Exhibit 99.2

Merrill Lynch & Co., Inc.										Attachment I
Preliminary Unaudited Earnings Summary

	For the Three Months Ended									Percent Inc / (Dec)
	Mar. 28,			Dec. 28,			Mar. 30,			1Q08 vs.		1Q08 vs.
(in millions, except per share amounts)	2008			2007			2007			4Q07		1Q07

Revenues
Principal transactions	$	(2,418	)	$	(12,596	)	$	2,734		N/M	%	N/M	%
Commissions		1,889			1,924			1,713		(2	)	10
Managed accounts and other fee-based revenues		1,455			1,440			1,284		1		13
Investment banking		917			1,267			1,510		(28	)	(39	)
Earnings from equity method investments		431			531			310		(19	)	39
Other ⁽¹⁾		(1,449	)		(2,304	)		840		N/M		N/M
Subtotal		825			(9,738	)		8,391		N/M		(90	)

Interest and dividend revenues		11,861			14,170			12,721		(16	)	(7	)
Less interest expense		9,752			12,624			11,509		(23	)	(15	)
Net interest profit		2,109			1,546			1,212		36		74

Revenues, net of interest expense		2,934			(8,192	)		9,603		N/M		(69	)

Non-interest expenses
Compensation and benefits		4,196			4,339			4,854		(3	)	(14	)
Communications and technology		555			597			479		(7	)	16
Brokerage, clearing, and exchange fees		387			395			310		(2	)	25
Occupancy and related depreciation		309			306			265		1		17
Professional fees		242			311			226		(22	)	7
Advertising and market development		176			249			155		(29	)	14
Office supplies and postage		57			64			59		(11	)	(3	)
Other		313			467			354		(33	)	(12	)

Total non-interest expenses		6,235			6,728			6,702		(7	)	(7	)

Pre-tax (loss)/earnings from continuing operations		(3,301	)		(14,920	)		2,901		N/M		N/M

Income tax (benefit)/expense		(1,332	)		(4,623	)		871		N/M		N/M

Net (loss)/earnings from continuing operations		(1,969	)		(10,297	)		2,030		N/M		N/M

Discontinued operations:
Pre-tax (loss)/earnings from discontinued operations		(25	)		795			194		N/M		N/M
Income tax (benefit)/expense		(32	)		331			66		N/M		N/M
Net earnings from discontinued operations		7			464			128		N/M		N/M

Net (loss)/earnings	$	(1,962	)	$	(9,833	)	$	2,158		N/M		N/M

Preferred stock dividends	$	174		$	73		$	52		138		235

Net (loss)/earnings applicable to common stockholders	$	(2,136	)	$	(9,906	)	$	2,106		N/M		N/M

Basic (loss)/earnings per common share from continuing operations		(2.20	)		(12.57	)		2.35		N/M		N/M
Basic earnings per common share from discontinued operations		0.01			0.56			0.15		N/M		N/M
Basic (loss)/earnings per common share	$	(2.19	)	$	(12.01	)	$	2.50		N/M		N/M

Diluted (loss)/earnings per common share from continuing operations		(2.20	)		(12.57	)		2.12		N/M		N/M
Diluted earnings per common share from discontinued operations		0.01			0.56			0.14		N/M		N/M
Diluted (loss)/earnings per common share	$	(2.19	)	$	(12.01	)	$	2.26		N/M		N/M

Average shares used in computing earnings per common share
Basic		974.1			825.0			841.3		18		16
Diluted		974.1			825.0			930.2		18		5

Annualized return on average common equity from continuing operations		N/M			N/M			21.8	%
Annualized return on average common equity		N/M			N/M			23.2	%

N/M = Not Meaningful

Note: Certain prior period amounts have been reclassified to conform to the current period presentation.

(1) Includes gains and losses on investment securities, private equity investments, loans and other miscellaneous items.

Merrill Lynch & Co., Inc.										Attachment II
Preliminary Segment Data (unaudited)


	For the Three Months Ended									Percent Inc / (Dec)
	Mar. 28,			Dec. 28,			Mar. 30,			1Q08 vs.		1Q08 vs.
(dollars in millions)	2008			2007			2007			4Q07		1Q07

Global Markets & Investment Banking
Global Markets
FICC	$	(3,378	)	$	(15,155	)	$	2,625		N/M	%	N/M	%
Equity Markets		1,883			2,171			2,386		(13	)	(21	)
Total Global Markets net revenues		(1,495	)		(12,984	)		5,011		N/M		N/M
Investment Banking ⁽¹⁾
Origination:
Debt		231			217			586		6		(61	)
Equity		199			375			363		(47	)	(45	)
Strategic Advisory Services		375			559			399		(33	)	(6	)
Total Investment Banking net revenues		805			1,151			1,348		(30	)	(40	)
Total net revenues		(690	)		(11,833	)		6,359		N/M		N/M

Pre-tax (loss) / earnings from continuing operations		(4,047	)		(15,877	)		2,207		N/M		N/M

Pre-tax profit margin		N/M			N/M			34.7	%

Global Wealth Management
Global Private Client
Fee-based revenues	$	1,625		$	1,656		$	1,473		(2	)	10
Transactional and origination revenues		926			972			911		(5	)	2
Net interest profit and related hedges⁽²⁾		638			565			592		13		8
Other revenues		111			116			97		(4	)	14
Total Global Private Client net revenues		3,300			3,309			3,073		(0	)	7
Global Investment Management net revenues		299			286			261		5		15
Total net revenues		3,599			3,595			3,334		0		8

Pre-tax earnings from continuing operations		720			914			784		(21	)	(8	)

Pre-tax profit margin		20.0	%		25.4	%		23.5	%


Corporate
Total net revenues	$	25		$	46		$	(90	)	(46	)	N/M

Pre-tax earnings / (loss) from continuing operations		26			43			(90	)	(40	)	N/M

Total
Total net revenues	$	2,934		$	(8,192	)	$	9,603		N/M		(69	)

Pre-tax (loss) / earnings from continuing operations		(3,301	)		(14,920	)		2,901		N/M		N/M

Pre-tax profit margin		N/M			N/M			30.2	%

N/M = Not Meaningful

Note: Certain prior period amounts have been reclassified to conform to the current period presentation.

(1) A portion of Origination revenue is recorded in Global Wealth Management.

(2) Includes interest component of non-qualifying derivatives which are included in Other Revenues in Attachment I.

Merrill Lynch & Co., Inc.					Attachment III
Consolidated Quarterly Earnings (unaudited)	(in millions, except per share amounts)

	1Q07		2Q07		3Q07			4Q07			1Q08
Revenues
Principal transactions	$	2,734	$	3,556	$	(5,761	)	$	(12,596	)	$	(2,418	)
Commissions
Listed and over-the-counter securities		1,134		1,195		1,279			1,294			1,319
Mutual funds		521		541		522			570			532
Other		58		51		59			60			38
Total		1,713		1,787		1,860			1,924			1,889
Managed accounts and other fee-based revenues
Portfolio service fees		832		860		904			902			892
Asset management fees		136		152		150			179			206
Account fees		109		115		117			120			117
Other fees		207		222		221			239			240
Total		1,284		1,349		1,392			1,440			1,455
Investment banking
Underwriting		1,113		1,130		895			717			543
Strategic advisory		397		398		382			550			374
Total		1,510		1,528		1,277			1,267			917
Earnings from equity method investments		309		375		412			531			431
Other⁽¹⁾		841		387		(1,114	)		(2,304	)		(1,449	)
Subtotal		8,391		8,982		(1,934	)		(9,738	)		825
Interest and dividend revenues		12,721		14,447		15,636			14,170			11,861
Less interest expense		11,509		13,970		13,322			12,624			9,752
Net interest profit		1,212		477		2,314			1,546			2,109


Revenues, net of interest expense		9,603		9,459		380			(8,192	)		2,934

Non-Interest Expenses
Compensation and benefits		4,854		4,731		1,979			4,339			4,196
Communications and technology		479		482		499			597			555
Brokerage, clearing, and exchange fees		310		346		364			395			387
Occupancy and related depreciation		265		273		295			306			309
Professional fees		226		245		245			311			242
Advertising and market development		155		200		181			249			176
Office supplies and postage		59		56		54			64			57
Other		354		300		401			467			313
Total Non-Interest Expenses		6,702		6,633		4,018			6,728			6,235

Pre-tax earnings/(loss) from continuing operations		2,901		2,826		(3,638	)		(14,920	)		(3,301	)
Income tax expense/(benefit)		871		816		(1,258	)		(4,623	)		(1,332	)

Net earnings/(loss) from continuing operations		2,030		2,010		(2,380	)		(10,297	)		(1,969	)

Discontinued operations:
Pre-tax earnings/(loss) from discontinued operations		194		197		211			795			(25	)
Income tax expense/(benefit)		66		68		72			331			(32	)
Net earnings from discontinued operations		128		129		139			464			7

Net earnings/(loss)	$	2,158	$	2,139	$	(2,241	)	$	(9,833	)	$	(1,962	)



Per Common Share Data	1Q07		2Q07		3Q07			4Q07			1Q08

Earnings/(loss) from continuing operations - Basic	$	2.35	$	2.32	$	(2.99	)	$	(12.57	)	$	(2.20	)
Earnings/(loss) from continuing operations - Diluted		2.12		2.10		(2.99	)		(12.57	)		(2.20	)
Dividends paid		0.35		0.35		0.35			0.35			0.35
Book value		42.25		43.55		39.60			29.34		25.93 est.

Note: Certain prior period amounts have been reclassified to conform to the current period presentation.

(1) Includes gains and losses on investment securities, private equity investments, loans and other miscellaneous items.

Merrill Lynch & Co., Inc.						Attachment IV
Supplemental Data (unaudited)				(dollars in billions)



		1Q07		2Q07		3Q07		4Q07		1Q08
	Client Assets
	U.S.	$	1,503	$	1,550	$	1,601	$	1,586	$	1,479
	Non - U.S.		145		153		161		165		158
	Total Client Assets		1,648		1,703		1,762		1,751		1,637

	Assets in Annuitized-Revenue Products		627		662		691		655		607


	Net New Money
	All Client Accounts ⁽¹⁾	$	16	$	9	$	26	$	30	$	4

	Annuitized-Revenue Products ^{(1) (2)}		16		12		10		-		9


	Balance Sheet Information: ⁽³⁾
	Short-term Borrowings	$	20.2	$	20.1	$	27.1	$	24.9	$	21.6
	Deposits		84.9		82.8		95.0		104.0		104.9
	Long-term Borrowings		205.4		226.0		264.9		261.0		259.5
	Junior Subordinated Notes (related to trust preferred securities)		3.5		4.4		5.2		5.2		5.2

	Stockholders' Equity: ⁽³⁾
	Preferred Stockholders' Equity		4.7		4.6		4.8		4.4		11.0
	Common Stockholders' Equity		37.0		37.6		33.8		27.5		25.5
	Total Stockholders' Equity		41.7		42.2		38.6		31.9		36.5


	Full-Time Employees ⁽⁴⁾		60,300		61,900		64,200		64,200		63,100

	Financial Advisors		15,930		16,200		16,610		16,740		16,660


Common shares outstanding (in millions):
	Weighted-average - basic		841.3		833.8		821.6		825.0		974.1
	Weighted-average - diluted		930.2		923.3		821.6		825.0		974.1
	Period-end		876.9		862.6		855.4		939.1		985.1

Note: Certain prior period amounts have been reclassified to conform to the current period presentation.

(1)		Net new money excludes flows associated with the Institutional Advisory Division which serves certain small- and middle-market companies, as well as net inflows at BlackRock from distribution channels other than Merrill Lynch.

(2)		Includes both net new client assets into annuitized-revenue products, as well as existing client assets transferred into annuitized-revenue products.

(3)		Balance Sheet Information and Stockholders' Equity are estimated for 1Q08.

(4)		Excludes 200 full-time employees on salary continuation severance at the end of 1Q07, 300 at the end of 2Q07, 400 at the end of 3Q07, 700 at the end of 4Q07, and 900 at the end of 1Q08.

Merrill Lynch & Co., Inc.				Attachment V
(Unaudited)				(dollars in millions)


	Net exposures as of Dec. 28, 2007			Net gains (losses) for the quarter ended Mar. 28, 2008 ⁽¹⁾			Other net changes in net exposures ⁽²⁾		Net exposures as of Mar. 28, 2008
U.S. ABS CDO net exposures and losses:
U.S. super senior ABS CDO net exposures and losses:
High-grade	$	4,380		$	(1,731	)	$	1,472	$	4,121
Mezzanine		2,184			38			27		2,249
CDO-squared		271			(89	)		5		187
Total super senior ABS CDO net exposures and losses		6,835			(1,782	)		1,504		6,557
Secondary trading		(1,721	)		310			1,525		114
Total ⁽³⁾⁽⁴⁾	$	5,114		$	(1,472	)	$	3,029	$	6,671

(1)		Primarily represents unrealized losses on net exposures. Amounts exclude credit valuation adjustments of negative $2.2 billion for the 2008 first quarter ($4.8 billion life-to-date) related to financial guarantor exposures on U.S. super senior ABS CDOs. See table regarding financial guarantor exposures.
(2)		Primarily consists of the impact of hedge ineffectiveness and other hedging activity, transactions executed, and amortization during the period.
(3)		Hedges are affected by a variety of factors that impact the degree of their effectiveness. These factors may include differences in attachment point, timing of cash flows, control rights, litigation, the creditworthiness of the counterparty, limited recourse to counterparties and other basis risks.
(4)		For total U.S. super senior ABS CDOs, long exposures (including associated gains and losses reported in income and other net changes in net exposures) were $26.3 billion and $30.4 billion at March 28, 2008 and December 28, 2007, respectively. Short exposures (including associated gains and losses reported in income and other net changes in net exposures) were $19.8 billion and $23.6 billion at March 28, 2008 and December 28, 2007, respectively. Short exposures primarily consist of purchases of credit default swap protection from various third parties, including monoline financial guarantors, insurers and other market participants.

		Financial Guarantor Exposure on U.S. Super Senior ABS CDOs as of March 28, 2008
		Notional of CDS ⁽¹⁾			Notional of CDS, net of gains prior to credit valuation adjustment ⁽²⁾			Mark-to-market gains prior to credit valuation adjustments ⁽³⁾		Credit valuation adjustments ⁽⁴⁾			Mark-to-market value of CDS
Credit default swaps with financial guarantors:
	By counterparty credit quality ⁽⁵⁾:
	AAA	$	(6,756	)	$	(5,065	)	$	1,691	$	(438	)	$	1,253
	AA		-			-			-		-			-
	A		(5,347	)		(1,907	)		3,440		(1,646	)		1,794
	BBB		-			-			-		-			-
	Non-investment grade or unrated		(6,649	)		(3,945	)		2,704		(2,704	)		-
	Total	$	(18,752	)	$	(10,917	)	$	7,835	$	(4,788	)	$	3,047

(1)		The gross notional amount of credit default swaps ("CDS") purchased as protection for U.S. super senior ABS CDOs was $19.9 billion and $18.8 billion at December 28, 2007 and March 28, 2008, respectively. This decline primarily resulted from the firm's decision to consider $1.1 billion notional amount of certain hedges with a highly rated financial guarantor as ineffective, resulting in a write-off of $45 million. Amounts do not include counterparty exposure with financial guarantors for other asset classes.
(2)		The notional of the total CDS, net of gains prior to credit valuation adjustments, was $13.8 billion and $10.9 billion at December 28, 2007 and March 28, 2008, respectively.
(3)		Represents life-to-date mark-to-market gains prior to credit valuation adjustments. Amount was $1.8 billion for the quarter ended March 28, 2008.
(4)		Represents life-to-date credit valuation adjustments. Amount was $2.2 billion for the quarter ended March 28, 2008.
(5)		Represents rating agency credit ratings as of March 28, 2008.

Merrill Lynch & Co., Inc.			Attachment VI
(Unaudited)			(dollars in millions)


	Net exposures as of Dec. 28, 2007 ⁽¹⁾		Gain/(Loss) reported in income ⁽²⁾			Other net changes in net exposures ⁽³⁾			Net exposures as of Mar. 28, 2008
Residential mortgage-related net exposures and losses (excluding U.S. Banks investment securities portfolio):
U.S. Sub-prime:
Warehouse lending	$	137	$	(1	)	$	(24	)	$	112
Whole loans		994		17			(405	)		606
Residuals		855		(363	)		(38	)		454
Residential mortgage-backed securities		723		41			(501	)		263
Total U.S. sub-prime		2,709		(306	)		(968	)		1,435
U.S. Alt-A ⁽⁴⁾		2,687		(402	)		887			3,172
U.S. Prime ⁽⁴⁾⁽⁵⁾		27,789		31			2,930			30,750
Non-U.S. ⁽⁴⁾		9,379		(105	)		(505	)		8,769
Total	$	42,564	$	(782	)	$	2,344		$	44,126

(1)		The previously reported net exposures of $43,556 million as of December 28, 2007 have been adjusted primarily to exclude mortgage servicing rights and certain First Republic loans, which have been reclassified as commercial real estate exposures.
(2)		Primarily represents unrealized losses on net exposures.
(3)		Represents purchases, sales, hedges, paydowns, changes in loan commitments and related funding.
(4)		Includes warehouse lending, whole loans, residuals and residential mortgage-backed securities.
(5)		As of March 28, 2008, net exposures include $10.4 billion of prime loans originated by First Republic and approximately $15 billion of prime loans originated with GPC clients.

	Net exposures as of Dec. 28, 2007		Gain/(Loss) reported in income ⁽¹⁾			Unrealized Gain/(Loss) included in OCI (pre-tax) ⁽²⁾			Other net changes in net exposures ⁽³⁾			Net exposures as of Mar. 28, 2008
U.S. Banks Investment Securities Portfolio
Sub-prime residential mortgage-related net exposures:
Sub-prime residential mortgage-backed securities	$	3,910	$	(5	)	$	(599	)	$	(101	)	$	3,205
ABS CDOs		251		(121	)		5			(13	)		122
Total sub-prime residential mortgage-related securities		4,161		(126	)		(594	)		(114	)		3,327
Other net exposures:
Alt-A residential mortgage-backed securities		7,120		(182	)		(1,436	)		(172	)		5,330
Commercial mortgage-backed securities		5,791		(37	)		(679	)		13			5,088
Prime residential mortgage-backed securities		4,174		(8	)		(303	)		(283	)		3,580
Non-residential asset-backed securities		1,214		(10	)		(48	)		(168	)		988
Non-residential CDOs		903		(65	)		(61	)		(7	)		770
Agency residential asset-backed securities		-		9			-			523			532
Other		240		(2	)		(17	)		8			229
Total	$	23,603	$	(421	)	$	(3,138	)	$	(200	)	$	19,844

(1)		Primarily represents unrealized losses on net exposures.
(2)		Represents write-downs on SFAS 115 investment securities, which are reported net of taxes in other comprehensive (loss)/income ("OCI").
		The cumulative, pre-tax balance in OCI related to this portfolio was approximately negative $5.4 billion as of March 28, 2008.
(3)		Primarily represents principal paydowns, purchases and sales.

CONTACT:
Merrill Lynch
Media Relations:
Jessica Oppenheim, 212-449-2107
jessica_oppenheim@ml.com
Or
Investor Relations:
Sara Furber, 866-607-1234
investor_relations@ml.com