MERRILL LYNCH & CO INC
10-Q, 1997-05-09
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: MERRILL LYNCH & CO INC, SC 13G, 1997-05-09
Next: METROPOLITAN MORTGAGE & SECURITIES CO INC, NT 10-Q, 1997-05-09



<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q

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

FOR THE QUARTERLY PERIOD ENDED MARCH 28, 1997
                               --------------

COMMISSION FILE NUMBER             1-7182
                               --------------

                          MERRILL LYNCH & CO., INC.
- -----------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


          DELAWARE                                   13-2740599
- -----------------------------------------------------------------------------
(State or other jurisdiction of                    (I.R.S. Employer
 incorporation or organization)                    Identification No.)


WORLD FINANCIAL CENTER, NORTH TOWER,
NEW YORK, NEW YORK                                   10281-1332
- -----------------------------------------------------------------------------
(Address of principal executive offices)              (Zip Code)


                                 (212) 449-1000
- -----------------------------------------------------------------------------
Registrant's telephone number, including area code


- -----------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last
report.


- -----------------------------------------------------------------------------
Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act 
of 1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.

YES  X   NO
    ---     ---

                    APPLICABLE ONLY TO CORPORATE ISSUERS:

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

                        165,174,312 shares of Common Stock*
                   (as of the close of business on May 2, 1997)

*   Does not include 467,575 unallocated reversion shares held in the 
    Employee Stock Ownership Plan that are not considered outstanding for 
    accounting purposes.


<PAGE>

                          Part I. FINANCIAL INFORMATION
                          -----------------------------

ITEM 1. FINANCIAL STATEMENTS
        --------------------

                     MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                   STATEMENTS OF CONSOLIDATED EARNINGS (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                  FOR THE THREE MONTHS ENDED
                                                                                  -------------------------
<S>                                                                              <C>          <C>          <C>
                                                                                  MARCH 28,    MARCH 29,        PERCENT(1)
(In Millions, Except Per Share Amounts)                                             1997         1996            INCREASE
                                                                                 -----------  -----------     ---------------
REVENUES
Commissions....................................................................   $   1,115    $     989            13%
Interest and dividends.........................................................       3,848        3,010            28
Principal transactions.........................................................       1,063          982             8
Investment banking.............................................................         608          378            61
Asset management and portfolio service fees....................................         646          538            20
Other..........................................................................         171          122            40
                                                                                  ----------   ----------           ---
Total Revenues.................................................................       7,451        6,019            24
  Interest Expense.............................................................       3,610        2,758            31
                                                                                 -----------   ----------           ---
Net Revenues...................................................................       3,841        3,261            18
                                                                                 -----------   ----------           ---
NON-INTEREST EXPENSES
Compensation and benefits......................................................       1,988        1,691            18
Communications and equipment rental............................................         158          131            21
Occupancy......................................................................         120          116             4
Depreciation and amortization..................................................         105           98             7
Professional fees..............................................................         198          130            52
Advertising and market development.............................................         144          114            26
Brokerage, clearing, and exchange fees.........................................         118          106            11
Other..........................................................................         244          204            20
                                                                                 -----------   ----------           ---
Total Non-Interest Expenses....................................................       3,075        2,590            19
                                                                                 -----------   ----------           ---
EARNINGS BEFORE INCOME TAXES AND DIVIDENDS ON PREFERRED SECURITIES ISSUED BY
  SUBSIDIARIES.................................................................         766          671            14
Income tax expense.............................................................         291          261            11
Dividends on Preferred Securities Issued by Subsidiaries.......................          10          ---          n/ m
                                                                                 -----------   ----------           ---
NET EARNINGS...................................................................   $     465    $     410            14%
                                                                                 -----------   ----------           ---
                                                                                 -----------   ----------           ---
NET EARNINGS APPLICABLE TO COMMON STOCKHOLDERS.................................   $     455    $     398
                                                                                 -----------   ----------
                                                                                 -----------   ----------
EARNINGS PER COMMON SHARE:
  Primary......................................................................   $    2.34    $    2.03
                                                                                 -----------   ----------
                                                                                 -----------   ----------
  Fully diluted................................................................   $    2.34    $    2.03
                                                                                 -----------   ----------
                                                                                 -----------   ----------
DIVIDEND PAID PER COMMON SHARE.................................................   $     .30    $     .26
                                                                                 -----------   ---------
                                                                                 -----------   ---------
AVERAGE SHARES USED IN COMPUTING EARNINGS PER COMMON SHARE:
  Primary......................................................................       194.5        196.2
                                                                                 -----------   ---------
                                                                                 -----------   ---------
  Fully diluted................................................................       194.5        196.2
                                                                                 -----------   ---------
                                                                                 -----------   ---------
</TABLE>
(1) Percentages are based on actual numbers before rounding.

See Notes to Consolidated Financial Statements

                                       2
<PAGE>


                     MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                       CONSOLIDATED BALANCE SHEETS (UNAUDITED)

<TABLE>
<CAPTION>
(Dollars in Millions, Except Per Share Amounts)                         MARCH 28,    DEC. 27,
ASSETS                                                                     1997        1996
- ----------------------------------------------------------------------  ----------  ----------
<S>                                                                     <C>         <C>
CASH AND CASH EQUIVALENTS.............................................  $    4,154  $    3,375
                                                                        ----------  ----------
CASH AND SECURITIES SEGREGATED FOR REGULATORY PURPOSES OR DEPOSITED
  WITH CLEARING ORGANIZATIONS.........................................       7,483       5,628
                                                                        ----------  ----------
MARKETABLE INVESTMENT SECURITIES......................................       2,488       2,180
                                                                        ----------  ----------
TRADING ASSETS, AT FAIR VALUE
Corporate debt and preferred stock....................................      30,123      24,270
Contractual agreements................................................      15,009      13,465
Equities and convertible debentures...................................      17,572      13,153
U.S. Government and agencies..........................................      10,374       9,304
Non-U.S. governments and agencies.....................................      10,401       7,758
Mortgages, mortgage-backed, and asset-backed..........................       6,663       5,189
Money markets.........................................................       1,633       1,209
Municipals............................................................       1,254       1,176
                                                                        ----------  ----------
Total.................................................................      93,029      75,524
                                                                        ----------  ----------
RESALE AGREEMENTS.....................................................      61,149      58,402
                                                                        ----------  ----------
SECURITIES BORROWED...................................................      30,717      24,692
                                                                        ----------  ----------
RECEIVABLES
Customers (net of allowance for doubtful accounts of $41 in 1997 and
  $39 in 1996)........................................................      20,766      18,309
Brokers and dealers...................................................       8,139       6,205
Interest and other....................................................       5,840       5,280
                                                                        ----------  ----------
Total.................................................................      34,745      29,794
                                                                        ----------  ----------
INVESTMENTS OF INSURANCE SUBSIDIARIES.................................       5,035       5,107

LOANS, NOTES, AND MORTGAGES (NET OF ALLOWANCE FOR LOAN LOSSES OF $117
  IN 1997 AND 1996)...................................................       3,639       3,334

OTHER INVESTMENTS.....................................................       1,315       1,125

PROPERTY, LEASEHOLD IMPROVEMENTS, AND EQUIPMENT (NET OF ACCUMULATED
  DEPRECIATION AND AMORTIZATION OF $2,609 IN 1997 AND $2,523 IN
  1996)...............................................................       1,706       1,670

OTHER ASSETS..........................................................       2,143       2,185
                                                                        ----------  ----------
TOTAL ASSETS..........................................................  $  247,603  $  213,016
                                                                        ----------  ----------
                                                                        ----------  ----------
</TABLE>

See Notes to Consolidated Financial Statements

                                       3
<PAGE>


                    MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                      CONSOLIDATED BALANCE SHEETS (UNAUDITED)

<TABLE>
<CAPTION>

(Dollars in Millions, Except Per Share Amounts)
LIABILITIES, PREFERRED SECURITIES ISSUED BY                MARCH 28,     DEC. 27,
SUBSIDIARIES, AND STOCKHOLDERS' EQUITY                        1997         1996
- ---------------------------------------------------------  ---------     --------
<S>                                                        <C>           <C>
LIABILITIES

REPURCHASE AGREEMENTS....................................  $ 70,886       $ 62,669
                                                           --------       --------
COMMERCIAL PAPER AND OTHER SHORT-TERM BORROWINGS.........    49,824         39,333
                                                           --------       --------
TRADING LIABILITIES, AT FAIR VALUE
U.S. Government and agencies.............................    14,586         13,965
Contractual agreements...................................    11,348         11,221
Equities and convertible debentures......................    14,011          8,332
Non-U.S. governments and agencies........................     8,088          7,135
Corporate debt and preferred stock.......................     2,652          2,762
Municipals...............................................        98            130
                                                           --------       --------
Total....................................................    50,783         43,545
                                                           --------       --------
CUSTOMERS................................................    13,456         11,758

INSURANCE................................................     4,919          5,010

BROKERS AND DEALERS......................................     5,554          3,407

OTHER LIABILITIES AND ACCRUED INTEREST...................    14,942         13,973

LONG-TERM BORROWINGS.....................................    29,687         26,102
                                                           --------       --------
TOTAL LIABILITIES........................................   240,051        205,797
                                                           --------       --------
PREFERRED SECURITIES ISSUED BY SUBSIDIARIES                     627            327
                                                           --------       --------
STOCKHOLDERS' EQUITY

PREFERRED STOCKHOLDERS' EQUITY...........................       425            619
                                                           --------       --------
COMMON STOCKHOLDERS' EQUITY
Common stock, par value $1.33 1/3 per share; authorized: 
  500,000,000 shares; issued: 1997 and 1996--236,330,162 
  shares.................................................       315            315
Paid-in capital..........................................     1,381          1,304
Foreign currency translation adjustment..................         8             10
Net unrealized gains on investment securities 
  available-for-sale (net of applicable income tax expense 
  of $7 in 1997 and $5 in 1996)..........................        13              9
Retained earnings........................................     8,272          7,868
                                                           --------       --------
    Subtotal.............................................     9,989          9,506

Less:
  Treasury stock, at cost:
     1997--70,401,920 shares;
     1996--70,705,598 shares............................      2,956          2,895
  Unallocated ESOP reversion shares, at cost:
     1997--467,575 shares;
     1996--1,538,778 shares.............................          7             24
  Employee stock transactions...........................        526            314
                                                           --------       --------
TOTAL COMMON STOCKHOLDERS' EQUITY.......................      6,500          6,273
                                                           --------       --------
TOTAL STOCKHOLDERS' EQUITY..............................      6,925          6,892
                                                           --------       --------
TOTAL LIABILITIES, PREFERRED SECURITIES ISSUED BY 
 SUBSIDIARIES, AND STOCKHOLDERS' EQUITY.................   $247,603       $213,016
                                                           --------       --------
                                                           --------       --------
BOOK VALUE PER COMMON SHARE.............................   $  39.42       $  38.38
                                                           --------       --------
                                                           --------       --------
</TABLE>

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       4
<PAGE>

                   MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                      STATEMENTS OF CONSOLIDATED CASH FLOWS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                  FOR THE THREE MONTHS ENDED
                                                                 ----------------------------
                                                                   MARCH 28,       MARCH 29,
(In Millions)                                                        1997            1996
                                                                 -------------   ------------
<S>                                                              <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings...................................................     $    465         $   410
Noncash items included in earnings:
  Depreciation and amortization................................          105              98
  Policyholder reserves........................................           62              70
  Other........................................................          290             200
(Increase) decrease in operating assets:
  Trading assets...............................................      (17,504)         (1,951)
  Cash and securities segregated for regulatory purposes or
    deposited with clearing organizations......................       (1,855)            313
  Securities borrowed..........................................       (6,025)         (4,169)
  Customers....................................................       (2,459)           (212)
  Sales of trading investment securities.......................          344               --
  Purchases of trading investment securities...................         (329)              --
  Other........................................................       (3,389)         (5,033)
Increase (decrease) in operating liabilities:
  Trading liabilities..........................................        7,237           4,353
  Customers....................................................        1,698            (792)
  Insurance....................................................         (118)           (175)
  Other........................................................        3,030           6,559
                                                                    --------         -------
CASH USED FOR OPERATING ACTIVITIES.............................      (18,448)           (329)
                                                                    --------        --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from (payments for):
  Maturities of available-for-sale securities..................          756             710
  Sales of available-for-sale securities.......................          605             558
  Purchases of available-for-sale securities...................       (1,778)         (1,151)
  Maturities of held-to-maturity securities....................          231             187
  Purchases of held-to-maturity securities.....................         (175)            (62)
  Other investments and other assets...........................         (134)           (376)
  Property, leasehold improvements, and equipment..............         (141)            (95)
                                                                    --------         -------
CASH USED FOR INVESTING ACTIVITIES.............................         (636)           (229)
                                                                    --------         -------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from (payments for):
  Repurchase agreements, net of resale agreements..............        5,470          (3,783)
  Commercial paper and other short-term borrowings.............       10,491           1,123
  Issuance and resale of long-term borrowings..................        5,757           4,572
  Settlement and repurchase of long-term borrowings............       (1,606)         (1,558)
  Issuance of subsidiaries' preferred securities...............          300              --
  Redemption of Remarketed Preferred Stock.....................         (194)             --
  Common stock transactions....................................         (294)           (198)
  Dividends....................................................          (61)            (56)
                                                                    --------         -------
CASH PROVIDED BY FINANCING ACTIVITIES..........................       19,863             100
                                                                    --------         -------
INCREASE(DECREASE) IN CASH AND CASH EQUIVALENTS................          779            (458)

Cash and cash equivalents, beginning of year...................        3,375           3,091
                                                                    --------         -------
CASH AND CASH EQUIVALENTS, END OF PERIOD.......................     $  4,154         $ 2,633
                                                                    --------         -------
                                                                    --------         -------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for:
  Income taxes totaled $19 in 1997 and $25 in 1996.
  Interest totaled $3,256 in 1997 and $2,656 in 1996.

</TABLE>

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       5
<PAGE>

                   MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

                                 MARCH 28, 1997
 
                              (DOLLARS IN MILLIONS)
 
BASIS OF PRESENTATION
 
The consolidated financial statements include the accounts of Merrill Lynch & 
Co., Inc. (the "Company") and subsidiaries (collectively, "Merrill Lynch"). 
All material intercompany balances have been eliminated. The December 27, 
1996 consolidated balance sheet was derived from the audited financial 
statements. The interim consolidated financial statements for the three-month 
periods are unaudited; however, in the opinion of the management of Merrill 
Lynch, all adjustments, consisting only of normal recurring accruals, 
necessary for a fair statement of the results of operations have been 
included.
 
These unaudited financial statements should be read in conjunction with the 
audited financial statements included in Merrill Lynch's Annual Report on 
Form 10-K for the year ended December 27, 1996. The nature of Merrill Lynch's 
business is such that the results of any interim period are not necessarily 
indicative of results for a full year. Prior period financial statements have 
been reclassified, where appropriate, to conform to the 1997 presentation.
 
ACCOUNTING CHANGE
 
In June 1996, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards ("SFAS") No. 125, "Accounting for 
Transfers and Servicing of Financial Assets and Extinguishments of 
Liabilities." SFAS No. 125 provides guidance for determining whether a 
transfer of financial assets is treated as a sale or a financing. 
Additionally, if a transfer qualifies as a financing transaction, the 
statement contains provisions that may require the recognition of collateral 
received or provided, in addition to the financing balance.
 
In December 1996, the FASB issued SFAS No. 127, "Deferral of the Effective 
Date of Certain Provisions of FASB Statement No. 125", which defers for one 
year the effective date of the collateral provisions for all transactions and 
the sale provisions for repurchase agreements, securities lending, and 
similar transactions. These provisions will be applied prospectively to 
transactions entered into after December 31, 1997; accordingly, the expected 
impact of adopting such provisions on Merrill Lynch's results of operations 
cannot be determined.
 
Merrill Lynch adopted the provisions of SFAS No. 125 not deferred by SFAS No. 
127 for all transactions entered into subsequent to December 31, 1996. This 
resulted in a net increase in Trading Assets and Repurchase Agreements of 
approximately $3 billion at the end of the 1997 first quarter.
 
                                       6
<PAGE>

NEW ACCOUNTING PRONOUNCEMENT
 
In February 1997, the FASB issued SFAS No. 128, "Earnings Per Share", which 
is effective for financial statements ending after December 15, 1997. SFAS 
No. 128 simplifies the guidance for computing earnings per share ("EPS") and 
replaces the presentation of primary and fully diluted EPS with basic and 
diluted EPS.
 
Basic EPS excludes dilution related to incremental shares and is computed by 
dividing net income available to common stockholders by the weighted-average 
number of common shares outstanding for the period. Diluted EPS includes 
incremental shares.
 
Presented below is basic and diluted EPS under SFAS No. 128 compared with 
primary and fully diluted EPS for the first quarters of 1997 and 1996:
 
<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED
                                                             ------------------------
<S>                                                          <C>          <C>
                                                               MARCH 28,    MARCH 29,
                                                                1997         1996
                                                            -----------  -----------
Pro Forma SFAS No. 128:
Basic......................................................   $    2.75    $    2.30
Diluted....................................................        2.33         2.02

As Currently Reported:
Primary....................................................   $    2.34    $    2.03
Fully diluted..............................................        2.34         2.03
</TABLE>
 
COMMERCIAL PAPER AND OTHER SHORT-TERM BORROWINGS
 
    Commercial paper and other short-term borrowings at March 28, 1997 and 
December 27, 1996 are presented below:
 
<TABLE>
<CAPTION>
                                                                MARCH 28,   DEC. 27,
                                                                  1997        1996
                                                             -----------  ---------
<S>                                                          <C>          <C>
Commercial paper...........................................   $  28,546   $  23,558
Demand and time deposits...................................       9,229       9,311
Securities loaned..........................................       5,223       2,751
Bank loans and other.......................................       6,826       3,713
                                                             -----------  ---------
Total......................................................   $  49,824   $  39,333
                                                             -----------  ---------
                                                             -----------  ---------
</TABLE>
 
FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
 
Merrill Lynch enters into various derivative contracts to meet clients' needs 
and to manage its own market risks. Derivative contracts often involve future 
commitments to exchange interest payment streams or currencies (such as 
interest rate and currency swaps or foreign exchange forwards) or to purchase 
or sell other financial instruments at specified terms on a specified date. 
Options, for example, can be purchased or written on a wide range of 
financial instruments such as securities, currencies, futures, and various 
market indices.
 
                                       7
<PAGE>

The notional or contractual amounts of derivatives provide only a measure of 
involvement in these types of transactions and represent neither the amounts 
subject to the various types of market risk nor the future cash requirements 
under these instruments. The notional or contractual amounts of derivatives 
used for trading purposes by type of risk follow:
 
<TABLE>
<CAPTION>
(In billions)
                                                           INTEREST RATE   CURRENCY     EQUITY PRICE       COMMODITY PRICE
MARCH 28, 1997                                              RISK(1)(2)       RISK(3)        RISK                RISK
- --------------                                             -------------  -----------  ---------------  ---------------------
<S>                                                        <C>            <C>          <C>              <C>
Swap agreements..........................................    $   1,284     $     144      $      13           $       3
Forward contracts........................................           37           200             --                  18
Futures contracts........................................          115             1              9                   3
Options purchased........................................           92            70             30                   3
Options written..........................................          124            67             43                   4

December 27, 1996
- -----------------

Swap agreements..........................................    $   1,212     $     140      $      13           $       3
Forward contracts........................................           24           147              1                  17
Futures contracts........................................          126             2              7                   5
Options purchased........................................           85            76             21                   3
Options written..........................................          118            72             31                   3
</TABLE>
 

(1) Certain derivatives subject to interest rate risk are also exposed to the
    credit spread risk of the underlying financial instrument, such as total
    return swaps and similar instruments.
 
(2) Forward contracts subject to interest rate risk principally represent "To 
    Be Announced" mortgage pools that bear interest rate as well as principal
    prepayment risk.
 
(3) Included in the currency risk category are certain contracts that are also
    subject to interest rate risk.
 
The notional or contractual amounts of derivatives used to hedge exposure 
related to borrowings or other non-trading activities follow:
 
<TABLE>
<CAPTION>
                                                                        MARCH 28,      DECEMBER 27,
(In billions)                                                             1997             1996
- --------------                                                        -------------  -----------------
<S>                                                                   <C>            <C>
Interest rate derivatives(1)........................................    $      41        $      36
Currency derivatives(1).............................................            9                7
Equity derivatives..................................................            2                2
</TABLE>
 
 
(1) Includes swap contracts totaling $1 billion notional that contain embedded
    options hedging callable debt at both dates.
 
Most of these derivatives are entered into with Merrill Lynch's derivative 
dealer subsidiaries, which intermediate interest rate, currency, and equity 
risks with third parties in the normal course of their trading activities.
 
In the normal course of business, Merrill Lynch enters into underwriting 
commitments, when-issued transactions, and commitments to extend credit. 
Settlement of these commitments as of March 28, 1997 would not have a 
material effect on the consolidated financial condition of Merrill Lynch.
 
                                       8
<PAGE>
                 
PREFERRED SECURITIES ISSUED BY SUBSIDIARIES
 
On February 6, 1997, Merrill Lynch Preferred Capital Trust II (the "Trust"), 
a Merrill Lynch subsidiary, issued $300 million of 8% Trust Originated 
Preferred Securities (Service Mark). The Trust holds preferred securities of 
a partnership, which is also a subsidiary of Merrill Lynch. The assets of the 
partnership consist primarily of debt securities of the Company and one of 
its subsidiaries. Merrill Lynch has guaranteed, on a subordinated basis, 
certain payments by the Trust and the partnership.
 
REMARKETED PREFERRED (Service Mark) STOCK, SERIES C ("RP STOCK")
 
Merrill Lynch redeemed all outstanding shares of RP Stock in the first 
quarter of 1997. The RP Stock was redeemed on the dividend reset date of each 
series, with all shares redeemed by March 4, 1997.
 
REGULATORY REQUIREMENTS
 
Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S"), a registered 
broker-dealer and a subsidiary of Merrill Lynch, is subject to net capital
requirements of Rule 15c3-1 of the Securities Exchange Act of 1934. Under the
alternative method permitted by this rule, the minimum required net capital, 
as defined, shall not be less than 2% of aggregate debit items arising from 
customer transactions. At March 28, 1997, MLPF&S's regulatory net capital of 
$1,372 was 8% of aggregate debit items, and its regulatory net capital in 
excess of the minimum required was $1,031.
 
Merrill Lynch Government Securities Inc. ("MLGSI"), a primary dealer in U.S. 
Government securities and a subsidiary of Merrill Lynch, is subject to the 
capital adequacy requirements of the Government Securities Act of 1986. This
rule requires dealers to maintain liquid capital in excess of market and 
credit risk, as defined, by 20% (a 1.2-to-1 capital-to-risk standard). At 
March 28, 1997, MLGSI's liquid capital of $868 was 194% of its total market 
and credit risk, and liquid capital in excess of the minimum required was 
$363.
 
Merrill Lynch International ("MLI"), a registered U.K. broker-dealer and a 
subsidiary of Merrill Lynch, is subject to capital requirements of the 
Securities and Futures Authority ("SFA"). Financial resources, as defined, 
must exceed the total financial resources requirement of the SFA. At March 
28, 1997, MLI's financial resources were $2,144, and exceeded the minimum 
requirement by $497.
 
Merrill Lynch Capital Markets PLC ("MLCM"), a U.K. subsidiary of Merrill 
Lynch and a dealer in over-the-counter equity derivatives, became subject to 
the capital requirements of the SFA on January 1, 1997. At March 28, 1997, 
MLCM's financial resources were $1,509, and exceeded the minimum requirement 
by $588. During the 1997 first quarter, MLI became Merrill Lynch's primary 
dealer for new equity derivatives business.

                                       9
<PAGE>

INTEREST EXPENSE
 
Interest expense includes payments in lieu of dividends of $2.1 and $1.6 for 
the first quarters of 1997 and 1996, respectively.
 
LITIGATION MATTER
 
An action is pending in the United States District Court for the Central 
District of California by Orange County, California (the "County"), which 
filed a bankruptcy petition in the United States Bankruptcy Court for the 
Central District of California on December 6, 1994, against the Company and 
certain of its subsidiaries in connection with Merrill Lynch's business 
activities with the Orange County Treasurer-Tax Collector. In addition, other 
actions are pending against the Company and/or certain of its officers, 
directors, and employees and certain of its subsidiaries in federal and state 
courts in California and New York. These include class actions and 
stockholder derivative actions brought by persons alleging harm to themselves 
or to Merrill Lynch arising out of Merrill Lynch's dealings with the Orange 
County Treasurer-Tax Collector, or from the purchase of debt instruments 
issued by the County that were underwritten by the Company's subsidiary, 
MLPF&S. See "Commitments and Contingencies" in the notes to Merrill Lynch's 
audited consolidated financial statements contained in the 1996 10-K as well
as "Legal Proceedings" in the 1996 10-K and this Quarterly Report on Form 10-Q.
 
SUBSEQUENT EVENT
 
On April 15, 1997, Merrill Lynch's Board of Directors declared a two-for-one 
common stock split, to be effected in the form of a 100% stock dividend, 
payable on May 30, 1997 to stockholders of record on May 2, 1997. The par 
value of the common stock will remain at $1.33 1/3 per share. Accordingly, an 
adjustment from paid-in capital to common stock will be required to preserve 
the par value of the post-split shares. Pro forma earnings per share, giving 
retroactive effect to the two-for-one common stock split, for the three-month 
periods ended March 28, 1997 and March 29, 1996 follow:
 
<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED
                                                                         ------------------------
<S>                                                                      <C>          <C>
                                                                          MARCH 28,    MARCH 29,
                                                                            1997         1996
                                                                         -----------  -----------
Earnings per common share:
Primary................................................................   $    1.17    $    1.01
Fully diluted..........................................................   $    1.17    $    1.01

Weighted average shares (in thousands):
Primary................................................................     389,067      392,450
Fully diuted..........................................................      389,067      392,450
</TABLE>
 
Financial information contained elsewhere in these financial statements has 
not been adjusted to reflect the impact of the common stock split.

                                       10

<PAGE>

INDEPENDENT ACCOUNTANTS' REPORT
- -------------------------------

To the Board of Directors and Stockholders of 
   Merrill Lynch & Co., Inc.:

We have reviewed the accompanying condensed consolidated balance sheet of
Merrill Lynch & Co., Inc. and subsidiaries ("Merrill Lynch") as of March 28,
1997, and the related condensed statements of consolidated earnings and
consolidated cash flows for the three-month periods ended March 28, 1997 and
March 29, 1996.  These financial statements are the responsibility of the
management of Merrill Lynch & Co., Inc.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants.  A review of interim financial
information consists principally of applying analytical procedures to financial
data and of making inquiries of persons responsible for financial and accounting
matters.  It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the expression of an opinion regarding the financial statements taken as a
whole.  Accordingly, we do not express such an opinion.

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

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of Merrill Lynch as of December 27,
1996, and the related statements of consolidated earnings, changes in
consolidated stockholders' equity and consolidated cash flows for the year then
ended (not presented herein); and in our report dated February 24, 1997, we
expressed an unqualified opinion on those consolidated financial statements.  In
our opinion, the information set forth in the accompanying condensed
consolidated balance sheet as of December 27, 1996 is fairly stated, in all
material respects, in relation to the consolidated balance sheet from which it
has been derived.


/s/ Deloitte & Touche LLP
    New York, New York


May 9, 1997

                                        11

<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        ---------------------------------------------------------------
        RESULTS OF OPERATIONS
        ---------------------
 
Merrill Lynch & Co., Inc. and its subsidiaries (collectively referred to as 
"Merrill Lynch") conduct their businesses in global financial markets that 
are influenced by many factors, including economic and market conditions, 
political events, and investor sentiment. The reaction of issuers and 
investors to a particular condition or event is unpredictable and can 
increase volatility in the marketplace. While high volatility increases risk, 
it may also increase order flow, which drives many of Merrill Lynch's 
businesses. Earnings also can be affected by other global market and economic 
conditions, including the liquidity of secondary markets; the level and 
volatility of interest rates, currency exchange rates, and security 
valuations; competitive conditions; and the size, number, and timing of 
transactions. As a result, revenues and net earnings can vary significantly 
from quarter to quarter, and from year to year.

Global financial markets were generally strong during 1996, led by a stable 
U.S. economy and heightened investor and issuer activity. This trend 
continued into the first quarter of 1997; however, higher interest rates, 
weakness in technology stocks, and investor concern about inflation and 
future corporate earnings growth led to a slowdown toward the end of the 
quarter.
 
U.S. equity markets, which posted significant gains in 1996, advanced 
slightly in the 1997 first quarter with the Dow Jones Industrial Average 
("DJIA") reaching a record in early March. Subsequently, U.S. equity values 
decreased as investors anticipated the Federal Reserve Board's decision to 
increase the overnight lending rate in an effort to stem inflation. As the 
first quarter ended, predictions that the Federal Reserve Board would raise 
rates again contributed to further declines in U.S. equity markets.
 
U.S. bond markets, which were volatile in 1996, trended upward in the first 
quarter of 1997. Long-term interest rates, which gradually increased 
throughout the quarter, rose above 7% in March when the Federal Reserve Board 
raised the overnight lending rate. Interest rates for the 1997 first quarter 
were generally higher relative to the year-ago period.
 
Overall, global equity markets, as measured by the Dow Jones World Index, 
remained relatively flat during the 1997 first quarter. With some notable 
exceptions, such as Japan, Hong Kong, Singapore, and Thailand, many major 
stock markets surpassed the 2% increase in the DJIA by large margins due to 
falling inflation, high corporate earnings growth, and low stock valuations. 
Nevertheless, the strength of the dollar versus non-U.S. currencies in the 
first quarter of 1997 lowered these returns in U.S. dollar terms.
 
Global underwriting volume in the 1997 first quarter was up from the 1996 
first quarter, even as interest rates rose. The first quarter increase was 
fueled by debt issuances, but higher interest rates and concerns about 
sustainability of U.S. equity market price levels dampened underwriting 
volume in equities. In particular, initial public offerings fell nearly 30%, 
to $5.9 billion, from $8.6 billion in the first three months of 1996, 
according to Securities Data Co. ("SDC").
 
Strategic services activities remained strong during the 1997 first quarter, 
reflecting a continuation of the high level of mergers and acquisitions 
activity experienced in 1996. Driven by globalization and other competitive 
and economic factors, companies continued to seek strategic alliances to 
increase earnings growth and expand into new markets and businesses.

                                       12
<PAGE>
The strong financial markets that characterized 1996 continued into the 1997 
first quarter, but began to weaken toward the end of the quarter and into 
April. Due to the cyclical nature of the financial services industry, Merrill 
Lynch continually evaluates its businesses across market cycles for 
profitability and alignment with long-term strategic objectives. Merrill 
Lynch seeks to mitigate the effect of market downturns by expanding its 
global presence, developing and maintaining long-term client relationships, 
closely monitoring costs and risks, and continuing to diversify revenue 
sources.

RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                                            INCREASE/ (DECREASE)
                                                                        FOR THE THREE MONTHS ENDED
                                                                   -------------------------------------        1Q97 VERSUS
                                                                    MARCH 28,    DEC. 27,     MARCH 29,   
(In millions, except per share amounts)                               1997         1996         1996             4Q96        1Q96
                                                                   -----------  -----------  -----------        -----       -----
<S>                                                                <C>          <C>          <C>          <C>          <C>
Total revenues...................................................   $   7,451    $   6,601    $   6,019           13%          24%
Net revenues.....................................................       3,841        3,382        3,261           14           18
Net earnings.....................................................         465          445          410            5           14
Net earnings applicable to common stockholders...................         455          433          398            5           14
Earnings per common share:
  Primary........................................................        2.34         2.29         2.03            2           15
  Fully diluted..................................................        2.34         2.27         2.03            3           15
Return on average common stockholders' equity....................        28.3%        28.5%        28.2%          (1)          --
</TABLE>

FIRST QUARTER 1997 VERSUS FIRST QUARTER 1996

The discussion that follows emphasizes the comparison between the first 
quarters of 1997 and 1996 and presents additional information on the 
comparison between the first quarter of 1997 and the fourth quarter of 1996, 
where appropriate.

Merrill Lynch's record net earnings of $465 million in first quarter 1997 
surpassed its previous record in fourth quarter 1996 by 5%. Record revenues 
in commissions, principal transactions, investment banking, and asset 
management and portfolio service fees, partially offset by increased costs, 
particularly performance-based compensation and technology-related expenses, 
led to record net earnings. Intra-quarter results, which were exceptionally 
strong for the first nine weeks of 1997, slowed in March as investors 
anticipated prospective increases in interest rates by the Federal Reserve 
Board. Less favorable market conditions continued into April as average 
weekly net revenues for the fiscal month were approximately 17% below average 
weekly net revenues for the 1997 first quarter, but only slightly lower than 
average weekly net revenues for April 1996. Nevertheless, due to the 
uncertainty of financial markets and interest rates, net revenues for April 
1997 may not be indicative of net revenues for the 1997 second quarter.

Commissions revenues are summarized as follows:

<TABLE>
<CAPTION>
                                                                                    THREE MONTHS ENDED
                                                                                  -----------------------
<S>                                                                               <C>          <C>          <C>
                                                                                   MARCH 28,    MARCH 29,      PERCENT
(In millions)                                                                        1997         1996        INCREASE
                                                                                  -----------  -----------  -------------
Listed and over-the-counter.....................................................   $     625    $     548            14%
Mutual funds....................................................................         344          299            15
Other...........................................................................         146          142             3
                                                                                   ---------    ---------
Total...........................................................................   $   1,115    $     989            13
                                                                                   ---------    ---------
                                                                                   ---------    ---------
</TABLE>

Commissions revenues from listed and over-the-counter securities increased 
14% as a result of higher trading volumes on most non-U.S. exchanges and the 
New York Stock Exchange. Mutual fund commissions revenues rose due to higher 
distribution fees, primarily related to prior period sales, and strong first 
quarter sales of U.S. funds.
                                       13
<PAGE>

Significant components of interest and dividend revenues and interest expense 
follow:
 
<TABLE>
<CAPTION>
                                                                            Three Months Ended
                                                                         ------------------------
<S>                                                                      <C>          <C>
                                                                          March 28,    March 29,
(In millions)                                                               1997         1996
- -----------------------------------------------------------------------  -----------  -----------
Interest and dividend revenues:
Trading assets.........................................................   $   1,226    $     958
Securities borrowed....................................................         832          676
Resale agreements......................................................         931          689
Margin lending.........................................................         451          373
Other..................................................................         408          314
                                                                         -----------   ---------
  Subtotal.............................................................       3,848        3,010
                                                                         -----------   ---------
Interest expense:
Borrowings.............................................................       1,515        1,117
Repurchase agreements..................................................       1,063          847
Trading liabilities....................................................         753          552
Other..................................................................         279          242
                                                                         -----------   ---------
  Subtotal.............................................................       3,610        2,758
                                                                         -----------   ---------
Net interest and dividend profit.......................................   $     238    $     252
                                                                         -----------   ---------
                                                                         -----------   ---------
</TABLE>
 
Merrill Lynch hedges certain of its long- and short-term payment obligations 
with interest rate and currency swaps. The effect of these hedges, which is 
included in "Borrowings" above, decreased interest expense by approximately 
$6 and $22 million for the 1997 and 1996 first quarters, respectively.
 
Net interest and dividend profit declined 6% from the 1996 first quarter. 
Interest and dividend revenues and expenses are a function of the level and 
mix of interest-earning assets and interest-bearing liabilities and the 
prevailing level, term structure, and volatility of interest rates.
 
Principal transactions revenues were up 8% from the 1996 first quarter to 
$1.1 billion due to higher trading revenues from fixed-income products and 
interest rate and currency swaps, partially offset by declines in equity 
trading revenues.
 
                                       14
<PAGE>

              
The table that follows provides information on aggregate trading revenues, 
including related net interest. Interest revenue and expense amounts are 
based on financial reporting categories and management's assessment of the 
cost to finance trading positions, after consideration of the underlying 
liquidity of these positions.
 
<TABLE>
<CAPTION>
                                               Principal      Net Interest       Net
                                              Transactions      Revenues       Trading
(In millions)                                   Revenues       (Expenses)     Revenues
- --------------------------------------------  ------------    ------------  -----------
<S>                                           <C>             <C>           <C>
1997 First Quarter
- ------------------
Equities and equity derivatives.............     $  316           $(31)         $  285
Taxable fixed-income........................        325             80             405
Interest rate and currency swaps............        310            (37)            273
Municipals..................................         82              5              87
Foreign exchange and commodities............         30             (1)             29
                                                 -------        --------        -------
Total.......................................     $1,063           $ 16          $1,079
                                                 -------        --------        -------
                                                 -------        --------        -------
1996 First Quarter
- ------------------
Equities and equity derivatives.............     $  347           $(29)         $  318
Taxable fixed-income........................        265             58             323
Interest rate and currency swaps............        255             (9)            246
Municipals..................................         75              1              76
Foreign exchange and commodities............         40             (3)             37
                                                 --------       ---------       -------
Total.......................................     $  982           $ 18          $1,000
                                                 --------       ---------       -------
                                                 --------       ---------       -------

</TABLE>
 
Trading and related hedging and financing activities affect the recognition 
of both principal transactions revenues and net interest and dividend profit. 
In assessing the profitability of its trading activities, Merrill Lynch 
aggregates net interest and principal transactions revenues. For financial 
reporting purposes, however, realized and unrealized gains and losses on 
trading positions, including hedges, are recorded in principal transactions 
revenues. The net interest carry (i.e., the spread representing interest 
earned less financing costs) for trading positions, including hedges, is 
recorded either as principal transactions revenues or net interest profit, 
depending on the nature of the specific instruments. Changes in the 
composition of trading inventories and hedge positions can cause the 
recognition of revenues within these categories to fluctuate.
 
Equities and equity derivatives trading revenues were $316 million, down 9% 
from the 1996 first quarter due to lower trading revenues from foreign 
equities and convertible securities, which were partially offset by higher 
trading revenues in equity derivatives. Weakness in the Japanese equity 
market contributed to lower trading revenues from foreign equities and 
convertible securities.
 
Taxable fixed-income trading revenues were $325 million, up 22% from the 1996 
first quarter. Higher trading revenues from corporate bonds and preferred 
stock and money market instruments were partially offset by lower revenues 
from U.S. Government and agencies securities. The increase in trading 
revenues from corporate bonds and preferred stock was attributable to 
improved liquidity in corporate debt markets resulting from growing investor 
concerns regarding price levels of U.S. equities. In addition, credit spreads 
narrowed as liquidity increased and views improved for certain sectors, 
particularly telecommunications. Trading revenues from money market 
instruments benefited in part from increased floating-rate note activity in 
European markets. Investor expectations of higher interest rates led to lower 
trading volume in U.S. Government and agencies securities.
 
                                       15
<PAGE>


Interest rate and currency swap trading revenues increased 21% to $310 
million due to higher revenues from structured products, particularly 
derivatives related to currencies and emerging market securities, and higher 
customer demand for U.S. dollar-denominated transactions. Municipal 
securities trading revenues were up 11% from last year's first quarter to $82 
million primarily due to increased investor demand for tax-advantaged 
products. Foreign exchange and commodities trading revenues, in the 
aggregate, decreased to $30 million, down 25% from the 1996 first quarter.
 
A summary of Merrill Lynch's investment banking revenues follows:
 
<TABLE>
<CAPTION>
                                                                        Three Months Ended
                                                                      -----------------------
                                                                       March 28,    March 29,     Percent
(In millions)                                                            1997         1996       Increase
- ------------                                                           ---------    ---------    --------
<S>                                                                   <C>          <C>          <C>
Underwriting revenues................................................    $451         $294          54%
Strategic services revenues..........................................     157           84          86
                                                                       ------       ------
Total................................................................    $608         $378          61
                                                                       ------       ------
                                                                       ------       ------
</TABLE>
 
Underwriting revenues advanced from the 1996 first quarter due to higher 
equity and debt underwriting volume for Merrill Lynch and increased fees from 
private placements and commercial loan syndications. Merrill Lynch's 
underwriting market share data per SDC for the first quarters of 1997 and 
1996 follows:
 
<TABLE>
<CAPTION>
                                        Three Months Ended     Three Months Ended
                                           March 28, 1997        March 29, 1996
                                        ------------------     ------------------
                                        Market                 Market
                                         Share        Rank      Share        Rank
                                        ------        ----     ------        ----
<S>                                     <C>           <C>      <C>           <C>
U.S.
    Debt..........................       15.3%         1        16.0%          1
    Equity........................       19.3          1        11.6           2
    Debt and Equity...............       16.1          1        16.0           1
GLOBAL
    Debt..........................       12.3          1        11.6           1
    Equity........................       19.8          1         9.6           2
    Debt and Equity...............       13.2          1        11.8           1
</TABLE>

- ------------------------

"SDC statistics are based on full credit to book manager."

Although industrywide volume was down for equity underwriting, Merrill 
Lynch's U.S. and Global market shares increased significantly from a year 
ago, leading to higher fees in the first quarter of 1997 compared with the 
first quarter of 1996. Debt underwriting fees also rose from the first 
quarter of 1996 due to an increase in debt underwriting volume industrywide.
 
                                       16
<PAGE>

Strategic services revenues advanced to a record $157 million, benefiting 
from strong mergers and acquisitions activity and significant gains in market 
share from a year ago. Merrill Lynch's mergers and acquisitions market share 
information for the first quarters of 1997 and 1996 follows:
 
<TABLE>
<CAPTION>

                                        Three Months Ended     Three Months Ended
                                           March 28, 1997        March 29, 1996
                                        ------------------     ------------------
                                        Market                 Market
                                         Share        Rank      Share        Rank
                                        ------        ----     ------        ----
<S>                                     <C>           <C>      <C>           <C>
COMPLETED TRANSACTIONS
     U.S...........................      20.3%          2       10.7%          7
     Global........................      11.8           4        7.8           9
ANNOUNCED TRANSACTIONS
     U.S...........................      41.3           1       15.5           4
     Global........................      31.8           1        9.5           7
</TABLE>

"SDC gives full credit to both target and acquiring companies' advisors based on
transaction value."
 
Merrill Lynch's asset management and portfolio service fees are summarized 
below:
 
<TABLE>
<CAPTION>
                                                                                   Three Months Ended
                                                                                  ---------------------------------------
<S>                                                                               <C>          <C>          <C>
                                                                                   March 28,    March 29,      Percent
(In millions)                                                                        1997         1996        Increase
- --------------------------------------------------------------------------------  -----------  -----------  -------------

Asset management fees...........................................................     $284         $239           19%
Portfolio service fees..........................................................      178          140           27
Account fees....................................................................      104           97            8
Other fees......................................................................       80           62           29
                                                                                    -----        -----       
Total...........................................................................     $646         $538           20
                                                                                    -----        -----        
                                                                                    -----        -----        
</TABLE>
 
Asset management fees, which include primarily fees earned on mutual funds 
sponsored by Merrill Lynch, increased due to strong inflows of client assets 
and net asset appreciation. Total assets in worldwide client accounts reached 
a record $868 billion at quarter-end, compared with $731 billion at the end 
of the 1996 first quarter. Assets under management were $247 billion at 
quarter-end, compared with $208 billion a year ago. New money investments 
accounted for approximately 53% of the increase from a year ago in client 
assets and approximately 36% of the increase in assets under management. In 
addition to new money investments, the 1996 fourth quarter acquisition of 
Hotchkis and Wiley, a Los Angeles-based asset management company, added 
approximately $10 billion of assets, principally in private portfolio funds.
 
Portfolio service fees also benefited from inflows of client assets. 
Increases in the number of accounts and asset levels led to higher revenues 
from asset-based fee products, primarily Merrill Lynch Consults (Registered 
Trademark) and Asset Power (Registered Trademark).
 
Account fees rose due to an increase in the number of customer and custodial 
accounts. Other fee-based revenues were up due primarily to increased 
revenues from mortgage servicing and transfer agency activities.
 
Other revenues were $171 million, up 40% from $122 million in the 1996 first 
quarter. The increase was due in part to gains on sales of several 
partnership investments.
 
                                       17
<PAGE>
 
Merrill Lynch's non-interest expenses are summarized below:
 
<TABLE>
<CAPTION>
                                                                                    Three Months Ended
                                                                                  ---------------------------------------
<S>                                                                               <C>          <C>          <C>
                                                                                   March 28,    March 29,      Percent
(In millions)                                                                        1997         1996         Increase
- --------------------------------------------------------------------------------  -----------  -----------  -------------
Compensation and benefits.......................................................   $   1,988    $   1,691            18%
                                                                                  -----------  -----------        
Non-interest expenses, excluding compensation and benefits:
  Communications and equipment rental...........................................         158          131            21
  Occupancy.....................................................................         120          116             4
  Depreciation and amortization.................................................         105           98             7
  Professional fees.............................................................         198          130            52
  Advertising and market development............................................         144          114            26
  Brokerage, clearing, and exchange fees........................................         118          106            11
  Other.........................................................................         244          204            20
                                                                                  -----------  -----------
Total non-interest expenses, excluding compensation and benefits................       1,087          899            21
                                                                                  -----------  -----------
Total non-interest expenses.....................................................   $   3,075    $   2,590            19
                                                                                  -----------  -----------
                                                                                  -----------  -----------
Compensation and benefits as a percentage of net revenues.......................        51.8%        51.8%
Compensation and benefits as a percentage of pretax earnings before compensation
  and benefits..................................................................        72.2%        71.6%
</TABLE>
 
Non-interest expenses were up 19% from the 1996 first quarter. The largest 
expense category, compensation and benefits expense, rose 18% from the 1996 
first quarter due to higher incentive and production-related compensation and 
increased salary costs. Incentive compensation was up due to improved 
profitability, while higher production-related compensation was attributable 
to increased business activity. The increase in salary costs was primarily 
due to the addition of approximately 4,900 employees since the 1996 first 
quarter, resulting in approximately 51,300 employees at the end of the 1997 
first quarter. Hirings of technical and other support personnel as well as 
business acquisitions were responsible for approximately 69% of the increase. 
As a result, the ratio of support employees and sales assistants to producers 
increased from 1.46:1 in first quarter 1996 to 1.53:1 in first quarter 1997.
 
Facilities-related costs, which include communications and equipment rental, 
occupancy, and depreciation and amortization rose 11% to $383 million as 
increased business volumes and continued emphasis on technology initiatives 
led to higher costs.
 
Professional fees were up 52%, partly due to higher management and systems 
consulting costs related to various strategic market studies and technology 
projects. Advertising and market development expense rose 26% as a result of 
increased international travel and higher client promotion costs. Brokerage, 
clearing, and exchange fees were up 11% due to increased trading volume, 
particularly in international equity markets. Other expenses rose 20% 
as a result of increases in provisions related to various business 
activities, office supplies and postage costs, and goodwill amortization.
 
Income tax expense was $291 million in the 1997 first quarter. The effective 
tax rate in the 1997 first quarter was 38.0%, compared with 39.0% in the 
year-ago period.
 
                                       18
<PAGE>

LIQUIDITY AND LIABILITY MANAGEMENT
 
The primary objective of Merrill Lynch's funding policies is to assure 
liquidity at all times. Merrill Lynch's liquidity management strategy has 
three key components: (i) to maintain alternative funding sources such that 
all debt obligations maturing within one year can be funded when due without 
issuing new unsecured debt or liquidating any business assets; (ii) to 
concentrate unsecured, general purpose borrowings at the parent company 
level; and (iii) to expand and diversify Merrill Lynch's funding programs.
 
Merrill Lynch's primary alternative funding sources to unsecured borrowings 
are repurchase agreements and secured bank loans, which require pledging 
unhypothecated marketable securities. Other funding sources include 
liquidating cash equivalents; securitizing loan assets; and drawing on 
committed, unsecured credit facilities ("Credit Facilities") provided by 
banks, which at March 28, 1997 totaled $6.3 billion and were not drawn upon. 
Merrill Lynch regularly reviews the level and mix of its assets and 
liabilities to assess its ability to conduct core business activities without 
issuing new unsecured debt or drawing upon the Credit Facilities. The mix of 
assets and liabilities provides flexibility in managing liquidity since a 
significant portion of assets turn over frequently and are typically 
match-funded with liabilities having similar maturities and cash flow 
characteristics. At March 28, 1997, substantially all of Merrill Lynch's 
assets were considered readily marketable by management.
 
Merrill Lynch concentrates its unsecured, general purpose borrowings at the 
parent company level, except where tax regulations, time zone differences, or 
other business considerations make this impractical. The benefits of this 
strategy are reduced financing costs; simplicity, control, and wider name 
recognition by creditors of Merrill Lynch; and enhanced flexibility to meet 
fluctuating funding requirements across subsidiaries.
 
Finally, Merrill Lynch strives to expand and diversify its funding programs 
and investor and creditor base. Merrill Lynch benefits by distributing its 
debt through its own sales force to a large, diversified customer base. 
Additionally, Merrill Lynch maintains strict concentration standards for 
short-term borrowings, including limits for any single investor.
 
Commercial paper is the major source of short-term general purpose funding. 
Commercial paper outstanding totaled $28.5 billion at March 28, 1997 and 
$23.6 billion at December 27, 1996, which represented 12% and 11% of total 
assets at first quarter-end 1997 and year-end 1996, respectively.
 
Outstanding long-term debt at March 28, 1997, increased to $29.7 billion, 
from $26.1 billion at year-end 1996.
 
                                       19
<PAGE>

At March 28, 1997, Merrill Lynch's senior long-term debt and preferred stock 
were rated by recognized credit rating agencies, as follows:
 
<TABLE>
<CAPTION>
                                                          Senior     Preferred
                                                           Debt        Stock
Rating Agency                                             Rating      Rating
- ----------------------------------------------------  -----------  ------------
<S>                                                   <C>          <C>
Duff & Phelps Credit Rating Co.                              AA        AA-
Fitch Investors Service, L.P.                                AA        AA-
IBCA Inc.                                                    AA-       Not Rated
Japan Bond Research Institute                                AA        Not Rated
Moody's Investors Service, Inc.                              Aa3       aa3
Standard & Poor's                                            AA-       A
Thomson BankWatch, Inc.                                      AA+       Not Rated
- -------------------------------------------------------------------------------
</TABLE>

During the first three months of 1997, Merrill Lynch issued $5.4 billion in 
long-term debt. During the same period, maturities and repurchases were $1.4 
billion. In addition, approximately $316 million of Merrill Lynch's long-term 
debt securities held by subsidiaries were sold and $202 million were 
purchased. At March 28, 1997, $22.4 billion of term debt had maturity dates 
beyond one year.
 
Approximately $64.1 billion of Merrill Lynch's indebtedness at March 28, 1997 
is considered senior indebtedness as defined in its subordinated indenture.
 
As part of Merrill Lynch's overall liquidity management strategy, its 
insurance subsidiaries regularly review the funding requirements of their 
contractual obligations for in-force, fixed-rate life insurance and annuity 
contracts and expected future acquisition and maintenance expenses for all 
contracts. Insurance subsidiaries market primarily variable life insurance 
and variable annuity products. These products are not subject to the interest 
rate, asset/liability matching, and credit risks attributable to fixed-rate 
products, thereby reducing the risk profile and liquidity demands on the 
insurance subsidiaries. At March 28, 1997, approximately 88% of invested 
assets of insurance subsidiaries were considered liquid by management.
 
CAPITAL RESOURCES AND CAPITAL ADEQUACY
 
Merrill Lynch is one of the most highly capitalized U.S. institutions
primarily involved in the global securities business, with $6.5 billion in
common equity and $425 million in preferred stock at March 28, 1997. During
the first quarter of 1997, the parent company redeemed all of its $194 million
Remarketed Preferred (Service Mark) Stock, Series C shares. In February 1997 a 
subsidiary of Merrill Lynch issued $300 million of perpetual Trust Originated
Preferred Securities (Service Mark). These subsidiary-issued preferred 
securities, in addition to $327 million of preferred securities outstanding 
in other subsidiaries, further strengthen Merrill Lynch's equity capital 
base.
 
                                       20


<PAGE>
 
Merrill Lynch's leverage ratios were as follows:
 
<TABLE>
<CAPTION>
                                                                                           Adjusted
                                                                              Leverage     Leverage
                                                                              Ratio(1)     Ratio(2)
                                                                             -----------  -----------
<S>                                                                          <C>          <C>
Period-end
  March 28, 1997...........................................................       32.8x        20.6x
  December 27, 1996........................................................       29.5x        18.0x
Average (3) 
  Three months ended 
    March 28, 1997.........................................................       33.4x        19.9x
  Year ended 
    December 27, 1996......................................................       33.5x        19.9x
</TABLE>
 

 
(1) Total assets to total stockholders' equity and preferred securities issued
    by subsidiaries.
 
(2) Total assets less resale agreements and securities borrowed to total
    stockholders' equity and preferred securities issued by subsidiaries.
 
(3) Based on month-end balances.
 
Overall capital needs are continually reviewed to ensure that Merrill Lynch's 
capital base can support the estimated risks of its businesses as well as the 
regulatory and legal capital requirements of its subsidiaries. Statistically- 
based product risk models are used to estimate potential losses arising from 
market and credit risks. These dynamic models incorporate changes in business 
risk into Merrill Lynch's equity requirements. Based upon these analyses and 
other criteria, management believes that Merrill Lynch's equity base is 
adequate.
 
Merrill Lynch operates in many regulated businesses that require various 
minimum levels of capital. (See "Regulatory Requirements" section in Notes to 
the Consolidated Financial Statements--Unaudited.) Merrill Lynch's 
broker-dealer, banking, insurance, and futures commission merchant activities 
are subject to regulatory requirements that may restrict the free flow of 
funds to affiliates. Regulatory approval is generally required for paying 
dividends in excess of certain established levels, making affiliated 
investments, and entering into management and service agreements with 
affiliated companies.
 
AVERAGE ASSETS AND LIABILITIES
 
Merrill Lynch monitors changes in its balance sheet using average daily 
balances which are determined on a settlement date basis and reported for 
management information purposes. Financial statement balances are recorded on 
a trade date basis as required under generally accepted accounting 
principles. The following discussion compares changes in settlement date 
average daily balances.
 
For the first three months of 1997, average daily assets were $251 billion, 
up 6% versus $237 billion for the 1996 fourth quarter. Average daily 
liabilities rose 6% to $244 billion from $230 billion for the 1996 fourth 
quarter. The major components in the growth of average daily assets and 
liabilities for the 1997 first quarter are summarized as follows:


                                      21

<PAGE>
 
<TABLE>
<CAPTION>
                                                                Increase in
                                                               Average Assets     Percent Increase
                                                               ---------------  ---------------------
<S>                                                             <C>              <C>
(In millions)

Trading assets...............................................     $   7,646               9%
Resale agreements and securities borrowed....................     $   4,924               5


                                                               Increase in
                                                                 Average
                                                               Liabilities       Percent Increase
                                                            -----------------  ---------------------
<S>                                                         <C>                <C>
Trading liabilities.......................................      $   6,623                 14%
Long-term borrowings......................................      $   3,283                 13
Repurchase agreements and securities loaned...............      $   2,910                  3

</TABLE>
 
Due to the adoption of SFAS No. 125 average Trading Assets and Repurchase 
Agreements balances increased by approximately $1.5 billion. (See "Accounting 
Change" section in the Notes to the Consolidated Financial Statements 
(Unaudited) for more information on SFAS No. 125.) In addition, during the 
first quarter of 1997, trading assets and liabilities (which include 
on-balance-sheet hedges used to manage trading risks) rose as volume 
increased to meet higher customer demand. Repurchase agreements and 
securities loaned transactions and resale agreements and securities borrowed 
transactions rose to fund the increase in trading activity. In addition, 
these transactions increased as a result of expanded matched-book activity, 
primarily involving governments and agencies securities.
 
Assets are funded through diversified sources which include repurchase 
agreements, commercial paper and other unsecured short-term borrowings, 
long-term borrowings, and equity. In addition to the increase in repurchase 
agreements and securities loaned transactions, the growth in average assets 
was funded by higher long-term borrowings, particularly medium-term notes.
 
NON-INVESTMENT GRADE HOLDINGS AND HIGHLY LEVERAGED TRANSACTIONS
 
Non-investment grade holdings and highly leveraged transactions involve risks 
related to the creditworthiness of the issuers or counterparties and the 
liquidity of the market for such investments. Merrill Lynch recognizes these 
risks and, whenever possible, employs strategies to mitigate exposures. The 
specific components and overall level of non-investment grade and highly 
leveraged positions may vary significantly from period to period as a result 
of inventory turnover, investment sales, and asset redeployment.
 
NON-INVESTMENT GRADE HOLDINGS
 
In the normal course of business, Merrill Lynch underwrites, trades, and 
holds non-investment grade cash instruments in connection with its investment 
banking, market-making, and derivative structuring activities. Non-investment
grade trading inventories have continued to increase to satisfy growing 
client demand for higher-yielding investments, including emerging 
market and other non-U.S. securities. Non-investment grade securities have 
been defined as debt and preferred equity securities rated BB+ or lower, or 
equivalent ratings by recognized credit rating agencies, certain sovereign 
debt in emerging markets, amounts due under various derivative contracts from 
non-investment grade counterparties, and other instruments that, in the 
opinion of management, are non-investment grade. Non-investment grade trading 
inventories are carried at fair value.

 
                                       22
<PAGE>
 
Merrill Lynch's insurance subsidiaries also hold non-investment grade 
securities that are classified as available-for-sale and are carried at fair 
value.
 
A summary of positions with non-investment grade issuers (for cash 
instruments) or counterparties (for derivatives in a gain position) follows:
 
<TABLE>
<CAPTION>
                                                                              March 28,    Dec. 27,
(In millions)                                                                   1997         1996
- ----------------------------------------------------------------------------------------------------
<S>                                                                          <C>          <C>
Trading assets:
  Cash instruments.........................................................   $   8,874    $   7,585
  Derivatives(1)...........................................................       2,070        2,470
Trading liabilities--cash instruments......................................       1,465          905
Insurance subsidiaries' investments........................................         211          206
- ----------------------------------------------------------------------------------------------------
</TABLE>

(1) Collateral of $607 and $848 was obtained at March 28, 1997 and December 27,
    1996, respectively, to reduce risk related to these derivative balances.
 
Included in the preceding table are debt and equity securities and bank loans 
of companies in various stages of bankruptcy proceedings or in default. At 
March 28, 1997, the carrying value of such debt and equity securities totaled 
$152 million, of which 56% resulted from Merrill Lynch's market-making 
activities in such securities. This compared with $133 million at December 
27, 1996, of which 58% related to market-making activities. In addition, 
Merrill Lynch held distressed bank loans totaling $369 million and $351 
million at March 28, 1997 and year-end 1996, respectively.
 
Derivatives may also expose Merrill Lynch to credit risk related to the 
underlying security where a derivative contract can either synthesize 
ownership of the underlying security (e.g., long total return swap) or 
potentially force ownership of the underlying security (e.g., short put 
option). In addition, derivatives may subject Merrill Lynch to credit spread 
risk, since changes in credit quality of the underlying securities may affect 
the derivatives' fair values.
 
A summary of exposures related to derivatives with non-investment grade 
underlying securities follows:
 
<TABLE>
<CAPTION>
                                                                               March 28,      Dec. 27,
(In millions)                                                                    1997           1996
- --------------------------------------------------------------------------------------------------------
<S>                                                                          <C>             <C>
Derivative fair values:
  Trading assets(1)........................................................   $      42      $      63
  Trading liabilities......................................................          71             64
  Derivative notionals (off-balance-sheet) (2).............................       2,543          2,895
- --------------------------------------------------------------------------------------------------------
</TABLE>

(1) Included in these amounts are $17 and $9 at March 28, 1997 and year-end
    1996, respectively, that are also exposed to credit risk related to a
    non-investment grade counterparty, which are included in the preceding
    table.
 
(2) Calculated as notional subject to strike or reference price.
 
Merrill Lynch engages in hedging strategies to reduce its exposure associated 
with non-investment grade positions by purchasing an option to sell the 
related security or by entering into other offsetting derivative contracts. 
Merrill Lynch also uses non-investment grade trading inventories, principally 
non-U.S. governments and agencies securities, to hedge the exposure arising from
structured derivative transactions.


                                      23

<PAGE>
  
A summary of cash instruments and derivatives used to hedge the credit risk
of non-investment grade positions follows:
 
<TABLE>
<CAPTION>
                                                                            March 28,    Dec. 27,
(In millions)                                                                 1997         1996
- ---------------------------------------------------------------------------------------------------
<S>                                                                        <C>          <C>
Trading assets--cash instruments.........................................   $     713    $     905
Derivative notionals (off-balance-sheet)(1)..............................       1,619        1,311
- ---------------------------------------------------------------------------------------------------
</TABLE>

  (1) Calculated as notional subject to strike or reference price.

At March 28, 1997 the largest non-investment grade concentration consisted of 
various sovereign and corporate issues of a South American country totaling 
$1.1 billion, which primarily represented hedges of other financial 
instruments.
 
HIGHLY LEVERAGED TRANSACTIONS
 
Merrill Lynch provides financing and advisory services to, and invests in, 
companies entering into leveraged transactions, which may include leveraged 
buyouts, recapitalizations, and mergers and acquisitions. Merrill Lynch 
provides extensions of credit to leveraged companies in the form of senior 
and subordinated debt, as well as bridge financing on a select basis. In 
addition, Merrill Lynch syndicates loans for non-investment grade companies 
or in connection with highly leveraged transactions and may retain a residual 
portion of these loans.
 
Merrill Lynch holds direct equity investments in leveraged companies and 
interests in partnerships that invest in leveraged transactions. Merrill 
Lynch has also committed to participate in limited partnerships that invest 
in leveraged transactions. Future commitments to participate in limited 
partnerships and other direct equity investments will be determined on a 
select basis. A summary of loans, investments, and commitments related to 
highly leveraged transactions follows:
 
<TABLE>
<CAPTION>
                                                                            March 28,    Dec. 27,
(In millions)                                                                 1997         1996
- ---------------------------------------------------------------------------------------------------
<S>                                                                        <C>          <C>
Loans (net of allowance for loan losses)(1)..............................        $317         $340
Equity investments(2)....................................................         110          113
Partnership interests....................................................         105          104
Bridge loan(3)...........................................................          75           31
Additional commitments to invest in partnerships.........................          76           82
Unutilized revolving lines of credit and other lending commitments.......         148          301
- ---------------------------------------------------------------------------------------------------
</TABLE>

(1) Represented outstanding loans to 31 and 36 medium-sized companies at March
    28, 1997 and year-end 1996, respectively.
 
(2) Invested in 47 and 48 enterprises at March 28, 1997 and year-end 1996,
    respectively.

(3) The bridge loans outstanding at first quarter 1997 and year-end 1996 were 
    repaid subsequent to their respective period ends.

At March 28, 1997, no one industry sector accounted for more than 22% of 
total non-investment grade positions and highly leveraged transactions. 
 
                     
                                      24

<PAGE>
 
STATISTICAL DATA

Selected statistical data for the last five quarters are presented below for
informational purposes:
 
<TABLE>
<CAPTION>
                                            1st Qtr.    2nd Qtr.    3rd Qtr.    4th Qtr.    1st Qtr.
                                              1996        1996        1996        1996        1997
                                           ----------  ----------  ----------  ----------  ----------
<S>                                         <C>         <C>         <C>         <C>         <C> 
CLIENT ACCOUNTS 
 (IN BILLIONS):
 Assets in U.S. Client Accounts............ $     691      $  714     $  735      $  792      $  818
 Assets in non-U.S. 
   Client Accounts.........................        40          42         44          47          50
                                           ----------  ----------  ----------  ----------  ----------
Total Assets in Client Accounts............ $     731      $  756     $  779      $  839      $  868
                                           ----------  ----------  ----------  ----------  ----------
                                           ----------  ----------  ----------  ----------  ----------
Assets under management:
  Money Market............................. $      89      $   84     $   86      $   90      $   99
  Equity...................................        51          53         54          59          62
  Fixed-Income.............................        41          41         42          43          43
  Private Portfolio........................        23          25         27          38          40
  Insurance................................         4           4          4           4           3
                                           ----------  ----------  ---------   ---------   ---------
Total assets under management.............. $     208      $  207     $  213      $  234      $  247
                                           ----------  ----------  ---------   ---------   ---------
                                           ----------  ----------  ---------   ---------   ---------
  ML Consults (Registered Trademark)....... $      18      $   19     $   20      $   21      $   21
  Mutual Fund Advisor(Service Mark) and 
   Asset Power (Registered Trademark)...... $       7      $    7     $    8      $    9      $   10
  401(k) Assets............................ $      38      $   40     $   41      $   45      $   47
UNDERWRITING (DOLLARS IN
  BILLIONS)(A):
Global Debt and Equity:
  Volume................................... $      45      $   47     $   45      $   50      $   56
  Market Share.............................      11.8%       12.7%      14.0%       13.2%       13.2%
U.S. Debt and Equity:
  Volume................................... $      39      $   39     $   36      $   42      $   45
  Market Share.............................      16.0%       15.8%      16.9%       16.7%       16.1%
- -----------------------------------------------------------------------------------------------------
FULL-TIME EMPLOYEES:
  U.S......................................    39,400      39,900     41,400      42,200      42,900
  Non-U.S..................................     7,000       7,100      7,400       7,600       8,400
                                           ----------  ----------  ---------   ---------   ---------
  TOTAL....................................    46,400      47,000     48,800      49,800      51,300
                                           ----------  ----------  ---------   ---------   ---------
                                           ----------  ----------  ---------   ---------   ---------
  Financial Consultants and     
    Account Executives
    Worldwide..............................    13,900      14,000     14,300      14,400      14,600
  Support Personnel to Producer  
    ratio (B)..............................      1.46        1.47       1.48        1.51        1.53
INCOME STATEMENT:
  Net Earnings (in millions)............... $     410     $   433    $   331    $    445    $    465
  Annualized Return on
    Average Common Stockholders'   
    Equity.................................      28.2%       29.2%      21.5%       28.5%       28.3%
  Earnings per Common Share(C):             
    Primary................................ $    2.03     $  2.19   $   1.69    $   2.29    $   2.34
    Fully Diluted.......................... $    2.03     $  2.19   $   1.68    $   2.27    $   2.34
BALANCE SHEET (IN MILLIONS):                
  Total Assets............................. $ 195,884     $205,175  $207,911    $213,016    $247,603
  Total Stockholders' Equity............... $   6,364     $  6,514  $  6,618    $  6,892    $  6,925
SHARE INFORMATION (IN  THOUSANDS)(C):       
  Weighted Average Shares Outstanding:      
    Primary................................   196,225      192,933   189,210     189,445     194,534
    Fully Diluted..........................   196,225      192,933   190,634     190,703     194,534
  Common Shares Outstanding (D)............   173,040      168,924   165,629     164,086     165,461
  Shares Repurchased.......................     4,543        6,060     4,552       3,424       3,769
- -----------------------------------------------------------------------------------------------------
</TABLE>

(A) Full credit to book manager. All market share data are derived from
    Securities Data Co.
 
(B) Support personnel includes sales assistants.
 
(C) Earnings per common share amounts and other share information have not 
    been adjusted for the two-for-one common stock split, effective May 30, 
    1997.
     
(D) Does not include 2,895, 2,529, 2,093, 1,539, and 468 unallocated reversion
    shares held in the Employee Stock Ownership Plan at period end March 31,
    1996, June 28, 1996, September 27, 1996, December 27, 1996, and March 28,
    1997, respectively, which are not considered outstanding for accounting
    purposes.
 

                                      25
<PAGE>

                             PART II - OTHER INFORMATION
                             ---------------------------

Item 1.    Legal Proceedings
           -----------------

NASDAQ Antitrust Litigation.
- ---------------------------

The following developments have occurred since the filing of the 1996 Form 
10-K with respect to the NASDAQ Antitrust Litigation described therein. On 
April 23, 1997, the United States District Court for the Southen District of 
New York approved the proposed settlement of the civil antitrust complaint 
filed by the Antitrust Division of the United States Department of Justice.

GSLIC Litigation.
- ----------------

The following developments have occurred since the filing of the 1996 Form 
10-K with respect to the GSLIC litigation described therein.  On May 6, 1997, 
the GSLIC Litigation was dismissed by the Supreme Court of the State of New 
York, New York County.

Item 4.   Submission of Matters to a Vote of Security Holders.
          ---------------------------------------------------

On April 15, 1997, the Corporation held its Annual Meeting of Stockholders, 
at which 89.4% of the shares of Common Stock, par value $1.33 1/3 per share, 
outstanding and eligible to vote, either in person or by proxy, were 
represented, constituting a quorum.  At this Annual Meeting, the following 
matters were voted upon: (i) the election of five directors to the Board of 
Directors to hold office for a term of three years; (ii) the approval of a 
proposal to amend the ML & Co. Long-Term Incentive Compensation Plan; (iii) 
the approval of a proposal to amend a definition in the performance goal 
formula applicable to annual cash bonuses and grants of restricted shares and 
units to executive management; (iv) a stockholder proposal concerning 
cumulative voting in the election of directors; and (v) a stockholder 
proposal concerning disclosure of the relationship of derivatives claims to 
underlying assets. Proxies for the Annual Meeting of Stockholders were 
solicited by the Board of Directors pursuant to Regulation 14A of the 
Securities Exchange Act of 1934.

The stockholders elected all five nominees to three year terms as members of 
the Board of Directors as set forth in the Corporation's Proxy Statement.  
There was no solicitation in opposition to such nominees.  The votes cast for 
or withheld from the election of directors were as follows: William O. Bourke 
received 148,322,202 votes in favor and 2,102,911 votes were withheld; W.H. 
Clark received 148,265,418 votes in favor and  2,159,695 votes were withheld; 
Stephen L. Hammerman received  148,345,075 votes in favor and 2,080,038 votes 
were withheld; Aulana L. Peters received 147,308,892 votes in favor and 
3,116,221 votes were withheld; and John J. Phelan, Jr. received 148,362,681 
votes in favor and 2,062,432 votes were withheld.

The stockholders approved the proposal to amend the ML & Co. Long-Term 
Incentive Compensation Plan.  The votes cast for and against, as well as the 
number of abstentions, for this proposal were as follows: 144,402,000 votes 
in favor, 5,242,784 votes against, and 780,329 shares abstained.

                                       26

<PAGE>

The stockholders approved the proposal to amend a definition in the 
performance goal formula applicable to annual cash bonuses and grants of 
restricted shares and units to executive management.  The votes cast for and 
against, as well as the number of abstentions, for this proposal were as 
follows: 143,335,525 votes in favor, 5,755,157 votes against, and 1,334,431 
shares abstained.

The stockholders did not approve the stockholder proposal concerning 
cumulative voting in election of directors.  The votes cast for and against, 
as well as the number of abstentions and broker non-votes, for this proposal 
were as follows: 28,605,735 votes in favor, 98,715,003 votes against, 
2,986,542 shares abstained, and 20,117,833 shares represented broker 
non-votes.

The stockholders did not approve the stockholder proposal concerning 
disclosure of the relationship of derivatives claims to underlying assets.  
The votes cast for and against, as well as the number of abstentions and 
broker non-votes, for this proposal were as follows: 6,401,802 votes in 
favor, 122,026,107 votes against, 1,879,371 shares abstained, and 20,117,833 
shares represented broker non-votes.

Item 6.   Exhibits and Reports on Form 8-K
          --------------------------------

(a)  Exhibits

     (3)(i) By-Laws of Merrill Lynch & Co., Inc. effective as of 
            April 15, 1997.

     (4)    Instruments defining the rights of security holders, including
            indentures:

            Pursuant to Item 601(b)(4)(iii)(A) of Regulation S-K, the 
            Corporation hereby undertakes to furnish to the Securities and 
            Exchange Commission (the "Commission"), upon request, copies of 
            the instruments defining the rights of holders of long-term debt 
            securities of the Corporation that authorize an amount of securities
            constituting 10% or less of the total assets of the Corporation and 
            its subsidiaries on a consolidated basis.

     (10)   ML & Co. Fee Deferral Plan for Non-Employee Directors, as amended 
            through April 15, 1997.

     (11)   Statement re: computation of per share earnings. 

     (12)   Statement re: computation of ratios.

     (15)   Letter re: unaudited interim financial information.

     (27)   Financial Data Schedule.

                                       27

<PAGE>

     (b)  Reports on Form 8-K

          The following Current Reports on Form 8-K were filed by the 
          Corporation with the Commission during the quarterly period covered
          by this Report:

          (i)    Current Report dated January 13, 1997 for the purpose of filing
                 the form of Registrant's 7% Notes due January 15, 2007.

          (ii)   Current Report dated January 27, 1997 for the purpose of filing
                 the Preliminary Unaudited Earnings Summaries of the Corporation
                 for the three- and twelve-month periods ended December 27, 
                 1996.

          (iii)  Current Report dated February 25, 1997 for the purpose of 
                 filing the Preliminary Unaudited Consolidated Balance Sheet
                 of the Corporation as of December 27, 1996.

          (iv)   Current Report dated March 14, 1997 for the purpose of filing 
                 the audited financial statements of the Corporation for its 
                 1996 fiscal year.

          (v)    Current Report dated March 14, 1997 for the purpose of filing 
                 the form of Registrant's S&P 500 Market Index Target-Term 
                 Securities due September 16, 2002.



                                      28
<PAGE>


                           Signature
 
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized. 



                                             MERRILL LYNCH & CO., INC. 
                                             -------------------------
                                                   (Registrant)



Date: May 9, 1997                      By:   /s/ Joseph T. Willett 
                                             -------------------------
                                             Joseph T. Willett 
                                             Senior Vice President 
                                             Chief Financial Officer

                                       29

<PAGE>

                              INDEX TO EXHIBITS


Exhibits

3(i)  By-Laws of Merrill Lynch & Co., Inc. effective as of April 15, 1997

10    ML & Co. Fee Deferral Plan for Non-Employee Directors, as amended 
      through April 15, 1997.

11    Statement re: computation of per share earnings.

12    Statement re: computation of ratios.

15    Letter re: unaudited interim financial information.

27    Financial Data Schedule.

<PAGE>

                                                                             
                                                                 Exhibit 3(i)
- -----------------------------------------------------------------------------




                                     BY-LAWS
                                        OF
                            MERRILL LYNCH & CO., INC.





                                    ---------






                            Effective April 15, 1997





- -----------------------------------------------------------------------------

<PAGE>

                                      INDEX
                                        to
                                      BY-LAWS
                                        of
                            MERRILL LYNCH & CO., INC.

                                                                           Page
                                                                           ----

ARTICLE I - OFFICES......................................................    1


ARTICLE II - MEETINGS OF STOCKHOLDERS
   Section 1.     Annual Meeting.........................................    1
   Section 2.     Special Meetings.......................................    1
   Section 3.     Notice of, and Business at, Meetings...................    1
   Section 4.     Waiver of Notice.......................................    3
   Section 5.     Organization...........................................    3
   Section 6.     Inspectors of Election.................................    3
   Section 7.     Stockholders Entitled to Vote..........................    4
   Section 8.     Quorum and Adjournment.................................    4
   Section 9.     Order of Business......................................    4
   Section 10.    Vote of Stockholders...................................    4
   Section 11.    Shares Entitled to More or Less Than One Vote..........    5


ARTICLE III - BOARD OF DIRECTORS
   Section 1.     Election and Term......................................    5
   Section 2.     Qualification..........................................    5
   Section 3.     Number.................................................    5
   Section 4.     General Powers.........................................    6
   Section 5.     Place of Meetings......................................    6
   Section 6.     Organization Meetings..................................    6
   Section 7.     Regular Meetings.......................................    6
   Section 8.     Special Meetings; Notice and Waiver of Notice..........    6
   Section 9.     Organization of Meetings...............................    7
   Section 10.    Quorum and Manner of Acting............................    7
   Section 11.    Voting.................................................    7
   Section 12.    Action without a Meeting...............................    7

<PAGE>

                                                                           Page
                                                                           ----

   Section 13.    Resignations...........................................    8
   Section 14.    Removal of Directors...................................    8
   Section 15.    Vacancies..............................................    8
   Section 16.    Directors' Compensation................................    8

ARTICLE IV - COMMITTEES
   Section 1.     Constitution and Powers................................    8
   Section 2.     Place of Meetings......................................    9
   Section 3.     Meetings; Notice and Waiver of Notice..................    9
   Section 4.     Organization of Meetings...............................    9
   Section 5.     Quorum and Manner of Acting............................    9
   Section 6.     Voting.................................................   10
   Section 7.     Records................................................   10
   Section 8.     Vacancies..............................................   10
   Section 9.     Members' Compensation..................................   10
   Section 10.    Emergency Management Committee.........................   10

ARTICLE V - THE OFFICERS
   Section 1.     Officers - Qualifications..............................   11
   Section 2.     Term of Office; Vacancies..............................   11
   Section 3.     Removal of Elected Officers............................   11
   Section 4.     Resignations...........................................   11
   Section 5.     Officers Holding More Than One Office..................   11
   Section 6.     The Chairman of the Board..............................   11
   Section 7.     The President..........................................   12
   Section 8.     The Vice Chairmen of the Board.........................   12
   Section 9.     The Executive Vice Presidents..........................   13
   Section 10.    The Senior Vice Presidents.............................   13
   Section 11.    The Vice Presidents....................................   13
   Section 12.    The Secretary..........................................   13
   Section 13.    The Treasurer..........................................   13
   Section 14.    Additional Duties and Authority........................   14
   Section 15.    Compensation...........................................   14

                                     ii

<PAGE>

                                                                           Page
                                                                           ----

ARTICLE VI - STOCK AND TRANSFERS OF STOCK
   Section 1.     Stock Certificates.....................................   14
   Section 2.     Transfers of Stock.....................................   14
   Section 3.     Lost Certificates......................................   14
   Section 4.     Determination of Holders of Record for 
                  Certain Purposes.......................................   15

ARTICLE VII - CORPORATE SEAL
   Section 1.     Seal...................................................   15
   Section 2.     Affixing and Attesting.................................   15

ARTICLE VIII - MISCELLANEOUS
   Section 1.     Fiscal Year............................................   15
   Section 2.     Signatures on Negotiable Instruments...................   15
   Section 3.     References to Article and Section Numbers and to 
                  the By-Laws and the Certificate of Incorporation.......   16

ARTICLE IX - AMENDMENTS                                                     16

                                     iii

<PAGE>

                                        BY-LAWS

                                          OF

                              MERRILL LYNCH & CO., INC.

                                    --------------

                                      ARTICLE I.

                                       OFFICES
                                           
                                           
Merrill Lynch & Co., Inc. (hereinafter called the "Corporation") may 
establish or discontinue, from time to time, such offices and places of 
business within or without the State of Delaware as the Board of Directors 
may deem proper for the conduct of the Corporation's business.

                                     ARTICLE II.

                               MEETINGS OF STOCKHOLDERS

Section 1. Annual Meeting.  The annual meeting of the holders of shares of 
such classes or series of stock as are entitled to notice thereof and to vote 
thereat pursuant to the provisions of the Certificate of Incorporation 
(hereinafter called the "Annual Meeting of Stockholders") for the purpose of 
electing directors and transacting such other business as may come before it 
shall be held in each year at such time, on such day and at such place, 
within or without the State of Delaware, as shall be designated by the Board 
of Directors.

Section 2. Special Meetings.  In addition to such meetings as are provided 
for by law or by the Certificate of Incorporation, special meetings of the 
holders of any class or series or of all classes or series of the 
Corporation's stock may be called at any time by the Board of Directors 
pursuant to a resolution adopted by the affirmative vote of a majority of the 
entire Board of Directors and may be held at such time, on such day and at 
such place, within or without the State of Delaware, as shall be designated 
by the Board of Directors.

Section 3. Notice of, and Business at, Meetings.

a. Notice.  Except as otherwise provided by law, written notice of each 
meeting of stockholders shall be given either by delivering a notice 
personally or mailing a notice to each stockholder of record entitled to vote 
thereat.  If mailed, the notice shall be directed to the stockholder in a 
postage-prepaid envelope at his address as it appears on the stock books of 
the Corporation unless, prior to the time of mailing, he shall have filed 
with the Secretary a written request that notices intended for him be mailed 
to some other address, in which case it shall be mailed to the address 
designated in such request. Notice of each meeting of stockholders shall be 
in such form as is approved by the Board of Directors and shall state the 
purpose or purposes for which the meeting is called, the date and time when 
and the place where it is to be held, and shall be delivered personally or 
mailed not more than sixty (60) days and not less than ten (10) days before 
the day of the meeting.  Except as otherwise provided by law, the business 
which may be transacted at any special meeting of stockholders shall consist 
of and be limited to the purpose or purposes so stated in such notice.  The 
Secretary or an Assistant Secretary or the Transfer Agent of the Corporation 
shall, after giving such notice, make an affidavit stating that notice has 
been given, which shall be filed with the minutes of such meeting.

<PAGE>

b. Business. No business may be transacted at an annual meeting of 
stockholders, other than business that is either (a) specified in the notice 
of meeting (or any supplement thereto) given by or at the direction of the 
Board of Directors (or any duly authorized committee thereof), (b) otherwise 
properly brought before the annual meeting by or at the direction of the 
Board of Directors (or any duly authorized committee thereof) or (c) 
otherwise properly brought before the annual meeting by any stockholder of 
the Corporation who (i) is a stockholder of record on the date of the giving 
of the notice provided for in this Section 3(b) and on the record date for 
the determination of stockholders entitled to vote at such annual meeting and 
(ii) complies with the notice procedures set forth in this Section 3(b).

In addition to any other applicable requirements, for business to be properly 
brought before an annual meeting by a stockholder, such stockholder must have 
given timely notice thereof in proper written form to the Secretary of the 
Corporation.

To be timely, a stockholder's notice to the Secretary must be delivered to or 
mailed and received by the Secretary of the Corporation not less than fifty 
(50) days prior to the date of the annual meeting of stockholders; provided, 
that in the event that less than 60 days' notice or prior public disclosure 
of the date of the meeting is given or made to stockholders, notice by the 
stockholder in order to be timely must be so received not later than the 
close of business on the tenth (10th) day following the day on which such 
notice of the date of the annual meeting was mailed or such public disclosure 
of the date of the annual meeting was made, whichever first occurs.

To be in proper written form, a stockholder's notice to the Secretary must 
set forth as to each matter such stockholder proposes to bring before the 
annual meeting (i) a brief description of the business desired to be brought 
before the annual meeting and the reasons for conducting such business at the 
annual meeting, (ii) the name and record address of such stockholder, (iii) 
the class or series and number of shares of capital stock of the Corporation 
which are owned beneficially or of record by such stockholder, (iv) a 
description of all arrangements or understandings between such stockholder 
and any other person or persons (including their names) in connection with 
the proposal of such business by such stockholder and any material interest 
of such stockholder in such business and (v) a representation that such 
stockholder intends to appear in person or by proxy at the annual meeting to 
bring such business before the meeting.

No business shall be conducted at the annual meeting of stockholders except 
business brought before the annual meeting in accordance with the procedures 
set forth in this Section 3(b), provided, however, that, once business has 
been properly brought before the annual meeting in accordance with such 
procedures, nothing in this Section 3(b) shall be deemed to preclude 
discussion by any stockholder of any such business.  If the Chairman of an 
annual meeting determines that business was not properly brought before the 
annual meeting in accordance with the foregoing procedures, the Chairman 
shall declare to the meeting that the business was not properly brought 
before the meeting and such business shall not be transacted.

Section 4. Waiver of Notice.  Whenever notice is required to be given under 
any provision of law or of the Certificate of Incorporation or the By-Laws, a 
waiver thereof in writing or by telegraph, cable or other form of recorded 
communication, signed by the person entitled to notice, whether before or 
after the time stated therein, shall be deemed equivalent to notice.  
Attendance of a person at a meeting of stockholders shall constitute a waiver 
of 

                                     2

<PAGE>

notice of such meeting, except when the person attends such meeting for the 
express purpose of objecting, at the beginning of the meeting, to the 
transaction of any business because the meeting is not lawfully called or 
convened.  Neither the business to be transacted at, nor the purpose of, any 
meeting of stockholders need be specified in any waiver of notice unless so 
required by the Certificate of Incorporation.

Section 5. Organization.  The Chairman of the Board shall act as chairman at 
all meetings of stockholders at which he is present, and as such chairman 
shall call such meetings of stockholders to order and preside thereat.  If 
the Chairman of the Board shall be absent from any meeting of stockholders, 
the duties otherwise provided in this Section 5 of Article II to be performed 
by him at such meeting shall be performed at such meeting by the officer 
prescribed by Section 6 of Article V.  The Secretary of the Corporation shall 
act as secretary at all meetings of the stockholders, but in his absence the 
chairman of the meeting may appoint any person present to act as secretary of 
the meeting.

Section 6. Inspectors of Election. a. The Chairman of the Board shall, in 
advance of any meeting of stockholders, appoint one or more inspectors to act 
at the meeting and make a written report thereof.  The Chairman of the Board 
may designate one or more persons as alternate inspectors to replace any 
inspector who fails to act.  If no inspector or alternate is able to act at a 
meeting of stockholders, the person presiding at the meeting shall appoint 
one or more inspectors to act at the meeting.  Each inspector, before 
entering upon the discharge of his duties, shall take and sign an oath 
faithfully to execute the duties of inspector with strict impartiality and 
according to the best of his ability.

b.  The inspectors shall: (1) ascertain the number of shares outstanding and 
the voting power of each; (2) determine the shares represented at a meeting 
and the validity of proxies and ballots; (3) count all votes and ballots; (4) 
determine and retain for a reasonable period a record of the disposition of 
any challenges made to any determination by the inspectors; and (5) certify 
their determination of the number of shares represented at the meeting, and 
their count of all votes and ballots.  The inspectors may appoint or retain 
other persons or entities to assist the inspectors in the performance of 
their duties.

Section 7. Stockholders Entitled to Vote.  The Board of Directors may fix a 
date not more than sixty (60) days nor less than ten (10) days prior to the 
date of any meeting of stockholders, as a record date for the determination 
of the stockholders entitled to notice of and to vote at such meeting and any 
adjournment thereof, and in such case such stockholders and only such 
stockholders as shall be stockholders of record on the date so fixed shall be 
entitled to notice of, and to vote at, such meeting and any adjournment 
thereof, notwithstanding any transfer of any stock on the books of the 
Corporation after any such record date fixed as aforesaid.  No record date 
shall precede the date on which the Board of Directors establishes such 
record date.  The Secretary shall prepare and make or cause to be prepared 
and made, at least ten (10) days before every meeting of stockholders, a 
complete list of the stockholders entitled to vote at such meeting, arranged 
in alphabetical order and showing the address of each such stockholder and 
the number of shares registered in the name of each such stockholder.  Such 
list shall be open to the examination of any stockholder, for any purpose 
germane to the meeting, during ordinary business hours, for a period of at 
least ten (10) days prior to the meeting, either at a place, specified in the 
notice of the meeting, within the city where the meeting is to be held, or, 
if not so specified, at the place where the meeting is to be held.  Such list 
shall be produced and kept at the time and place of the meeting during the 
whole time thereof, and subject to the inspection of any stockholder who may 
be present.

                                     3

<PAGE>

Section 8. Quorum and Adjournment.  Except as otherwise provided by law or by 
the Certificate of Incorporation, the holders of a majority of the shares of 
stock entitled to vote at the meeting present in person or by proxy without 
regard to class or series shall constitute a quorum at all meetings of the 
stockholders.  In the absence of a quorum, the holders of a majority of such 
shares of stock present in person or by proxy may adjourn any meeting, from 
time to time, until a quorum shall be present.  At any such adjourned meeting 
at which a quorum may be present, any business may be transacted which might 
have been transacted at the meeting as originally called.  No notice of any 
adjourned meeting need be given other than by announcement at the meeting 
that is being adjourned, provided that if the adjournment is for more than 
thirty (30) days, or if after the adjournment a new record date is fixed for 
the adjourned meeting, then a notice of the adjourned meeting shall be given 
to each stockholder of record entitled to vote at the meeting.

Section 9. Order of Business.  The order of business at all meetings of 
stockholders shall be as determined by the chairman of the meeting.  

Section 10. Vote of Stockholders.  Except as otherwise required  by law or by 
the Certificate of Incorporation or by the By-Laws, all action by 
stockholders shall be taken at a stockholders' meeting.  Every stockholder of 
record, as determined pursuant to Section 7 of this Article II, and who is 
entitled to vote, shall, except as otherwise expressly provided in the 
Certificate of Incorporation with respect to any class or series of the 
Corporation's capital stock, be entitled at every meeting of the stockholders 
to one vote for every share of stock standing in his name on the books of the 
Corporation.  Every stockholder entitled to vote may authorize another person 
or persons to act for him by proxy duly appointed by an instrument in 
writing, subscribed by such stockholder and executed not more than three (3) 
years prior to the meeting, unless the instrument provides for a longer 
period.  The attendance at any meeting of stockholders of a stockholder who 
may theretofore have given a proxy shall not have the effect of revoking such 
proxy.  Election of directors shall be by written ballot but, unless 
otherwise provided by law, no vote on any question upon which a vote of the 
stockholders may be taken need be by ballot unless the chairman of the 
meeting shall determine that it shall be by ballot or the holders of a 
majority of the shares of stock present in person or by proxy and entitled to 
participate in such vote shall so demand.  In a vote by ballot each ballot 
shall state the number of shares voted and the name of the stockholder or 
proxy voting.  Except as otherwise provided in Sections 14 and 15 of Article 
III or by the Certificate of Incorporation, directors shall be elected by a 
plurality of the votes of the shares present in person or represented by 
proxy at the meeting and entitled to vote on the election of directors.  
Except as otherwise provided by law or by the Certificate of Incorporation, 
the affirmative vote of a majority of shares present in person or represented 
by proxy at the meeting and entitled to vote on the subject shall be the act 
of the stockholders.

Section 11. Shares Entitled to More or Less than One Vote.  If any class or 
series of the Corporation's capital stock shall be entitled to more or less 
than one vote for any share, on any matter, every reference in the By-Laws to 
a majority or other proportion of stock shall refer to such majority or other 
proportion of the votes of such stock.

                                   ARTICLE III.

                                BOARD OF DIRECTORS

Section 1. Election and Term.  Except as otherwise provided by law or by the 
Certificate of Incorporation, and subject to the provisions of Sections 13, 
14 and 15 of this Article III, directors shall be elected at the Annual 
Meeting of Stockholders to serve until the 

                                     4

<PAGE>

Annual Meeting of Stockholders in the third year following their election and 
until their successors are elected and qualify or until their earlier 
resignation or removal.

Section 2. Qualification.  No one shall be a director who is not the owner of 
shares of Common Stock of the Corporation.  Acceptance of the office of 
director may be expressed orally or in writing.

Section 3. Number.  The number of directors may be fixed from time to time by 
resolution of the Board of Directors but shall not be less than three (3) nor 
more than thirty (30).

Section 4. General Powers.  The business, properties and affairs of the 
Corporation shall be managed by, or under the direction of, the Board of 
Directors, which, without limiting the generality of the foregoing, shall 
have power to elect and appoint officers of the Corporation, to appoint and 
direct agents, to grant general or limited authority to officers, employees 
and agents of the Corporation to make, execute and deliver contracts and 
other instruments and documents in the name and on behalf of the Corporation 
and over its seal, without specific authority in each case, and, by 
resolution adopted by a majority of the whole Board of Directors, to appoint 
committees of the Board of Directors in addition to those appointed pursuant 
to Article IV hereof, the membership of which may consist of one or more 
directors, and which may advise the Board of Directors with respect to any 
matters relating to the conduct of the Corporation's business.  The Board of 
Directors may designate one or more directors as alternate members of any 
committee, including those appointed pursuant to Article IV hereof, who may 
replace any absent or disqualified member at any meeting of the committee.  
In addition, the Board of Directors may exercise all the powers of the 
Corporation and do all lawful acts and things which are not reserved to the 
stockholders by law or by the Certificate of Incorporation.

Section 5. Place of Meetings.  Meetings of the Board of Directors may be held 
at any place, within or without the State of Delaware, from time to time 
designated by the Board of Directors.

Section 6. Organization Meeting.  A newly elected Board of Directors shall 
meet and organize, and also may transact any other business which might be 
transacted at a regular meeting thereof, as soon as practicable after each 
Annual Meeting of Stockholders, at the place at which such meeting of 
stockholders took place, without notice of such meeting, provided a majority 
of the whole Board of Directors is present.  If such a majority is not 
present, such organization meeting may be held at any other time or place 
which may be specified in a notice given in the manner provided in Section 8 
of this Article III for special meetings of the Board of Directors, or in a 
waiver of notice thereof.

Section 7. Regular Meetings.  Regular meetings of the Board of Directors 
shall be held at such times as may be determined by resolution of the Board 
of Directors and no notice shall be required for any regular meeting.  Except 
as otherwise provided by law, any business may be transacted at any regular 
meeting of the Board of Directors.

Section 8. Special Meetings; Notice and Waiver of Notice.  Special meetings 
of the Board of Directors shall be called by the Secretary on the request of 
the Chairman of the Board, the President or a Vice Chairman of the Board, or 
on the request in writing of any three other directors stating the purpose or 
purposes of such meeting.  Notice of any special meeting shall be in form 
approved by the Chairman of the Board, the President or a Vice Chairman of 
the Board, as the case may be.  Notices of special meetings shall be mailed 
to 

                                     5

<PAGE>

each director, addressed to him at his residence or usual place of business, 
not later than two (2) days before the day on which the meeting is to be 
held, or shall be sent to him at such place by telegraph, cable or other form 
of recorded communication or be delivered personally or by telephone, not 
later than the day before such day of meeting.  Notice of any meeting of the 
Board of Directors need not be given to any director if he shall sign a 
written waiver thereof either before or after the time stated therein, or if 
he shall attend a meeting, except when he attends such meeting for the 
express purpose of objecting, at the beginning of the meeting, to the 
transaction of any business because the meeting is not lawfully called or 
convened.  Neither the business to be transacted at, nor the purpose of, any 
special meeting of the Board of Directors need be specified in any notice or 
written waiver of notice unless so required by the Certificate of 
Incorporation or by the By-Laws.  Unless limited by law, by the Certificate 
of Incorporation or by the By-Laws, any and all business may be transacted at 
any special meeting.

Section 9. Organization of Meetings.  The Chairman of the Board shall preside 
at all meetings of the Board of Directors at which he is present.  If the 
Chairman of the Board shall be absent from any meeting of the Board of 
Directors, the duties otherwise provided in this Section 9 of Article III to 
be performed by him at such meeting shall be performed at such meeting  by 
the officer prescribed by Section 6 of Article V.  If no such officer is 
present at such meeting, one of the directors present shall be chosen by the 
members of the Board of Directors present to preside at such meeting.  The 
Secretary of the Corporation shall act as the secretary at all meetings of 
the Board of Directors, and in his absence a temporary secretary shall be 
appointed by the chairman of the meeting.

Section 10. Quorum and Manner of Acting.  Except as otherwise provided by 
Section 6 of this Article III, at every meeting of the Board of Directors 
one-third (1/3) of the total number of directors constituting the whole Board 
of Directors shall constitute a quorum but in no event shall a quorum be 
constituted by less than two (2) directors.  Except as otherwise provided by 
law or by the Certificate of Incorporation, or by Section 15 of this Article 
III, or by Section 1 or Section 8 of Article IV, or by Section 3 of Article 
V, or by Article IX, the act of a majority of the directors present at any 
such meeting, at which a quorum is present, shall be the act of the Board of 
Directors.  In the absence of a quorum, a majority of the directors present 
may adjourn any meeting, from time to time, until a quorum is present.  No 
notice of any adjourned meeting need be given other than by announcement at 
the meeting that is being adjourned.  Members of the Board of Directors or 
any committee thereof may participate in a meeting of the Board of Directors 
or of such committee by means of conference telephone or similar 
communications equipment by means of which all persons participating in the 
meeting can hear each other, and participation by a member of the Board of 
Directors in a meeting pursuant to this Section 10 of Article III shall 
constitute his presence in person at such meeting.

Section 11. Voting.  On any question on which the Board of Directors shall 
vote, the names of those voting and their votes shall be entered in the 
minutes of the meeting if any member of the Board of Directors so requests at 
the time.

Section 12. Action without a Meeting.  Except as otherwise provided by law or 
by the Certificate of Incorporation, any action required or permitted to be 
taken at any meeting of the Board of Directors or of any committee thereof 
may be taken without a meeting, if prior to such action all members of the 
Board of Directors or of such committee, as the case may be, consent thereto 
in writing, and the writing or writings are filed with the minutes of 
proceedings of the Board of Directors or the committee.

                                     6

<PAGE>

Section 13. Resignations.  Any director may resign at any time upon written 
notice of resignation to the Corporation.  Any resignation shall be effective 
immediately unless a date certain is specified for it to take effect, in 
which event it shall be effective upon such date, and acceptance of any 
resignation shall not be necessary to make it effective, irrespective of 
whether the resignation is tendered subject to such acceptance.

Section 14. Removal of Directors.  Subject to the rights of the holders of 
any series of Preferred Stock or any other class of capital stock of the 
Corporation (other than the Common Stock) then outstanding, (i) any director, 
or the entire Board of Directors, may be removed from office at any time, but 
only for cause, by the affirmative vote of the holders of record of 
outstanding shares representing at least 80% of the voting power of all the 
shares of capital stock of the Corporation then entitled to vote generally in 
the election of directors, voting together as a single class, and (ii) any 
director may be removed from office at any time, but only for cause, by the 
affirmative vote of a majority of the entire Board of Directors.

Section 15. Vacancies.  Subject to the rights of the holders of any series of 
Preferred Stock or any other class of capital stock of the Corporation (other 
than the Common Stock) then outstanding, any vacancies in the Board of 
Directors for any reason, including by reason of any increase in the number 
of directors, shall, if occurring prior to the expiration of the term of 
office of the class in which such vacancy occurs, be filled only by the Board 
of Directors, acting by the affirmative vote of a majority of the remaining 
directors then in office, although less than a quorum, and any directors so 
elected shall hold office until the next election of the class for which such 
directors have been elected and until their successors are elected and 
qualify.

Section 16.  Directors' Compensation.  Any and all directors may receive such 
reasonable compensation for their services as such, whether in the form of 
salary or a fixed fee for attendance at meetings, with expenses, if any, as 
the Board of Directors may from time to time determine.  Nothing herein 
contained shall be construed to preclude any director from serving the 
Corporation in any other capacity and receiving compensation therefor.

                                   ARTICLE IV.

                                    COMMITTEES
                                           
Section 1. Constitution and Powers.  The Board of Directors may, by 
resolution adopted by affirmative vote of a majority of the whole Board of 
Directors, appoint one or more committees of the Board of Directors, which 
committees shall have such powers and duties as the Board of Directors shall 
properly determine.  Unless otherwise provided by the Board of Directors, no 
such other committee of the Board of Directors shall be composed of fewer 
than two (2) directors.

Section 2. Place of Meetings.  Meetings of any committee of the Board of 
Directors may be held at any place, within or without the State of Delaware, 
from time to time designated by the Board of Directors or such committee.

Section 3. Meetings; Notice and Waiver of Notice.  Regular meetings of any 
committee of the Board of Directors shall be held at such times as may be 
determined by resolution either of the Board of Directors or of such 
committee and no notice shall be required for any regular meeting.  Special 
meetings of any committee shall be called by the 

                                     7

<PAGE>

secretary thereof upon  request of any two members thereof.  Notice of any 
special meeting of any committee shall be in form approved by the Chairman of 
the Board, the President or a Vice Chairman of the Board, as the case may be. 
 Notices of special meetings shall be mailed to each member, addressed to him 
at his residence or usual place of business, not later than two (2) days 
before the day on which the meeting is to be held, or shall be sent to him at 
such place by telegraph, cable or any other form of recorded communication, 
or be delivered personally or by telephone, not later than the day before 
such day of meeting.  Neither the business to be transacted at, nor the 
purpose of, any special meeting of any committee, need be specified in any 
notice or written waiver of notice unless so required by the Certificate of 
Incorporation or the By-Laws.  Notices of any such meeting need not be given 
to any member of any committee, however, if waived by him as provided in 
Section 8 of Article III, and the provisions of such Section 8 with respect 
to waiver of notice of meetings of the Board of Directors shall apply to 
meetings of any committee as well.

Section 4. Organization of Meetings.  The most senior officer of the 
Corporation present, if any be members of the committee, and, if not, the 
director present who has served the longest as a director, except as 
otherwise expressly provided by the Board of Directors or the committee, 
shall preside at all meetings of any committee.  The Secretary of the 
Corporation, except as otherwise expressly provided by the Board of 
Directors, shall act as secretary at all meetings of any committee and in his 
absence a temporary secretary shall be appointed by the chairman of the 
meeting.

Section 5. Quorum and Manner of Acting.  One-third (1/3) of the members of 
any committee then in office shall constitute a quorum for the transaction of 
business, and the act of a majority of those present at any meeting at which 
a quorum is present, shall be the act of such committee.  In the absence of a 
quorum, a majority of the members of any committee present, or, if two or 
fewer members shall be present, any member of the committee present or the 
Secretary, may adjourn any meeting, from time to time, until a quorum is 
present.  No notice of any adjourned meeting need be given other than by 
announcement at the meeting that is being adjourned.  The provisions of 
Section 10 of Article III with respect to participation in a meeting of a 
committee of the Board of Directors and the provisions of Section 12 of 
Article III with respect to action taken by a committee of the Board of 
Directors without a meeting shall apply to participation in meetings of and 
action taken by any committee.

Section 6. Voting.  On any question on which any committee shall vote, the 
names of those voting and their votes shall be entered in the minutes of the 
meeting if any member of such committee so requests.

Section 7. Records.  All committees shall keep minutes of their acts and 
proceedings, which shall be submitted at the next regular meeting of the 
Board of Directors unless sooner submitted at an organization or special 
meeting of the Board of Directors, and any action taken by the Board of 
Directors with respect thereto shall be entered in the minutes of the Board 
of Directors.

Section 8. Vacancies.  Any vacancy among the appointed members or alternate 
members of any committee of the Board of Directors may be filled by 
affirmative vote of a majority of the whole Board of Directors.

    Section 9. Members' Compensation.  Members of all committees may receive 
such reasonable compensation for their services as such, whether in the form 
of salary or a fixed fee for attendance at meetings, with expenses, if any, 
as the Board of Directors may from time 

                                     8

<PAGE>

to time determine.  Nothing herein contained shall be construed to preclude 
any member of any committee from serving the Corporation in any other 
capacity and receiving compensation therefor.

Section 10. Emergency Management Committee.  In the event that a quorum of 
the Board of Directors cannot readily be convened as a result of emergency 
conditions following a catastrophe or disaster, then all the powers and 
duties vested in the Board of Directors shall vest automatically in an 
Emergency Management Committee which shall consist of all readily available 
members of the Board of Directors and which Committee shall have and may 
exercise all of the powers of the Board of Directors in the management of the 
business and affairs of the Corporation.  Two members shall constitute a 
quorum.  Other provisions of these By-Laws notwithstanding, the Emergency 
Management Committee shall call a meeting of the Board of Directors as soon 
as circumstances permit, for the purpose of filling vacancies on the Board of 
Directors and its committees and to take such other action as may be 
appropriate; and if the Emergency Management Committee determines that less 
than a majority of the members of the Board of Directors are available for 
service, the Emergency Management Committee shall, as soon as practicable, 
issue a call for a special meeting of stockholders for the election of 
directors.  The powers of the Emergency Management Committee shall terminate 
upon the convening of the meeting of the Board of Directors above prescribed 
at which a majority of the members thereof shall be present, or upon the 
convening of the above prescribed meeting of stockholders, whichever first 
shall occur.

                                ARTICLE V.

                               THE OFFICERS
                                           
Section 1. Officers - Qualifications.  The elected officers of the 
Corporation shall be a Chairman of the Board, a President, a Secretary and a 
Treasurer and may also include one or more Vice Chairmen of the Board, one or 
more Executive Vice Presidents, one or more Senior Vice Presidents and one or 
more Vice Presidents.  The elected officers shall be elected by the Board of 
Directors.  The Chairman of the Board, the President and each Vice Chairman 
of the Board shall be selected from the directors.  Assistant Secretaries, 
Assistant Treasurers and such other officers as may be deemed necessary or 
appropriate may be appointed by the Board of Directors or may be appointed 
pursuant to Section 6 of this Article V.  

Section 2. Term of Office; Vacancies.  So far as is practicable, all elected 
officers shall be elected at the organization meeting of the Board of 
Directors in each year, and except as otherwise provided in Sections 3 and 4, 
and subject to the provisions of Section 6, of this Article V, shall hold 
office until the organization meeting of the Board of Directors in the next 
subsequent year and until their respective successors are elected and qualify 
or until their earlier resignation or removal.  All appointed officers shall 
hold office during the pleasure of the Board of Directors and the Chairman of 
the Board.  If any vacancy shall occur in any office, the Board of Directors 
may elect or appoint a successor to fill such vacancy for the remainder of 
the term.

Section 3. Removal of Elected Officers.  Any elected officer may be removed 
at any time, either for or without cause, by affirmative vote of a majority 
of the whole Board of Directors, at any regular meeting or at any special 
meeting called for the purpose and, in the case of any officer not more 
senior than a Senior Vice President, by affirmative vote of a majority of the 
whole committee of the Board of Directors so empowered at any regular meeting 
or at any special meeting called for the purpose.

                                     9

<PAGE>

Section 4. Resignations.  Any officer may resign at any time, upon written 
notice of resignation to the Corporation.  Any resignation shall be effective 
immediately unless a date certain is specified for it to take effect, in 
which event it shall be effective upon such date, and acceptance of any 
resignation shall not be necessary to make it effective, irrespective of 
whether the resignation is tendered subject to such acceptance.

Section 5. Officers Holding More Than One Office.  Any officer may hold two 
or more offices the duties of which can be consistently performed by the same 
person.

Section 6. The Chairman of the Board. The Chairman of the Board shall be the 
chief executive officer of the Corporation.  He shall direct, coordinate and 
control the Corporation's business and activities and its operating expenses 
and capital expenditures, and shall have general authority to exercise all 
the powers necessary for the chief executive officer of the Corporation, all 
in accordance with basic policies established by and subject to the control 
of the Board of Directors.  He shall be responsible for the employment or 
appointment of employees, agents and officers (except officers to be elected 
by the Board of Directors pursuant to Section 1 of this Article V) as may be 
required for the conduct of the business and the attainment of the objectives 
of the Corporation, and shall have authority to fix compensation as provided 
in Section 15 of this Article V.  He shall have authority to suspend or to 
remove any employee, agent or appointed officer of the Corporation and to 
suspend for cause any elected officer of the Corporation and, in the case of 
the suspension for cause of any such elected officer, to recommend to the 
Board of Directors what further action should be taken.  He shall have 
general authority to execute bonds, deeds and contracts in the name and on 
behalf of the Corporation.  As provided in Section 5 of Article II, he  shall 
act as chairman at all meetings of the stockholders at which he is present, 
and, as provided in Section 9 of Article III, he shall preside at all 
meetings of the Board of Directors at which he is present.  In the absence of 
the Chairman of the Board, his duties shall be performed and his authority 
may be exercised by the President, and, in the absence of the Chairman of the 
Board and the President, such duties shall be performed and such authority 
may be exercised by such officer as may have been designated by the most 
senior officer of the Corporation who has made any such designation, with the 
right reserved to the Board of Directors to make the designation or supersede 
any designation so made.  

Section 7. The President.  The President shall be the chief operating officer 
of the Corporation. He shall implement the general directives, plans and 
policies formulated by the Chairman of the Board pursuant to the By-Laws, in 
general shall have authority to exercise all powers delegated to him by the 
Chairman of the Board and shall establish operating and administrative plans 
and policies and direct and coordinate the Corporation's organizational 
components, within the scope of the authority delegated to him by the Board 
of Directors or the Chairman of the Board.  He shall have general authority 
to execute bonds, deeds and contracts in the name and on behalf of the 
Corporation and responsibility for the employment or appointment of such 
employees, agents and officers (except officers to be elected by the Board of 
Directors pursuant to Section 1 of this Article V) as may be required to 
carry on the operations of the business and authority to fix compensation of 
such employees, agents and officers as provided in Section 15 of this Article 
V.  He shall have authority to suspend or to remove any employee or agent of 
the Corporation (other than officers).  As provided in Section 6 of this 
Article V, in the absence of the Chairman of the Board, the President shall 
perform all the duties and exercise the authority of the Chairman of the 
Board. In the absence of the President, his duties shall be performed and his 
authority may be exercised by the Chairman of the Board.  In the absence of 
the President and the Chairman of the Board, the duties of the President 
shall be performed and his authority may be exercised by such officer 

                                     10

<PAGE>

as may have been designated by the most senior officer of the Corporation who 
has made any such designation, with the right reserved to the Board of 
Directors to make the designation or supersede any designation so made.

Section 8. The Vice Chairmen of the Board.  The several Vice Chairmen of the 
Board, if any, shall perform such duties and may exercise such authority as 
may from time to time be conferred upon them by the Board of Directors, the 
Chairman of the Board or the President.

Section 9. The Executive Vice Presidents. The several Executive Vice 
Presidents, if any, shall perform such duties and may exercise such authority 
as may from time to time be conferred upon them by the Board of Directors, 
the Chairman of the Board or the President.

Section 10. The Senior Vice Presidents.  The several Senior Vice Presidents, 
if any, shall perform such duties and may exercise such authority as may from 
time to time be conferred upon them by the Board of Directors, the Chairman 
of the Board, the President, any Vice Chairman of the Board or any Executive 
Vice President.

Section 11. The Vice Presidents.  The several Vice Presidents, if any, shall 
perform such duties and may exercise such authority as may from time to time 
be conferred upon them by the Board of Directors, the Chairman of the Board, 
the President, any Vice Chairman of the Board or any Executive Vice President.

Section 12. The Secretary.  The Secretary shall attend to the giving of 
notice of all meetings of stockholders and of the Board of Directors and 
committees thereof, and, as provided in Section 5 of Article II and Section 9 
of Article III, shall keep minutes of all proceedings at meetings of the 
stockholders and of the Board of Directors at which he is present, as well as 
of all proceedings at all meetings of committees of the Board of Directors at 
which he has served as secretary, and where some other person has served as 
secretary thereto, the Secretary shall maintain custody of the minutes of 
such proceedings.  As provided in Section 2 of Article VII, he shall have 
charge of the corporate seal and shall have authority to attest any and all 
instruments or writings to which the same may be affixed.  He shall keep and 
account for all books, documents, papers and records of the Corporation, 
except those for which some other officer or agent is properly accountable.  
He shall generally perform all the duties usually appertaining to the office 
of secretary of a corporation. In the absence of the Secretary, such person 
as shall be designated by the Chairman of the Board shall perform his duties.

Section 13.  The Treasurer.  The Treasurer shall have the care and custody of 
all the funds of the Corporation and shall deposit the same in such banks or 
other depositories as the Board of Directors or any officer or officers, or 
any officer and agent jointly, thereunto duly authorized by the Board of 
Directors, shall, from time to time, direct or approve.  Except as otherwise 
provided by the Board of Directors or in the Corporation's plan of 
organization, the Treasurer shall keep a full and accurate account of all 
moneys received and paid on account of the Corporation, shall render a 
statement of accounts whenever the Board of Directors shall require, shall 
perform all other necessary acts and duties in connection with the 
administration of the financial affairs of the Corporation and shall 
generally perform all the duties usually appertaining to the office of the 
treasurer of a corporation.  Whenever required by the Board of Directors, the 
Treasurer shall give bonds for the faithful discharge of the duties of that 
office in such sums and with such sureties as the Board of Directors shall 
approve.  In the absence of the Treasurer, such person as shall be designated 
by the President shall perform such duties.

                                     11

<PAGE>

Section 14. Additional Duties and Authority.  In addition to the foregoing 
specifically enumerated duties and authority, the several officers of the 
Corporation shall perform such other duties and may exercise such further 
authority as the Board of Directors may, from time to time, determine, or as 
may be assigned to them by any superior officer.

Section 15. Compensation.  Except as fixed or controlled by the Board of 
Directors or otherwise, compensation of all officers and employees shall be 
fixed by the Chairman of the Board, or by the President within the limits 
approved by the Chairman of the Board, or by other officers of the 
Corporation exercising authority granted to them under the plan of 
organization of the Corporation.

                                  ARTICLE VI.

                         STOCK AND TRANSFERS OF STOCK

Section 1. Stock Certificates.  The capital stock of the Corporation shall be 
represented by certificates signed by, or in the name of the Corporation by, 
the Chairman of the Board, the President or a Vice Chairman of the Board, and 
by the Secretary or an Assistant Secretary or by the Treasurer or an 
Assistant Treasurer, and sealed with the seal of the Corporation.  If such 
stock certificate is countersigned by a Transfer Agent other than the 
Corporation or its employee or by a Registrar other than the Corporation or 
its employee, any other signature on the certificate may be a facsimile, 
engraved or printed. Such seal may be a facsimile, engraved or printed.  In 
case any such officer, Transfer Agent or Registrar who has signed or whose 
facsimile signature has been placed upon a certificate shall have ceased to 
be such officer, Transfer Agent or Registrar before such certificate is 
issued by the Corporation, it may nevertheless be issued by the Corporation 
with the same effect as if such officer, Transfer Agent or Registrar had not 
ceased to be such at the date of its issue.  The certificates representing 
the capital stock of the Corporation shall be in such form as shall be 
approved by the Board of Directors.

Section 2. Transfers of Stock.  Transfers of stock shall be made on the books 
of the Corporation by the person named in the certificate, or by an attorney 
lawfully constituted in writing, and upon surrender and cancellation of a 
certificate or certificates for a like number of shares of the same class or 
series of stock, duly endorsed or accompanied by proper evidence of 
succession, assignment or authority to transfer, and with such proof of the 
authenticity of the signatures as the Corporation or its agents may 
reasonably require and with all required stock transfer tax stamps affixed 
thereto and canceled or accompanied by sufficient funds to pay such taxes.

Section 3. Lost Certificates.  In case any certificate of stock shall be 
lost, stolen or destroyed, the Board of Directors, in its discretion, or any 
officer or officers thereunto duly authorized by the Board of Directors, may 
authorize the issue of a substitute certificate in place of the certificate 
so lost, stolen or destroyed; provided, however, that, in each such case, the 
applicant for a substitute certificate shall furnish evidence to the 
Corporation, which it determines in its discretion is satisfactory, of the 
loss, theft or destruction of such certificate and of the ownership thereof, 
and also such security or indemnity as may be required by it.

Section 4. Determination of Holders of Record for Certain Purposes.  In order 
to determine the stockholders or other holders of securities entitled to 
receive payment of any dividend or other distribution or allotment of any 
rights, or entitled to exercise any rights in respect of any change, 
conversion or exchange of capital stock or other securities or for the 

                                     12

<PAGE>

purpose of any other lawful action, the Board of Directors may fix, in 
advance, a record date, not more than sixty (60) days prior to the date of 
payment of such dividend or other distribution or allotment of such rights or 
the date when any such rights in respect of any change, conversion or 
exchange of stock or securities may be exercised, and in such case only 
holders of record on the date so fixed shall be entitled to receive payment 
of such dividend or other distribution or to receive such allotment of 
rights, or to exercise such rights, notwithstanding any transfer of any stock 
or other securities on the books of the Corporation after any such record 
date fixed as aforesaid. No record date shall precede the date on which the 
Board of Directors establishes such record date.

                                   ARTICLE VII.

                                  CORPORATE SEAL

Section 1. Seal.  The seal of the Corporation shall be in the form of a 
circle and shall bear the name of the Corporation and in the center of the 
circle the words "Corporate Seal, Delaware" and the figures "1973".

Section 2. Affixing and Attesting.  The seal of the Corporation shall be in 
the custody of the Secretary, who shall have power to affix it to the proper 
corporate instruments and documents, and who shall attest it.  In his 
absence, it may be affixed and attested by an Assistant Secretary, or by the 
Treasurer or an Assistant Treasurer or by any other person or persons as may 
be designated by the Board of Directors.

                                 ARTICLE VIII.

                                 MISCELLANEOUS
                                           
Section 1. Fiscal Year.  The fiscal year of the Corporation shall end on the 
last Friday of December in each year and the succeeding fiscal year shall 
begin on the day next succeeding the last day of the preceding fiscal year.

Section 2. Signatures on Negotiable Instruments.  All bills, notes, checks or 
other instruments for the payment of money shall be signed or countersigned 
by such officers or agents and in such manner as, from time to time, may be 
prescribed by resolution (whether general or special) of the Board of 
Directors, or may be prescribed by any officer or officers, or any officer 
and agent jointly, thereunto duly authorized by the Board of Directors.

Section 3. References to Article and Section Numbers and to the By-Laws and 
the Certificate of Incorporation.  Whenever in the By-Laws reference is made 
to an Article or Section number, such reference is to the number of an 
Article or Section of the By-Laws.  Whenever in the By-Laws reference is made 
to the By-Laws, such reference is to these By-Laws of the Corporation, as 
amended, and whenever reference is made to the Certificate of Incorporation, 
such reference is to the Certificate of Incorporation of the Corporation, as 
amended, including all documents deemed by the General Corporation Law of the 
State of Delaware to constitute a part thereof.

                                 ARTICLE IX.



                                     13

<PAGE>

                                 AMENDMENTS

The By-Laws may be altered, amended or repealed at any Annual Meeting of 
Stockholders, or at any special meeting of holders of shares of stock 
entitled to vote thereon, provided that in the case of a special meeting 
notice of such proposed alteration, amendment or repeal be included in the 
notice of meeting, by a vote of the holders of a majority of the shares of 
stock present in person or by proxy at the meeting and entitled to vote 
thereon, or (except as otherwise expressly provided in any By-Law adopted by 
the stockholders) by the Board of Directors at any valid meeting by 
affirmative vote of a majority of the whole Board of Directors.

The undersigned, duly qualified Secretary of Merrill Lynch & Co., Inc., a 
Delaware corporation, hereby certifies the foregoing to be a true and 
complete copy of the By-Laws of the said Merrill Lynch & Co., Inc. in effect 
on this date.


                                      -----------------------------------
                                                 Secretary

Dated:

                                     14


<PAGE>

                                                                     Exhibit 10

                                              As amended through April 15, 1997















                            MERRILL LYNCH & CO., INC.
                                           
                                FEE DEFERRAL PLAN
                                           
                            FOR NON-EMPLOYEE DIRECTORS
                                           

















<PAGE>

                                           
                            MERRILL LYNCH & CO., INC.
                                           
                     FEE DEFERRAL PLAN FOR NON-EMPLOYEE DIRECTORS
                                           
                                 Table of Contents
                                           

                                                                         Page
                                                                         ----
  I.  GENERAL............................................................1
      1.1  Purpose.......................................................1
      1.2  Definitions ..................................................1
 II.  DEFERRAL ELECTIONS; ACCOUNT(S).....................................5
      2.1  Deferral Elections............................................5
           (a)  Timing and Manner of Making of Elections.................5
           (b)  Irrevocability of Deferral Elections.....................5
      2.2  Crediting to Accounts.........................................5
           (a)  Mutual Fund Index Deferred Amounts.......................5
           (b)  ML Stock Unit Deferred Amounts...........................5
           (c)  KECALP Deferred Amounts..................................6
      2.3  Adjustment of Mutual Fund Index Accounts; Mutual Fund Index
             Account Return Options......................................6
           (a)  Selection of Mutual Fund Index Account Return Options....6
           (b)  Adjustment of Mutual Fund Index Accounts.................6
      2.4  Adjustment of ML Stock Unit Accounts..........................7
           (a)  Dividend Equivalents.....................................7
           (b)  Changes in Capitalization................................7
      2.5  Rescission of Mutual Fund Index Deferral Elections............8
           (a)  Adverse Tax Determination................................8
           (b)  Rescission For Amounts Not Yet Earned....................8
           (c)  No Rescission of ML Stock Unit Deferral Elections........8
III.  STATUS OF ACCOUNT(S)...............................................8
      3.1  No Trust or Fund Created; General Creditor Status.............8
      3.2  Non-Assignability.............................................9
      3.3  Effect of Deferral on Benefits Under Pension and
             Welfare Benefit Plans.......................................9
 IV.  PAYMENT OF ACCOUNT(S)..............................................9
      4.1  Payment.......................................................9
           (a)  Payment Election ........................................9
           (b)  Modified Installment Payments............................9
           (c)  Payment of ML Stock Units ...............................10
           (d)  Payment of Amounts Indexed to the KECALP Return Option...10
           (e)  Death Prior to Payment ..................................10
           (f)  Discretion to Alter Payment Date for Mutual Fund Index
                  Account Balance .......................................10
      4.2  Change in Control.............................................10
           (a)  Payment of Mutual Fund Index Account Balance.............10
           (b)  ML Stock Unit Account Balance Unaffected.................11
      4.3  Withholding of Taxes..........................................11


                                        i
                                         


<PAGE>


                                                                         Page
                                                                         ----
      4.4  Beneficiary...................................................11
           (a)  Designation of Beneficiary...............................11
           (b)  Change in Beneficiary....................................11
           (c)  Default Beneficiary......................................11
           (d)  If the Beneficiary Dies During Payment...................11
  V.  ADMINISTRATION OF THE PLAN.........................................12
      5.1  Powers of the Administrator...................................12
      5.2  Payments on Behalf of an Incompetent..........................12
      5.3  Corporate Books and Records Controlling.......................12
 VI.  MISCELLANEOUS PROVISIONS...........................................12
      6.1  Litigation....................................................12
      6.2  Headings Are Not Controlling..................................12
      6.3  Governing Law.................................................13
      6.4  Amendment and Termination.....................................13






















                                           
                                           
                                           
                                       ii 


<PAGE>


                             MERRILL LYNCH & CO., INC.
                                           
                                FEE DEFERRAL PLAN
                            FOR NON-EMPLOYEE DIRECTORS
                                           
                                      ARTICLE I
                                           
                                       GENERAL

1.1 Purpose.

The purpose of the Plan is to provide non-employee Directors of Merrill Lynch 
& Co., Inc. ("ML & Co.") with flexibility in meeting their future income 
needs, and to provide an additional incentive to highly qualified individuals 
to serve as Directors.

1.2  Definitions.

For the purpose of the Plan, the following terms shall have the meanings 
indicated.

"Account(s)," with respect to any Plan Year, means the Participant's Mutual 
Fund Index Account and/or ML Stock Unit Account.

"Account Balance(s)" with respect to any Plan Year means the Participant's 
Mutual Fund Index Account Balance and/or ML Stock Unit Account Balance.

"Administrator" means the Director of Human Resources of ML & Co., or his or 
her functional successor.

"Affiliate" means any corporation, partnership, or other organization of 
which ML & Co. owns or controls, directly or indirectly, not less than 50% of 
the total combined voting power of all classes of stock or other equity 
interests.

"Annual Meeting" means the annual meeting of stockholders of ML & Co.

"Board of Directors" or "Board" means the Board of Directors of Merrill Lynch 
& Co., Inc.

"Business Day" shall mean any day on which the New York Stock Exchange, Inc. 
is open for business.

"Change in Control" means a change in control of ML & Co. of a nature that 
would be required to be reported in response to Item 6(e) of Schedule 14A of 
Regulation 14A promulgated under the Exchange Act, whether or not ML & Co. is 
then subject to such reporting requirement; provided, however, that, without 
limitation, a Change in Control shall be deemed to have occurred if:

(a)  any individual, partnership, firm, corporation, association, trust, 
unincorporated organization or other entity, or any syndicate or group deemed 
to be a person under Section 14(d)(2) of the Exchange Act, other than ML & 
Co.'s employee stock ownership plan, is or becomes the "beneficial owner" (as 
defined in Rule 13d-3 of the General Rules and Regulations under the Exchange 
Act), directly or indirectly, of securities of ML & Co. representing 30% or 
more of the combined voting power of ML & Co.'s then outstanding securities 
entitled to vote in the election of directors of ML & Co.;


<PAGE>


(b)  during any period of two consecutive years (not including any period 
prior to the adoption of this Plan), individuals who at the beginning of such 
period constituted the Board of Directors and any new Directors whose 
election by the Board of Directors or nomination for election by the 
stockholders of ML & Co. was approved by a vote of at least three quarters of 
the Directors then still in office who either were directors at the beginning 
of the period or whose election or nomination for election was previously so 
approved, cease for any reason to constitute at least a majority thereof; or 

(c)  all or substantially all of the assets of ML & Co. are liquidated or 
distributed.

"Code" means the U.S. Internal Revenue Code of 1986, as amended from time to 
time.

"Common Stock" means the Common Stock, par value $1.33 1/3 per share, of ML & 
Co., and a "share of Common Stock" means one share of Common Stock together 
with, for so long as Rights are outstanding, the number of Rights then 
associated with one share of Common Stock (whether trading with the Common 
Stock or separately).

"Company" means ML & Co. and all of its Affiliates.

"Current Market Value" per share of Common Stock, for any date, shall mean 
the average of the Daily Market Prices of a share of Common Stock for each 
Business Day for which such Daily Market Prices are available during a period 
commencing on a date 21 consecutive Business Days prior to such date and 
ending on the second Business Day prior to such date.

"Daily Market Price" of shares of Common Stock on any given date(s) shall be: 
(a) the mean of the high and low sales prices reported on the New York Stock 
Exchange--Composite Tape (or, if shares of Common Stock are not traded on the 
New York Stock Exchange, the mean of the high and low sales prices reported 
on any securities exchange or quotation service on which the shares of Common 
Stock are listed or traded) of such shares on the date(s) in question, or (b) 
if shares of Common Stock are not then listed or admitted to trading on any 
securities exchange as to which reported sales prices are available, the mean 
of reported high bid and low asked prices on any such date(s), as reported by 
a reputable quotation service, or by The Wall Street Journal, Eastern Edition 
or a newspaper of general circulation in the Borough of Manhattan, City and 
State of New York.

"Deferred Amounts" with respect to any Plan Year means the Participant's 
Mutual Fund Index Deferred Amounts and/or ML Stock Unit Deferred Amounts 
and/or KECALP Deferred Amounts.

"Director" means a member of the Board of Directors.

"Election Year" with respect to any Plan Year, means the calendar year 
immediately preceding the Plan Year.

"End of Service Date" means the date on which a Participant ceases to serve 
as a Director for any reason.

"Exchange Act" means the Securities Exchange Act of 1934.

"Executive Committee" means the Executive Committee of the Board of Directors.


                                       2



<PAGE>


"Fees" means the annual cash base compensation, committee membership fees, if 
any, and committee chair fees, if any, payable to a Participant for service 
on the Board and any committees of the Board during the relevant Plan Year.

"KECALP Deferral Percentage," for the 1997 Plan Year, means the percentage 
specified by the Participant to be the percentage of such Participant's 
Annual Fees for 1997 that he or she wishes to defer into the KECALP Unit 
Account.

"KECALP Deferred Compensation Plan" means the 1997 KECALP Deferred 
Compensation Plan for a Select Group of Eligible Employees, attached hereto 
as Exhibit A.

"KECALP Deferred Amounts," for the 1997 Plan Year, means the aggregate dollar 
amount of Fees actually deferred by the Participant into a KECALP Unit 
Account in the manner specified in the KECALP Deferred Compensation Plan.

"KECALP Prospective Remaining 1997 Deferred Amounts," for the 1997 Plan Year, 
means aggregate dollar amount of Fees that would be paid to the Participant 
in months remaining in 1997 following the closing of Merrill Lynch KECALP 
L.P. 1997 multiplied by the Participant's KECALP Deferral Percentage.

"KECALP Return Option" means the option of indexing returns to the 
performance of Merrill Lynch KECALP L.P. 1997, in the manner specified in the 
KECALP Deferred Compensation Plan.

"KECALP Unit Account" means the account established for each Participant 
electing the KECALP Return Option in the manner specified in the KECALP 
Deferred Compensation Plan.

"ML Stock Unit" means a unit representing ML & Co.'s obligation to pay an 
amount equal to the then Current Market Value of a share of Common Stock in 
cash in accordance with the terms of the Plan.

"ML Stock Unit Account," with respect to any Plan Year, means the reserve 
account established for such Plan Year on the books and records of ML & Co. 
to record a Participant's ML Stock Unit Account Balance with respect to such 
Plan Year.

"ML Stock Unit Account Balance," with respect to any Plan Year, means, as of 
any date, the ML Stock Units credited to a Participant's ML Stock Unit 
Account for such Plan Year, adjusted in accordance with Section 2.4 to 
reflect the addition of dividend equivalents and any changes in 
capitalization and adjusted for any payments made from the ML Stock Unit 
Account to the Participant prior to that date.

"ML Stock Unit Deferral Percentage," with respect to any Plan Year, means the 
percentage specified by the Participant to be the percentage of each payment 
of Fees he or she wishes to defer into an ML Stock Unit Account under the 
Plan during such Plan Year.

"ML Stock Unit Deferred Amounts," with respect to any Plan Year, means the 
dollar amounts of Fees actually deferred by the Participant into an ML Stock 
Unit Account under the Plan for such Plan Year.

"Mutual Fund Index Account," with respect to any Plan Year, means the reserve 
account established for such Plan Year on the books and records of ML & Co. 
to record a Participant's Mutual Fund Index Account Balance with respect to 
such Plan Year.


                                       3



<PAGE>


"Mutual Fund Index Account Balance," with respect to any Plan Year, means, as 
of any date, the Mutual Fund Index Deferred Amounts credited to a 
Participant's Mutual Fund Index Account for such Plan Year, adjusted in 
accordance with Section 2.3 to reflect the performance of the Participant's 
Selected Mutual Fund Index Account Return Options and adjusted for any 
payments made from the Mutual Fund Index Account to the Participant prior to 
that date.

"Mutual Fund Index Account Return Options" means such Merrill Lynch mutual 
funds or other investment vehicles as the Administrator may from time to time 
designate for the purpose of indexing Mutual Fund Index Accounts hereunder.  
In the event a Mutual Fund Index Account Return Option ceases to exist or is 
no longer to be a Mutual Fund Index Account Return Option, the Administrator 
may designate a substitute Mutual Fund Index Account Return Option for such 
discontinued option.  In no event may the Administrator designate as a Mutual 
Fund Index Account Return Option any equity security of ML & Co. or any 
security that would be deemed to be a "derivative security" as defined in 
Rule 16a-1 of the Exchange Act with respect to any ML & Co. equity security.

"Mutual Fund Index Deferral Percentage," with respect to any Plan Year, means 
the percentage specified by the Participant to be the percentage of each 
payment of Fees he or she wishes to defer into a Mutual Fund Index Account 
under the Plan during such Plan Year.

"Mutual Fund Index Deferred Amounts" with respect to any Plan Year means the 
dollar amounts of Fees actually deferred by the Participant into a Mutual 
Fund Index Account under this Plan for such Plan Year.

"Net Asset Value" means, with respect to each Mutual Fund Index Account 
Return Option that is a mutual fund or other commingled investment vehicle 
for which such values are determined in the normal course of business, the 
net asset value, on the date in question, of the Selected Mutual Fund Index 
Account Return Option for which the value is to be determined.

"Non-Employee Director" means a Director who is not an employee of the 
Company.

"Participant," with respect to any Plan Year, means a Non-Employee Director 
who has elected to defer Fees under the Plan for such Plan Year.

"Plan" means this Merrill Lynch & Co., Inc. Fee Deferral Plan for 
Non-Employee Directors.

"Plan Year" means any calendar year for which Non-Employee Directors are 
offered the opportunity to defer Fees under the Plan. 

"Rights" means the Rights to Purchase Units of Series A Junior Preferred 
Stock, par value $1.00 per share, of ML & Co. issued pursuant to the Rights 
Agreement dated as of December 16, 1987 between ML & Co. and Manufacturers 
Hanover Trust Company, Rights Agent, as amended from time to time.

"Selected Mutual Fund Index Account Return Option" means a Mutual Fund Index 
Account Return Option selected by the Participant in accordance with Section 
2.3.

"Tender Offer" shall mean an offer to purchase all or a portion of the 
outstanding shares of Common Stock that is subject to Section 14D of the 
Exchange Act, provided that such offer, if consummated, would result in a 
Change in Control.


                                       4


<PAGE>


                                    ARTICLE II
                                           
                          DEFERRAL ELECTIONS; ACCOUNT(S)
                                           
2.1  Deferral Elections.

(a)  Timing and Manner of Making of Elections.  An election to defer Fees for 
payment in accordance with Section 4.1 shall be made by submitting to the 
Administrator such forms as the Administrator may prescribe.  Each election 
submitted must specify a Mutual Fund Index Deferral Percentage and/or a ML 
Stock Unit Deferral Percentage, which will be applied to reduce all payments 
of Fees during the Plan Year.  All elections by a Participant to defer Fees 
under the Plan must be received by the Administrator or such person as he or 
she may designate for the purpose by the date specified by the Administrator, 
which shall be no later than the last Business Day of the Election Year; 
provided, however, that any Non-Employee Director who is first nominated for 
election to the Board at the Annual Meeting occurring in the Plan Year may 
make an election to defer Fees for the Plan Year by submitting the 
appropriate forms to the Administrator or his designee no later than ten 
business days prior to the date of such Annual Meeting. For the 1997 Plan 
Year, Participants who have elected to defer all or a portion of their Fees 
will be given the opportunity in the first half of 1997 to elect to have all 
or a portion of Fees (other than those indexed to ML Stock) indexed to the 
KECALP Return Option.  

(b)  Irrevocability of Deferral Elections.  Except as provided in Section 
2.5, an election to defer the receipt of any Fees made under Section 2.1(a) 
is irrevocable once submitted to the Administrator or his or her designee. 
Furthermore, an election to defer Fees into a Mutual Fund Index Account may 
not subsequently be changed to an election to defer Fees into a ML Stock Unit 
Account, and an election to defer Fees into a ML Stock Unit Account may not 
subsequently be changed to an election to defer Fees into a Mutual Fund Index 
Account or a KECALP Unit Account. Participants who elect to defer Fees into a 
Mutual Fund Index Account will be given the opportunity in 1997 to elect that 
all or a portion of those Fees may be indexed to the KECALP Return Option as 
of the closing of Merrill Lynch KECALP L.P. 1997.  Once Merrill Lynch KECALP 
L.P. 1997 has closed, such election may not be changed. 

2.2  Crediting to Accounts.

(a) Mutual Fund Index Deferred Amounts. A Participant's Mutual Fund Index 
Deferred Amounts will be credited to the Participant's Mutual Fund Index 
Account as a dollar-denominated balance as soon as practicable (but in no 
event later than the end of the following month) after the last day of the 
Fiscal Month during which such Deferred Amounts would, but for deferral, have 
been paid and will be accounted for in accordance with Section 2.3.  No 
interest will accrue, nor will any adjustment be made to the Account, for the 
period until the Deferred Amounts are credited. (Mutual Fund Index Deferred 
Amounts may not subsequently be converted to ML Stock Unit Deferred Amounts. 
After the closing of Merrill Lynch KECALP L.P. 1997, Mutual Fund Index 
Deferred Amounts may not be converted to KECALP Deferred Amounts.

(b) ML Stock Unit Deferred Amounts.  A Participant's ML Stock Unit Deferred 
Amounts will be converted to ML Stock Units and credited to the Participant's 
ML Stock Unit Account as soon as practicable (but in no event later than the 
end of the following month) after the last day of the Fiscal Month during 
which such Deferred Amounts would, but for deferral, have been paid, and will 
be accounted for in accordance with Section 2.4.  The number of ML Stock 
Units to be credited will be determined by dividing the ML Stock Unit 
Deferred Amounts for the relevant calendar month by the 

                                       5


<PAGE>

Daily Market Price per share of Common Stock for the last Business Day in 
such calendar month and rounding the result to the nearest 1/100th of an ML 
Stock Unit (with .005 being rounded upwards).  ML Stock Unit Deferred Amounts 
may not subsequently be converted to Mutual Fund Index Deferred Amounts or 
KECALP Deferred Amounts.

(c) KECALP Deferred Amounts. In 1997, Participants who have elected to defer 
Fees under this Agreement into a Mutual Fund Index Account will be asked if 
they wish to elect that all or a portion of such Deferred Amounts be indexed 
to the KECALP Return Option.  If such election is made, upon the closing of 
Merrill Lynch KECALP L.P. 1997 an amount equal to: (i) all or a portion of 
such Participant's Mutual Fund Index Account Balance plus (ii) such 
Participant's KECALP Prospective Remaining 1997 Deferred Amounts shall be 
credited to the Participant's KECALP Unit Account as a dollar-denominated 
balance as soon as practicable, provided that, in the event that a 
Participant's End of Service Date occurs prior to the end of 1997, the 
Participant's KECALP Unit Account Balance shall be restated by the 
Administrator to reflect the forfeiture of any KECALP Units attributable to 
any KECALP Remaining 1997 Deferred Amounts relating to any full month for 
which Fees were not payable to such Participant. KECALP Deferred Amounts 
shall be credited to such Participant, accounted for, adjusted and paid out 
to Participants in the manner described in the KECALP Deferred Compensation 
Plan attached hereto as Annex A, except that: (1) such Participants shall not 
be eligible for Leverage under the KECALP Deferred Compensation Plan, and (2) 
no Annual Charge shall apply to such Deferred Amounts. Payouts relating to 
KECALP Deferred Amounts cannot be made in installments as they are payable 
only as distributions become available from Merrill Lynch KECALP L.P. 1997. 
KECALP Deferred Amounts may not subsequently be converted to Mutual Fund 
Index Deferred Amounts or ML Stock Unit Deferred Amounts, except that, when 
distributions occur under Merrill Lynch KECALP L.P. 1997 that are not by the 
terms of a Participant's election immediately payable to such Participant, 
such distributions will be paid into and adjusted in accordance with such 
Participant's Selected Mutual Fund Index Account Return Options.

2.3  Adjustment of Mutual Fund Index Accounts; Mutual Fund Index Account Return
Options.

(a) Selection of Mutual Fund Index Account Return Options.  Coincident with 
the Participant's election to defer Fees into a Mutual Fund Index Account, 
the Participant must select one or more Mutual Fund Index Account Return 
Options and the percentage of the Participant's Mutual Fund Index Account to 
be adjusted to reflect the performance of each Selected Mutual Fund Index 
Account Return Option.  A Participant may, by complying with such procedures 
as the Administrator may prescribe, including procedures specifying the 
frequency with respect to which such changes may be effected (but not more 
than twelve times in any calendar year), change the Selected Mutual Fund 
Index Account Return Options to be applicable with respect to his or her 
Mutual Fund Index Account.

(b)  Adjustment of Mutual Fund Index Accounts.  While a Participant's Mutual 
Fund Index Account does not represent the Participant's ownership of, or any 
ownership interest in, any particular assets, the Mutual Fund Index Account 
shall be adjusted to reflect the investment experience of the Participant's 
Selected Mutual Fund Index Account Return Options in the same manner as if 
investments in accordance with the Participant's elections had actually been 
made through the ML Benefit Services Platform and ML II Core Recordkeeping 
System, or any successor system used for keeping records of Participants' 
Mutual Fund Index Accounts (the "ML II System").  In adjusting Mutual Fund 
Index Accounts, the timing of receipt of Participant instructions by the ML 
II System shall control the timing and pricing of the notional investments in 
the Participant's Selected Mutual Fund Index Account Return Options in 
accordance with the rules of operation of the ML II System and its 
requirements for placing corresponding investment orders, as if orders to 
make 


                                       6

<PAGE>

corresponding investments were actually to be made, except that in connection 
with the crediting of Mutual Fund Index Deferred Amounts to the Participant's 
Mutual Fund Index Account and distributions from the Mutual Fund Index 
Account, deferral allocation instructions shall be treated as if received by 
the ML II System prior to the close of transactions through the ML II System 
on the relevant day.  Each Selected Mutual Fund Index Account Return Option 
shall be valued using the Net Asset Value of the Selected Mutual Fund Index 
Account Return Option as of the relevant day, provided, that, in valuing a 
Selected Mutual Fund Index Account Return Option for which a Net Asset Value 
is not computed, the value of the security involved for determining 
Participants' rights under the Plan shall be the price reported for actual 
transactions in that security through the ML II System on the relevant day, 
without giving effect to any transaction charges or costs associated with 
such transactions, provided, further, that, if there are no such transactions 
effected through the ML II System on the relevant day, the value of the 
security shall be:

(i)   if the security is listed for trading on one or more national securities 
exchanges, the average of the high and low sale prices for that day on the 
principal exchange for such security, or if such security is not traded on 
such principal exchange on that day, the average of the high and low sales 
prices on such exchange on the first day prior thereto on which such security 
was so traded;

(ii)  if the security is not listed for trading on a national securities 
exchange but is traded in the over-the-counter market, the average of the 
highest and lowest bid prices for such security on the relevant day; or

(iii) if neither clause (i) nor (ii) applies, the value determined by the 
Administrator by whatever means he or she considers appropriate in his or her 
sole discretion.

2.4  Adjustment of ML Stock Unit Accounts.

(a)  Dividend Equivalents.  Whenever a cash dividend is paid on a share of 
Common Stock, a Participant's ML Stock Unit Account will be adjusted by 
adding to the ML Stock Unit Account the number of ML Stock Units determined 
by multiplying the per share amount of the cash dividend by the ML Stock Unit 
Account Balance on the record date for the cash dividend, dividing the result 
by the price per share of Common Stock used for purposes of the reinvestment 
of such cash dividend in the Merrill Lynch & Co., Inc. Dividend Reinvestment 
Program currently administered by Group Employee Services, or if at any time 
there is no Dividend Reinvestment Program, the Daily Market Price of a share 
of Common Stock on the date the cash dividend is paid, and rounding the 
result to the nearest 1/100th of a ML Stock Unit (with .005 being rounded 
upwards); provided that, if the Participant's ML Stock Unit Account Balance 
is fully distributed (i.e., reduced to zero) in accordance with the Plan 
between the record date and the payment date for such cash dividend, then, in 
lieu of such adjustment, the Participant will be paid the amount of cash 
determined by multiplying the per share amount of the cash dividend by the ML 
Stock Unit Account Balance on the record date for the cash dividend and 
rounding the result to the nearest whole cent, at the same time and in the 
same manner as such cash dividend is paid to the holders of the Common Stock.

(b)  Changes in Capitalization.  Any other provision of the Plan to the 
contrary notwithstanding, if any change shall occur in or affect shares of 
Common Stock on account of a merger, consolidation, reorganization, stock 
dividend, stock split or combination, reclassification, recapitalization, or 
distribution to holders of shares of Common Stock (other than cash 
dividends), including, without limitation, a merger or other reorganization 
event in which the shares of Common Stock cease to exist, then appropriate 
adjustments shall be made, without any action by the Board of Directors, to 
the ML Stock Unit Accounts, if any, as shall be necessary to maintain the 

                                       7

<PAGE>

proportionate interest of the Participants and to preserve, without 
increasing, the value of their ML Stock Unit Account Balances.  In the event 
of a change in the presently authorized shares of Common Stock that is 
limited to a change in the designation thereof or a change of authorized 
shares with par value into the same number of shares with a different par 
value or into the same number of shares without par value, the shares 
resulting from any such change shall be deemed to be shares of Common Stock 
within the meaning of the Plan.

2.5  Rescission of Mutual Fund Index Deferral Elections.

(a)  Adverse Tax Determination.  Notwithstanding the provisions of Section 
2.1(b), an election to defer Fees into a Mutual Fund Index Account may be 
rescinded at any time if (i) a final determination is made by a court or 
other governmental body of competent jurisdiction that the election was 
ineffective to defer income for purposes of U.S. Federal, state, local or 
foreign income taxation and the time for appeal from this determination has 
expired, and (ii) the Administrator, in his or her sole discretion, decides, 
upon the Participant's request and upon evidence of the occurrence of the 
events described in (i) hereof that he or she finds persuasive, to rescind 
the election.  Upon such rescission, the Mutual Fund Index Account Balance 
will be paid to the Participant as soon as practicable, and no additional 
amounts will be deferred into the Participant's Mutual Fund Index Account 
pursuant to this Plan.

(b)  Rescission For Amounts Not Yet Earned.  Upon the Participant's written 
request, the Administrator may in his or her sole discretion terminate any 
election to defer Fees into a Mutual Fund Index Account made hereunder with 
respect to Fees not yet earned and no further amounts will be deferred into 
the Participant's Mutual Fund Index Account.  Fees previously deferred into 
the Mutual Fund Index Account will continue to be governed by the terms of 
this Plan.

(c)  No Rescission of ML Stock Unit or KECALP Deferral Elections.  No 
rescission of an election to defer Fees into an ML Stock Unit Account or a 
KECALP Unit Account shall be permitted under the Plan.


                                   ARTICLE III
                                           
                               STATUS OF ACCOUNT(S)
                                           
3.1  No Trust or Fund Created; General Creditor Status.

Nothing contained herein and no action taken pursuant hereto will be 
construed to create a trust or separate fund of any kind or a fiduciary 
relationship between ML & Co. and any Participant, the Participant's 
beneficiary or estate, or any other person.  Title to and beneficial 
ownership of any funds represented by the Account Balance(s) will at all 
times remain in ML & Co.; such funds will continue for all purposes to be a 
part of the general funds of ML & Co. and may be used for any corporate 
purpose.  No person will, by virtue of the provisions of this Plan, have any 
interest whatsoever in any specific assets of the Company.  TO THE EXTENT 
THAT ANY PERSON ACQUIRES A RIGHT TO RECEIVE PAYMENTS FROM ML & CO. UNDER THIS 
PLAN, SUCH RIGHT WILL BE NO GREATER THAN THE RIGHT OF ANY UNSECURED GENERAL 
CREDITOR OF ML & CO.


                                       8


<PAGE>


3.2  Non-Assignability.

The Participant's right or the right of any other person to the Account 
Balance(s) or any other benefits hereunder cannot be assigned, alienated, 
sold, garnished, transferred, pledged, or encumbered except by a written 
designation of beneficiary under this Plan, by written will, or by the laws 
of descent and distribution; provided, however, that the specified portion of 
the Participant's Account(s) will be paid to the Participant's spouse or 
former spouse to the extent directed by a valid court order entered in a 
domestic relations proceeding involving the Participant's divorce or legal 
separation.

3.3  Effect of Deferral on Benefits Under Pension and Welfare Benefit Plans.

The effect of deferral on pension and welfare benefit plans in which the 
Participant may be a participant will depend upon the provisions of each such 
plan, as amended from time to time.


                                   ARTICLE IV
                                           
                              PAYMENT OF ACCOUNT(S)
                                           
4.1  Payment.

(a)  Regular Payment Election.  A Participant's Account Balance(s) (other 
than a KECALP Unit Account Balance) will be paid in cash by ML & Co., as 
elected by the Participant at the time of his or her deferral election, 
either in a single payment to be made, or in the number of annual installment 
payments (not to exceed 15) chosen by the Participant to commence, (i) in the 
month following the month of the Participant's End of Service Date or death, 
(ii) in any month and year selected by the Participant not less than seven 
months after the end of the Plan Year, or (iii) in any month in the calendar 
year following the Participant's End of Service Date.  The amount of each 
annual installment payment, if applicable, shall be determined by multiplying 
the Account Balance(s) as of the last day of the month immediately preceding 
the month in which the payment is to be made by a fraction, the numerator of 
which is one and the denominator of which is the number of remaining 
installment payments (including the installment payment to be made).

(b)  Modified Installment Payments.  In lieu of one of the regular payment 
elections provided for in Section 4.1(a), a Participant may elect to receive 
the Account Balance(s) (other than a KECALP Unit Account Balance) in at least 
11 but no more than 15 annual installment payments ("modified installment 
payments"), such modified installment payments to commence on the last 
business day in March in the year following the Participant's Retirement or 
death (the "Initial Payment Date").  The modified installment payments shall 
be computed in accordance with the last sentence of Section 4.1(a) and will 
in all other respects be treated like regular installment payments under the 
Plan. By electing modified installment payments, the Participant agrees that 
at any time prior to the last day of February immediately preceding a 
Participant's Initial Payment Date (the "Determination Date"), ML & Co. shall 
have the right, without the consent of the Participant or any beneficiary, to 
change the Participant's method of payment to 11 annuitized payments 
("annuitized payments"), in the event that the Administrator, in his sole 
discretion, determines that such a change is necessary or appropriate in 
order to preserve the intended state tax benefits of the modified installment 
payments to the Participant or any beneficiary.  In the event that the 
Administrator determines that annuitized payments shall be made, the amount 
of the annuitized payments will be determined by applying the Discount Rate, 
as defined below, to the Account Balance as of the Determination Date to 
create a stream of 11 equal annual payments. If annuitized payments are to be 
made, then the Account Balance shall cease to be adjusted pursuant to 
Sections 2.3 and 2.4 as 

                                       9

<PAGE>

of the Determination Date and the Company's only obligation to the 
Participant shall be to make the annuitized payments when due. As used 
herein, Discount Rate shall mean ML & Co.'s then-applicable cost of borrowing 
and is defined as the sum of: (i) the annual yield on the then-current 5-year
U.S. Treasury Note, and (ii) a spread (which will not be less than 0.10%) 
indicative of ML & Co.'s borrowing cost for transactions of similar structure 
and average maturity to the annuity, as determined by ML & Co. 

(c)  Payment of ML Stock Units.  ML Stock Units will be paid only in cash. 
The amount of any payment of ML Stock Units (whether pursuant to the 
Participant's election or otherwise pursuant to the Plan) will be determined 
by multiplying the number of ML Stock Units to be paid by the Current Market 
Value per share of Common Stock for the last day of the month immediately 
preceding the month in which the payment is to be made and rounding the 
result to the nearest whole cent.

(d)  Payment of Amounts Indexed to KECALP Return Option. Notwithstanding any 
elections made under this Plan, KECALP Deferred Amounts cannot be paid in 
installments as they are payable only as distributions become available from 
Merrill Lynch KECALP L.P. 1997. Participants electing the KECALP Return 
Option in 1997 will be asked at the time such election is made to make 
elections concerning the timing of their payouts that are in accordance with 
the KECALP Deferred Compensation Plan.

(e)  Death Prior to Payment.  If the Participant dies prior to payment, then 
the Account Balance(s) (other than a KECALP Unit Account Balance) will be 
paid to the Participant's beneficiary in accordance with the Participant's 
election of either installment payments or a single payment, provided, 
however, that in the event that a beneficiary of the Participant's Account is 
the Participant's estate or is otherwise not a natural person, then (i) if 
the Participant has elected a regular payment election pursuant to Section 
4.1(a), the applicable portion of the Account Balance will be paid in a 
single payment to such beneficiary notwithstanding any election of 
installment payments, and (ii) if the Participant has elected modified 
installment payments pursuant to Section 4.1(b), the applicable portion of 
the Account Balance will continue to be payable as modified installment 
payments or annuitized payments, as the case may be, but only to a single 
person consisting of the administrator or executor of the Participant's 
estate or another person lawfully designated by the administrator or executor 
(and in the event no such person is designated within a reasonable time, 
payment will be made in a lump sum).

(f)  Discretion to Alter Payment Date for Mutual Fund Index Account Balance.  
Notwithstanding the other provisions of this Section 4.1, if the Participant 
ceases to be a Director for any reason, the Administrator may, in his or her 
sole discretion, direct that any Mutual Fund Index Account Balance be paid at 
some other time or that it be paid in installments; provided, that no such 
direction that adversely affects the rights of the Participant or his or her 
beneficiary under this Plan shall be implemented without the consent of the 
affected Participant or beneficiary.  This direction may be revoked by the 
Administrator at any time in his or her sole discretion.  This Section 4.1(f) 
shall not be applicable to the payment of any ML Stock Unit Account Balance.

4.2  Change in Control.

(a)  Payment of Mutual Fund Index Account Balance.  Notwithstanding any other 
provision of this Plan, in the event that (i) ML & Co. receives a Tender 
Offer Statement on Schedule 14D-1 under the Securities Exchange Act of 1934 
relating to a Tender Offer or (ii) a Change in Control shall occur, any 
Mutual Fund Index Account Balance will be paid to the Participant in a lump 

                                      10


<PAGE>

sum as soon as practicable after the receipt of such Tender Offer Statement 
or the occurrence of such Change in Control, and in any event, not later than 
30 days thereafter.

(b)  ML Stock Unit Account Balance Unaffected.  The occurrence of an event 
specified in Section 4.2(a)(i) or (ii) hereof shall have no effect on the 
timing of payment or the obligation of ML & Co. to pay a Participant's ML 
Stock Unit Account Balance, which shall continue to be governed by Section 
4.1 hereof.

4.3  Withholding of Taxes.

ML & Co. will deduct or withhold from any payment to be made or deferred 
hereunder any U.S. Federal, state or local or foreign income or employment 
taxes required by law to be withheld or require the Participant or the 
Participant's beneficiary to pay any amount, or the balance of any amount, 
required to be withheld.  

4.4  Beneficiary.

(a)  Designation of Beneficiary.  The Participant may designate, in a writing 
delivered to the Administrator or his or her designee before the 
Participant's death, a beneficiary to receive payments in the event of the 
Participant's death.  The Participant may also designate a contingent 
beneficiary to receive payments in accordance with this Plan if the primary 
beneficiary does not survive the Participant.  The Participant may designate 
more than one person as the Participant's beneficiary or contingent 
beneficiary, in which case (i) no contingent beneficiary would receive any 
payment unless all of the primary beneficiaries predeceased the Participant, 
and (ii) the surviving beneficiaries in any class shall share in any payments 
in proportion to the percentages of interest assigned to them by the 
Participant.

(b)  Change in Beneficiary.  The Participant may change his or her 
beneficiary or contingent beneficiary (without the consent of any prior 
beneficiary) in a writing delivered to the Administrator or his or her 
designee before the Participant's death.  Unless the Participant states 
otherwise in writing, any change in beneficiary or contingent beneficiary 
will automatically revoke such prior designations of the Participant's 
beneficiary or of the Participant's contingent beneficiary, as the case may 
be, under this Plan only; and any designations under other deferral 
agreements or plans of the Company will remain unaffected.

(c)  Default Beneficiary.  In the event a Participant does not designate a 
beneficiary, or no designated beneficiary survives the Participant, the 
Participant's beneficiary shall be the Participant's surviving spouse, if the 
Participant is married at the time of his or her death and not subject to a 
court-approved agreement or court decree of separation, or otherwise the 
person or persons designated to receive benefits on account of the 
Participant's death under the ML & Co. pre-retirement death benefit for 
Non-Employee Directors, unless the rights to such benefit have been assigned, 
in which case any amounts payable to the Participant's beneficiary under the 
Plan will be paid to the Participant's estate.

(d)  If the Beneficiary Dies During Payment.  If a beneficiary who is 
receiving or is entitled to receive payments hereunder dies after the 
Participant but before all the payments have been made, the portion of the 
Account Balance(s) to which that beneficiary was entitled will be paid as 
soon as practicable in a single payment to such beneficiary's estate and not 
to any contingent beneficiary the Participant may have designated provided, 
however, that if the beneficiary was receiving modified installment payments 
or annuitized payments pursuant to Section 4.1(b), the applicable portion of 
the Account Balance will continue to be paid as modified installment payments 
or annuitized payments, as the case may be, but only to a single person 
consisting of the 
                                      11

<PAGE>

administrator or executor of the beneficiary's estate or another person 
lawfully designated by the administrator or executor (and in the event no 
such person is designated within a reasonable time, payment will be made in a 
lump sum).

                                    ARTICLE V
                                           
                            ADMINISTRATION OF THE PLAN
                                           
5.1  Powers of the Administrator.

The Administrator has full power and authority to interpret, construe, and 
administer this Plan.  The Administrator's interpretations and construction 
hereof, and actions hereunder, including any determinations regarding the 
amount or recipient of any payments, will be binding and conclusive on all 
persons for all purposes.  The Administrator will not be liable to any person 
for any action taken or omitted in connection with the interpretation and 
administration of this Plan unless attributable to his or her willful 
misconduct or lack of good faith.  The Administrator may designate persons to 
carry out the specified responsibilities of the Administrator and shall not 
be liable for any act or omission of a person as designated.

5.2  Payments on Behalf of an Incompetent.

If the Administrator finds that any person who is presently entitled to any 
payment hereunder is a minor or is unable to care for his or her affairs 
because of disability or incompetency, payment of the Account Balance(s) may 
be made to anyone found by the Administrator to be the committee or other 
authorized representative of such person, or to be otherwise entitled to such 
payment, in the manner and under the conditions that the Administrator 
determines.  Such payment will be a complete discharge of the liabilities of 
ML & Co. hereunder with respect to the amounts so paid.

5.3  Corporate Books and Records Controlling.

The books and records of the Company will be controlling in the event a 
question arises hereunder concerning the amount of the Deferred Amounts, the 
Account Balance(s), the designation of a beneficiary, or any other matters.

                                           
                                    ARTICLE VI
                                           
                             MISCELLANEOUS PROVISIONS
                                           
6.1  Litigation.

The Company shall have the right to contest, at its expense, any ruling or 
decision, administrative or judicial, on an issue that is related to the Plan 
and that the Administrator believes to be important to Participants, and to 
conduct any such contest or any litigation arising therefrom to a final 
decision.

6.2  Headings Are Not Controlling.

The headings contained in this Plan are for convenience only and will not 
control or affect the meaning or construction of any of the terms or 
provisions of this Plan.


                                      12


<PAGE>


6.3  Governing Law.

To the extent not preempted by applicable U.S. Federal law, this Plan will be 
construed in accordance with and governed by the laws of the State of New 
York as to all matters, including, but not limited to, matters of validity, 
construction, and performance.

6.4  Amendment and Termination.

The Executive Committee or the Board of Directors may amend or terminate this 
Plan at any time, provided that no amendment or termination may be made that 
adversely affect the right of a Participant to his or her Account Balance(s) 
as of the date of such amendment or termination.


                                      13

<PAGE>
                                                                      EXHIBIT 11

                MERRILL LYNCH & CO., INC. AND SUBSIDIARIES 
                 COMPUTATION OF EARNINGS PER COMMON SHARE 
                 (In Millions, Except Per Share Amounts)


<TABLE>
<CAPTION>
                                                                           For the Three Months Ended
                                                                         -----------------------------
                                                                          MARCH 28,         MARCH 29,
                                                                            1997              1996
                                                                         -----------       -----------
<S>                                                                      <C>               <C>
EARNINGS
Net earnings...........................................................      $  465          $  410
Preferred stock dividends..............................................         (10)            (12)
                                                                             ------          ------
Net earnings applicable to common stockholders.........................      $  455          $  398
                                                                             ------          ------
                                                                             ------          ------
PRIMARY WEIGHTED AVERAGE SHARES                                                          
Common stock...........................................................       165.6           172.8
Assuming issuance of shares relating to employee incentive plans......         28.9            23.4
                                                                             ------          ------
Total shares...........................................................       194.5           196.2
                                                                             ------          ------
                                                                             ------          ------
PRIMARY EARNINGS PER SHARE.............................................      $ 2.34          $ 2.03
                                                                             ------          ------
                                                                             ------          ------
FULLY DILUTED WEIGHTED AVERAGE SHARES                                                    
Common stock...........................................................       165.6           172.8
Assuming issuance of shares relating to employee incentive plans.......        28.9            23.4
                                                                             ------          ------
Total shares..........................................................        194.5           196.2
                                                                             ------          ------
                                                                             ------          ------
FULLY DILUTED EARNINGS PER SHARE.......................................      $ 2.34          $ 2.03
                                                                             ------          ------
                                                                             ------          ------
</TABLE>

NOTE: In accordance with Accounting Principles Board Opinion No. 15, the 
      modified treasury stock method was used to calculate per common share 
      earnings. 

NOTE: Earnings per common share amounts and average shares used in computing 
      earnings per common share do not give effect to the two-for-one common 
      stock split, effected in the form of a stock dividend, declared by the 
      Board of Directors on April 15, 1997 and payable on May 30, 1997.


<PAGE>

                                                                     EXHIBIT 12

                  MERRILL LYNCH & CO., INC. AND SUBSIDIARIES 
            COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND 
             COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
                            (Dollars in Millions)
 
<TABLE>
<CAPTION>
                                                                          For the Three Months
                                                                                 Ended
                                                                         ------------------------
<S>                                                                      <C>          <C>
                                                                          March 28,     March 29,
                                                                            1997          1996
                                                                         ----------   ----------
Pretax earnings from continuing operations.............................   $     766    $     671
Add: Fixed charges.....................................................       3,672        2,795
                                                                         ----------   ----------
Pretax earnings before fixed charges...................................   $   4,438    $   3,466
                                                                         ----------   ----------
                                                                         ----------   ----------
Fixed charges:                                                                      
  Interest.............................................................   $   3,608    $   2,756
  Other(A).............................................................          64           39
                                                                         ----------   ----------
  Total fixed charges..................................................   $   3,672    $   2,795
                                                                         ----------   ----------
                                                                         ----------   ----------
  Preferred stock dividend requirements................................   $      17    $      19
                                                                         ----------   ----------
  Total combined fixed charges and preferred stock dividends...........   $   3,689    $   2,814
                                                                         ----------   ----------
                                                                         ----------   ----------
Ratio of earnings to fixed charges.....................................        1.21        1.24
Ratio of earnings to combined fixed charges and preferred stock
  dividends............................................................        1.20        1.23
</TABLE>
 
(A) Other fixed charges consist of the interest factor in rentals, amortization
    of debt expense, and preferred stock dividend requirements of majority-owned
    subsidiaries.
 
                                       

<PAGE>

                                                                      EXHIBIT 15








May 9, 1997

Merrill Lynch & Co., Inc.
World Financial Center
North Tower
New York, NY  10281


We have made a review, in accordance with standards established by the American
Institute of Certified Public Accountants, of the unaudited interim consolidated
financial information of Merrill Lynch & Co., Inc. and subsidiaries as of March
28, 1997 and for the three-month periods ended March 28, 1997 and March 29, 1996
as indicated in our report dated May 9, 1997; because we did not perform an
audit, we expressed no opinion on that information.

We are aware that our report referred to above, which is included in your
Quarterly Report on Form 10-Q for the quarter ended March 28, 1997, is
incorporated by reference in the following documents, as amended:


Filed on Form S-8:

    Registration Statement No. 33-41942 (1986 Employee Stock Purchase Plan)

    Registration Statement No. 33-17908 (Incentive Equity Purchase Plan)

    Registration Statement No. 33-33336 (Long Term Incentive Compensation Plan)

    Registration Statement No. 33-51831 (Long Term Incentive Compensation Plan)

    Registration Statement No. 33-51829 (401(k) Savings and Investment Plan)

    Registration Statement No. 33-54154 (Non-Employee Directors' Equity Plan)

    Registration Statement No. 33-54572 (401(k) Savings and Investment Plan
         (Puerto Rico))

<PAGE>

    Registration Statement No. 33-56427 (Amended and Restated 1994 Deferred
         Compensation Plan for a Select Group of Eligible Employees)

    Registration Statement No. 33-55155 (1995 Deferred Compensation Plan
         for a Select Group of Eligible Employees)

    Registration Statement No. 33-60989 (1996 Deferred Compensation Plan
         for a Select Group of Eligible Employees)

    Registration Statement No. 333-09779 (1997 Deferred Compensation Plan for a
         Select Group of Eligible Employees)

    Registration Statement No. 333-00863 (401(k) Savings & Incentive Plan)

    Registration Statement No. 333-13367 (Restricted Stock Plan For Former
         Employees of Hotchkis and Wiley)


    Registration Statement No. 333-15009 (1997 KECALP Deferred Compensation
         Plan for a Select Group of Eligible Employees)

    Registration Statement No. 333-17099 (Deferred Unit and Stock Unit Plan for
         Non-Employee Directors)

    Registration Statement No. 333-18915 (Long Term Incentive Compensation Plan
         for Managers & Producers)

Filed on Form S-3:

    Debt Securities

    Registration Statement No. 33-54218

    Registration Statement No. 2-78338

    Registration Statement No. 2-89519

    Registration Statement No. 2-83477

    Registration Statement No. 33-03602

    Registration Statement No. 33-17965

    Registration Statement No. 33-27512

    Registration Statement No. 33-35456

<PAGE>

    Registration Statement No. 33-42041

    Registration Statement No. 33-45327

    Registration Statement No. 33-49947

    Registration Statement No. 33-51489

    Registration Statement No. 33-52647

    Registration Statement No. 33-60413

    Registration Statement No. 33-61559

    Registration Statement No. 33-65135

    Registration Statement No. 333-13649

    Registration Statement No. 333-25255

    Medium Term Notes

    Registration Statement No.  2-96315

    Registration Statement No. 33-03079

    Registration Statement No. 33-05125

    Registration Statement No. 33-09910

    Registration Statement No. 33-16165

    Registration Statement No. 33-19820

    Registration Statement No. 33-23605

    Registration Statement No. 33-27549

    Registration Statement No. 33-38879

    Other Securities

    Registration Statement No. 33-19975 (Remarketed Preferred Stock, Series C)

    Registration Statement No. 33-33335 (Common Stock)

<PAGE>

    Registration Statement No. 33-45777 (Common Stock)

    Registration Statement No. 33-55363 (Preferred Stock)

    Registration Statement No. 333-02275 (Long Term Incentive Compensation
    Plan)

    Registration Statement No. 333-16603 (TOPrS)

    Registration Statement No. 333-20137 (TOPrS)

    Registration Statement No. 333-24889 (LTIC and LTICPMP)


We are also aware that the aforementioned report, pursuant to Rule 436(c) under
the Securities Act of 1933, is not considered a part of the Registration
Statement prepared or certified by an accountant or a report prepared or
certified by an accountant within the meaning of Sections 7 and 11 of that Act.


/s/ Deloitte & Touche LLP
    New York, New York


<TABLE> <S> <C>

<PAGE>
<ARTICLE> BD
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-26-1997
<PERIOD-END>                               MAR-28-1997
<CASH>                                           4,154
<RECEIVABLES>                                   34,745
<SECURITIES-RESALE>                             61,149
<SECURITIES-BORROWED>                           30,717
<INSTRUMENTS-OWNED>                            105,111<F1>
<PP&E>                                           1,706
<TOTAL-ASSETS>                                 247,603
<SHORT-TERM>                                    44,601
<PAYABLES>                                      19,010
<REPOS-SOLD>                                    70,886
<SECURITIES-LOANED>                              5,223
<INSTRUMENTS-SOLD>                              50,783
<LONG-TERM>                                     29,687
                                0
                                        425
<COMMON>                                           315
<OTHER-SE>                                       6,185
<TOTAL-LIABILITY-AND-EQUITY>                   247,603
<TRADING-REVENUE>                                1,063
<INTEREST-DIVIDENDS>                             3,848
<COMMISSIONS>                                    1,115
<INVESTMENT-BANKING-REVENUES>                      608
<FEE-REVENUE>                                      646
<INTEREST-EXPENSE>                               3,610
<COMPENSATION>                                   1,988
<INCOME-PRETAX>                                    766
<INCOME-PRE-EXTRAORDINARY>                         465
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       465
<EPS-PRIMARY>                                     2.34
<EPS-DILUTED>                                     2.34
<FN>
<F1> Includes $627 in Preferred Securities Issued by
     Subsidiaries.
</FN>
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission