceeded its plan assets.

Weighted-average actuarial assumptions used to determine benefit obligation at March 31, 2006 and 2005 are as follows:



|                        |  |      |   |  |      |  
|----------------------- |  | ---- | - |  | ---- | -
|                        |  | 2006 |   |  | 2005 |  
|Discount rate           |  | 2.0  | % |  | 2.0  | %
|Rate of salary increase |  | 0.0  | % |  | 0.4  | %

In respect of the discount rate, the Company discounts the projected benefit cash flows under the
defined retirement and severance benefit plans based on the yield curve of the Japanese government bonds, and an equivalent single discount rate is derived resulting in the same liability. This single discount rate is rounded to the nearest 25 basis
points, namely 2.0 percent, and applied to all the plans.

The components of net periodic benefit cost for the years ended March 31,
2006, 2005 and 2004 are as follows:



|                                                                |  |                   |        |   |      |        |   |      |        |  
|--------------------------------------------------------------- |  | ----------------- | ------ | - | ---- | ------ | - | ---- | ------ | -
|                                                                |  | (Yen in millions) |       
|                                                                |  | 2006              |        |   | 2005 |        |   | 2004 |       
|Components of net periodic benefit cost:                        |  |                   |        |   |      |        |   |      |        |  
|Service cost                                                    |  | ¥                 | 16,962 |   |      | 15,349 |   |      | 23,964 |  
|Interest cost                                                   |  |                   | 9,904  |   |      | 9,918  |   |      | 7,829  |  
|Expected return on plan assets                                  |  |                   | (5,006 | ) |      | (3,956 | ) |      | (3,250 | )
|Amortization of prior service cost                              |  |                   | (1,205 | ) |      | (522   | ) |      | 1,031  |  
|Recognized actuarial loss                                       |  |                   | 8,482  |   |      | 8,878  |   |      | 11,663 |  
|Gains on derecognition of previously accrued salary progression |  |                   | (8,815 | ) |      |       |   |      |       |  
|Settlement losses                                               |  |                   | 28,846 |   |      |       |   |      |       |  
|                                                                |  |                   |        |   |      |        |   |      |        |  
|Net periodic benefit cost                                       |  | ¥                 | 49,168 |   |      | 29,667 |   |      | 41,237 |  
|                                                                |  |                   |        |   |      |        |   |      |        |  

Unrecognized net actuarial loss in excess of 10% of the greater of the projected benefit
obligation or the fair value of plan assets are amortized over the average remaining service period of active participants expected to receive benefits under the plan. The prior service cost is amortized on a straight-line basis over the average
remaining service period of active participants at the date of the amendment.

Weighted-average actuarial assumptions used to determine net
periodic benefit cost for the years ended March 31, 2006, 2005 and 2004 are as follows:



|                                         |  |      |   |  |         |   |  |         |  
|---------------------------------------- |  | ---- | - |  | ------- | - |  | ------- | -
|                                         |  | 2006 |   |  | 2005    |   |  | 2004    |  
|Discount rate                            |  | 2.0  | % |  | 2.0     | % |  | 1.5     | %
|Rate of salary increase                  |  | 0.4  | % |  | 0.7-1.7 | % |  | 0.6-1.7 | %
|Expected long-term return on plan assets |  | 2.4  | % |  | 1.9     | % |  | 1.8-2.0 | %

The expected long-term rate of return on plan assets reflects the average rate of earnings
expected on plan assets. This assumption is reviewed annually giving consideration to plan asset allocation, historical returns on plan assets and other relevant market data.



F-48



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The Companys pension plan assets are mainly invested with the long-term objective of earning
sufficient amounts to cover expected benefit obligation, within the risk it can take. The asset allocation by major asset class of the Companys pension plan at March 31, 2006 and 2005, and the target allocation percentage for 2007 are as
follows:



|                  |  |                          |   |  |                   |         |      |        
|----------------- |  | ------------------------ | - |  | ----------------- | ------- | ---- | -------
|                  |  | (% of Total plan assets) |   |  | (Yen in millions)
|                  |  | 2007 (target)            |   |  | 2006              |         | 2005
|Fixed maturities  |  | 60                       | % |  | ¥                 | 121,379 |      | 89,014 
|Equity securities |  | 35                       |   |  |                   | 59,455  |      | 41,765 
|Other             |  | 5                        |   |  |                   | 21,143  |      | 86,940 
|                  |  |                          |   |  |                   |         |      |        
|Total plan assets |  | 100                      | % |  | ¥                 | 201,977 |      | 217,719
|                  |  |                          |   |  |                   |         |      |        

Investment in other for the year ended March 31, 2005, shown in the above table mainly
consists of investment trusts with minimum interest rate guarantee.

The Company expects to contribute ¥5,424 million ($46,359
thousand) to its pension plan in 2007. Estimated future benefit payments are as follows:



|             |  |                   |        |                |        |       |        
|------------ |  | ----------------- | ------ | -------------- | ------ | ----- | -------
|             |  | (Yen in millions)
|             |  | Funded plans      |        | Unfunded plans |        | Total
|2007         |  | ¥                 | 7,048  |                | 19,513 |       | 26,561 
|2008         |  |                   | 6,845  |                | 12,418 |       | 19,263 
|2009         |  |                   | 7,204  |                | 12,521 |       | 19,725 
|2010         |  |                   | 7,582  |                | 12,353 |       | 19,935 
|2011         |  |                   | 8,094  |                | 11,893 |       | 19,987 
|2012 to 2015 |  |                   | 45,472 |                | 56,377 |       | 101,849

13. Stock Options

During the year ended March 31, 2006, the Company introduced a stock option plan as a part of compensation for directors and corporate auditors of the Company to strengthen the link between their compensation and
the Companys share price and business results by aligning their exposure to the share price with those of its shareholders. The Company terminated the existing retirement allowance plans covering the directors and corporate auditors. The
Company intends to strengthen the link between the compensation of the directors and corporate auditors and the Companys share price and business results by aligning the directors and corporate auditors exposure to the share price
with those of its shareholders. The Company plans to issue similar stock options each year to its directors and corporate auditors. Treasury stocks purchased from the market would be used for the stock options.

The limit of stock options up to 320 shares for the compensation of one year from July was approved at the ordinary general meeting of stockholders on
June 28, 2005. On July 14, 2005, 310 stock options were granted to the Companys directors and corporate auditors. The exercise price of the stock options is ¥1 per share. Since the stock options granted are regarded as
compensation of one year of service, they will be vested on a monthly basis from the grant date toward the maturity of the requisite service period of stock options (one year) and become exercisable only within ten days after their retirement.
Accordingly, the Company amortizes the compensation expense of stock options over the vesting period.



F-49



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The activity related to stock options is as follows:



|                                 |  |                                              |  |                                       |   |                                        |  
|-------------------------------- |  | -------------------------------------------- |  | ------------------------------------- | - | -------------------------------------- | -
|                                 |  | Stock options outstanding (number of shares) |  | Weighted-average exercise price (yen) |   | Weighted-average remaining life (year)
|Outstanding at beginning of year |  |                                             |  |                                       |  |                                        |  
|Granted                          |  | 310                                          |  | ¥                                     | 1 |                                        |  
|Exercised                        |  | 2                                            |  |                                       | 1 |                                        |  
|Forfeited                        |  |                                             |  |                                       |  |                                        |  
|Expired                          |  |                                             |  |                                       |  |                                        |  
|                                 |  |                                              |  |                                       |   |                                        |  
|Outstanding at end of year       |  | 308                                          |  | ¥                                     | 1 |                                        | 3
|                                 |  |                                              |  |                                       |   |                                        |  

Stock options become exercisable only when directors and corporate auditors retire from the
Company and have to be exercised within ten days after retirement, otherwise they will expire. Basically, no stock options are expected to expire since the exercise price of stock options is ¥1.

The fair value of stock options granted for the year ended March 31, 2006 was 1,447,255 yen ($12,370) per share and ¥449 million ($3,838
thousand) in aggregate at the grant date. Faire value as of the date of grant was estimated using a Black-Scholes option-pricing model with the following assumptions:



|                           |  |      |         |  
|-------------------------- |  | ---- | ------- | -
|                           |  | 2006 |        
|Expected volatility        |  |      | 35.93   | %
|Expected lives             |  |      | 4 years |  
|Expected dividend per year |  | ¥    | 10,667  |  
|Risk-free interest rate    |  |      | 0.32    | %

Due to the fair value assumption and ¥1 of the exercise price, the intrinsic value of stock
options approximates the fair value.

Total stock-based compensation expense included in other income of the consolidated income statement
for the year ended March 31, 2006 was ¥370 million ($3,162 thousand). Total stock-based compensation expense yet to be recognized in the consolidated income statement for the year ended March 31, 2006 was ¥79 million ($676
thousand) and expected to be recognized over the remaining term of the vesting period.

14. Debt Outstanding

Short-term debt outstanding at March 31, 2005 and 2004 comprised the following:



|                                     |  |                   |        |      |       
|------------------------------------ |  | ----------------- | ------ | ---- | ------
|                                     |  | (Yen in millions)
|                                     |  | 2006              |        | 2005
|Loans, 0.05% to 0.92%                |  | ¥                 | 8,751  |      | 7,031 
|Equity linked notes, 2.00% to 19.30% |  |                   | 2,870  |      | 1,283 
|Fixed rate notes, 0.01% to 1.43%     |  |                   |       |      | 7,094 
|Other notes                          |  |                   | 2,020  |      |      
|                                     |  |                   |        |      |       
|Total short-term debt                |  | ¥                 | 13,641 |      | 15,408
|                                     |  |                   |        |      |       



F-50



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Long-term debt outstanding at March 31, 2006 and 2005 comprised the following:



|                                     |  |           |  |                   |         |      |        
|------------------------------------ |  | --------- |  | ----------------- | ------- | ---- | -------
|                                     |  |           |  | (Yen in millions)
|                                     |  | Due       |  | 2006              |         | 2005
|Loans, 0.50% to 4.58%                |  | 2006-2025 |  | ¥                 | 65,279  |      | 36,512 
|Equity linked notes, 0.00% to 2.50%  |  | 2006-2025 |  |                   | 13,120  |      | 17,994 
|Fixed rate notes, 0.30% to 2.17%     |  | 2006-2021 |  |                   | 36,737  |      | 27,030 
|Credit linked notes, 4.82% to 14.01% |  | 2006      |  |                   | 24,828  |      | 21,954 
|Unsecured bonds, 1.63% to 2.78%      |  | 2007-2020 |  |                   | 105,562 |      | 135,703
|Other notes                          |  | 2011-2035 |  |                   | 62,840  |      | 16,286 
|                                     |  |           |  |                   |         |      |        
|Total long-term debt                 |  |           |  | ¥                 | 308,366 |      | 255,479
|                                     |  |           |  |                   |         |      |        

Non-recourse loans of ¥32,996 million ($282,017 thousand) and ¥32,996 million borrowed by
VIEs required to be consolidated under the FIN 46R are included in loans at March 31, 2006 and 2005, respectively. See note 3 for further information.

Maturities of long-term debt at March 31, 2006 are as follows:



|                     |  |                   |        
|-------------------- |  | ----------------- | -------
|                     |  | (Yen in millions)
|2007                 |  | ¥                 | 83,052 
|2008                 |  |                   | 2,000  
|2009                 |  |                   | 4,051  
|2010                 |  |                   | 65,472 
|2011                 |  |                   | 31,685 
|Thereafter           |  |                   | 122,106
|                     |  |                   |        
|Total long-term debt |  | ¥                 | 308,366
|                     |  |                   |        

The proceeds of these debts were used primarily for general corporate purposes, and there were no
restrictions on the use of proceeds from these borrowings.

The Company leases certain property and equipment under noncancelable lease
agreements. At March 31, 2006 and 2005, obligations under capital leases which were included in other liabilities amounted to ¥6,891 million ($58,897 thousand) and ¥7,850 million, respectively. Of this amount, the obligations due within
one year amounted to ¥3,134 million ($26,786 thousand) at March 31, 2006.



F-51



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



15. Fair Values of Financial Instruments

SFAS No. 107, Disclosures about Fair Value of Financial Instruments requires disclosure of estimated fair value for all financial
instruments. See note17 for discussion of fair value of derivative financial instruments. The carrying amounts and the fair values of the Companys nonderivative financial instruments at March 31, 2006 and 2005 are as follows:



|                                         |  |                   |            |   |            |            |   |                 |            |   |            |            |  
|---------------------------------------- |  | ----------------- | ---------- | - | ---------- | ---------- | - | --------------- | ---------- | - | ---------- | ---------- | -
|                                         |  | (Yen in millions) |           
|                                         |  | 2006              |            |   | 2005       |           
|                                         |  | Carrying amount   |            |   | Fair value |            |   | Carrying amount |            |   | Fair value |           
|Policy loans                             |  | ¥                 | 43,369     |   |            | 43,369     |   |                 | 38,567     |   |            | 38,567     |  
|Mortgage loans on real estate            |  |                   | 70,743     |   |            | 70,870     |   |                 | 71,033     |   |            | 70,935     |  
|Mortgage loans on vessels and facilities |  |                   | 9,778      |   |            | 9,966      |   |                 | 10,979     |   |            | 11,378     |  
|Collateral and bank-guaranteed loans     |  |                   | 13,598     |   |            | 15,209     |   |                 | 11,250     |   |            | 12,465     |  
|Unsecured loans                          |  |                   | 366,202    |   |            | 371,209    |   |                 | 359,696    |   |            | 367,430    |  
|Money trust                              |  |                   | 40,259     |   |            | 40,259     |   |                 | 27,262     |   |            | 27,262     |  
|Short-term investments                   |  |                   | 930,776    |   |            | 930,776    |   |                 | 691,769    |   |            | 691,769    |  
|Investment contracts                     |  |                   | (2,604,539 | ) |            | (2,752,716 | ) |                 | (2,625,672 | ) |            | (2,831,690 | )
|Debt outstanding                         |  |                   | (322,007   | ) |            | (324,127   | ) |                 | (270,887   | ) |            | (278,198   | )

The following methods and assumptions were used by the Company in estimating the fair values of
its nonderivative financial instruments:

Cash and cash equivalents, accrued investment income (included in other assets), premiums receivable and
agents balances, reinsurance recoverable on losses and ceded reinsurance balances payable

The carrying amounts approximate fair
values due to the short maturity of these instruments.

Fixed maturities and equity securities

The carrying amounts and fair values of fixed maturities and equity securities are disclosed in note 3.

Policy loans

The carrying amounts of floating-rate
policy loans approximate their fair values as the interest rates charged on those instruments are designed so that they would be adjusted periodically to reflect changes in overall market interest rates.

Mortgage loans on real estate, other long-term investments and short-term investments

The fair values for these financial instruments are estimated based on the quoted market prices for these or similar instruments. For financial
instruments for which quoted market prices are not available, fair values are estimated using discounted cash flow analysis and interest rates currently being offered for similar loans to borrowers with similar credit ratings or for similar
deposits.

Investment contracts

The
fair values of investment contracts were estimated using discounted cash flow calculations based on market interest rates currently prevailing for similar contracts with similar maturities. The cash flows used in fair value calculation were based on
the best estimate assumptions of lapse rates and other factors.



F-52



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Debt outstanding

The fair values for debt outstanding are estimated using their market prices. For debt outstanding on which quoted market prices are not available, the fair values are estimated using discounted cash flow analysis,
based on the Companys current borrowing rate for similar types of borrowings.

Limitations

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instruments. These
estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

16. Statutory Capital and Dividend Availability

Millea Holdings is subject to regulatory restrictions on the amount of dividends distributable to its stockholders. The amount of retained earnings available for dividends is based on the amount recorded on the Millea Holdings
non-consolidated statutory books of account in accordance with Japanese GAAP and the Commercial Code of Japan. Millea Holdings had retained earnings in the amount of ¥465,408 million ($3,977,846 thousand), capital surplus in the amount of
¥250,048 million ($2,137,162 thousand) and treasury stock in the amount of ¥11,540 million ($98,632 thousand) as of March 31, 2006. All of the retained earnings as of March 31, 2006 are available for dividends. The adjustments
included in the accompanying consolidated financial statements to have them conform with U.S. GAAP, but not recorded in the books of account, have no effect on the determination of the amount available for dividends.

Provision has not been made in the accompanying consolidated balance sheet as of March 31, 2006 for dividends subsequently proposed to and approved
by Millea Holdings stockholders in the aggregate amount of ¥25,207 million ($215,444 thousand) at the ordinary general meeting of stockholders held on June 28, 2006.

On June 27, 2003, Millea Holdings stockholders approved the repurchase of its own shares pursuant to Article 210 of the Commercial Code of
Japan, as follows: (a) aggregate number of shares authorized for repurchase is up to 120,000 shares, (b) total value of shares authorized for repurchase is up to ¥100,000 million, (c) Millea Holdings is authorized to repurchase
its stock until the closing of the ordinary general meeting of stockholders for the fiscal year ended March 31, 2004. Under this repurchase program, Millea Holdings repurchased a total of 75,646 shares at a cost of ¥100,000 million by
June 29, 2004.

The stockholders approved to insert a new Article in the Articles of Incorporation of Millea Holdings stating that
Millea Holdings may, by resolution of the Board of Directors, repurchase its own shares pursuant to Article 211-3, paragraph 1, item 2 of the Commercial Code of Japan, at the ordinary general meeting of stockholders held on June 29, 2004.

In fiscal 2005, pursuant to the new Article, the Board of Directors approved repurchase of up to 67,200 shares with an aggregate value of
no more than ¥85,000 million, pursuant to which Millea Holdings repurchased 54,842 shares at a cost of ¥83,392 million by March 31, 2005.

On July 9, 2004 and March 14, 2005, Millea Holdings cancelled in aggregate 130,000 shares held as treasury stock, by the approval of the Board of Directors, pursuant to Article 212 of the Commercial Code of
Japan. The amount of this cancellation of treasury stock was ¥179,843 million.



F-53



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



In fiscal 2006, pursuant to the new Article, the Board of Directors approved repurchase of up to
57,500 shares with an aggregate value of no more than ¥79,100 million ($676,068 thousand), pursuant to which Millea Holdings repurchased 38,644 shares at a cost of ¥69,439 million ($593,496 thousand) by March 31, 2006.

On March 28, 2006, Millea Holdings cancelled in aggregate 40,000 shares held as treasury stock, by the approval of the Board of Directors, pursuant
to Article 212 of the Commercial Code of Japan. The amount of this retirement of treasury stock was ¥70,118 million ($599,299 thousand).

From April 1, 2006 to May 18, 2006, pursuant to Article 211-3, paragraph 1, item 2 of the Commercial Code of Japan, Millea Holdings repurchased 4,184 shares at a cost of ¥9,655 million. At June 28, 2006, the Board of
Directors approved repurchase of its own shares pursuant to Article 156 which is applicable in accordance with Article 165, paragraph 3 of the Corporation Law, as follows: (a) aggregate number of shares authorized for repurchase is up to 47,000
shares, (b) aggregate value of shares authorized for repurchase is up to ¥90,000 million, (c) repurchase would be made from June 29, 2006 through September 8, 2006.

The insurance subsidiaries of Millea Holdings incorporated in Japan are required to maintain adequate solvency margins by the Japanese regulatory
authorities. On March 31, 2006, these subsidiaries had sufficient capital surplus in their respective statutory stockholders equity to satisfy the solvency margin requirements.

In the parent company only financial statements prepared in conformity with Japanese GAAP, Millea Holdings reported net income of ¥138,458 million
($1,183,402 thousand) in 2006, ¥110,585 million in 2005 and ¥230,871 million in 2004, and stockholders equity of ¥2,365,402 million ($20,217,111 thousand) at March 31, 2006 and ¥2,316,761 million at March 31, 2005.

The amounts of statutory net income (loss) for the years ended March 31, 2006, 2005 and 2004, and stockholders equity at
March 31, 2006 and 2005 of the consolidated insurance subsidiaries were as follows:



|                                |  |                   |           |   |      |           |   |      |        
|------------------------------- |  | ----------------- | --------- | - | ---- | --------- | - | ---- | -------
|                                |  | (Yen in millions)
|                                |  | 2006              |           |   | 2005 |           |   | 2004
|Statutory net income (loss):    |  |                   |           |   |      |           |   |      |        
|Property and casualty           |  | ¥                 | 123,373   |   |      | 103,413   |   |      | 123,969
|Life                            |  |                   | (21,792   | ) |      | (5,225    | ) |      | 0      
|                                |  |                   |          
|Statutory stockholders equity: |  |                   |           |   |      |           |   |      |        
|Property and casualty           |  |                   | 3,238,738 |   |      | 2,334,819 |   |      |        
|Life                            |  |                   | 48,666    |   |      | 47,738    |   |      |        

The amount of undistributed retained earnings of affiliates which were accounted for by the equity
method were ¥41,519 million ($354,863 thousand) and ¥34,780 million at March 31, 2006 and 2005, respectively.

17. Commitments and
Contingent Liabilities

At March 31, 2006 and 2005, commitments outstanding for the purchase of property and equipment approximated
¥1,884 million ($16,103 thousand) and ¥5,421 million, respectively. At March 31, 2006 and 2005, commitments outstanding for loan commitments were ¥76,992 million ($658,051 thousand) and ¥84,259 million, respectively.

The Company occupies certain offices and other facilities and uses certain equipment under cancelable lease arrangements. Rental expenses for the
years ended March 31, 2006, 2005 and 2004 aggregated ¥5,826 million ($49,795 thousand), ¥15,219 million and ¥15,302 million, respectively.



F-54



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The Company enters into credit default swap transactions to earn investment returns. The maximum
potential amount of future payments represents the notional amounts that could be lost under the credit default swaps if there were a total default by the guaranteed parties, without consideration of possible recoveries under recourse provisions or
from collateral held or pledged. The Companys maximum potential amount of future payments under the credit default swaps was approximately ¥1,034,201 million ($8,839,325 thousand) and ¥1,902,280 million at March 31, 2006, and 2005
respectively. The carrying amount of derivative assets and liabilities related to these credit default swaps was net assets of ¥1,130 million ($9,658 thousand) and ¥2,862 million at March 31, 2006, and 2005 respectively. Other property
will be available to the Company to cover losses, or, the Company will cover losses, net of some collateral. However, the value of such property or collateral has not been determined. See also note 18 for discussion on credit default swaps.

The Company also enters into certain derivative contracts that could meet the definition of a guarantee. These derivative contracts
include certain written options. The Companys maximum potential amount of future payments under the options was ¥137,967 million ($1,179,205 thousand) and ¥51,609 million at March 31, 2006, and 2005, respectively. At
March 31, 2006 and 2005, the carrying amount of derivative assets and liabilities related to these options was net assets of ¥1,052 million ($8,991 thousand) and ¥222 million, respectively. The notional amount of these derivative
contracts were disclosed as information of the maximum potential amount because they could not be estimated due to factors such as interest rates theoretically unlimited.

Guarantees are used in various transactions to enhance the credit standing of the Companys customers and third parties. They represent irrevocable assurances that the Company will make payment in the event that
the customer fails to fulfill its obligation arising from guarantees of the indebtedness of third parties, the corporate loans and bonds and other financial instruments to third parties. The Company is obliged to pay the outstanding liabilities when
the guaranteed parties fail to pay principal and/or interest in accordance with the contractual terms. The maximum exposure under these guarantees was approximately ¥73,775 million ($630,556 thousand) and ¥839 million at March 31, 2006,
and 2005 respectively. At March 31, 2006, the Company did not recognize any liabilities for these remote loss contingencies. In some cases, those liabilities are secured by the guaranteed parties operating assets. Once the Company assumes
the guaranteed parties obligation, the Company acquires the right to the collateral.

In the ordinary course of business, the Company
is involved in various legal proceedings. Although there can be no assurances, as of March 31, 2006, the Company believes, based on information currently available, that the ultimate resolution of these legal proceedings would not be likely to
have a material adverse effect on its results of operations, financial condition or liquidity.

See note 8 for the information of
contingent liabilities associated with environmental pollution and asbestos exposure.

18. Derivative Financial Instruments

The Company utilizes derivative financial instruments in its normal course of business (a) to manage interest rate risk, (b) to manage foreign
exchange risk and (c) for other purposes. Although some types of these derivatives economically hedge the Companys risk exposure, they do not qualify for hedge accounting under SFAS No.133, as amended. All derivatives are recognized on
the consolidated balance sheets at fair value as derivative assets or derivative liabilities, with the changes in fair value recognized currently in earnings as (losses) gains on derivatives.



F-55



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



(a) Derivatives used for interest rate risk management

The Company uses interest rate swaps to manage interest rate exposures arising from mismatches between assets and liabilities (including duration
mismatches). The Companys insurance liabilities that bear credited interest rates, mainly those relating to deposit-type insurance and life insurance, are exposed to the risk of declines in interest rates. The Companys strategy is to
match the interest rate characteristics and duration of those liabilities with those of invested assets through its asset liability management, including the use of interest rate swaps. An interest rate swap is an agreement, generally, to exchange
fixed and floating rate interest payments without exchange of the underlying principal.

In certain cases, the Company uses hedge
accounting under SFAS No.133 as amended, by designating interest rate swaps that are utilized to hedge the interest risks of bonds and borrowings as fair value hedges. For derivative instruments that are designated and qualified as fair value
hedges, any changes in fair value of the derivative instruments as well as the offsetting changes in fair value of the hedged items are recorded in net investment income. Ineffective portion of derivatives accounted for hedge accounting was not
material to the operation of the Company for the years ended March 31, 2006, 2005 and 2004, respectively.

(b) Derivatives used for foreign exchange
risk management

The Company is exposed to foreign currency exposures arising mainly from foreign currency fixed maturity investments and
foreign currency receivables/payables in relation to hull and marine cargo insurance and certain reinsurance. The Company uses foreign exchange derivatives, such as foreign exchange forwards and cross-currency swaps, to effectively manage those
foreign currency exposures. A foreign exchange forward is an agreement to exchange different currencies at a specific future date. A cross-currency swap is an agreement to exchange coupon payments in one currency for coupon payments in another
currency, where the principal amount of each currency is generally exchanged at the beginning and end of the term.

In certain cases, the
Company uses hedge accounting under SFAS No.133, as amended, by designating foreign exchange forwards or currency swaps that are utilized to hedge the foreign exchange risks arising from asset-backed securities (ABS) as fair value hedges. For
derivative instruments that are designated and qualified as fair value hedges, any changes in fair value of the derivative instruments as well as the offsetting changes in fair value of the hedged items are recorded in (losses) gains on derivatives.

The discount or premium on these hedging instruments was excluded from the assessment of hedge effectiveness and the changes in fair value
of the excluded components were recorded in (losses) gains on derivatives.

(c) Derivatives used for other purposes

The Company enters into credit default swaps as an alternative to credit insurance it provides. A credit default swap is a contract that provides the
buyer with protection against the risk of a default by the reference entity in return for periodic payments to the seller. See note 17 for further information.

The Company issued variable annuity with GMAB or GMIB, which are bifurcated as embeded derivatives under SFAS No.133, as amended. See note 10 for further information.

The Company uses bond futures, equity index futures and other instruments to manage market risks.



F-56



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



In certain cases, the Company uses hedge accounting under SFAS No.133, as amended, by designating
other derivative instrument that are utilized to hedge fair value of securities available for sale. For derivative instruments that are designated and qualified as fair value hedges, any changes in fair value of the derivative instruments as well as
the offsetting changes in fair value of the hedged items are recorded in realized gains (losses) on investments.

The Company also uses
foreign exchange forwards, bond futures, equity index options, equity index futures, commodity swaps and other instruments to earn investment returns.

The carrying amounts and the fair values of the Companys derivative financial instruments at March 31, 2006 and 2005 are as follows:



|                          |  |                   |         |             |          |  
|------------------------- |  | ----------------- | ------- | ----------- | -------- | -
|                          |  | (Yen in millions) |        
|                          |  | Assets            |         | Liabilities |         
|2006:                     |  |                   |         |             |          |  
|Interest rate swaps       |  | ¥                 | 149,211 |             | (136,462 | )
|Foreign exchange forwards |  |                   | 1,166   |             | (4,144   | )
|Currency swaps            |  |                   | 13,526  |             | (26,746  | )
|Credit default swaps      |  |                   | 1,543   |             | (2,173   | )
|Bond futures              |  |                   | 490     |             | (500     | )
|Equity index options      |  |                   | 7,898   |             | (1,814   | )
|Equity index futures      |  |                   | 22      |             | (1,663   | )
|Commodity swaps           |  |                   | 30,587  |             | (29,575  | )
|GMAB and GMIB             |  |                   | 10,803  |             |         |  
|Other                     |  |                   | 2,979   |             | (6,278   | )
|                          |  |                   |         |             |          |  
|Total derivatives         |  | ¥                 | 218,225 |             | (209,355 | )
|                          |  |                   |         |             |          |  
|2005:                     |  |                   |         |             |          |  
|Interest rate swaps       |  | ¥                 | 183,902 |             | (118,606 | )
|Foreign exchange forwards |  |                   | 227     |             | (3,509   | )
|Currency swaps            |  |                   | 13,017  |             | (17,269  | )
|Credit default swaps      |  |                   | 3,055   |             | (5,446   | )
|Bond futures              |  |                   | 400     |             | (1,017   | )
|Equity index options      |  |                   | 1,589   |             | (1,225   | )
|Equity index futures      |  |                   | 141     |             | (178     | )
|Commodity swaps           |  |                   | 10,461  |             | (10,010  | )
|Other                     |  |                   | 4,399   |             | (2,718   | )
|                          |  |                   |         |             |          |  
|Total derivatives         |  | ¥                 | 217,191 |             | (159,978 | )
|                          |  |                   |         |             |          |  

The following methods and assumptions were used by the Company in estimating the fair values of
its derivative financial instruments:

Interest rate swaps

The fair values of interest rate swaps are based on the estimated present values the Company would receive or pay to terminate agreements, taking into consideration current interest rates and the current
creditworthiness of the counterparties.



F-57



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Foreign exchange forwards and currency swaps

The fair values of foreign exchange derivatives including forwards and currency swaps are estimated by obtaining current market quotes from banks.

Credit default swaps

The fair values
of credit default swaps are estimated by obtaining current market quotes from counterparties, if available. If quoted market prices are not available, as is the case primarily with credit default swaps on pools of multiple reference assets, then the
fair value is based upon estimates calculated by the Companys internal model reflecting prevailing market conditions and certain other factors relating to the structure of the transaction.

Equity index futures and options, and bond futures

The fair values of equity index futures, equity index options and bond futures are based on the official market quotes.

Commodity swaps

The fair values of commodity swaps are based upon estimates calculated by the Companys internal model reflecting prevailing
market conditions and certain other factors relating to the structure of the transaction.

GMAB and GMIB

The fair values of GMAB and GMIB benefit options are based on projections over risk-neutral stochastic scenarios.

Limitations

Fair value estimates are made at a
specific point in time, based on relevant market information and information about the financial instruments. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined
with precision. Changes in assumptions could significantly affect the estimates.

19. Business Segments

The Companys business segment information is derived from the Companys internal management reporting system used by management to measure the
performance of its business segments. The business segment information is based on financial information prepared on a Japanese GAAP basis with certain limited presentation differences from that utilized in the Companys external Japanese GAAP
financial reporting. Additionally, the format and information presented in the internal management reporting are not consistent with the consolidated financial statements prepared on an U.S. GAAP basis.

During the year ended March 31, 2005, the Company completed an internal reorganization which included an integration of the Companys two main
operating property and casualty subsidiaries in Japan. Due mainly to this reorganization, the Company has modified its internal management reporting system. This has resulted in a change during the year ended March 31, 2005 of the reportable
business segments as well as the internal



F-58



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



management information presented. The comparative business segment disclosure presented below for the year ended March 31, 2004 has also been
reclassified to conform to the presentation for the years ended March 31, 2006 and 2005.

The Company is currently organized according
to the products and services it offers. These segments are as follows:



| | 1. | Property and casualty.The Company writes insurance policies, through its subsidiary Tokio Marine & Nichido, for the following lines of business: Marine; Fire and
Allied; Voluntary Automobile; Personal Accident; Compulsory Automobile Liability Insurance (CALI); and Other, principally covering risks located in Japan. The Companys management evaluates the results of the segment based upon
Japanese GAAP income before income tax expense, premiums written and loss ratio.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | Life.The life insurance segment primarily assumes whole-life insurance, annuity, and medical insurance. The Companys management evaluates the results of this segment
based upon Japanese GAAP income before income tax expense.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. | Other. The Company engages in certain other businesses, including the investment management business and foreign operations such as property and casualty and life businesses.
Such other businesses are not significant on a segmental level.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

There is no revenue derived from transactions with a single
major external customer amounting to 10% or more of the Companys revenue for the years ended March 31, 2006, 2005 and 2004.

The
business segment information derived from the Companys internal management reporting system is summarized in the two types of tables below. The internal reporting presentation differs from that utilized in the Companys external Japanese
GAAP financial reporting. Principal presentational differences are:



| |  |  | Summarized income statement. The Companys internal management reporting is more summarized than that presented in the Companys external Japanese GAAP financial
statements.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Subtotals. The external financial reporting does not include the subtotals presented in the internal management reports for P&C underwriting profits nor does it include
the P&C loss ratio.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The first set of tables summarizes the information by the three operating segments while the second
set of tables provides information on the property and casualty (P&C) business by major internal reporting units, in each case for the years ended March 31, 2006, 2005 and 2004.



F-59



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



The Companys management does not evaluate the results of each segment based upon total assets
in the table.

Information by operating segments is as follows:



|                                                       |  |                       |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|------------------------------------------------------ |  | --------------------- | ---------- | - | ---- | --------- | - | ----- | ------- | - | ----------------------- | ---------- | - | ------------------------- | -------- | - | ------------ | ---------- | -
|                                                       |  | (Yen in millions)     |           
|                                                       |  | Property and casualty |            |   | Life |           |   | Other |         |   | Totalreportablesegments |            |   | Eliminationandadjustments |          |   | Consolidated |           
|2006:                                                  |  |                       |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|P&C premiums written (1)                               |  | ¥                     | 1,892,754  |   |      |          |   |       | 85,942  |   |                         | 1,978,696  |   |                           | (32      | ) |              | 1,978,664  |  
|P&C losses paid (2)                                    |  |                       | (1,077,632 | ) |      |          |   |       | (39,889 | ) |                         | (1,117,521 | ) |                           | 84       |   |              | (1,117,437 | )
|P&C losses adjustment expenses paid (2)                |  |                       | (70,241    | ) |      |          |   |       | (3,420  | ) |                         | (73,661    | ) |                           | 1,777    |   |              | (71,884    | )
|Life premiums (3)                                      |  |                       |           |   |      | 843,663   |   |       | 7,105   |   |                         | 850,768    |   |                           | (83,955  | ) |              | 766,813    |  
|Policy benefits and losses paid for life (3)           |  |                       |           |   |      | (121,544  | ) |       | (2,984  | ) |                         | (124,528   | ) |                           | 84,409   |   |              | (40,119    | )
|Underwriting expenses (3)                              |  |                       | (572,078   | ) |      | (93,573   | ) |       | (41,958 | ) |                         | (707,609   | ) |                           | (40,254  | ) |              | (747,863   | )
|P&C underwriting profit                                |  |                       | 172,803    |   |      |          |   |       | 675     |   |                         |           |   |                           |         |   |              |           |  
|P&C loss ratio (4)                                     |  |                       | 60.6       | % |      |          |   |       |        |   |                         |           |   |                           |         |   |              |           |  
|Investment income and realized gains on investment (3) |  |                       | 134,505    |   |      | 150,928   |   |       | 21,392  |   |                         | 306,825    |   |                           | 4,392    |   |              | 311,217    |  
|Other income (expenses)net (3) (5)                    |  |                       | (131,914   | ) |      | (801,430  | ) |       | (16,601 | ) |                         | (949,945   | ) |                           | 10,566   |   |              | (939,379   | )
|                                                       |  |                       |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|Japanese GAAP income before income tax expense         |  | ¥                     | 175,394    |   |      | (21,956   | ) |       | 9,587   |   |                         | 163,025    |   |                           | (23,013  | ) |              | 140,012    |  
|                                                       |  |                       |            |   |      |           |   |       |         |   |                         |            |   |                           |          |   |              |            |  
|Total assets (3)                                       |  | ¥                     | 10,814,796 |   |      | 2,862,721 |   |       | 715,963 |   |                         | 14,393,480 |   |                           | (133,460 | ) |              | 14,260,020 |  

---

|(1) | P&C premiums written represents P&C premiums written in accordance with Japanese GAAP, except that it excludes premiums related to savings contracts.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | P&C losses paid and P&C loss adjustment expenses paid represent P&C losses paid and P&C loss adjustment expenses paid during the period in accordance with Japanese
GAAP, except that it excludes case reserves and incurred but not reported accruals.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Calculated in accordance with Japanese GAAP.
|--- | --------------------------------------------

|(4) | Ratio of losses and loss adjustment expenses paid to premiums written.
|--- | ----------------------------------------------------------------------

|(5) | Other Income (expenses)net includes the following:
|--- | ---------------------------------------------------

| | (a) | Change in liability for: unearned premium reserves; future benefits; case reserves; and incurred but not reported accruals;
| | --- | ---------------------------------------------------------------------------------------------------------------------------

| | (b) | Premiums received on investment deposit contracts; and
| | --- | ------------------------------------------------------

| | (c) | Other income and expenses on a net basis.
| | --- | -----------------------------------------

After
application of items in (a) and (b) above, the amounts presented under the caption Japanese GAAP income before income tax expense in this table generally reflect premiums recognized on an earned basis and losses recognized on
an incurred basis during the periods presented.



F-60



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



|                                                       |  |                       |            |   |      |           |   |       |         |   |                         |            |   |                            |         |   |              |            |  
|------------------------------------------------------ |  | --------------------- | ---------- | - | ---- | --------- | - | ----- | ------- | - | ----------------------- | ---------- | - | -------------------------- | ------- | - | ------------ | ---------- | -
|                                                       |  | (Yen in millions)     |           
|                                                       |  | Property and casualty |            |   | Life |           |   | Other |         |   | Totalreportablesegments |            |   | Eliminationand adjustments |         |   | Consolidated |           
|2005:                                                  |  |                       |            |   |      |           |   |       |         |   |                         |            |   |                            |         |   |              |            |  
|P&C premiums written (1)                               |  | ¥                     | 1,883,332  |   |      |          |   |       | 41,783  |   |                         | 1,925,115  |   |                            | (34     | ) |              | 1,925,081  |  
|P&C losses paid (2)                                    |  |                       | (1,122,847 | ) |      |          |   |       | (21,263 | ) |                         | (1,144,110 | ) |                            | 96      |   |              | (1,144,014 | )
|P&C losses adjustment expensespaid (2)                 |  |                       | (71,290    | ) |      |          |   |       | (2,547  | ) |                         | (73,837    | ) |                            | 1,804   |   |              | (72,033    | )
|Life premiums (3)                                      |  |                       |           |   |      | 491,442   |   |       | 415     |   |                         | 491,857    |   |                            | (60,306 | ) |              | 431,551    |  
|Policy benefits and losses paid for life (3)           |  |                       |           |   |      | (94,681   | ) |       | (258    | ) |                         | (94,939    | ) |                            | 60,671  |   |              | (34,268    | )
|Underwriting expenses (3)                              |  |                       | (592,222   | ) |      | (70,378   | ) |       | (24,728 | ) |                         | (687,328   | ) |                            | (29,307 | ) |              | (716,635   | )
|P&C underwriting profit                                |  |                       | 96,973     |   |      |          |   |       | (6,755  | ) |                         |           |   |                            |        |   |              |           |  
|P&C loss ratio (4)                                     |  |                       | 63.4       | % |      |          |   |       |        |   |                         |           |   |                            |        |   |              |           |  
|Investment income and realized gains on investment (3) |  |                       | 168,409    |   |      | 40,792    |   |       | 8,980   |   |                         | 218,181    |   |                            | (31,070 | ) |              | 187,111    |  
|Other income (expenses) net (3) (5)                   |  |                       | (130,169   | ) |      | (372,524  | ) |       | 6,652   |   |                         | (496,041   | ) |                            | 11,427  |   |              | (484,614   | )
|                                                       |  |                       |            |   |      |           |   |       |         |   |                         |            |   |                            |         |   |              |            |  
|Japanese GAAP income before income tax expense         |  | ¥                     | 135,213    |   |      | (5, 349   | ) |       | 9,034   |   |                         | 138,898    |   |                            | (46,719 | ) |              | 92,179     |  
|                                                       |  |                       |            |   |      |           |   |       |         |   |                         |            |   |                            |         |   |              |            |  
|Total assets (3)                                       |  | ¥                     | 9,306,281  |   |      | 2,055,024 |   |       | 357,908 |   |                         | 11,719,213 |   |                            | (94,717 | ) |              | 11,624,496 |  



---

|(1) | P&C premiums written represents P&C premiums written in accordance with Japanese GAAP, except that it excludes premiums related to savings contracts.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | P&C losses paid and P&C loss adjustment expenses paid represent P&C losses paid and P&C loss adjustment expenses paid during the period in accordance with Japanese
GAAP, except that it excludes case reserves and incurred but not reported accruals.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Calculated in accordance with Japanese GAAP.
|--- | --------------------------------------------

|(4) | Ratio of losses and loss adjustment expenses paid to premiums written.
|--- | ----------------------------------------------------------------------

|(5) | Other Income (expenses)net includes the following:
|--- | ---------------------------------------------------

| | (a) | Change in liability for: unearned premiums reserves; future benefits; case reserves; and incurred but not reported accruals;
| | --- | ----------------------------------------------------------------------------------------------------------------------------

| | (b) | Premiums received on investment deposit contracts; and
| | --- | ------------------------------------------------------

| | (c) | Other income and expenses on a net basis.
| | --- | -----------------------------------------

After
application of items in (a) and (b) above, the amounts presented under the caption Japanese GAAP income before income tax expense in this table generally reflect premiums recognized on an earned basis and losses recognized on
an incurred basis during the periods presented.



F-61



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



|                                                       |  |                      |           |   |      |           |   |       |         |   |                           |            |   |                             |         |   |              |            |  
|------------------------------------------------------ |  | -------------------- | --------- | - | ---- | --------- | - | ----- | ------- | - | ------------------------- | ---------- | - | --------------------------- | ------- | - | ------------ | ---------- | -
|                                                       |  | (Yen in millions)    |          
|                                                       |  | Propertyand casualty |           |   | Life |           |   | Other |         |   | Total reportable segments |            |   | Elimination and adjustments |         |   | Consolidated |           
|2004:                                                  |  |                      |           |   |      |           |   |       |         |   |                           |            |   |                             |         |   |              |            |  
|P&C premiums written (1)                               |  | ¥                    | 1,904,225 |   |      |          |   |       | 39,405  |   |                           | 1,943,630  |   |                             | (21     | ) |              | 1,943,609  |  
|P&C losses paid (2)                                    |  |                      | (943,640  | ) |      |          |   |       | (13,409 | ) |                           | (957,049   | ) |                             | 97      |   |              | (956,952   | )
|P&C losses adjustment expenses paid (2)                |  |                      | (75,630   | ) |      |          |   |       | (2,259  | ) |                           | (77,889    | ) |                             | 1,629   |   |              | (76,260    | )
|Life premiums (3)                                      |  |                      |          |   |      | 358,140   |   |       | 607     |   |                           | 358,747    |   |                             | (47,855 | ) |              | 310,892    |  
|Policy benefits and losses paid for life (3)           |  |                      |          |   |      | (75,349   | ) |       | (477    | ) |                           | (75,826    | ) |                             | 47,731  |   |              | (28,095    | )
|Underwriting expenses (3)                              |  |                      | (599,860  | ) |      | (57,866   | ) |       | (19,557 | ) |                           | (677,283   | ) |                             | (23,802 | ) |              | (701,085   | )
|P&C underwriting profit                                |  |                      | 285,095   |   |      |          |   |       | 4,180   |   |                           |           |   |                             |        |   |              |           |  
|P&C loss ratio (4)                                     |  |                      | 53.5      | % |      |          |   |       |        |   |                           |           |   |                             |        |   |              |           |  
|Investment income and realized gains on investment (3) |  |                      | 101,079   |   |      | 33,107   |   |       | 9,765   |   |                           | 143,951    |   |                             | (22,834 | ) |              | 121,117    |  
|Other income (expenses)net (3)(5)                     |  |                      | (210,213  | ) |      | (257,829  | ) |       | (3,016  | ) |                           | (471,058   | ) |                             | 22,050  |   |              | (449,008   | )
|                                                       |  |                      |           |   |      |           |   |       |         |   |                           |            |   |                             |         |   |              |            |  
|Japanese GAAP income before income tax expense         |  | ¥                    | 175,961   |   |      | 203       |   |       | 11,059  |   |                           | 187,223    |   |                             | (23,005 | ) |              | 164,218    |  
|                                                       |  |                      |           |   |      |           |   |       |         |   |                           |            |   |                             |         |   |              |            |  
|Total assets (3)                                       |  | ¥                    | 9,077,139 |   |      | 1,680,809 |   |       | 320,338 |   |                           | 11,078,286 |   |                             | (72,030 | ) |              | 11,006,256 |  



---

|(1) | P&C premiums written represents P&C premiums written in accordance with Japanese GAAP, except that it excludes premiums related to savings contracts.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | P&C losses paid and P&C loss adjustment expenses paid represent P&C losses paid and P&C loss adjustment expenses paid during the period in accordance with Japanese
GAAP, except that it excludes case reserves and incurred but not reported accruals.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Calculated in accordance with Japanese GAAP.
|--- | --------------------------------------------

|(4) | Ratio of losses and loss adjustment expenses paid to premiums written.
|--- | ----------------------------------------------------------------------

|(5) | Other Income (expenses)net includes the following:
|--- | ---------------------------------------------------

| | (a) | Change in liability for: unearned premiums reserves; future benefits; case reserves; and incurred but not reported accruals;
| | --- | ----------------------------------------------------------------------------------------------------------------------------

| | (b) | Premiums received on investment deposit contracts; and
| | --- | ------------------------------------------------------

| | (c) | Other income and expenses on a net basis.
| | --- | -----------------------------------------

After
application of items in (a) and (b) above, the amounts presented under the caption Japanese GAAP income before income tax expense in this table generally reflect premiums recognized on an earned basis and losses recognized on
an incurred basis during the periods presented.



F-62



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Information on major P&C internal reporting units is as follows:



|                                 |  |                   |        |   |                 |         |   |                        |         |   |                   |         |   |      |         |   |       |         |   |       |           |  
|-------------------------------- |  | ----------------- | ------ | - | --------------- | ------- | - | ---------------------- | ------- | - | ----------------- | ------- | - | ---- | ------- | - | ----- | ------- | - | ----- | --------- | -
|                                 |  | (Yen in millions) |       
|                                 |  | Marine            |        |   | Fire and Allied |         |   | Voluntary Auto- mobile |         |   | Personal Accident |         |   | CALI |         |   | Other |         |   | Total |          
|2006:                            |  |                   |        |   |                 |         |   |                        |         |   |                   |         |   |      |         |   |       |         |   |       |           |  
|Premiums written (1)             |  | ¥                 | 69,987 |   |                 | 255,200 |   |                        | 858,279 |   |                   | 149,715 |   |      | 316,501 |   |       | 243,072 |   |       | 1,892,754 |  
|Losses paid (2)                  |  |                   | 37,368 |   |                 | 110,889 |   |                        | 515,893 |   |                   | 63,805  |   |      | 222,602 |   |       | 127,075 |   |       | 1,077,632 |  
|Loss adjustment expensespaid (2) |  |                   | 1,722  |   |                 | 4,232   |   |                        | 36,832  |   |                   | 4,750   |   |      | 16,584  |   |       | 6,121   |   |       | 70,241    |  
|Loss ratio (3)                   |  |                   | 55.9   | % |                 | 45.1    | % |                        | 64.4    | % |                   | 45.8    | % |      | 75.6    | % |       | 54.8    | % |       | 60.6      | %

---

|(1) | Premiums written represents premiums written in accordance with Japanese GAAP, except that it excludes premiums related to savings contracts.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Losses paid and loss adjustment expenses paid represent losses paid and loss adjustment expenses paid during the period in accordance with Japanese GAAP, except that it excludes
case reserve and incurred but not reported accruals.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Ratio of losses and loss adjustment expenses paid to premiums written.
|--- | ----------------------------------------------------------------------



|                                 |  |                   |        |   |                 |         |   |                        |         |   |                   |         |   |      |         |   |       |         |   |       |           |  
|-------------------------------- |  | ----------------- | ------ | - | --------------- | ------- | - | ---------------------- | ------- | - | ----------------- | ------- | - | ---- | ------- | - | ----- | ------- | - | ----- | --------- | -
|                                 |  | (Yen in millions) |       
|                                 |  | Marine            |        |   | Fire and Allied |         |   | Voluntary Auto- mobile |         |   | Personal Accident |         |   | CALI |         |   | Other |         |   | Total |          
|2005:                            |  |                   |        |   |                 |         |   |                        |         |   |                   |         |   |      |         |   |       |         |   |       |           |  
|Premiums written (1)             |  | ¥                 | 65,021 |   |                 | 245,583 |   |                        | 854,048 |   |                   | 149,615 |   |      | 328,847 |   |       | 240,218 |   |       | 1,883,332 |  
|Losses paid (2)                  |  |                   | 34,069 |   |                 | 181,422 |   |                        | 521,525 |   |                   | 60,287  |   |      | 192,041 |   |       | 133,503 |   |       | 1,122,847 |  
|Loss adjustment expensespaid (2) |  |                   | 1,790  |   |                 | 3,822   |   |                        | 37,342  |   |                   | 5,103   |   |      | 17,252  |   |       | 5,981   |   |       | 71,290    |  
|Loss ratio (3)                   |  |                   | 55.2   | % |                 | 75.4    | % |                        | 65.4    | % |                   | 43.7    | % |      | 63.6    | % |       | 58.1    | % |       | 63.4      | %

---

|(1) | Premiums written represents premiums written in accordance with Japanese GAAP, except that it excludes premiums related to savings contracts.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Losses paid and loss adjustment expenses paid represent losses paid and loss adjustment expenses paid during the period in accordance with Japanese GAAP, except that it excludes
case reserve and incurred but not reported accruals.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Ratio of losses and loss adjustment expenses paid to premiums written.
|--- | ----------------------------------------------------------------------



|                                 |  |                   |        |   |                 |         |   |                        |         |   |                   |         |   |      |         |   |       |         |   |       |           |  
|-------------------------------- |  | ----------------- | ------ | - | --------------- | ------- | - | ---------------------- | ------- | - | ----------------- | ------- | - | ---- | ------- | - | ----- | ------- | - | ----- | --------- | -
|                                 |  | (Yen in millions) |       
|                                 |  | Marine            |        |   | Fire and Allied |         |   | Voluntary Auto- mobile |         |   | Personal Accident |         |   | CALI |         |   | Other |         |   | Total |          
|2004:                            |  |                   |        |   |                 |         |   |                        |         |   |                   |         |   |      |         |   |       |         |   |       |           |  
|Premiums written (1)             |  | ¥                 | 60,780 |   |                 | 252,825 |   |                        | 871,761 |   |                   | 151,062 |   |      | 333,642 |   |       | 234,155 |   |       | 1,904,225 |  
|Losses paid (2)                  |  |                   | 36,471 |   |                 | 78,529  |   |                        | 501,773 |   |                   | 65,228  |   |      | 137,383 |   |       | 124,256 |   |       | 943,640   |  
|Loss adjustment expensespaid (2) |  |                   | 1,843  |   |                 | 3,075   |   |                        | 41,729  |   |                   | 5,407   |   |      | 17,530  |   |       | 6,046   |   |       | 75,630    |  
|Loss ratio (3)                   |  |                   | 63.0   | % |                 | 32.3    | % |                        | 62.3    | % |                   | 46.8    | % |      | 46.4    | % |       | 55.6    | % |       | 53.5      | %

---

|(1) | Premiums written represents premiums written in accordance with Japanese GAAP, except that it excludes premiums related to savings contracts.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------



F-63



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



|(2) | Losses paid and loss adjustment expenses paid represent losses paid and loss adjustment expenses paid during the period in accordance with Japanese GAAP, except that it excludes
case reserve and incurred but not reported accruals.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Ratio of losses and loss adjustment expenses paid to premiums written.
|--- | ----------------------------------------------------------------------

Reconciliation to U.S. GAAP

As noted above, the measurement bases of the income and expense items covered
in the Companys internal management reporting system are different from those accompanying consolidated income statements prepared in accordance with U.S. GAAP.

Reconciliation of total premiums per internal management reporting to premiums earned shown on the consolidated income statements prepared in accordance with U.S. GAAP for the years ended March 31, 2006, 2005 and
2004 is as follows:



|                                                                                                            |  |                   |           |   |      |           |   |      |           |  
|----------------------------------------------------------------------------------------------------------- |  | ----------------- | --------- | - | ---- | --------- | - | ---- | --------- | -
|                                                                                                            |  | (Yen in millions) |          
|                                                                                                            |  | 2006              |           |   | 2005 |           |   | 2004 |          
|P&C premiums written                                                                                        |  | ¥                 | 1,978,664 |   |      | 1,925,081 |   |      | 1,943,609 |  
|Life premiums                                                                                               |  |                   | 766,813   |   |      | 431,551   |   |      | 310,892   |  
|                                                                                                            |  |                   |           |   |      |           |   |      |           |  
|Total premiums per internal management reporting                                                            |  |                   | 2,745,477 |   |      | 2,356,632 |   |      | 2,254,501 |  
|                                                                                                            |  |                   |          
|Reclassification of investment contracts and universal-life type contracts of life insurance                |  |                   | (485,537  | ) |      | (178,182  | ) |      | (69,339   | )
|Increase in unearned premiums in Japanese GAAP                                                              |  |                   | (90,382   | ) |      | (69,803   | ) |      | (128,362  | )
|Adjustment for difference in the measurement basis between Japanese GAAP and U.S.GAAP for unearned premiums |  |                   | 68,040    |   |      | 41,602    |   |      | 50,180    |  
|Other adjustmentsnet                                                                                       |  |                   | (4,018    | ) |      | (1,230    | ) |      | (5,224    | )
|                                                                                                            |  |                   |           |   |      |           |   |      |           |  
|Premiums earned (U.S.GAAP)                                                                                  |  | ¥                 | 2,233,580 |   |      | 2,149,019 |   |      | 2,101,756 |  
|                                                                                                            |  |                   |           |   |      |           |   |      |           |  
|Premiums earned (U.S.GAAP) consists of:                                                                     |  |                   |           |   |      |           |   |      |           |  
|P&C premiums                                                                                                |  | ¥                 | 1,952,304 |   |      | 1,895,650 |   |      | 1,860,203 |  
|Life premiums                                                                                               |  |                   | 281,276   |   |      | 253,369   |   |      | 241,553   |  
|                                                                                                            |  |                   |           |   |      |           |   |      |           |  
|Premiums earned (U.S.GAAP)                                                                                  |  | ¥                 | 2,233,580 |   |      | 2,149,019 |   |      | 2,101,756 |  



F-64



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Reconciliation of the total amount of the Companys Japanese GAAP income before income tax
expense under its internal management reporting system to income before income tax expense shown on the consolidated income statements prepared in accordance with U.S. GAAP for the years ended March 31, 2006, 2005 and 2004 is as follows:



|                                                                                                                                                         |  |                   |         |   |      |         |   |      |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ---- | ------- | - | ---- | ------- | -
|                                                                                                                                                         |  | (Yen in millions) |        
|                                                                                                                                                         |  | 2006              |         |   | 2005 |         |   | 2004 |        
|Japanese GAAP income before income tax expense                                                                                                           |  | ¥                 | 140,012 |   |      | 92,179  |   |      | 164,218 |  
|                                                                                                                                                         |  |                   |        
|Reversal of Japanese statutory reserves                                                                                                                  |  |                   | 51,145  |   |      | (28,685 | ) |      | 61,662  |  
|Adjustment for difference in the measurement basis between Japanese GAAP and U.S.GAAP for incurred but not reported and loss adjustment
expense accruals |  |                   | (23,168 | ) |      | (33,129 | ) |      | (74,830 | )
|Adjustment for difference in the measurement basis between Japanese GAAP and U.S.GAAP for unearned premiums                                              |  |                   | 68,040  |   |      | 41,602  |   |      | 50,180  |  
|Adjustment for difference in the measurement basis between Japanese GAAP and U.S.GAAP for future policy benefits and losses                              |  |                   | 26,208  |   |      | 23,122  |   |      | 15,624  |  
|Adjustment to recognize deferred policy acquisition cost                                                                                                 |  |                   | 34,703  |   |      | 14,671  |   |      | 30,923  |  
|Adjustment to revenue recognition on universal-life type contracts                                                                                       |  |                   | (7,156  | ) |      | (5,341  | ) |      | (2,244  | )
|Adjustment for book value difference between Japanese GAAP and U.S.GAAP for realized gains (losses) on investments                                       |  |                   | (995    | ) |      | 29,311  |   |      | (21,422 | )
|Adjustment for accounting difference between Japanese GAAP and U.S.GAAP for (losses) gains on derivatives                                                |  |                   | (41,514 | ) |      | (22,658 | ) |      | (66,432 | )
|Adjustment to remove amortization of negative goodwill in Japanese GAAP                                                                                  |  |                   | (3,389  | ) |      | (4,861  | ) |      | (8,404  | )
|Adjustment to recognize retirement and severance benefits                                                                                                |  |                   | (15,042 | ) |      | 1,450   |   |      | (4,992  | )
|Other                                                                                                                                                    |  |                   | 1,587   |   |      | (1,055  | ) |      | 7,984   |  
|                                                                                                                                                         |  |                   |         |   |      |         |   |      |         |  
|Income before income tax expense (U.S.GAAP)                                                                                                              |  | ¥                 | 230,431 |   |      | 106,606 |   |      | 152,267 |  
|                                                                                                                                                         |  |                   |         |   |      |         |   |      |         |  



F-65



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



Reconciliation of the amount of the Companys Japanese GAAP total assets under its internal
management reporting system to total assets shown on its consolidated balance sheets prepared in accordance with U.S. GAAP as of March 31, 2006 and 2005 is as follows:



|                                                                                                                            |  |                   |            |   |      |            |  
|--------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ---------- | - | ---- | ---------- | -
|                                                                                                                            |  | (Yen in millions) |           
|                                                                                                                            |  | 2006              |            |   | 2005 |           
|Japanese GAAP total assets                                                                                                  |  | ¥                 | 14,260,020 |   |      | 11,624,496 |  
|                                                                                                                            |  |                  
|Adjustment to recognize deferred policy acquisition costs                                                                   |  |                   | 511,682    |   |      | 468,074    |  
|Adjustment to present prepaid reinsurance premiums on a gross basis                                                         |  |                   | 296,250    |   |      | 302,886    |  
|Adjustment to present reinsurance recoverable on losses on a gross basis                                                    |  |                   | 329,118    |   |      | 351,937    |  
|Adjustment for difference in measurement basis between Japanese GAAP and U.S. GAAP for fixed assets                         |  |                   | (50,512    | ) |      | (62,704    | )
|Adjustment for deferred tax consequence of temporary difference derived from difference between Japanese GAAP and U.S. GAAP |  |                   | (30,632    | ) |      | (25,179    | )
|GAAP difference in guarantee balance presentation                                                                           |  |                   | (73,775    | ) |      | (839       | )
|Adjustment to record incremental fair value for non-listed stocks                                                           |  |                   | 107,490    |   |      | 95,952     |  
|Adjustment to recognize variable interest entities consolidated under U.S. GAAP                                             |  |                   | 44,899     |   |      | 42,186     |  
|Adjustment to present derivative assets on a gross basis                                                                    |  |                   | 92,607     |   |      | 75,984     |  
|Adjustment to apply claim payments already made to corresponding losses, claims and loss adjustment expenses liability      |  |                   | (35,721    | ) |      | (36,594    | )
|                                                                                                                            |  |                   |            |   |      |            |  
|Adjustment for difference of goodwill recognized between Japanese GAAP and U.S. GAAP                                        |  |                   | (7,215     | ) |      | (4,034     | )
|                                                                                                                            |  |                   |            |   |      |            |  
|Adjustment to recognize PVFP and intangible assets subject to amortization                                                  |  |                   | 25,961     |   |      | 12,959     |  
|Adjustment to recognize intangible asset relating to additional minimum pension liability                                   |  |                   | 20,951     |   |      | 23,156     |  
|Other                                                                                                                       |  |                   | 24,994     |   |      | 26,618     |  
|                                                                                                                            |  |                   |            |   |      |            |  
|Total assets (U.S. GAAP)                                                                                                    |  | ¥                 | 15,516,117 |   |      | 12,894,898 |  
|                                                                                                                            |  |                   |            |   |      |            |  



F-66



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



20. Subsequent Events

(a) Tokio Marine & Nichido to acquire Asia General Holdings, Limited (AGH)

On April 19, 2006, Tokio Marine & Nichido, a wholly-owned subsidiary of the Company, entered into an agreement with major shareholders of a
holding company that owns property and casualty insurance companies and life insurance companies in both Singapore and Malaysia to acquire their interests. Based on the agreement, Tokio Marine & Nichido acquired 14.74% interests of the
holding company by May 25, 2006, for Singapore Dollar (S$) 130 million (¥ 9,264 million). In addition, Tokio Marine & Nichido intends to acquire the majority share of the holding company around the beginning of
2007 subject to the approvals etc. of the authorities in the relevant countries. The company to be acquired and the purpose of the acquisition are as follows:



|1. | Company to be acquired:
|-- | -----------------------

Company name: Asia General
Holdings, Limited

Head office: Singapore

Business lines: Holding company

Its major subsidiaries are as follows:



| | i) | Property & casualty insurer in Singapore
| | -- | ----------------------------------------

Company
name: The Asia Insurance Company Limited

Head office: Singapore

Business lines: Property and casualty insurance

Gross premium written (for the fiscal year ended December 31, 2005): S$ 81 million (¥ 5,784 million)

Total assets
(as of December 31, 2005): S$ 452 million (¥ 32,122 million)



| | ii) | Property & casualty insurer in Malaysia
| | --- | ---------------------------------------

Company
name: Asia Insurance (Malaysia) Berhad

Head office: Malaysia, Kuala-Lumpur

Business lines: Property and casualty insurance

Gross premium written (for the fiscal year ended December 31, 2005): Malaysian Ringgit (RM) 76 million (¥ 2,316 million)

Total assets (as of December 31, 2005): RM 207 million (¥ 6,333 million)



| | iii) | Life insurer in Singapore
| | ---- | -------------------------

Company name: The Asia Life
Assurance Society Limited

Head office: Singapore

Business lines: Life insurance

Gross premium written (for the fiscal year ended December 31, 2005): S$
205 million (¥ 14,564 million)

Total assets (as of December 31, 2005): S$1,782 million (¥ 126,705 million)



| | iv) | Life insurer in Malaysia
| | --- | ------------------------

Company name: Asia Life
(M) Berhad

Head office: Malaysia, Kuala-Lumpur

Business lines: Life insurance

Gross premium written (for the fiscal year ended December 31, 2005):

RM 408 million (¥ 12,500 million)

Total assets (as of December 31, 2005): RM 2,781 million (¥ 85,224 million)



F-67



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



|2. | Purpose
|-- | -------

The purpose is to further expand the insurance
sales base that Millea Group has been building up in both Singapore and Malaysia, where the economy are expected to grow significantly.



|3. | Further procedures
|-- | ------------------

After having acquired a majority
interest in AGH, Tokio Marine & Nichido expects to make a general offer to acquire the rest of AGH shares and the shares of The Asia Life Assurance Society Limited, AGHs Singapore life insurance subsidiary, in accordance with relevant
regulations in Singapore.



---

|Note: | The yen amounts have been translated at the currency rate as of May 25, 2006. The translations should not be construed as representations that the amounts represent, or have
been or could be converted at that or any other rate.
|----- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

(b) Millea Holdings split of shares and
introduction of unit share system

At the meeting of the Board of Directors held on May 19, 2006, Millea Holdings resolved a split of
its shares of common stock, the introduction of a unit share system and the change of the number of shares constituting one unit in order to facilitate investment activities. The resolution is summarized below.



|1. | Stock split
|-- | -----------



| | i) | Record date for purposes of the stock split: September 29, 2006
| | -- | ---------------------------------------------------------------



| | ii) | Effective date of the stock split: September 30, 2006
| | --- | -----------------------------------------------------



| | iii) | Split ratio: A one to five hundred common stock split
| | ---- | -----------------------------------------------------



| | iv) | Number of additional shares to be issued in connection with the stock split: 841,837,326.25 shares
| | --- | --------------------------------------------------------------------------------------------------

Total number of shares issued after the stock split: 843,524,375 shares

As-if financial information per share would be as follows, if the stock split were made at the beginning of the fiscal years ended March 31, 2006 and 2005, respectively. (unaudited)



|                      |  |      |     |      |   |    
|--------------------- |  | ---- | --- | ---- | - | ---
|                      |  | 2006 |     | 2005
|Net income per share: |  |      |     |      |   |    
|Basic                 |  | ¥    | 185 |      | ¥ | 105
|Diluted               |  | ¥    | 185 |      | ¥ | 104



|2. | Introduction of Unit Share System / Change of Number of Shares Constituting One Unit
|-- | ------------------------------------------------------------------------------------

On September 30, 2006, a unit share system will be introduced. One unit of shares shall consist of 500 shares. In addition, on October 2, 2006, the number of shares constituting one unit of shares will be
changed from 500 shares to 100 shares.



---

|Note: | Under the unit share system, an issuer may determine the number of shares that constitute one unit, which generally enables the issuer to set a minimum investment amount for
investors to invest. A shareholder is entitled to one vote per one unit.
|----- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-68



---

##### Table of Contents

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements(Continued)

March 31, 2006, 2005 and 2004



|3. | Change in the exchange ratio of ADRs
|-- | ------------------------------------

The Company will
change the exchange ratio of ADRs on the occasion of the stock split described above (1-to-500 share split). The Company believes that the change of the exchange ratio will encourage investment in the Company by lowering the minimum amount of
investment. The summary of the change of the exchange ratio is as follows:



| | i) | Ratio before change: 1ADR = 0.005 ordinary share
| | -- | ------------------------------------------------



| | ii) | Ratio after change: 1ADR = 1 ordinary share
| | --- | -------------------------------------------



| | iii) | ADR record date: Thursday, September 28, 2006(E.S.T.)
| | ---- | -----------------------------------------------------



| | iv) | First trading date with the new ratio: Friday, October 13, 2006 (E.S.T.)
| | --- | ------------------------------------------------------------------------

(c) Notice concerning management integration between Millea Holdings and Nisshin Fire

Millea Holdings and its affiliate, Nisshin Fire, resolved at the both companies meetings of the Board of Directors held on May 19, 2006, that
to further develop the alliance between the two companies and to strengthen the property and casualty insurance business of Millea Group, Nisshin Fire will become a wholly-owned subsidiary of the Company by way of a stock-for-stock exchange,
effective on September 30, 2006. The above resolutions approved at the 99th ordinary general meeting of Nisshin Fire held on June 28, 2006.

After the stock-to-stock exchange, 0.126 shares of common stock of the Company will be allocated and delivered in exchange for one share of common stock of Nisshin Fire.

The calculation of the stock-for-stock exchange ratio assumes that the stock split is implemented as proposed in (b) above.



F-69



---

##### Table of Contents

Schedule I

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Summary of InvestmentsOther than Investments in Related Parties

March 31, 2006



|                                                    |  |                   |           |       |           |                                            |          
|--------------------------------------------------- |  | ----------------- | --------- | ----- | --------- | ------------------------------------------ | ---------
|                                                    |  | (Yen in millions)
|Type of investment                                  |  | Cost              |           | Value |           | Amount at which shown in the balance
sheet
|Securities held to maturity:                        |  |                   |           |       |           |                                            |          
|Fixed maturities:                                   |  |                   |           |       |           |                                            |          
|Bonds and notes:                                    |  |                   |           |       |           |                                            |          
|Government and government agencies and authorities: |  |                   |           |       |           |                                            |          
|Other                                               |  | ¥                 | 1,216,061 |       | 1,186,794 |                                            | 1,216,061
|                                                    |  |                   |           |       |           |                                            |          
|Total fixed maturities held to maturity             |  |                   | 1,216,061 |       | 1,186,794 |                                            | 1,216,061
|                                                    |  |                   |           |       |           |                                            |          
|Securities available for sale:                      |  |                   |           |       |           |                                            |          
|Fixed maturities:                                   |  |                   |           |       |           |                                            |          
|Bonds and notes:                                    |  |                   |           |       |           |                                            |          
|Government and government agencies and authorities: |  |                   |           |       |           |                                            |          
|United States                                       |  |                   | 386,484   |       | 398,574   |                                            | 398,574  
|Other                                               |  |                   | 2,803,839 |       | 2,791,305 |                                            | 2,791,305
|                                                    |  |                   |           |       |           |                                            |          
|                                                    |  |                   | 3,190,323 |       | 3,189,879 |                                            | 3,189,879
|                                                    |  |                   |           |       |           |                                            |          
|States, municipalities and political subdivisions:  |  |                   |           |       |           |                                            |          
|United States                                       |  |                   | 1,207     |       | 1,203     |                                            | 1,203    
|Other                                               |  |                   | 175,032   |       | 172,750   |                                            | 172,750  
|                                                    |  |                   |           |       |           |                                            |          
|                                                    |  |                   | 176,239   |       | 173,953   |                                            | 173,953  
|                                                    |  |                   |           |       |           |                                            |          
|Public utilities                                    |  |                   | 134,650   |       | 134,582   |                                            | 134,582  
|Convertibles and bonds with warrants attached       |  |                   | 1,870     |       | 1,895     |                                            | 1,895    
|Mortgage-backed securities                          |  |                   | 64,162    |       | 65,073    |                                            | 65,073   
|All other corporate bonds                           |  |                   | 611,303   |       | 614,315   |                                            | 614,315  
|                                                    |  |                   |           |       |           |                                            |          
|Total bonds and notes                               |  |                   | 4,178,547 |       | 4,179,697 |                                            | 4,179,697
|                                                    |  |                   |           |       |           |                                            |          
|Redeemable preferred stock                          |  |                   | 100       |       | 100       |                                            | 100      
|                                                    |  |                   |           |       |           |                                            |          
|Total fixed maturities available for sale           |  |                   | 4,178,647 |       | 4,179,797 |                                            | 4,179,797
|                                                    |  |                   |           |       |           |                                            |          
|Equity securities:                                  |  |                   |           |       |           |                                            |          
|Common stocks:                                      |  |                   |           |       |           |                                            |          
|Public utilities                                    |  |                   | 30,327    |       | 74,753    |                                            | 74,753   
|Banks, trust and insurance companies                |  |                   | 253,770   |       | 634,650   |                                            | 634,650  
|Industrial, miscellaneous and all other             |  |                   | 1,320,329 |       | 4,135,484 |                                            | 4,135,484
|                                                    |  |                   |           |       |           |                                            |          
|Total common stocks                                 |  |                   | 1,604,426 |       | 4,844,887 |                                            | 4,844,887
|                                                    |  |                   |           |       |           |                                            |          
|Nonredeemable preferred stocks                      |  |                   | 154,422   |       | 164,543   |                                            | 164,543  
|                                                    |  |                   |           |       |           |                                            |          
|Total equity securities available for sale          |  |                   | 1,758,848 |       | 5,009,430 |                                            | 5,009,430
|                                                    |  |                   |           |       |           |                                            |          
|Total securities available for sale                 |  |                   | 5,937,495 |       | 9,189,227 |                                            | 9,189,227
|                                                    |  |                   |           |       |           |                                            |          

(Continued)



F-70



---

##### Table of Contents

Schedule I

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Summary of InvestmentsOther than Investments in Related Parties(Continued)

March 31, 2006

|                              |  |                   |           |       |            |                                            |           
|----------------------------- |  | ----------------- | --------- | ----- | ---------- | ------------------------------------------ | ----------
|                              |  | (Yen in millions)
|Type of investment            |  | Cost              |           | Value |            | Amount at which shown in the balance
sheet
|Trading securities:           |  |                   |           |       |            |                                            |           
|Fixed maturities              |  |                   | 126,959   |       | 125,242    |                                            | 125,242   
|Equity securities             |  |                   | 607,371   |       | 699,744    |                                            | 699,744   
|                              |  |                   |           |       |            |                                            |           
|Total trading securities      |  |                   | 734,330   |       | 824,986    |                                            | 824,986   
|                              |  |                   |           |       |            |                                            |           
|                              |  |                   | 7,887,886 |       | 11,201,007 |                                            | 11,230,274
|                              |  |                   |           |       |            |                                            |           
|Mortgage loans on real estate |  |                   | 70,743    |       |            |                                            | 70,743    
|Investment real estate        |  |                   | 132,496   |       |            |                                            | 132,496   
|Policy loans                  |  |                   | 43,369    |       |            |                                            | 43,369    
|Other long-term investments   |  |                   | 426,583   |       |            |                                            | 429,837   
|Short-term investments        |  |                   | 930,776   |       |            |                                            | 930,776   
|                              |  |                   |           |       |            |                                            |           
|Total investments             |  | ¥                 | 9,491,853 |       |            |                                            | 12,837,495
|                              |  |                   |           |       |            |                                            |           



(Continued)



F-71



---

##### Table of Contents

Schedule I

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Summary of InvestmentsOther than Investments in Related Parties(Continued)

March 31, 2005



|                                                    |  |                   |           |       |           |                                            |          
|--------------------------------------------------- |  | ----------------- | --------- | ----- | --------- | ------------------------------------------ | ---------
|                                                    |  | (Yen in millions)
|Type of investment                                  |  | Cost              |           | Value |           | Amount at which shown in the balance
sheet
|Securities held to maturity:                        |  |                   |           |       |           |                                            |          
|Fixed maturities:                                   |  |                   |           |       |           |                                            |          
|Bonds and notes:                                    |  |                   |           |       |           |                                            |          
|Government and government agencies and authorities: |  |                   |           |       |           |                                            |          
|Other                                               |  | ¥                 | 1,109,715 |       | 1,090,487 |                                            | 1,109,715
|                                                    |  |                   |           |       |           |                                            |          
|Total fixed maturities held to maturity             |  |                   | 1,109,715 |       | 1,090,487 |                                            | 1,109,715
|                                                    |  |                   |           |       |           |                                            |          
|Securities available for sale:                      |  |                   |           |       |           |                                            |          
|Fixed maturities:                                   |  |                   |           |       |           |                                            |          
|Bonds and notes:                                    |  |                   |           |       |           |                                            |          
|Government and government agencies and authorities: |  |                   |           |       |           |                                            |          
|United States                                       |  |                   | 322,554   |       | 316,054   |                                            | 316,054  
|Other                                               |  |                   | 2,877,858 |       | 2,887,701 |                                            | 2,887,701
|                                                    |  |                   |           |       |           |                                            |          
|                                                    |  |                   | 3,200,412 |       | 3,203,755 |                                            | 3,203,755
|                                                    |  |                   |           |       |           |                                            |          
|States, municipalities and political subdivisions:  |  |                   |           |       |           |                                            |          
|United States                                       |  |                   | 207       |       | 212       |                                            | 212      
|Other                                               |  |                   | 117,977   |       | 121,591   |                                            | 121,591  
|                                                    |  |                   |           |       |           |                                            |          
|                                                    |  |                   | 118,184   |       | 121,803   |                                            | 121,803  
|                                                    |  |                   |           |       |           |                                            |          
|Public utilities                                    |  |                   | 73,711    |       | 75,089    |                                            | 75,089   
|Convertibles and bonds with warrants attached       |  |                   | 1,720     |       | 1,841     |                                            | 1,841    
|Mortgage-backed securities                          |  |                   | 48,610    |       | 48,327    |                                            | 48,327   
|All other corporate bonds                           |  |                   | 505,758   |       | 511,777   |                                            | 511,777  
|                                                    |  |                   |           |       |           |                                            |          
|Total bonds and notes                               |  |                   | 3,948,395 |       | 3,962,592 |                                            | 3,962,592
|                                                    |  |                   |           |       |           |                                            |          
|Redeemable preferred stock                          |  |                   | 49        |       | 49        |                                            | 49       
|                                                    |  |                   |           |       |           |                                            |          
|Total fixed maturities available for sale           |  |                   | 3,948,444 |       | 3,962,641 |                                            | 3,962,641
|                                                    |  |                   |           |       |           |                                            |          
|Equity securities:                                  |  |                   |           |       |           |                                            |          
|Common stocks:                                      |  |                   |           |       |           |                                            |          
|Public utilities                                    |  |                   | 34,399    |       | 69,146    |                                            | 69,146   
|Banks, trust and insurance companies                |  |                   | 287,841   |       | 479,205   |                                            | 479,205  
|Industrial, miscellaneous and all other             |  |                   | 1,295,210 |       | 2,921,565 |                                            | 2,921,565
|                                                    |  |                   |           |       |           |                                            |          
|Total common stocks                                 |  |                   | 1,617,450 |       | 3,469,916 |                                            | 3,469,916
|                                                    |  |                   |           |       |           |                                            |          
|Nonredeemable preferred stocks                      |  |                   | 178,586   |       | 175,863   |                                            | 175,863  
|                                                    |  |                   |           |       |           |                                            |          
|Total equity securities available for sale          |  |                   | 1,796,036 |       | 3,645,779 |                                            | 3,645,779
|                                                    |  |                   |           |       |           |                                            |          
|Total securities available for sale                 |  |                   | 5,744,480 |       | 7,608,420 |                                            | 7,608,420
|                                                    |  |                   |           |       |           |                                            |          

(Continued)



F-72



---

##### Table of Contents

Schedule I

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Summary of InvestmentsOther than Investments in
Related Parties(Continued)

March 31, 2005





|                              |  |                   |           |       |           |                                            |           
|----------------------------- |  | ----------------- | --------- | ----- | --------- | ------------------------------------------ | ----------
|                              |  | (Yen in millions)
|Type of investment            |  | Cost              |           | Value |           | Amount at which shown in the balance
sheet
|Trading securities:           |  |                   |           |       |           |                                            |           
|Fixed maturities              |  |                   | 38,849    |       | 37,665    |                                            | 37,665    
|Equity securities             |  |                   | 202,150   |       | 204,213   |                                            | 204,213   
|                              |  |                   |           |       |           |                                            |           
|Total trading securities      |  |                   | 240,999   |       | 241,878   |                                            | 241,878   
|                              |  |                   |           |       |           |                                            |           
|                              |  |                   | 7,095,194 |       | 8,940,785 |                                            | 8,960,013 
|                              |  |                   |           |       |           |                                            |           
|Mortgage loans on real estate |  |                   | 71,033    |       |           |                                            | 71,033    
|Investment real estate        |  |                   | 134,180   |       |           |                                            | 134,180   
|Policy loans                  |  |                   | 38,567    |       |           |                                            | 38,567    
|Other long-term investments   |  |                   | 408,913   |       |           |                                            | 409,187   
|Short-term investments        |  |                   | 691,769   |       |           |                                            | 691,769   
|                              |  |                   |           |       |           |                                            |           
|Total investments             |  | ¥                 | 8,439,656 |       |           |                                            | 10,304,749
|                              |  |                   |           |       |           |                                            |           



See accompanying report of
independent registered public accounting firm.



F-73



---

##### Table of Contents

Schedule III

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Supplementary Insurance Information

Years ended March 31, 2006, 2005 and 2004



|                       |                                |                   |                   |  |                |  |                                     |  |                  |  |          
|---------------------- | ------------------------------ | ----------------- | ----------------- |  | -------------- |  | ----------------------------------- |  | ---------------- |  | ---------
|Property and casualty: |                                | (Yen in millions)
|                       | Losses,claims andloss expenses |                   | Unearned premiums |  | Premiumrevenue |  | Claims,losses andsettlementexpenses |  | Premiums written
|Year ended:            |                                |                   |                   |  |                |  |                                     |  |                  |  |          
|March 31, 2006         |                                | ¥                 | 1,419,655         |  | 1,922,845      |  | 1,952,304                           |  | 1,271,635        |  | 1,974,646
|March 31, 2005         |                                |                   | 1,345,196         |  | 1,884,470      |  | 1,895,650                           |  | 1,331,319        |  | 1,925,407
|March 31, 2004         |                                |                   | 1,221,146         |  | 1,878,636      |  | 1,860,203                           |  | 1,125,907        |  | 1,945,246



|               |                                                        |                   |                   |  |                |  |                                              |  |        
|-------------- | ------------------------------------------------------ | ----------------- | ----------------- |  | -------------- |  | -------------------------------------------- |  | -------
|Life:          |                                                        | (Yen in millions)
|               | Future policybenefits, losses,claims
and loss expenses |                   | Unearned premiums |  | Premiumrevenue |  | Benefits,claims,losses andsettlementexpenses
|Year ended:    |                                                        |                   |                   |  |                |  |                                              |  |        
|March 31, 2006 |                                                        | ¥                 | 1,132,153         |  | 4,417          |  | 281,276                                      |  | 319,435
|March 31, 2005 |                                                        |                   | 982,336           |  | 12             |  | 253,369                                      |  | 210,536
|March 31, 2004 |                                                        |                   | 846,926           |  | 188            |  | 241,553                                      |  | 195,659



See accompanying report of
independent registered public accounting firm.



F-74



---

##### Table of Contents

Schedule IV

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Reinsurance

Years ended March 31, 2006, 2005 and 2004



|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|------------------------------- |  | ----------------- | ---------- | ---------------------------------- | ------- | -------------------------- | ------- | ---------- | ---------- |  | ---- | -
|                                |  | (Yen in millions) |            | Percentage ofamount assumed to net |        
|                                |  | Gross amount      |            | Ceded to other companies           |         | Assumedfrom othercompanies |         | Net amount |           
|Year ended March 31, 2006:      |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Life insurance in force         |  | ¥                 | 20,411,458 |                                    | 344,262 |                            | 641     |            | 20,067,837 |  | 0.0  | %
|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Premiums:                       |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Life insurance                  |  | ¥                 | 282,635    |                                    | 1,359   |                            | 0       |            | 281,276    |  | 0.0  | %
|Property and casualty insurance |  |                   | 1,996,515  |                                    | 391,776 |                            | 347,565 |            | 1,952,304  |  | 17.8 | %
|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Total premiums                  |  | ¥                 | 2,279,150  |                                    | 393,135 |                            | 347,565 |            | 2,233,580  |  | 15.6 | %
|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Year ended March 31, 2005:      |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Life insurance in force         |  | ¥                 | 15,486,030 |                                    | 252,203 |                            |        |            | 15,233,827 |  | 0.0  | %
|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Premiums:                       |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Life insurance                  |  | ¥                 | 254,397    |                                    | 1,028   |                            |        |            | 253,369    |  | 0.0  | %
|Property and casualty insurance |  |                   | 1,953,162  |                                    | 409,579 |                            | 352,067 |            | 1,895,650  |  | 18.6 | %
|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Total premiums                  |  | ¥                 | 2,207,559  |                                    | 410,607 |                            | 352,067 |            | 2,149,019  |  | 16.4 | %
|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Year ended March 31, 2004:      |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Life insurance in force         |  | ¥                 | 14,186,071 |                                    | 395,884 |                            |        |            | 13,790,187 |  | 0.0  | %
|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Premiums:                       |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Life insurance                  |  | ¥                 | 242,472    |                                    | 919     |                            |        |            | 241,553    |  | 0.0  | %
|Property and casualty insurance |  |                   | 1,952,151  |                                    | 389,545 |                            | 297,597 |            | 1,860,203  |  | 16.0 | %
|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  
|Total premiums                  |  | ¥                 | 2,194,623  |                                    | 390,464 |                            | 297,597 |            | 2,101,756  |  | 14.2 | %
|                                |  |                   |            |                                    |         |                            |         |            |            |  |      |  



See accompanying report of
independent registered public accounting firm.



F-75



---

##### Table of Contents

Schedule V

MILLEA HOLDINGS, INC.

AND SUBSIDIARIES

Valuation and Qualifying Accounts

Years ended March 31, 2006, 2005 and 2004



|                                                |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|----------------------------------------------- |  | -------------------------- | ------- | ----------------------------- | ----- | --------------------------- | ------ | - | ------------------------ | ------ | - | ---------- | ------ | --------------------- | -------
|                                                |  | (Yen in millions)         
|                                                |  |                            |         | Additions                     |       |                             |        |   |                         
|Description                                     |  | Balance atbeginningof year |         | Assumed bybusinesscombination |       | Charged tocosts andexpenses |        |   | Charged toother accounts |        |   | Deductions |        | Balance atend of year
|Year ended March 31, 2006:                      |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Applied against asset accounts:                 |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Accumulated depreciationinvestment real estate |  | ¥                          | 80,117  |                               | 3     |                             | 4,877  |   |                          | 6,925  |   |            | 1,465  |                       | 90,457 
|Valuation allowanceloans:                      |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Specific allowance                              |  |                            | 6,993   |                               |      |                             | 316    |   |                          |       |   |            | 1,846  |                       | 5,463  
|General allowance                               |  |                            | 3,205   |                               |      |                             | 559    |   |                          |       |   |            |       |                       | 3,764  
|Allowance for doubtful accounts                 |  |                            | 8,021   |                               |      |                             | 389    |   |                          |       |   |            | 856    |                       | 7,554  
|Accumulated depreciationproperty and equipment |  |                            | 187,701 |                               | 439   |                             | 15,058 |   |                          | (6,925 | ) |            | 272    |                       | 196,001
|                                                |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Year ended March 31, 2005:                      |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Applied against asset accounts:                 |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Accumulated depreciationinvestment real estate |  | ¥                          | 85,000  |                               | 2,255 |                             | 5,202  |   |                          | (5,792 | ) |            | 6,548  |                       | 80,117 
|Valuation allowanceloans:                      |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Specific allowance                              |  |                            | 15,924  |                               |      |                             | (3,134 | ) |                          |       |   |            | 5,797  |                       | 6,993  
|General allowance                               |  |                            | 3,808   |                               |      |                             | (603   | ) |                          |       |   |            |       |                       | 3,205  
|Allowance for doubtful accounts                 |  |                            | 7,710   |                               |      |                             | 985    |   |                          |       |   |            | 674    |                       | 8,021  
|Accumulated depreciationproperty and equipment |  |                            | 182,862 |                               |      |                             | 16,079 |   |                          | 5,792  |   |            | 17,032 |                       | 187,701
|                                                |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Year ended March 31, 2004:                      |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Applied against asset accounts:                 |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Accumulated depreciationinvestment real estate |  | ¥                          | 79,538  |                               |      |                             | 3,880  |   |                          | 3,731  |   |            | 2,149  |                       | 85,000 
|Valuation allowanceloans:                      |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        
|Specific allowance                              |  |                            | 30,105  |                               |      |                             | (6,493 | ) |                          |       |   |            | 7,688  |                       | 15,924 
|General allowance                               |  |                            | 6,730   |                               |      |                             | (2,922 | ) |                          |       |   |            |       |                       | 3,808  
|Allowance for doubtful accounts                 |  |                            | 8,197   |                               |      |                             | (175   | ) |                          |       |   |            | 312    |                       | 7,710  
|Accumulated depreciationproperty and equipment |  |                            | 183,676 |                               | 143   |                             | 15,236 |   |                          | (3,731 | ) |            | 12,462 |                       | 182,862
|                                                |  |                            |         |                               |       |                             |        |   |                          |        |   |            |        |                       |        

See accompanying report of independent registered public accounting firm.



F-76



---

##### Table of Contents

LIST OF EXHIBITS

Millea Holdings is filing the following exhibits (or incorporating them by reference) as
part of this annual report:



|              |  |                                                                                                                                                                                                                                                          
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                              
|1.1           |  | English translation of the articles of incorporation of Millea Holdings, Inc.                                                                                                                                                                            
|              | 
|1.2           |  | English translation of the share handling regulations of Millea Holdings, Inc.                                                                                                                                                                           
|              | 
|2(a)          |  | English translation of the specimen stock certificate of Millea Holdings, Inc., incorporated by reference from the annual report on Form 20-F/A (Commission file number 000-31376) filed on
September 27, 2002.                                          
|              | 
|7             |  | A statement explaining in reasonable detail how ratios in this annual report were calculated.                                                                                                                                                            
|              | 
|8             |  | List of subsidiaries of Millea Holdings, Inc.                                                                                                                                                                                                            
|              | 
|12            |  | Certifications required by Rule 13a-14(a) (17 CFR 240.13a-14(a)) or Rule 15d-14(a) (17 CFR 240.15d-14(a)) under the Securities Exchange Act of 1934, as amended.                                                                                         
|              | 
|13            |  | Certification required by Rule 13a-14(b) (17 CFR 240.13a-14(b)) or Rule 15d-14(b) (17 CFR 240.15d-14(b)) under the Securities Exchange Act of 1934, as amended, and by Section 1350 of Chapter
63 of Title 18 of the United States Code (18 U.S.C. 1350).

We have not included as exhibits certain instruments with respect to our long-term debt. The total
amount of long-term debt securities of us or our subsidiaries authorized under any instrument does not exceed 10% of our total assets. We hereby agree to furnish to the SEC, upon its request, a copy of any instrument defining the rights of holders
of long-term debt of us or of our subsidiaries for which consolidated or unconsolidated financial statements are required to be filed.



---

##### Table of Contents

CROSS REFERENCE INDEX FOR FORM 20-F



|        |  |      |  |                                                                                                                       |  |     
|------- |  | ---- |  | --------------------------------------------------------------------------------------------------------------------- |  | ----
|        |  |      |  |                                                                                                                       |  | Page
|        |  |      |  | Part I                                                                                                                |  |     
|        |  |      | 
|Item 1. |  |      |  | Identity of Directors, Senior Management and Advisers                                                                 |  |     
|        |  |      |  | Not required because this Form 20-F is filed as an annual report                                                      |  |     
|Item 2. |  |      |  | Offer Statistics and Expected Timetable                                                                               |  |     
|        |  |      |  | Not required because this Form 20-F is filed as an annual report                                                      |  |     
|Item 3. |  |      |  | Key Information                                                                                                       |  |     
|        |  | 3.A. |  | Selected Financial Data                                                                                               |  |     
|        |  |      |  | Selected Financial Data                                                                                               |  | 4   
|        |  |      |  | Exchange Rates                                                                                                        |  | 13  
|        |  | 3.B. |  | Capitalization and Indebtedness                                                                                       |  |     
|        |  |      |  | Not required because this Form 20-F is filed as an annual report                                                      |  |     
|        |  | 3.C. |  | Reasons for the Offer and Use of Proceeds                                                                             |  |     
|        |  |      |  | Not required because this Form 20-F is filed as an annual report                                                      |  |     
|        |  | 3.D. |  | Risk Factors                                                                                                          |  |     
|        |  |      |  | Risk Factors                                                                                                          |  | 6   
|Item 4. |  |      |  | Information on the Company                                                                                            |  |     
|        |  | 4.A. |  | History and Development of the Company                                                                                |  |     
|        |  |      |  | BusinessGroup Overview                                                                                               |  | 18  
|        |  | 4.B. |  | Business Overview                                                                                                     |  |     
|        |  |      |  | Business                                                                                                              |  | 18  
|        |  |      |  | The Japanese Insurance Industry                                                                                       |  | 92  
|        |  |      |  | Regulation                                                                                                            |  | 94  
|        |  | 4.C. |  | Organizational Structure                                                                                              |  |     
|        |  |      |  | BusinessGroup Overview                                                                                               |  | 18  
|        |  |      |  | BusinessSubsidiaries and Affiliates                                                                                  |  | 41  
|        |  | 4.D. |  | Property, Plants and Equipment                                                                                        |  |     
|        |  |      |  | BusinessProperties                                                                                                   |  | 43  
|Item 5. |  |      |  | Operating and Financial Review and Prospects                                                                          |  |     
|        |  | 5.A. |  | Operating Results                                                                                                     |  |     
|        |  |      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                 |  | 44  
|        |  | 5.B. |  | Liquidity and Capital Resources                                                                                       |  |     
|        |  |      |  | Managements Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital
Resources |  | 82  
|        |  | 5.C. |  | Research and Development, Patents and Licenses, etc.                                                                  |  |     
|        |  |      |  | None                                                                                                                  |  |     
|        |  | 5.D. |  | Trend Information                                                                                                     |  |     
|        |  |      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                 |  | 44  
|        |  | 5.E. |  | Off-Balance Sheet Arrangements                                                                                        |  |     
|        |  |      |  | Managements Discussion and Analysis of Financial Condition and Results of OperationsOff-Balance Sheet
Arrangements  |  | 85  
|        |  | 5.F. |  | Tabular Disclosure of Contractual Obligations                                                                         |  |     
|        |  |      |  | Managements Discussion and Analysis of Financial Condition and Results of OperationsContractual Obligations         |  | 85  
|Item 6. |  |      |  | Directors, Senior Management and Employees                                                                            |  |     
|        |  | 6.A. |  | Directors and Senior Management                                                                                       |  |     
|        |  |      |  | Directors and Corporate AuditorsPersonal Data                                                                        |  | 87  
|        |  | 6.B. |  | Compensation                                                                                                          |  |     
|        |  |      |  | Directors and Corporate AuditorsCompensation and Benefits                                                            |  | 89  



---

##### Table of Contents

|         |  |       |  |                                                                  |  |     
|-------- |  | ----- |  | ---------------------------------------------------------------- |  | ----
|         |  |       |  |                                                                  |  | Page
|         |  | 6.C.  |  | Board Practices                                                  |  |     
|         |  |       |  | Directors and Corporate AuditorsPersonal Data                   |  | 87  
|         |  |       |  | Directors and Corporate AuditorsBoard Practices                 |  | 90  
|         |  | 6.D.  |  | Employees                                                        |  |     
|         |  |       |  | BusinessEmployees                                               |  | 43  
|         |  | 6.E.  |  | Share Ownership                                                  |  |     
|         |  |       |  | Directors and Corporate AuditorsPersonal Data                   |  | 87  
|         |  |       |  | Directors and Corporate AuditorsCompensation and Benefits       |  | 89  
|         |  |       |  | Description of Common Stock                                      |  | 99  
|Item 7.  |  |       |  | Major Shareholders and Related Party Transactions                |  |     
|         |  | 7.A.  |  | Major Shareholders                                               |  |     
|         |  |       |  | Major Shareholders                                               |  | 16  
|         |  | 7.B.  |  | Related Party Transactions                                       |  |     
|         |  |       |  | None                                                             |  |     
|         |  | 7.C.  |  | Interests of Experts and Counsel                                 |  |     
|         |  |       |  | Not required because this Form 20-F is filed as an annual report |  |     
|Item 8.  |  |       |  | Financial Information                                            |  |     
|         |  | 8.A.  |  | Consolidated Statements and Other Financial Information          |  |     
|         |  |       |  | Dividend Policy                                                  |  | 15  
|         |  |       |  | BusinessLegal Proceedings                                       |  | 43  
|         |  |       |  | Index to Financial Statements                                    |  | F-1 
|         |  |       |  | Index to Schedules                                               |  | F-1 
|         |  | 8.B.  |  | Significant Changes                                              |  |     
|         |  |       |  | None                                                             |  |     
|Item 9.  |  |       |  | The Offer and Listing                                            |  |     
|         |  | 9.A.  |  | Offer and Listing Details                                        |  |     
|         |  |       |  | Market Price Information                                         |  | 14  
|         |  | 9.B.  |  | Plan of Distribution                                             |  |     
|         |  |       |  | Not required because this Form 20-F is filed as an annual report |  |     
|         |  | 9.C.  |  | Markets                                                          |  |     
|         |  |       |  | Market Price Information                                         |  | 14  
|         |  | 9.D.  |  | Selling Shareholders                                             |  |     
|         |  |       |  | Not required because this Form 20-F is filed as an annual report |  |     
|         |  | 9.E.  |  | Dilution                                                         |  |     
|         |  |       |  | Not required because this Form 20-F is filed as an annual report |  |     
|         |  | 9.F.  |  | Expenses of the Issue                                            |  |     
|         |  |       |  | Not required because this Form 20-F is filed as an annual report |  |     
|Item 10. |  |       |  | Additional Information                                           |  |     
|         |  | 10.A. |  | Share Capital                                                    |  |     
|         |  |       |  | Not required because this Form 20-F is filed as an annual report |  |     
|         |  | 10.B. |  | Memorandum and Articles of Association                           |  |     
|         |  |       |  | Business                                                         |  | 18  
|         |  |       |  | Directors and Corporate AuditorsBoard Practices                 |  | 90  
|         |  |       |  | Description of Common Stock                                      |  | 99  
|         |  | 10.C. |  | Material Contracts                                               |  |     
|         |  |       |  | None                                                             |  |     
|         |  | 10.D. |  | Exchange Controls                                                |  |     
|         |  |       |  | RegulationForeign Exchange Regulations                          |  | 97  
|         |  | 10.E. |  | Taxation                                                         |  |     
|         |  |       |  | Taxation                                                         |  | 109 
|         |  | 10.F. |  | Dividends and Paying Agents                                      |  |     
|         |  |       |  | Not required because this Form 20-F is filed as an annual report |  |     



---

##### Table of Contents

|          |  |       |  |                                                                                                                                                  |  |     
|--------- |  | ----- |  | ------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----
|          |  |       |  |                                                                                                                                                  |  | Page
|          |  | 10.G. |  | Statement by Experts                                                                                                                             |  |     
|          |  |       |  | Not required because this Form 20-F is filed as an annual report                                                                                 |  |     
|          |  | 10.H. |  | Documents on Display                                                                                                                             |  |     
|          |  |       |  | Where You Can Find More Information                                                                                                              |  | 118 
|          |  | 10.I. |  | Subsidiary Information                                                                                                                           |  |     
|          |  |       |  | Not required because this Form 20-F is filed as an annual report                                                                                 |  |     
|Item 11.  |  |       |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                       |  |     
|          |  |       |  | Managements Discussion and Analysis of Financial Condition and Results of OperationsQuantitative and Qualitative Disclosures About
Market Risk |  | 73  
|Item 12.  |  |       |  | Description of Securities Other than Equity Securities                                                                                           |  |     
|          |  |       |  | Not required because this Form 20-F is filed as an annual report                                                                                 |  |     
|          | 
|Part II   |  |      
|          |  |       | 
|Item 13.  |  |       |  | Defaults, Dividend Arrearages and Delinquencies                                                                                                  |  |     
|          |  |       |  | None                                                                                                                                             |  |     
|Item 14.  |  |       |  | Material Modifications to the Rights of Security Holders and Use of Proceeds                                                                     |  |     
|          |  |       |  | None                                                                                                                                             |  |     
|Item 15.  |  |       |  | Controls and Procedures                                                                                                                          |  |     
|          |  |       |  | Controls and Procedures                                                                                                                          |  | 113 
|Item 16.  |  |       |  | Reserved                                                                                                                                         |  |     
|          |  |       |  | Not applicable                                                                                                                                   |  |     
|Item 16A. |  |       |  | Audit Committee Financial Expert                                                                                                                 |  |     
|          |  |       |  | Directors and Corporate AuditorsAudit Committee Financial Expert                                                                                |  | 91  
|Item 16B. |  |       |  | Code of Ethics                                                                                                                                   |  |     
|          |  |       |  | Code of Ethics                                                                                                                                   |  | 113 
|Item 16C. |  |       |  | Principal Accountant Fees and Services                                                                                                           |  |     
|          |  |       |  | Principal Accountant Fees and Services                                                                                                           |  | 114 
|Item 16D. |  |       |  | Exemptions from the Listing Standards for Auditing Committees                                                                                    |  |     
|Item 16E. |  |       |  | Repurchases of Equity Securities by the Issuer and Affiliated Purchasers                                                                         |  |     
|          |  |       |  | Description of Common StockRepurchase by Millea Holdings of Shares                                                                              |  | 106 
|          | 
|Part III  |  |      
|          |  |       | 
|Item 17.  |  |       |  | Financial Statements                                                                                                                             |  |     
|          |  |       |  | Not applicable                                                                                                                                   |  |     
|Item 18.  |  |       |  | Financial Statements                                                                                                                             |  |     
|          |  |       |  | Index to Financial Statements                                                                                                                    |  | F-1 
|          |  |       |  | Index to Schedules                                                                                                                               |  | F-1 
|Item 19.  |  |       |  | Exhibits                                                                                                                                         |  |     
|          |  |       |  | List of Exhibits                                                                                                                                 |  |     



---

##### Table of Contents

SIGNATURES

The registrant hereby certifies that it meets all of the requirements for filing on Form 20-F and
that it has duly caused and authorized the undersigned to sign this annual report on its behalf.



MILLEA HOLDINGS, INC. (Registrant)By:

/s/    KUNIO
ISHIHARAName: Title:

Kunio
Ishihara President and Director (Principal Executive Officer)


Date: September 27, 2006



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                                                                                                                          
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                              
|1.1           |  | English translation of the articles of incorporation of Millea Holdings, Inc.                                                                                                                                                                            
|              | 
|1.2           |  | English translation of the share handling regulations of Millea Holdings, Inc.                                                                                                                                                                           
|              | 
|2(a)          |  | English translation of the specimen stock certificate of Millea Holdings, Inc., incorporated by reference from the annual report on Form 20-F/A (Commission file number 0-31376) filed on
September 27, 2002.                                            
|              | 
|7             |  | A statement explaining in reasonable detail how ratios in this annual report were calculated.                                                                                                                                                            
|              | 
|8             |  | List of subsidiaries of Millea Holdings, Inc.                                                                                                                                                                                                            
|              | 
|12            |  | Certifications required by Rule 13a-14(a) (17 CFR 240.13a-14(a)) or Rule 15d-14(a) (17 CFR 240.15d-14(a)) under the Securities Exchange Act of 1934, as amended.                                                                                         
|              | 
|13            |  | Certification required by Rule 13a-14(b) (17 CFR 240.13a-14(b)) or Rule 15d-14(b) (17 CFR 240.15d-14(b)) under the Securities Exchange Act of 1934, as amended, and by Section 1350 of Chapter
63 of Title 18 of the United States Code (18 U.S.C. 1350).