MERRILL LYNCH LIFE INSURANCE COMPANY
10-K405, 1996-03-26
Previous: MERRILL LYNCH LIFE INSURANCE COMPANY, POS AM, 1996-03-26
Next: SA TELECOMMUNICATIONS INC /DE/, PRE 14A, 1996-03-26



<PAGE>   1

                                   FORM 10-K

                       SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549

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

                  For the fiscal year ended December 31, 1995

     Commission File Nos. 33-26322; 33-46827; 33-52254; 33-60290; 33-58303

                      MERRILL LYNCH LIFE INSURANCE COMPANY
             (Exact name of Registrant as specified in its charter)

<TABLE>
       <S>                                                    <C>
                  Arkansas                                                 91-1325756
       -------------------------------                        ------------------------------------
       (State or other jurisdiction of                        (I.R.S. Employer Identification No.)
       incorporation or organization)
</TABLE>

                             800 Scudders Mill Road
                          Plainsboro, New Jersey 08536     
                    ---------------------------------------
                    (Address of Principal Executive Offices)

                                  (609) 282-1429                   
                -----------------------------------------------
                (Registrant's telephone no. including area code)

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

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

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

                    APPLICABLE ONLY TO CORPORATE REGISTRANTS

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

                                                         Common   200,000  
                                                               ------------

                      DOCUMENTS INCORPORATED BY REFERENCE

    Preliminary Prospectus included in Post-Effective Amendment No. 1 to the
Registrant's registration statement on Form S-1, filed March 26, 1996, pursuant
to the Securities Act of 1933, File No. 33- 58303 -- incorporated by reference
into Parts I and II of this report on Form 10-K; and Exhibits.

    REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTION J(1)(a)
AND (b) OF FORM 10-K AND IS THEREFORE FILING THIS FORM WITH THE REDUCED
DISCLOSURE FORMAT.
<PAGE>   2
                                     PART I

Item 1.  Business.

                 The Registrant is an indirect wholly-owned subsidiary of
Merrill Lynch & Co., Inc., a corporation whose common stock is traded on the
New York Stock Exchange.  The information set forth under the caption "A.
History and Business" in the preliminary prospectus contained in Post-Effective
Amendment No. 1 to the Registrant's registration statement, filed March 26,
1996, pursuant to the Securities Act of 1933, File No. 33-58303 (the
"Prospectus"), is incorporated herein by reference.

Item 2.  Properties.

                 The information set forth under the caption "J. Properties" in
the Prospectus is incorporated herein by reference.

Item 3.  Legal Proceedings.

                 The information set forth under the caption "Legal
Proceedings" in the Prospectus is incorporated herein by reference.

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

                 Information called for by this item is omitted pursuant to
General Instruction J. of Form 10-K.


                                    PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

                 The Registrant is a wholly-owned subsidiary of Merrill Lynch
Insurance Group, Inc. ("MLIG"), which is an indirect wholly-owned subsidiary of
Merrill Lynch & Co., Inc.  MLIG is the sole record holder of Registrant's
shares.  Therefore, there is no public trading market for Registrant's common
stock.

                 On December 20, 1995, the Registrant paid a $26,243,000
ordinary dividend and a $73,757,000 extraordinary dividend to MLIG.  On
December 23, 1994, the Registrant paid a $37,221,000 ordinary dividend and a
$112,779,000 extraordinary dividend to MLIG.  The extraordinary dividends were
paid pursuant to approval granted by the Arkansas Insurance Commissioner.  No
other cash dividends have been declared on Registrant's common stock at any
time during the two most recent fiscal years.  Under laws applicable to
insurance companies domiciled in the State of Arkansas, the Registrant's
ability to pay extraordinary dividends
<PAGE>   3
on its common stock is restricted.  See Note 6 to the Registrant's financial
statements.

Item 6.  Selected Financial Data.

                 Information called for by this item is omitted pursuant to
General Instruction J. of Form 10-K.

Item 7.  Management's Narrative Analysis of Results of Operations.

                 The information set forth under the sub-caption "Results of
Operations" under the caption "C.  Management's Discussion and Analysis of
Financial Condition and Results of Operations" in the Prospectus is
incorporated herein by reference.


Item 8.  Financial Statements and Supplementary Data.

                 The financial statements of Registrant are set forth in Part
IV hereof and are incorporated herein by reference.

Item 9.  Changes in and Disagreements With Accountants on Accounting and
         Financial Disclosure.

                 Not applicable.

                                    PART III

                 Information called for by items 10 through 13 of this part is
omitted pursuant to General Instruction J. of Form 10-K.

                                    PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on
          Form 8-K.

         (a)  Financial Statements and Exhibits.

                 (1)  The following financial statements of the Registrant are
filed as part of this report:

             a.      Independent Auditors' Report dated February 26, 1996.

             b.      Balance Sheets at December 31, 1995 and 1994.

             c.      Statements of Earnings for the Years Ended December 31, 
                     1995, 1994 and 1993.





                                     - 2 -
<PAGE>   4
         d.      Statements of Stockholder's Equity for the Years Ended
                 December 31, 1995, 1994 and 1993.

         e.      Statements of Cash Flows for the Years Ended December 31,
                 1995, 1994 and 1993.

         f.      Notes to Financial Statements for the Years Ended December 31,
                 1995, 1994 and 1993.

                 (2)  The following exhibits are filed as part of this report
as indicated below:

                 2.1         Merrill Lynch Life Insurance Company Board of
                             Directors Resolution in Connection with the Merger
                             between Merrill Lynch Life Insurance Company and
                             Tandem Insurance Group, Inc. (Incorporated by
                             reference to Exhibit 2.1, filed September 5, 1991,
                             as part of Post-Effective Amendment No. 4 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322.)

                 2.2         Plan and Agreement of Merger between Merrill Lynch
                             Life Insurance Company and Tandem Insurance Group,
                             Inc.  (Incorporated by reference to Exhibit 2.1a,
                             filed September 5, 1991, as part of Post-Effective
                             Amendment No. 4 to the Registrant's registration
                             statement on Form S-1, File No. 33-26322.)

                 3.1         Articles of Incorporation of Merrill Lynch Life
                             Insurance Company.  (Incorporated by reference to
                             Exhibit 3.1 to the Registrant's registration
                             statement on Form S-1, File No. 33-26322, filed
                             January 3, 1989.)

                 3.2         By-Laws of Merrill Lynch Life Insurance Company.
                             (Incorporated by reference to Exhibit 3.2 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322, filed January 3, 1989.)

                 3.3         Articles of Amendment, Restatement and
                             Redomestication of the Articles of Incorporation
                             of Merrill Lynch Life Insurance Company.
                             (Incorporated by reference to Exhibit 3(c) to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-46827, filed March 30, 1992.)

                 3.4         Amended and Restated By-Laws of Merrill Lynch Life
                             Insurance Company.  (Incorporated by





                                     - 3 -
<PAGE>   5
                             reference to Exhibit 3(d) to the Registrant's
                             registration statement on Form S-1, File No. 33-
                             46827, filed March 30, 1992.)

                 4.1         Group Modified Guaranteed Annuity Contract, ML-
                             AY-361.  (Incorporated by reference to Exhibit
                             4.1, filed February 23, 1989, as part of Pre-
                             Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No. 33-
                             26322.)

                 4.2         Individual Certificate, ML-AY-362. (Incorporated
                             by reference to Exhibit 4.2, filed February 23,
                             1989, as part of Pre-Effective Amendment No. 1 to
                             the Registrant's registration statement on Form
                             S-1, File No. 33-26322.)

                 4.2a        Individual Certificate, ML-AY-362 KS.
                             (Incorporated by reference to Exhibit 4.2a, filed
                             March 9, 1990, as part of Post-Effective Amendment
                             No. 1 to the Registrant's registration statement
                             on Form S-1, File No. 33-26322.)

                 4.2b        Individual Certificate, ML-AY-378. (Incorporated
                             by reference to Exhibit 4.2b, filed March 9, 1990,
                             as part of Post-Effective Amendment No. 1 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322.)

                 4.3         Individual Tax-Sheltered Annuity Certificate,
                             ML-AY-372.  (Incorporated by reference to Exhibit
                             4.3, filed February 23, 1989, as part of
                             Pre-Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-26322.)

                 4.3a        Individual Tax-Sheltered Annuity Certificate,
                             ML-AY-372 KS.  (Incorporated by reference to
                             Exhibit 4.3a, filed March 9, 1990, as part of
                             Post-Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-26322.)

                 4.4         Qualified Retirement Plan Certificate, ML-AY-373.
                             (Incorporated by reference to Exhibit 4.4 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322, filed January 3, 1989.)





                                     - 4 -
<PAGE>   6
                 4.4a        Qualified Retirement Plan Certificate, ML-AY-373
                             KS.  (Incorporated by reference to Exhibit 4.4a,
                             filed March 9, 1990, as part of Post-Effective
                             Amendment No. 1 to the Registrant's registration
                             statement on Form S-1, File No. 33-26322.)

                 4.5         Individual Retirement Annuity Certificate, ML-
                             AY-374.  (Incorporated by reference to Exhibit 4.5
                             to the Registrant's registration statement on Form
                             S-1, File No. 33-26322, filed January 3, 1989.)

                 4.5a        Individual Retirement Annuity Certificate, ML-
                             AY-374 KS.  (Incorporated by reference to Exhibit
                             4.5a, filed March 9, 1990, as part of
                             Post-Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-26322.)

                 4.5b        Individual Retirement Annuity Certificate, ML-
                             AY-375 KS. (Incorporated by reference to Exhibit
                             4.5b, filed March 9, 1990, as part of Post-
                             Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No. 33-
                             26322.)

                 4.5c        Individual Retirement Annuity Certificate, ML-
                             AY-379.  (Incorporated by reference to Exhibit
                             4.5c, filed March 9, 1990, as part of Post-
                             Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No. 33-
                             26322.)

                 4.6         Individual Retirement Account Certificate, ML-
                             AY-375.  (Incorporated by reference to Exhibit
                             4.6, filed February 23, 1989, as part of Pre-
                             Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No. 33-
                             26322.)

                 4.6a        Individual Retirement Account Certificate, ML-
                             AY-380.  (Incorporated by reference to Exhibit
                             4.6a, filed March 9, 1990, as part of Post-
                             Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No. 33-
                             26322.)

                 4.7         Section 457 Deferred Compensation Plan Certif-
                             icate, ML-AY-376.  (Incorporated by reference to





                                     - 5 -
<PAGE>   7
                             Exhibit 4.7 to the Registrant's registration
                             statement on Form S-1, File No. 33-26322, filed
                             January 3, 1989.)

                 4.7a        Section 457 Deferred Compensation Plan
                             Certificate, ML-AY-376 KS.  (Incorporated by
                             reference to Exhibit 4.7a, filed March 9, 1990, as
                             part of Post-Effective Amendment No. 1 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322.)

                 4.8         Tax-Sheltered Annuity Endorsement, ML-AY-366.
                             (Incorporated by reference to Exhibit 4.8 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322, filed January 3, 1989.)

                 4.8a        Tax-Sheltered Annuity Endorsement, ML-AY-366 190.
                             (Incorporated by reference to Exhibit 4.8a, filed
                             March 9, 1990, as part of Post- Effective
                             Amendment No. 1 to the Registrant's registration
                             statement on Form S-1, File No. 33-26322.)

                 4.9         Qualified Retirement Plan Endorsement, ML-AY-364.
                             (Incorporated by reference to Exhibit 4.9 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322, filed January 3, 1989.)

                 4.10        Individual Retirement Annuity Endorsement, ML-
                             AY-368.  (Incorporated by reference to Exhibit
                             4.10 to the Registrant's registration statement on
                             Form S-1, File No. 33-26322, filed January 3,
                             1989.)

                 4.10a       Individual Retirement Annuity Endorsement, ML-
                             AY-368 190.  (Incorporated by reference to Exhibit
                             4.10a, filed March 9, 1990, as part of
                             Post-Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-26322.)

                 4.10b       Individual Retirement Annuity Endorsement, ML009.
                             (Incorporated by reference to Exhibit 4(j)(3) to
                             Post-Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-60290, filed March 31, 1994.)





                                     - 6 -
<PAGE>   8
                 4.11        Individual Retirement Account Endorsement, ML-
                             AY-365.  (Incorporated by reference to Exhibit
                             4.11 to the Registrant's registration statement on
                             Form S-1, File No. 33-26322, filed January 3,
                             1989.)

                 4.11a       Individual Retirement Account Endorsement, ML-
                             AY-365 190.  (Incorporated by reference to Exhibit
                             4.11a, filed March 9, 1990, as part of
                             Post-Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-26322.)

                 4.12        Section 457 Deferred Compensation Plan
                             Endorsement, ML-AY-367.  (Incorporated by
                             reference to Exhibit 4.12 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-26322, filed January 3, 1989.)

                 4.12a       Section 457 Deferred Compensation Plan
                             Endorsement, ML-AY-367 190.  (Incorporated by
                             reference to Exhibit 4.12a, filed March 9, 1990,
                             as part of Post-Effective Amendment No. 1 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322.)

                 4.13        Qualified Plan Endorsement, ML-AY-369.
                             (Incorporated by reference to Exhibit 4.13 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322, filed January 3, 1989.)

                 4.13a       Qualified Plan Endorsement, ML-AY-448.
                             (Incorporated by reference to Exhibit 4.13a, filed
                             March 9, 1990, as part of Post-Effective Amendment
                             No.  1 to the Registrant's registration statement
                             on Form S-1, File No.  33-26322.)

                 4.14        Application for Group Modified Guaranteed Annuity
                             Contract.  (Incorporated by reference to Exhibit
                             4.14 to the Registrant's registration statement on
                             Form S-1, File No. 33-26322, filed January 3,
                             1989.)

                 4.15        Annuity Application for Individual Certificate
                             Under Modified Guaranteed Annuity Contract.
                             (Incorporated by reference to Exhibit 4.15 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322, filed January 3, 1989.)





                                     - 7 -
<PAGE>   9
                 4.16        Form of Company Name Change Endorsement.
                             (Incorporated by reference to Exhibit 4.16, filed
                             September 5, 1991, as part of Post- Effective
                             Amendment No. 4 to the Registrant's registration
                             statement on Form S-1, File No. 33-26322.)

                 4.17        Group Modified Guaranteed Annuity Contract, ML-
                             AY-361/94.  (Incorporated by reference to Exhibit
                             4(a)(2), filed December 7, 1994, as part of
                             Post-Effective Amendment No. 3 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-60290.)

                 4.18        Individual Certificate, ML-AY-362/94.
                             (Incorporated by reference to Exhibit 4(b)(4),
                             filed December 7, 1994, as part of Post- Effective
                             Amendment No. 3 to the Registrant's registration
                             statement on Form S-1, File No. 33-60290.)

                 4.19        Individual Tax-Sheltered Annuity Certificate,
                             ML-AY-372/94.  (Incorporated by reference to
                             Exhibit 4(c)(3), filed December 7, 1994, as part
                             of Post-Effective Amendment No. 3 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-60290.)

                 4.20        Qualified Retirement Plan Certificate, ML-AY-
                             373/94.  (Incorporated by reference to Exhibit
                             4(d)(3), filed December 7, 1994, as part of
                             Post-Effective Amendment No. 3 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-60290.)

                 4.21        Individual Retirement Annuity Certificate, ML-
                             AY-374/94.  (Incorporated by reference to Exhibit
                             4(e)(5), filed December 7, 1994, as part of
                             Post-Effective Amendment No. 3 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-60290.)

                 4.22        Individual Retirement Account Certificate, ML-
                             AY-375/94.  (Incorporated by reference to Exhibit
                             4(f)(3), filed December 7, 1994, as part of
                             Post-Effective Amendment No. 3 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-60290.)





                                     - 8 -
<PAGE>   10
                 4.23        Section 457 Deferred Compensation Plan
                             Certificate, ML-AY-376/94.  (Incorporated by
                             reference to Exhibit 4(g)(3), filed December 7,
                             1994, as part of Post-Effective Amendment No. 3 to
                             the Registrant's registration statement on Form
                             S-1, File No. 33-60290.)

                 4.24        Qualified Plan Endorsement, ML-AY-448/94.
                             (Incorporated by reference to Exhibit 4(m)(3),
                             filed December 7, 1994, as part of Post- Effective
                             Amendment No. 3 to the Registrant's registration
                             statement on Form S-1, File No. 33-60290.)

                 10.1        Management Services Agreement between Family Life
                             Insurance Company and Merrill Lynch Life Insurance
                             Company.  (Incorporated by reference to Exhibit
                             10.1 to the Registrant's registration statement on
                             Form S-1, File No. 33-26322, filed January 3,
                             1989.)

                 10.2        General Agency Agreement between Merrill Lynch
                             Life Insurance Company and Merrill Lynch Life
                             Agency, Inc.  (Incorporated by reference to
                             Exhibit 10.2, filed February 23, 1989, as part of
                             Pre-Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-26322.)

                 10.3        Service Agreement among Merrill Lynch Insurance
                             Group, Inc., Family Life Insurance Company and
                             Merrill Lynch Life Insurance Company.
                             (Incorporated by reference to Exhibit 10.3, filed
                             March 13, 1991, as part of Post-Effective
                             Amendment No. 2 to the Registrant's registration
                             statement on Form S-1, File No. 33-26322.)

                 10.3a       Amendment to Service Agreement among Merrill Lynch
                             Insurance Group, Inc., Family Life Insurance
                             Company and Merrill Lynch Life Insurance Company.
                             (Incorporated by reference to Exhibit 10(c)(2) to
                             Post-Effective Amendment No. 1 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-60290, filed March 31, 1994.)

                 10.4        Indemnity Reinsurance Agreement between Merrill
                             Lynch Life Insurance Company and Family Life





                                     - 9 -
<PAGE>   11
                             Insurance Company.  (Incorporated by reference to
                             Exhibit 10.4, filed March 13, 1991, as part of
                             Post-Effective Amendment No. 2 to the Registrant's
                             registration statement on Form S-1, File No.
                             33-26322.)

                 10.5        Assumption Reinsurance Agreement between Merrill
                             Lynch Life Insurance Company, Tandem Insurance
                             Group, Inc. and Royal Tandem Life Insurance
                             Company and Family Life Insurance Company.
                             (Incorporated by reference to Exhibit 10.6, filed
                             April 24, 1991, as part of Post-Effective
                             Amendment No.  3 to the Registrant's registration
                             statement on Form S-1, File No.  33-26322.)

                 10.6        Amended General Agency Agreement between Merrill
                             Lynch Life Insurance Company and Merrill Lynch
                             Life Agency, Inc.  (Incorporated by reference to
                             Exhibit 10(g) to the Registrant's registration
                             statement on Form S-1, File No. 33-46827, filed
                             March 30, 1992.)

                 10.7        Indemnity Agreement between Merrill Lynch Life
                             Insurance Company and Merrill Lynch Life Agency,
                             Inc.  (Incorporated by reference to Exhibit 10(h)
                             to the Registrant's registration statement on Form
                             S-1, File No.  33-46827, filed March 30, 1992.)

                 10.8        Management Agreement between Merrill Lynch Life
                             Insurance Company and Merrill Lynch Asset
                             Management, Inc.  (Incorporated by reference to
                             Exhibit 10(i) to the Registrant's registration
                             statement on Form S-1, File No.  33-46827, filed
                             March 30, 1992.)

                 10.9        Amendment No. 1 to Indemnity Reinsurance Agreement
                             between Family Life Insurance Company and Merrill
                             Lynch Life Insurance Company. (Incorporated by
                             reference to Exhibit 10.5, filed April 24, 1991,
                             as part of Post-Effective Amendment No. 3 to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-26322.)

                 24.1        Power of attorney of Joseph E. Crowne.  (Incor-
                             porated by reference to Exhibit 24(a) to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-58303, filed March 29, 1995.)





                                     - 10 -
<PAGE>   12
                 24.2        Power of attorney of David M. Dunford. 
                             (Incorporated by reference to Exhibit 24(b) to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-58303, filed March 29, 1995.)
                             
                 24.3        Power of attorney of John C.R. Hele.  (Incorporated
                             by reference to Exhibit 24(c) to the Registrant's
                             registration statement on Form S-1, File No.
                             33-58303, filed March 29, 1995.)
                             
                 24.4        Power of attorney of Allen N. Jones.  (Incorporated
                             by reference to Exhibit 24(d) to the Registrant's
                             registration statement on Form S-1, File No.
                             33-58303, filed March 29, 1995.)
                             
                 24.5        Power of attorney of Barry G. Skolnick. 
                             (Incorporated by reference to Exhibit 24(e) to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-58303, filed March 29, 1995.)
                             
                 24.6        Power of attorney of Anthony J. Vespa. 
                             (Incorporated by reference to Exhibit 24(f) to the
                             Registrant's registration statement on Form S-1,
                             File No. 33-58303, filed March 29, 1995.)
                             
                 24.7        Power of attorney of Gail R. Farkas.  (Incorporated
                             by reference to Exhibit 24(g) to Post-Effective
                             Amendment No. 1 to the Registrant's registration
                             statement on Form S-1, File No. 33-58303, filed
                             March 26, 1996.)
                             
                 99.1        Preliminary prospectus contained in Post-
                             Effective Amendment No. 1 to Registrant's
                             registration statement, filed March 26, 1996,
                             pursuant to the Securities Act of 1933, File No.
                             33-58303.

                 (3)         Not applicable.

         (b)  Reports on Form 8-K.

              No reports on Form 8-K have been filed during the last quarter of
              the fiscal year ended December 31, 1995.





                                     - 11 -
<PAGE>   13
                         INDEX TO FINANCIAL STATEMENTS


Independent Auditors' Report  . . . . . . . . . . . . . . . . . . . . . . . . .

Balance Sheets at December 31, 1995 and 1994  . . . . . . . . . . . . . . . . .

Statements of Earnings for the Years Ended December 31,
  1995, 1994 and 1993 . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Statements of Stockholder's Equity for the Years Ended
  December 31, 1995, 1994 and 1993  . . . . . . . . . . . . . . . . . . . . . .

Statements of Cash Flows for the Years Ended December 31,
  1995, 1994 and 1993 . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Notes to Financial Statements for the Years Ended
  December 31, 1995, 1994 and 1993  . . . . . . . . . . . . . . . . . . . . . .





<PAGE>   14

<PAGE>
INDEPENDENT AUDITORS' REPORT



The Board of Directors of
Merrill Lynch Life Insurance Company:

We  have audited the accompanying balance sheets of Merrill Lynch
Life Insurance Company (the "Company"), a wholly-owned subsidiary
of  Merrill Lynch Insurance Group, Inc., as of December 31,  1995
and  1994,  and the related statements of earnings, stockholder's
equity, and cash flows for each of the three years in the  period
ended  December  31,  1995.  These financial statements  are  the
responsibility  of the Company's management.  Our  responsibility
is  to express an opinion on these financial statements based  on
our audits.

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

In  our opinion, such financial statements present fairly, in all
material  respects,  the financial position  of  the  Company  at
December 31, 1995 and 1994, and the results of its operations and
its  cash  flows for each of the three years in the period  ended
December   31,   1995  in  conformity  with  generally   accepted
accounting principles.





/s/ Deloitte & Touche LLP
February 26, 1996

<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

BALANCE SHEETS
AS OF DECEMBER 31, 1995 AND 1994
(Dollars in Thousands)
==============================================================================
<TABLE>
<CAPTION>
ASSETS                                                                            1995           1994
                                                                              ------------   ------------
<S>                                                                           <C>           <C>
INVESTMENTS:                                                                                          
 Fixed maturity securities available for sale, at estimated fair value                                
   (amortized cost: 1995 - $3,648,983; 1994 - $4,014,272)                     $ 3,807,870    $ 3,867,833
 Equity securities available for sale, at estimated fair value                                        
   (cost: 1995 - $19,683; 1994 - $15,946)                                          21,433         16,777
 Mortgage loans on real estate                                                    121,248        149,249
 Real estate held for sale                                                                            
   (accumulated depreciation:  1995 - $81;  1994 - $515)                            5,874         12,955
 Policy loans on insurance contracts                                            1,039,267        985,213
                                                                              ------------   ------------
          Total Investments                                                     4,995,692      5,032,027
                                                                                              
                                                                                              
CASH AND CASH EQUIVALENTS                                                          48,924        139,087
ACCRUED INVESTMENT INCOME                                                          91,942         95,133
DEFERRED POLICY ACQUISITION COSTS                                                 372,418        466,334
FEDERAL INCOME TAXES - DEFERRED                                                     2,222         38,919
REINSURANCE RECEIVABLES                                                             1,552          1,832
RECEIVABLES FROM AFFILIATES - NET                                                       0          3,113
OTHER ASSETS                                                                       54,900         28,656
SEPARATE ACCOUNTS ASSETS                                                        6,834,353      5,798,973
                                                                              
                                                                              ------------  -------------                      
TOTAL ASSETS                                                                  $12,402,003    $11,604,074
                                                                              ============  =============                      
</TABLE>



See notes to financial statements.

<PAGE>
==============================================================================
<TABLE>
(caption>




LIABILITIES AND STOCKHOLDER'S EQUITY                                             1995            1994
                                                                             --------------  ------------
<S>                                                                          <C>             <C>
LIABILITIES:                                                                                          
 POLICY LIABILITIES AND ACCRUALS:                                                                     
   Policyholders' account balances                                            $  4,851,718   $ 5,148,971
   Claims and claims settlement expenses                                            29,812        26,177
                                                                              -------------  ------------
          Total policy liabilities and accruals                                  4,881,530     5,175,148
 OTHER POLICYHOLDER FUNDS                                                           13,607        21,221
 LIABILITY FOR GUARANTY FUND ASSESSMENTS                                            21,144        24,774
 OTHER LIABILITIES                                                                  53,566        36,775
 FEDERAL INCOME TAXES - CURRENT                                                      7,033         2,274
 AFFILIATED PAYABLES - NET                                                           2,429             0
 SEPARATE ACCOUNTS LIABILITIES                                                   6,825,857     5,784,311
                                                                              -------------  ------------
          Total Liabilities                                                     11,805,166    11,044,503
                                                                              -------------  ------------                      


STOCKHOLDER'S EQUITY:                                                                                 
 Common stock, $10 par value - 200,000 shares                                                         
   authorized, issued and outstanding                                                2,000         2,000
 Additional paid-in capital                                                        501,455       535,450
 Retained earnings                                                                  76,482        66,005
 Net unrealized investment gain (loss)                                              16,900       (43,884)
                                                                              -------------  ------------               
          Total Stockholder's Equity                                               596,837       559,571
                                                                              -------------  ------------                      
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                                     $12,402,003   $11,604,074
                                                                              =============  ============                      

</TABLE>

<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF EARNINGS
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
(Dollars in Thousands)
===================================================================
<TABLE>
<CAPTION>
                                                                      1995         1994         1993
                                                                  -----------  -----------  ----------
<S>                                                               <C>          <C>          <C>
REVENUES:                                                                                             
 Investment revenue:                                                                                  
   Net investment income                                          $  376,166   $  433,536   $  586,461
   Net realized investment gains (losses)                              4,525      (14,543)      63,052
 Policy charge revenue                                               141,722      126,284       95,684
                                                                  -----------  -----------  -----------
        Total Revenues                                               522,413      545,277      745,197
                                                                  -----------  -----------  -----------

BENEFITS AND EXPENSES:                                                                                
 Interest credited to policyholders' account balances                261,760      313,585      454,671
 Market value adjustment expense                                       5,805        6,307       30,816
 Policy benefits (net of reinsurance recoveries: 1995 - $6,482;                                       
   1994 - $6,338; 1993 - $6,004)                                      19,374       16,858       17,030
 Reinsurance premium ceded                                            13,896       13,909       12,665
 Amortization of deferred policy acquisition costs                    58,669       69,662      109,456
 Insurance expenses and taxes                                         44,124       35,073       47,784
                                                                  -----------  -----------  -----------
        Total Benefits and Expenses                                  403,628      455,394      672,422
                                                                  -----------  -----------  -----------
        Earnings Before Federal Income Tax Provision                 118,785       89,883       72,775
                                                                  -----------  -----------  -----------
FEDERAL INCOME TAX PROVISION:                                                                         
 Current                                                              38,335       22,503       20,112
 Deferred                                                              3,968        1,375        4,803
                                                                  -----------  -----------  -----------
        Total Federal Income Tax Provision                            42,303       23,878       24,915
                                                                  -----------  -----------  -----------
                                                                                                      
NET EARNINGS                                                      $   76,482   $   66,005   $   47,860
                                                                  ===========  ===========  ===========
</TABLE>








See notes to financial statements.
<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF STOCKHOLDER'S EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
(Dollars in Thousands)
===========================================================================
<TABLE>
<CAPTION>
                                                                                  Net                
                                                  Additional                   unrealized          Total
                                       Common      paid-in       Retained      investment      stockholder's
                                       stock       capital       earnings      gain (loss)        equity
                                    ----------  ------------  ------------  --------------  -----------------
<S>                                 <C>         <C>           <C>           <C>             <C>
BALANCE, JANUARY 1, 1993            $   2,000   $   654,717   $   102,873   $       2,884   $        762,474
                                                                                                            
 Dividend to Parent                                 (17,127)     (102,873)                          (120,000)
 Net earnings                                                      47,860                             47,860
 Net unrealized investment loss                                                    (3,279)            (3,279)
                                    ----------  ------------  ------------  ---------------  ----------------
BALANCE, DECEMBER 31, 1993              2,000       637,590        47,860            (395)           687,055
                                                                                                            
 Dividend to Parent                                (102,140)      (47,860)                          (150,000)
 Net earnings                                                      66,005                             66,005
 Net unrealized investment loss                                                   (43,489)           (43,489)
                                    ----------  ------------  ------------  ---------------  ----------------
BALANCE, DECEMBER 31, 1994              2,000       535,450        66,005         (43,884)           559,571
                                                                                                            
 Dividend to Parent                                 (33,995)      (66,005)                          (100,000)
 Net earnings                                                      76,482                             76,482
 Net unrealized investment gain                                                    60,784             60,784
                                    ----------  ------------  ------------  --------------  -----------------
BALANCE, DECEMBER 31, 1995          $   2,000   $   501,455   $    76,482   $      16,900   $        596,837
                                    ==========  ============  ============  ==============  =================
</TABLE>














See notes to financial statements.
<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1994
(Dollars in Thousands)
=========================================================================
<TABLE>
<CAPTION>
                                                                   
                                                                            1995           1994           1993
                                                                       -------------   ------------   ------------
<S>                                                                    <C>             <C>            <C>
OPERATING ACTIVITIES                                                                                                      
 Net earnings                                                          $     76,482    $    66,005    $    47,860
   Adjustments to reconcile net earnings to net                                                                           
     cash and cash equivalents provided (used)                                                                            
     by operating activities:                                                                                             
     Amortization of deferred policy acquisition                                                                          
      costs                                                                  58,669         69,662        109,456
     Capitalization of policy acquisition costs                             (54,014)      (108,829)       (91,189)
     Depreciation, (accretion) and amortization of investments               (6,763)        (4,516)         1,142
     Net realized investment (gains) losses                                  (4,525)        14,543        (63,052)
     Interest credited to policyholders' account balances                   261,760        313,585        454,671
     Provision for deferred Federal income tax                                3,968          1,375          4,803
     Cash and cash equivalents provided (used) by                                                                          
      changes in operating assets and liabilities:                                                                        
      Accrued investment income                                               3,191         25,204         18,460
      Receivables from affiliates - net                                       5,542         (2,324)        (3,427)
      Claims and claims settlement expenses                                   3,635          5,882         12,730
      Federal income taxes - current                                          4,759         (7,848)       (19,888)
      Other policyholder funds                                               (7,614)        (7,547)        14,131
      Liability for guaranty fund assessments                                (3,630)        (3,309)           979
     Policy loans                                                           (54,054)       (60,634)       (90,118)
     Investment trading securities                                                0         11,352        (145,972)
     Other, net                                                              (9,296)       (39,206)         49,424
      Net cash and cash equivalents provided                           -------------   ------------   -------------
        by operating activities                                             278,110        273,395         300,010
                                                                       -------------   ------------   -------------

</TABLE>


                                                           (Continued)
                                                                      
  <PAGE>
                                                                    
MERRILL LYNCH LIFE INSURANCE COMPANY
(a wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
(Concluded) (Dollars In Thousands)
========================================================================
<TABLE>
<CAPTION>
                                                                            1995           1994           1993
                                                                       -------------   ------------   -------------
<S>                                                                    <C>             <C>            <C>
INVESTING ACTIVITIES:                                                                                                           
 Fixed maturity securities sold                                             618,101        845,227         571,337
 Fixed maturity securities matured                                          570,923      1,323,705       2,776,992
 Fixed maturity securities purchased                                       (814,535)      (676,976)     (1,866,857)
 Equity securities available for sale sold                                   15,723         18,868           6,451
 Equity securities available for sale purchased                             (17,984)        (1,998)         (8,983)
 Mortgage loans on real estate principal payments received                   30,767         32,341          35,561
 Mortgage loans on real estate acquired                                      (3,608)             0            (674)
 Real estate held for sale sold                                               9,710         25,346           7,408
 Real estate held for sale - improvements acquired                             (683)        (1,060)              0
 Recapture of investment in Separate Accounts                                 6,559              0          29,389
 Investment in Separate Accounts                                               (377)       (15,212)        (20,000)
                                                                       -------------   ------------   -------------
      Net cash and cash equivalents provided                                                                             
        by investing activities                                             414,596      1,550,241       1,530,624
                                                                       -------------   ------------   -------------
                                                                                                                           
FINANCING ACTIVITIES:                                                                                                      
 Dividends paid to parent                                                  (100,000)      (150,000)       (120,000)
 Policyholders' account balances:                                                                                          
   Deposits                                                                 567,430        966,861         814,314
   Withdrawals (net of transfers to/from Separate Accounts)              (1,250,299)    (2,623,628)     (2,574,854)
                                                                       -------------   ------------   -------------
      Net cash and cash equivalents used                                                                                   
        by financing activities                                            (782,869)    (1,806,767)     (1,880,540)
                                                                       -------------   ------------   -------------
NET INCREASE (DECREASE) IN CASH AND                                                                                        
 CASH EQUIVALENTS                                                           (90,163)        16,869         (49,906)
                                                                                                                           
CASH AND CASH EQUIVALENTS                                                                                              
 Beginning of year                                                          139,087        122,218         172,124
                                                                       -------------   ------------   -------------
 End of year                                                           $     48,924    $   139,087    $    122,218
                                                                       =============   ============   =============

Supplementary Disclosure of Cash Flow Information:                                                                             
 Cash paid for:                                                                                                               
   Federal income taxes                                                $     33,576    $    30,351    $     40,000
   Intercompany interest                                                      1,310            679             737

</TABLE>




See notes to financial statements.

<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(a wholly-owned subsidiary of Merrill Lynch Insurance Group,
Inc.)

NOTES TO FINANCIAL STATEMENTS
 (Dollars in Thousands)


 NOTE 1:  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 Basis  of Reporting:  Merrill Lynch Life Insurance Company  (the
 "Company")  is  a  wholly-owned  subsidiary  of  Merrill   Lynch
 Insurance  Group,  Inc. ("MLIG").  The Company  is  an  indirect
 wholly-owned  subsidiary of Merrill Lynch & Co., Inc.  ("Merrill
 Lynch & Co.").
 
 The  Company sells non-participating life insurance and  annuity
 products  which  comprise  one business  segment.   The  primary
 products  that  the  Company  currently  markets  are  immediate
 annuities,  market  value  adjusted  annuities,  variable   life
 insurance  and  variable annuities.  The  Company  is  currently
 licensed  to  sell insurance in forty-nine states, the  District
 of  Columbia,  the  U.S. Virgin Islands and Guam.   The  Company
 markets  its  products  solely through  the  retail  network  of
 Merrill  Lynch Pierce, Fenner & Smith, Incorporated  ("MLPF&S"),
 a wholly-owned subsidiary of Merrill Lynch & Co.
 
 The  accompanying  financial statements have  been  prepared  in
 conformity  with  generally accepted accounting  principles  for
 stock  life  insurance companies.  The preparation of  financial
 statements  in  conformity  with generally  accepted  accounting
 principles   requires   management   to   make   estimates   and
 assumptions  that  affect the reported  amounts  of  assets  and
 liabilities  and disclosure of contingent assets and liabilities
 at  the  date  of  the  financial statements  and  the  reported
 amounts  of  revenues and expenses during the reporting  period.
 Actual results could differ from those estimates.
 
 Revenue   Recognition:   Revenues  for  the  Company's  interest
 sensitive  life, interest sensitive annuity, variable  life  and
 variable  annuity  products consist of policy  charges  for  the
 cost    of    insurance,   deferred   sales   charges,    policy
 administration   charges  and/or  withdrawal  charges   assessed
 against policyholders' account balances during the period.
 
 Policyholders' Account Balances:  Liabilities for the  Company's
 universal life type contracts, including its life insurance  and
 annuity  products, are equal to the full accumulation  value  of
 such   contracts  as  of  the  valuation  date  plus  deficiency
 reserves for certain products. Interest crediting rates for  the
 Company's fixed rate products are as follows:
 
 Interest sensitive life products        4.00% - 6.90%
 Interest sensitive deferred annuities   3.08% - 8.77%
 Immediate annuities                     4.00% -10.00%
 
 These  rates  may  be  changed at the  option  of  the  Company,
 subject  to  minimum guarantees, after initial guaranteed  rates
 expire.

 Liabilities for unpaid claims equal the death benefit for  those
 claims  which have been reported to the Company and an  estimate
 based   upon  prior  experience  for  those  claims  which   are
 unreported as of the valuation date.
 
 Reinsurance:   In  the  normal course of business,  the  Company
 seeks  to limit its exposure to loss on any single insured  life
 and  to recover a portion of benefits paid by ceding reinsurance
 to  other  insurance enterprises or reinsurers  under  indemnity
 reinsurance   agreements,   primarily   excess   coverage    and
 coinsurance  agreements. The maximum amount  of  mortality  risk
 retained by the Company is approximately $500 on a single life.
<PAGE>
 
 Indemnity  reinsurance  agreements do not  relieve  the  Company
 from  its  obligations to policyholders.  Failure of  reinsurers
 to  honor  their  obligations could  result  in  losses  to  the
 Company.    The   Company  regularly  evaluates  the   financial
 condition  of its reinsurers so as to minimize its  exposure  to
 significant  losses  from reinsurer insolvencies.   The  Company
 holds  collateral under reinsurance agreements in  the  form  of
 letters of credit and funds withheld totaling $567 that  can  be
 drawn upon for delinquent reinsurance recoverables.
 
 As  of  December  31, 1995, the Company had life  insurance  in-
 force  which  was  ceded  to other life insurance  companies  of
 $2,302,776.
 
 Deferred  Policy  Acquisition Costs:  Policy  acquisition  costs
 for  life and annuity contracts are deferred and amortized based
 on  the  estimated  future  gross  profits  for  each  group  of
 contracts.   These future gross profit estimates are subject  to
 periodic  evaluation  by the Company, with  necessary  revisions
 applied   against  amortization  to  date.   It  is   reasonably
 possible  that  estimates  of  future  gross  profits  could  be
 reduced in the future, resulting in a material reduction in  the
 carrying amount of deferred policy acquisition costs.
 
 Policy  acquisition  costs  are principally  commissions  and  a
 portion   of   certain   other  expenses  relating   to   policy
 acquisition,  underwriting  and issuance,  which  are  primarily
 related  to  and  vary  with  the production  of  new  business.
 Certain  costs  and  expenses  reported  in  the  statements  of
 earnings are net of amounts deferred.  Policy acquisition  costs
 can  also  arise from the acquisition or reinsurance of existing
 in-force  policies  from other insurers.   These  costs  include
 ceding   commissions  and  professional  fees  related  to   the
 reinsurance assumed.
 
 Included  in  deferred policy acquisition costs are those  costs
 related   to  the  acquisition  by  assumption  reinsurance   of
 insurance  contracts from unaffiliated insurers.   The  deferred
 costs  are amortized in proportion to the estimated future gross
 profits  over  the  anticipated life of the  acquired  insurance
 contracts utilizing an interest methodology.

 The   Company   has  entered  into  an  assumption   reinsurance
 agreement  with an unaffiliated insurer.  The acquisition  costs
 relating  to this agreement are being amortized over  a  twenty-
 year  period  using an effective interest rate of  9.01%.   This
 reinsurance agreement provides for payment of contingent  ceding
 commissions based upon the persistency and mortality  experience
 of  the insurance contracts assumed.  Any payments made for  the
 contingent ceding commissions will be capitalized and  amortized
 using  an  identical methodology as that used  for  the  initial
 acquisition  costs.   The following is a reconciliation  of  the
 acquisition costs related to the reinsurance agreement  for  the
 years ended December 31:
 <TABLE>
 <CAPTION>
 
                                  1995             1994            1993
                               ----------       ----------       ----------
 <S>                           <C>              <C>              <C>
 Beginning balance             $ 133,388        $ 139,647        $ 150,450
 Capitalized amounts              13,708           12,517            6,987
 Interest accrued                 11,620           12,582           13,136
 Amortization                    (33,883)         (31,358)         (30,926)
                               ----------       ----------       ----------
 Ending balance                $ 124,833        $ 133,388        $ 139,647
                               ==========       ==========       ==========
 </TABLE>
 
 The  following table presents the expected amortization, net  of
 interest  accrued, of these deferred acquisition costs over  the
 next  five  years.   The amortization may be adjusted  based  on
 periodic  evaluation  of  the  expected  gross  profits  on  the
 reinsured policies.
 
                    1996       $14,917
                    1997        11,418
                    1998         7,639
                    1999         6,676
                    2000         6,028
 
 Investments:    In  accordance  with  Statement   of   Financial
 Accounting  Standards  ("SFAS") No. 115 "Accounting for  Certain
 Investments  in  Debt and Equity Securities" ("SFAS  No.  115"),
<PAGE>
 the   Company  classifies  its  investments  in  fixed  maturity
 securities   and  equity  securities  as  available   for   sale
 securities.   These  securities may be sold  for  the  Company's
 general  liquidity  needs, asset/liability management  strategy,
 credit   dispositions   and  investment   opportunities.   These
 securities  are carried at estimated fair value with  unrealized
 gains  and losses included in stockholder's equity. If a decline
 in  value of a security is determined by management to be  other
 than  temporary, the carrying value is adjusted to the estimated
 fair  value  at the date of this determination and  recorded  in
 the  net  realized  investment gains  (losses)  caption  of  the
 statement of earnings.
    
 During   1993  and  1994,  the  Company  utilized  the   trading
 securities classification available under SFAS No. 115.  Trading
 securities  represented securities that  were  managed  with  an
 investment  objective to maximize total return  subject  to  the
 Company's  quality guidelines. These securities were carried  at
 estimated  fair value with unrealized gains and losses  included
 in   the  statement  of  earnings.  All  securities  that   were
 classified  as  trading  securities on  November  1,  1994  were
 transferred  to the available for sale classification  at  their
 respective  estimated fair values on that date.  The  difference
 between the market value at November 1, 1994 and par value  will
 be   amortized  into  income  based  on  the  Company's  premium
 amortization and discount accrual policies.
 
 For  fixed  maturity securities, premiums are amortized  to  the
 earlier of the call or maturity date, discounts are accreted  to
 the  maturity  date and interest income is accrued  daily.   For
 equity  securities, dividends are recognized on the  ex-dividend
 date.  Realized gains and losses on the sale or maturity of  the
 investments are determined on the basis of identified cost.
 
 Fixed  maturity  securities  may contain  securities  which  are
 considered  high  yield.  The Company defines high  yield  fixed
 maturity  securities  as  unsecured corporate  debt  obligations
 which  do  not have a rating equivalent to Standard  and  Poor's
 (or   similar  rating  agency)  BBB  or  higher,  and  are   not
 guaranteed  by  an  agency of the federal government.   Probable
 losses  are recognized in the period that a decline in value  is
 determined to be other than temporary.
 
 During  1994,  the  Company adopted SFAS  No.  119,  "Disclosure
 about  Derivative  Financial  Instruments  and  Fair  Value   of
 Financial  Instruments" ("SFAS No. 119"). SFAS No. 119  requires
 increased    disclosures    regarding    derivative    financial
 instruments.   SFAS   No.  119  defines   derivative   financial
 instruments  as futures, forward, swap and option  contracts  or
 other financial instruments with similar characteristics. As  of
 December  31,  1995  and 1994, the Company holds  only  interest
 rate swap contracts.
 
 The   Company  has  outstanding  certain  interest   rate   swap
 contracts  which  are  carried  at  estimated  fair  value   and
 recorded  as a component of fixed maturity securities  available
 for  sale.  Interest  income,  realized  gains  and  losses  and
 unrealized  gains and losses are recorded on the same  basis  as
 fixed maturity securities available for sale.
 
 Mortgage  loans  on real estate are stated at  unpaid  principal
 balances  net of valuation allowances. Such valuation allowances
 are  based  on the decline in value expected to be  realized  on
 those  mortgage loans which may not be collectible in  full.  In
 establishing  valuation allowances management  considers,  among
 other  things,  the  estimated  fair  value  of  the  underlying
 collateral.
 
 The  Company  recognizes  income from  mortgage  loans  on  real
 estate  based  on the cash payment interest rate  of  the  loan,
 which  may  be different from the accrual interest rate  of  the
 loan  for  certain outstanding mortgage loans. The Company  will
 recognize  a  realized gain at the date of the  satisfaction  of
 the  loan  at  contractual terms for  loans  where  there  is  a
 difference  between  the  cash payment  interest  rate  and  the
 accrual  interest rate. For all loans the Company stops accruing
 income  when  an interest payment default either  occurs  or  is
 probable.
 
 During  1995  the Company adopted SFAS No. 114,  "Accounting  by
 Creditors  for Impairment of a Loan" ("SFAS No. 114")  and  SFAS
 No.  118,  "Accounting by Creditors for Impairment of a  Loan  -
 Income  Recognition and Disclosures" which was an  amendment  to
 SFAS  No.  114.  SFAS  No. 114, as amended,  requires  that  for
 impaired  loans, the impairment shall be measured based  on  the
 present  value of expected future cash flows discounted  at  the
 loan's  effective  interest  rate  or  the  fair  value  of  the
 collateral.  Impairments of mortgage loans on  real  estate  are
 established  as  valuation  allowances  and  recorded   to   net
 realized  investment gains or losses.  There was  no  impact  on
 either  financial position or earnings as a result  of  adopting
 SFAS No. 114, as amended.
 <PAGE>
 The  Company  has  previously  made  commercial  mortgage  loans
 collateralized   by  real  estate  and  direct  investments   in
 commercial  real  estate.   The  return  on  and  the   ultimate
 recovery  of these loans and investments are generally dependent
 on  the  successful operation, sale or refinancing of  the  real
 estate.  The Company employs a system to monitor the effects  of
 current  and  expected real estate market conditions  and  other
 factors when assessing the collectability of mortgage loans  and
 the  recoverability  of the Company's real  estate  investments.
 When,  in  management's  judgment, these  assets  are  impaired,
 appropriate  losses  are recorded.  Such  estimates  necessarily
 include  assumptions, which may include anticipated improvements
 in  selected market conditions for real estate, which may or may
 not   occur.    The  more  significant  assumptions   management
 considers  involve estimates of the following: lease  absorption
 and  sales  rate;  real  estate  values  and  rates  of  return;
 operating  expenses;  required capital improvements;  inflation;
 and  sufficiency  of  any  collateral independent  of  the  real
 estate.    Management   believes   that   the   carrying   value
 approximates the fair value of these investments.
 
 Real  estate available for sale, including real estate  acquired
 in  satisfaction of debt subsequent to its acquisition date,  is
 stated  at  depreciated  cost  less  valuation  allowances   and
 estimated  selling  costs. Depreciation is  computed  using  the
 straight-line  method over the estimated  useful  lives  of  the
 properties, which generally is 40 years.
 
 Policy  loans  on  insurance  contracts  are  stated  at  unpaid
 principal balances.
 
 Federal  Income Taxes:  The results of operations of the Company
 are  included in the consolidated Federal income tax  return  of
 Merrill  Lynch & Co.  The Company has entered into a tax-sharing
 agreement  with  Merrill Lynch & Co. whereby  the  Company  will
 calculate  its  current tax provision based on  its  operations.
 Under  the agreement, the Company periodically remits to Merrill
 Lynch & Co. its current Federal tax liability.
 
 The  Company  accounts for Federal Income  Taxes  in  compliance
 with  SFAS  No.  109, "Accounting for Income Taxes"  ("SFAS  No.
 109")  which requires an asset and liability method in recording
 income  taxes  on all transactions that have been recognized  in
 the  financial statements.  SFAS No. 109 provides that  deferred
 taxes  be  adjusted  to reflect tax rates at  which  future  tax
 liabilities or assets are expected to be settled or realized.
 
 Separate  Accounts:   The Separate Accounts are  established  in
 conformity   with   Arkansas  insurance   law,   the   Company's
 domiciliary  state,  and  are  generally  not  chargeable   with
 liabilities  that arise from any other business of the  Company.
 Separate  Accounts  assets  may be subject  to  General  Account
 claims  only to the extent the value of such assets exceeds  the
 Separate Accounts liabilities.
 
 Assets  and  liabilities of the Separate Accounts,  representing
 net  deposits and accumulated net investment earnings less fees,
 held  primarily for the benefit of policyholders, are  shown  as
 separate captions in the balance sheets.
 
 Statements  of  Cash Flows:  For the purpose of  reporting  cash
 flows,  cash  and cash equivalents include cash on hand  and  on
 deposit  and short-term investments with original maturities  of
 three months or less.
 
 Reclassifications:  To facilitate comparisons with  the  current
 year,   certain   amounts   in  the  prior   years   have   been
 reclassified.
<PAGE>
NOTE 2.   ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
 
 The  carrying  value of financial instruments which approximates
 the  estimated fair value of these financial instruments  as  of
 December 31 were:
 <TABLE>
 <CAPTION>
 
                                                                  1995                 1994
                                                              ------------        ------------
  <S>                                                         <C>                 <C>
  Assets:                                                                                     
   Fixed maturity securities available for sale:                                              
    Securities (1)                                            $ 3,807,310         $ 3,866,886
    Interest rate swaps (2)                                           560                 947
                                                              ------------        ------------
      Total fixed maturity securities available for sale        3,807,870           3,867,833
                                                              ------------        ------------                                
   Equity securities available for sale (1)                        21,433              16,777
   Mortgage loans on real estate (3)                              121,248             149,249
   Policy loans on insurance contracts (4)                      1,039,267             985,213
   Cash and cash equivalents (5)                                   48,924             139,087
   Separate Accounts assets (6)                                 6,834,353           5,798,973
                                                              ------------        ------------                                
  Total financial instruments recorded as assets              $11,873,095         $10,957,132
                                                              ============        ============          
 
 </TABLE>
 
 (1)  For  publicly traded securities, the estimated  fair  value
      is  determined using quoted market prices.  For  securities
      without  a readily ascertainable market value, the  Company
      has  determined an estimated fair value using a  discounted
      cash  flow  approach, including provision for credit  risk,
      based  upon  the  assumption that such securities  will  be
      held  to  maturity.   Such estimated  fair  values  do  not
      necessarily   represent   the  values   for   which   these
      securities  could  have  been sold  at  the  dates  of  the
      balance  sheets.  At December 31, 1995 and 1994, securities
      without  a  readily ascertainable market value,  having  an
      amortized  cost of $425,469 and $564,665, had an  estimated
      fair value of $448,785 and $564,682, respectively.
 
 (2)  Estimated  fair  values  for the  Company's  interest  rate
      swaps are based on a discounted cash flow approach.
 
 (3)  The  estimated fair value of mortgage loans on real  estate
      approximates  the  carrying  value.  See  Note  1   for   a
      discussion of the Company's valuation process.
 
 (4)  The  Company  estimates the fair value of policy  loans  as
      equal  to  the book value of the loans.  Policy  loans  are
      fully   collateralized  by  the  account   value   of   the
      associated insurance contracts, and the spread between  the
      policy  loan  interest rate and the interest rate  credited
      to the account value held as collateral is fixed.
 
 (5)  The  estimated  fair  value of cash  and  cash  equivalents
      approximates the carrying value.
 
 (6)  Assets  held in the Separate Accounts are carried at quoted
      market values.
<PAGE>
NOTE 3.   INVESTMENTS
 
 The  amortized  cost (cost for equity securities) and  estimated
 fair  value  of  investments in fixed  maturity  securities  and
 equity securities as of December 31 were:

<TABLE>
<CAPTION>
                                                                               1995
                                                                               ----
                                                                       Gross          Gross        Estimated
                                                      Amortized       Unrealized     Unrealized       Fair
                                                        Cost            Gains          Losses         Value
                                                     ------------    ------------   ------------   ------------
  <S>                                                <C>             <C>            <C>            <C>
  Fixed maturity securities available for sale:                                          
   Corporate debt                                    $ 2,917,628     $   138,159    $     7,526    $ 3,048,261
   Mortgage-backed securities                            625,866          22,098            717        647,247
   U.S. Government and agencies                           99,213           6,286              0        105,499
   Municipals                                              4,277             532              0          4,809
   Foreign governments                                     1,999              55              0          2,054
                                                     ------------    ------------   ------------   ------------ 
      Total fixed maturity securities                                                                                     
        available for sale                           $ 3,648,983     $   167,130    $     8,243    $ 3,807,870
                                                     ============    ============   ============   ============

  Equity securities available for sale:                                                                                    
   Common stocks                                     $     2,746     $       498    $        63    $     3,181
   Non-redeemable preferred stocks                        16,937           1,428            113         18,252
                                                     ------------    ------------   ------------   ------------
      Total equity securities available for sale     $    19,683     $     1,926    $       176    $    21,433
                                                     ============    ============   ============   ============

</TABLE>
<TABLE>
<CAPTION>
                                                                               1994
                                                                               ----
                                                                       Gross          Gross        Estimated
                                                      Amortized       Unrealized     Unrealized       Fair
                                                        Cost            Gains          Losses         Value
                                                     ------------    ------------   ------------   ------------
  <S>                                                <C>             <C>            <C>            <C>
  Fixed maturity securities available for sale:                                                                                 
   Corporate debt                                    $ 2,968,683     $    20,386    $   139,915    $ 2,849,154
   Mortgage-backed securities                            897,290           5,764         29,243        873,811
   U.S. Government and agencies                          139,513           1,059          4,392        136,180
   Municipals                                              4,588             115              0          4,703
   Foreign governments                                     4,198               0            213          3,985
                                                     ------------    ------------   ------------   ------------
      Total fixed maturity securities                                                                                       
        available for sale                           $ 4,014,272     $    27,324    $   173,763    $ 3,867,833
                                                     ============    ============   ============   ============
   Equity securities available for sale:                                                                                       
   Common stocks                                     $     8,489     $       641    $       632    $     8,498
   Non-redeemable preferred stocks                         7,457           1,092            270          8,279
                                                     ------------    ------------   ------------   ------------
      Total equity securities available for sale     $    15,946     $     1,733    $       902    $    16,777
                                                     ============    ============   ============   ============
</TABLE>
<PAGE>
 The  amortized  cost and estimated fair value of fixed  maturity
 securities   available  for  sale  at  December  31,   1995   by
 contractual maturity were:
<TABLE>
<CAPTION>

                                                                            Estimated
                                                          Amortized           Fair
                                                            Cost              Value
                                                         ------------     ------------
  <S>                                                    <C>              <C>
  Fixed maturity securities available for sale:                                    
   Due in one year or less                               $   288,438      $   290,754
   Due after one year through five years                   1,678,038        1,741,211
   Due after five years through ten years                    904,067          964,956
   Due after ten years                                       152,574          163,702
                                                         ------------     ------------
                                                           3,023,117        3,160,623
   Mortgage-backed securities                                625,866          647,247
    Total fixed maturity securities                      ------------     ------------                                  
      available for sale                                 $ 3,648,983      $ 3,807,870
                                                         ============     ============
 </TABLE>
 
 Fixed  maturity  securities not due at a  single  maturity  date
 have  been included in the preceding table in the year of  final
 maturity.   Expected  maturities  may  differ  from  contractual
 maturities  because  borrowers may have the  right  to  call  or
 prepay   obligations   with  or  without  call   or   prepayment
 penalties.
 
 The  amortized  cost and estimated fair value of fixed  maturity
 securities  available for sale at December 31,  1995  by  rating
 agency equivalent were:
<TABLE>
<CAPTION>

                                                                      Estimated
                                                    Amortized           Fair
                                                      Cost              Value
                                                   ------------      ------------
  <S>                                              <C>               <C>
  AAA                                              $   848,951       $   881,712
  AA                                                   243,349           253,214
  A                                                  1,059,367         1,105,910
  BBB                                                1,292,081         1,356,964
  Non-investment grade                                 205,235           210,070
    Total fixed maturity securities                ------------      ------------                                 
      available for sale                           $ 3,648,983       $ 3,807,870
                                                   ============      ============
 </TABLE>
 
 The  Company has recorded certain adjustments to deferred policy
 acquisition   costs  and  policyholders'  account  balances   in
 connection  with  adjustments required  by  SFAS  No.  115.  The
 Company  adjusts  those assets and liabilities that  would  have
 been  adjusted  had the unrealized investment  gains  or  losses
 from  securities classified as available for sale actually  been
 realized   with   corresponding  credits  or  charges   reported
 directly  to stockholder's equity. The following reconciles  the
 net unrealized investment gain (loss) as of December 31:
 <PAGE>
<TABLE>
 <CAPTION>
 
                                                     1995        1994    
                                                  ----------  -----------
  <S>                                             <C>         <C>      
  Assets:                                                               
   Fixed maturity securities available for sale   $ 158,887   $ (146,439)  
   Equity securities available for sale               1,750          831  
   Deferred policy acquisition costs                (17,041)      72,220  
   Federal income taxes - deferred                   (9,100)      23,629  
   Separate Account assets                             (164)        (549)  
                                                  ----------  -----------
                                                    134,332      (50,308) 
                                                  ----------  -----------                    
  Liabilities:                                                          
   Policyholders' account balances                  117,432       (6,424)  
                                                  ----------  -----------                    

  Stockholder's equity:                                                 
   Net unrealized investment gain (loss)          $  16,900   $  (43,884)  
                                                  ==========  ===========                 
 </TABLE>
 
 The  Company  has entered into interest rate swap contracts  for
 the  purpose of minimizing exposure to fluctuations in  interest
 rates  of  specific assets held.  The notional  amount  of  such
 swaps  outstanding  at December 31, 1995 and 1994  was  $30,000.
 The   Company  has  outstanding  at  December  31,  1995,  three
 interest rate swap contracts for which the Company pays the  six
 month  LIBOR interest rate and receives a weighted average 9.8%.
 The  outstanding  interest rate swap contracts at  December  31,
 1995  will  expire  at various times during  1996.  The  average
 unexpired  term at December 31, 1995 and 1994 was .25 years  and
 1.2  years, respectively. All three interest rate swap contracts
 were with investment grade counterparties at December 31, 1995.
 
 There  are no outstanding interest rate swaps in a loss position
 at  December 31, 1995 and 1994.  During 1995, 1994 and  1993,  a
 net  investment  gain  of  $0, $470 and  $0,  respectively,  was
 recorded in connection with interest rate swap activity.
 
 During  1995,  1994  and 1993, the Company did  not  enter  into
 either matched or unmatched interest rate swap arrangements  and
 did  not  act  as  an intermediary or broker  in  interest  rate
 swaps.
 
 Proceeds  and  gross realized investment gains and  losses  from
 the  sale  of fixed maturity securities available for  sale  and
 held to maturity for the years ended December 31 were:
 <TABLE>
 <CAPTION>
 
                                           1995         1994      1993
                                         ----------   ---------- -----------
  <S>                                    <C>          <C>         <C>
  Proceeds                               $ 618,101    $ 845,227   $ 571,337
  Gross realized investment gains           11,694        8,398      71,599
  Gross realized investment losses           9,786        9,823       4,126
</TABLE>
 
 During   1994,   the  Company  ceased  utilizing   the   trading
 securities  classification. At the  date  of  this  action,  the
 securities  classified  as  trading  were  transferred  to   the
 available for sale portfolio at their estimated fair value.  The
 estimated  fair  value of fixed maturity securities  and  equity
 securities transferred at the date of transfer was $134,984  and
 $6,989,  respectively.  At the date of transfer, amortized  cost
 exceeded  estimated fair value by $2,995. During 1994 and  1993,
 $(7,285)  and $4,291, respectively, of unrealized holding  gains
 (losses)  from  investment trading securities were  recorded  in
 net realized investment gains (losses).
 
 The  Company  had investment securities of $28,166  and  $26,651
 held  on  deposit  with  insurance  regulatory  authorities   at
 December 31, 1995 and 1994, respectively.
 
 At  December 31, 1995 and 1994, the Company retained $8,496  and
 $14,662  in  the Separate Accounts, including unrealized  losses
 of   $164  and  $549,  respectively.   The  investments  in  the
<PAGE>
 Separate  Accounts  are  for the purpose of  providing  original
 funding   of   certain  mutual  fund  portfolios  available   as
 investment options to variable life and annuity policyholders.
 
 The  Company's investment in mortgage loans on real  estate  are
 principally  collateralized  by  commercial  real  estate.   The
 largest concentrations of commercial real estate mortgage  loans
 at  December 31, 1995, as measured by the outstanding  principal
 balance,  are for properties located in California  ($36,476  or
 23%),  Illinois  ($28,299 or 18%) and Rhode Island  ($19,404  or
 12%).
 
 The  carrying  value  and  established valuation  allowances  of
 impaired  mortgage loans on real estate as of December 31,  1995
 and 1994 are:
 <TABLE>
 <CAPTION>
 
                                   1995               1994
                                 ---------          ---------
  <S>                            <C>                <C>
  Carrying value                 $ 88,068           $ 71,973
  Valuation allowance              35,881             40,070
 </TABLE>
 
 Additional  information on impaired loans for  the  years  ended
 December 31 follows:
 <TABLE>
 <CAPTION>
 
                                                  1995        1994       1993
                                                ---------   ---------  ---------
  <S>                                           <C>         <C>        <C>
  Average investment in impaired loans          $123,949    $112,043   $109,876
  Interest income recognized (cash-basis)          5,482       6,542      7,387
</TABLE>
 
 For  the  years ended December 31, 1995, 1994 and 1993,  $1,300,
 $4,652 and 29,555, respectively, of real estate was acquired  in
 satisfaction of debt.
 
 Net  investment income arose from the following sources for  the
 years ended December 31:
 <TABLE>
 <CAPTION>
                                                        
                                                       1995        1994        1993
                                                    ----------  ----------  ----------              
  <S>                                               <C>         <C>         <C>
  Fixed maturity securities                         $ 305,648   $ 368,023   $ 511,655
  Equity securities                                     1,329       2,408       4,143
  Mortgage loans on real estate                        12,250      15,014      20,342
  Real estate held for sale                               153         406          32
  Policy loans on insurance contracts                  53,576      50,232      46,129
  Cash equivalents                                      8,463       5,936       3,480
  Other                                                 1,753        (447)      7,655
                                                    __________  __________  __________                                   
  Gross investment income                             383,172     441,572     593,436
  Less investment expenses                             (7,006)     (8,036)     (6,975)
                                                    __________  __________  __________                    
  Net investment income                             $ 376,166   $ 433,536   $ 586,461
                                                    ==========  ==========  ==========
</TABLE>
<PAGE>
Net  realized  investment gains (losses), including  changes  in
 valuation allowances for the years ended December 31:
<TABLE>                                                                               
<CAPTION>
                  
                                                           1995      1994        1993                
                                                        --------   ----------  ----------
  <S>                                                   <C>        <C>          <C>
  Fixed maturity securities available for sale          $ 1,908    $  (1,425)   $ 67,473
  Fixed maturity securities held for trading                  0      (11,889)      5,562
  Equity securities available for sale                    1,475        1,490          22
  Equity securities held for trading                          0         (580)      2,587
  Investment in Separate Account                           (369)           0       1,422
  Mortgage loans on real estate                             334       (4,967)     (9,310)
  Real estate held for sale                               1,177        2,828      (4,733)
  Other                                                       0            0          29
                                                        --------    ----------   ---------                     
  Net realized investment gains (losses)                $ 4,525     $ (14,543)   $ 63,052
                                                        ========    ==========   =========
</TABLE>

 The  following  is a reconciliation of the change  in  valuation
 allowances  which have been deducted in arriving  at  investment
 carrying values, as presented in the balance sheet, and  changes
 thereto of the following classifications of investments for  the
 years ended December 31:
 <TABLE>
 <CAPTION>
                                     Balance at     Additions                Balance at
                                     Beginning      Charged to    Write -        End
                                      of Year       Operations     Downs       of Year
                                     ----------     ----------    --------   -----------                                   
  <S>                                <C>            <C>           <C>         <C>
  Mortgage loans on real estate:                                                     
       1995                          $  40,070      $      0      $  4,189    $ 35,881
       1994                             45,924         4,966        10,820      40,070
       1993                             55,610         9,310        18,996      45,924
                                                                                     
  Real estate held for sale:                                                         
       1995                              5,766             0         3,566       2,200
       1994                              7,628             0         1,862       5,766
       1993                              4,300         3,328             0       7,628
 </TABLE>
 
 The  Company  held investments at December 31,  1995  of  $8,609
 which  have  been non-income producing for the preceding  twelve
 months.
 
 During  1994, the Company committed to participate in a  limited
 partnership  that  invests  in leveraged  transactions.   As  of
 December  31, 1995, $920 has been advanced towards the Company's
 $10,000 commitment to the limited partnership.
 
NOTE 4.   FEDERAL INCOME TAXES
 
 The  following is a reconciliation of the provision  for  income
 taxes  based on income before income taxes, computed  using  the
 Federal statutory tax rate, with the provision for income  taxes
 for the years ended December 31:
 <PAGE>
<TABLE>
 <CAPTION>                                                        
                                                          1995       1994       1993
                                                       ---------   ---------  ---------
  <S>                                                  <C>         <C>        <C>
  Provision for income taxes computed at Federal                                  
    statutory rate                                     $ 41,575    $ 31,459   $ 25,471
                                                                                   
  Increase (decrease) in income taxes resulting from:                              
    Release of policyholders' surplus                     1,991           0          0
    Tax deductible interest                                (718)          0          0
    Federal tax rate increase                                 0           0       (631)
    Dividend received deduction                            (532)     (7,363)       (28)
    Other                                                   (13)       (218)       103
                                                       ---------   ---------  ---------
  Federal income tax provision                         $ 42,303    $ 23,878   $ 24,915
                                                       =========   =========  =========
</TABLE> 

 The  Federal statutory rate for each of the three years  in  the
 period ended December 31, 1995 was 35%.
 
 The  Company  provides for deferred income taxes resulting  from
 temporary   differences  which  arise  from  recording   certain
 transactions  in  different  years  for  income  tax   reporting
 purposes than for financial reporting purposes.  The sources  of
 these differences and the tax effect of each are as follows:
 <TABLE>
 <CAPTION>                                                
                                                            1995        1994       1993
                                                         ---------   ----------  ---------                     
  <S>                                                    <C>         <C>         <C>
  Deferred policy acquisition costs                      $ (2,179)   $   6,416   $ (9,030)
  Policyholders' account balances                              66        5,322      6,433
  Estimated liability for guaranty fund assessments           249        (153)     (1,066)
  Investment adjustments                                    5,563        3,276      7,941
  Other                                                       269      (13,486)       525
  Deferred Federal income tax                            ---------   ----------  ---------                     
   provision                                             $  3,968    $   1,375   $  4,803
                                                         =========   ==========  =========
</TABLE>

Deferred tax assets and liabilities as of December 31, are
determined as follows:
<TABLE>                                                                                        
<CAPTION>

                                                                1995            1994   
                                                              ---------      ---------
  <S>                                                         <C>            <C>
  Deferred tax assets:                                                                 
   Policyholders' account balances                            $  94,087      $  94,153  
   Net unrealized investment losses                                   0         23,629  
   Investment adjustments                                        10,793         16,356  
   Estimated liability for guaranty fund assessments              7,331          7,580  
                                                              ----------     ----------
      Total deferred tax assets                                 112,211        141,718  
                                                              ----------     ----------
  Deferred tax liabilities:                                                            
   Deferred policy acquisition costs                             96,862         99,041  
   Net unrealized investment gains                                9,100              0  
   Other                                                          4,027          3,758  
                                                              ----------     ----------
      Total deferred tax liabilities                            109,989        102,799  
                                                              ----------     ----------
      Net deferred tax asset                                  $   2,222      $  38,919  
                                                              ==========     ==========
</TABLE> 
 
 The  Company  anticipates that all deferred tax assets  will  be
 realized, therefore no valuation allowance has been provided.
<PAGE>
NOTE 5.   RELATED PARTY TRANSACTIONS
 
 The  Company and MLIG are parties to a service agreement whereby
 MLIG  has  agreed  to  provide certain data  processing,  legal,
 actuarial,  management, advertising and other  services  to  the
 Company.  Expenses incurred by MLIG in relation to this  service
 agreement  are  reimbursed by the Company on an  allocated  cost
 basis.   Charges billed to the Company by MLIG pursuant  to  the
 agreement were $43,039, $44,176 and $55,843 for the years  ended
 December  31, 1995, 1994 and 1993, respectively. The Company  is
 allocated  interest  expense on its  accounts  payable  to  MLIG
 which   approximates  the  daily  Federal  funds   rate.   Total
 intercompany interest paid was $1,310, $679 and $737  for  1995,
 1994 and 1993, respectively.
 
 The  Company  and Merrill Lynch Asset Management, L.P.  ("MLAM")
 are  parties to a service agreement whereby MLAM has  agreed  to
 provide  certain  invested  asset  management  services  to  the
 Company.   The  Company pays a fee to MLAM  for  these  services
 through  the  MLIG service agreement.  Charges  attributable  to
 this  agreement  and  allocated to  the  Company  by  MLIG  were
 $2,635,   $2,732   and   $2,800  for  1995,   1994   and   1993,
 respectively.
 
 MLAM  and  MLIG have entered into an agreement with  respect  to
 administrative services for the Merrill Lynch Series Fund,  Inc.
 ("Series  Fund") and Merrill Lynch Variable Series  Funds,  Inc.
 ("Variable  Series Funds").  The Company invests in the  various
 mutual  fund  portfolios of the Series  Fund  and  the  Variable
 Series  Funds in connection with the variable life and  variable
 annuities the Company has in-force.  Under this agreement,  MLAM
 pays  compensation to MLIG in an amount equal to  a  portion  of
 the  annual  gross investment advisory fees paid by  the  Series
 Fund  and  the  Variable  Series Funds  to  MLAM.   The  Company
 received from MLIG it's allocable share of such compensation  in
 the  amount  of  $13,293  and  $12,600  during  1995  and  1994,
 respectively.
 
 The  Company  has a general agency agreement with Merrill  Lynch
 Life Agency Inc. ("MLLA") whereby registered representatives  of
 MLPF&S,   who  are  the  Company's  licensed  insurance  agents,
 solicit  applications for contracts to be issued by the Company.
 MLLA  is paid commissions for the contracts sold by such agents.
 Commissions  paid to MLLA were $43,984, $84,231 and $67,102  for
 1995,  1994 and 1993, respectively.  Substantially all of  these
 commissions  were  capitalized as  deferred  policy  acquisition
 costs  and  are  being amortized in accordance with  the  policy
 discussed in Note 1.
 
 The   Company  has  entered  into  certain  interest  rate  swap
 contracts  with  Merrill Lynch Capital Services,  Inc.  ("MLCS")
 with  a  guarantee from Merrill Lynch & Co.  As of December  31,
 1995  and  1994, the notional amount of such interest rate  swap
 contracts outstanding was $10,000. During 1994, the Company  and
 MLCS  terminated certain interest rate swap contracts  resulting
 in  the  Company  paying  a  net consideration  of  $2,043.  Net
 interest  received from these interest rate swap  contracts  was
 $256,  $782,  and  $6,876 for 1995, 1994 and 1993,  respectively
 (See Note 3).
 
 
NOTE 6.   STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS
 
 During  1995,  1994,  and  1993 the Company  paid  dividends  of
 $100,000,  $150,000,  and $120,000, respectively,  to  MLIG.  Of
 these  stockholder's dividends, $73,757, $112,779, and  $75,012,
 respectively,  were  extraordinary  dividends  as   defined   by
 Arkansas  Insurance  Law  and were  paid  pursuant  to  approval
 granted by the Arkansas Insurance Commissioner.
 
 At  December  31,  1995  and  1994,  approximately  $30,195  and
 $26,243,  respectively, of stockholder's  equity  was  available
 for  distribution  to MLIG.  Statutory capital  and  surplus  at
 December   31,  1995  and  1994,  was  $303,950  and   $264,432,
 respectively.
 
 Applicable  insurance department regulations  require  that  the
 Company   report  its  accounts  in  accordance  with  statutory
 accounting practices.  Statutory accounting practices  primarily
 differ   from   the  principles  utilized  in  these   financial
 statements  by charging policy acquisition costs to  expense  as
 incurred,  establishing  future policy  benefit  reserves  using
 different  actuarial  assumptions, not  providing  for  deferred
 income  taxes and valuing securities on a different basis.   The
<PAGE>
 Company's  statutory  net income for 1995,  1994  and  1993  was
 $121,451, $42,382 and $45,604, respectively.
 
 The  National  Association of Insurance  Commissioners  ("NAIC")
 utilizes  the  Risk  Based Capital ("RBC")  adequacy  monitoring
 system. The RBC calculates the amount of adjusted capital  which
 a  life  insurance company should have based upon that company's
 risk  profile.  As of December 31, 1995 and 1994, based  on  the
 RBC  formula,  the  Company's total adjusted capital  level  was
 395%  and  270%, respectively, of the minimum amount of  capital
 required to avoid regulatory action.
 
NOTE 7.   COMMITMENTS AND CONTINGENCIES
 
 State  insurance laws generally require that all  life  insurers
 who  are  licensed to transact business within  a  state  become
 members  of  the  state's life insurance  guaranty  association.
 These  associations have been established for the protection  of
 policyholders from loss (within specified limits)  as  a  result
 of  the  insolvency  of an insurer.  At the time  an  insolvency
 occurs,  the guaranty association assesses the remaining members
 of   the  association  an  amount  sufficient  to  satisfy   the
 insolvent  insurer's policyholder obligations (within  specified
 limits).   During 1991, and to a lesser extent 1992, there  were
 certain  highly  publicized  life insurance  insolvencies.   The
 Company has utilized public information to estimate what  future
 assessments  it  will  incur as a result of these  insolvencies.
 At  December  31, 1995 and 1994, the Company has established  an
 estimated  liability  for future guaranty  fund  assessments  of
 $21,144   and  $24,774,  respectively.   The  Company  regularly
 monitors  public information regarding insurer insolvencies  and
 will adjust its estimated liability when appropriate.
 
 In  the  normal  course of business, the Company is  subject  to
 various   claims  and  assessments.   Management  believes   the
 settlement of these matters would not have a material effect  on
 the financial position or results of operations of the Company.
 
                           * * * * * *


<PAGE>   15
                                   SIGNATURES


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

                                  Merrill Lynch Life Insurance Company
                                  ------------------------------------
                                  (Registrant)

                                       /s/ Joseph E. Crowne, Jr.
Date: March 26, 1996              By:                                     
                                      --------------------------------
                                      Joseph E. Crowne, Jr.
                                      Chief Financial Officer

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

<TABLE>
<CAPTION>
Signature                            Title                                   Date
- ---------                            -----                                   ----
<S>                                  <C>                                     <C>    
        *
- ---------------------------          Chairman of the Board, President        March 26, 1996
Anthony J. Vespa                     and Chief Executive Officer             --------------
                                                                     

/s/ JOSEPH E. CROWNE, JR.
- ---------------------------          Director, Senior Vice President,        March 26, 1996
Joseph E. Crowne, Jr.                Chief Financial Officer, Chief          --------------
                                     Actuary and Treasurer
/s/ BARRY G. SKOLNICK
- ---------------------------          Director, Senior Vice President         March 26, 1996
Barry G. Skolnick                    and General Counsel*                    --------------

        *
- ---------------------------          Director and Senior Vice                March 26, 1996
David M. Dunford                     President                               --------------

        *
- ---------------------------          Director and Senior Vice                March 26, 1996
Gail R. Farkas                       President                               --------------

        *
- ---------------------------          Director and Senior Vice                March 26, 1996
John C.R. Hele                       President                               --------------
</TABLE>


*Signing in his own capacity and as Attorney-in-Fact.





<PAGE>   16
SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT
TO SECTION 12 OF THE ACT.

      No annual report covering the Registrant's last fiscal year or proxy 
      material has been or will be sent to Registrant's security holder.





<PAGE>   17
                                 EXHIBIT INDEX

<TABLE>                                                              
<CAPTION>                                                            
Exhibit No.    Description                                                    Location                                       
- -----------    -----------                                                    --------
<S>            <C>                                                           <C>                                             
2.1            Merrill Lynch Life Insurance Company Board of Directors        Incorporated by reference to Exhibit 2.1, filed
               Resolution in Connection with the Merger between Merrill       September 5, 1991, as part of Post-Effective   
               Lynch Life Insurance Company and Tandem Insurance Group,       Amendment No. 4 to the Registrant's            
               Inc.                                                           registration statement on  Form S-1, File No.  
                                                                              33-26322.                                      
                                                                                                                             
2.2            Plan and Agreement of Merger between Merrill Lynch Life        Incorporated by reference to Exhibit 2.1a,     
               Insurance Company and Tandem Insurance Group, Inc.             filed September 5, 1991, as part of            
                                                                              Post-Effective Amendment No. 4 to the          
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-26322.                        
                                                                                                                             
3.1            Articles of Incorporation of Merrill Lynch Life                Incorporated by reference to Exhibit 3.1 to the
               Insurance Company.                                             Registrant's registration statement on Form    
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 
                                                                                                                             
3.2            By-Laws of Merrill Lynch Life Insurance Company.               Incorporated by reference to Exhibit 3.2 to the
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 
                                                                                                                             
3.3            Articles of Amendment, Restatement and Redomestication         Incorporated by reference to Exhibit 3(c) to   
               of the Articles of Incorporation of Merrill Lynch Life         the Registrant's registration statement on Form
               Insurance Company.                                             S-1, File No. 33-46827, filed March 30, 1992.  
                                                                                                                             
3.4            Amended and Restated By-Laws of Merrill Lynch Life             Incorporated by reference to Exhibit 3(d) to   
               Insurance Company.                                             the Registrant's registration statement on Form
                                                                              S-1, File No. 33-46827, filed March 30, 1992.  

</TABLE>
                                                                       

                                    - E-1 -  
<PAGE>   18
<TABLE>
<S>            <C>                                                           <C>                                             
4.1            Group Modified Guaranteed Annuity Contract, ML-AY-361.         Incorporated by reference to Exhibit 4.1, filed
                                                                              February 23, 1989, as part of Pre-Effective    
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                      
                                                                                                                             
4.2            Individual Certificate, ML-AY-362.                             Incorporated by reference to Exhibit 4.2, filed
                                                                              February 23, 1989, as part of Pre-Effective    
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                      
                                                                                                                             
4.2a           Individual Certificate, ML-AY-362 KS.                          Incorporated by reference to Exhibit 4.2a,     
                                                                              filed March 9, 1990, as part of Post-Effective 
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                     
                                                                                                                             
4.2b           Individual Certificate, ML-AY-378.                             Incorporated by reference to Exhibit 4.2b,     
                                                                              filed March 9, 1990, as part of Post-Effective 
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                     
                                                                                                                             
4.3            Individual Tax-Sheltered Annuity                               Incorporated by reference to Exhibit 4.3, filed
               Certificate, ML-AY-372.                                        February 23, 1989, as part of Pre-Effective    
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                      

</TABLE>
                                              
                                    - E-2 -   

<PAGE>   19

<TABLE>
<S>           <C>                                                            <C>
4.3a           Individual Tax-Sheltered Annuity Certificate, ML-AY-372        Incorporated by reference to Exhibit 4.3a,      
               KS.                                                            filed March 9, 1990, as part of Post-Effective  
                                                                              Amendment No. 1 to the Registrant's             
                                                                              registration statement on Form S-1, File No.    
                                                                              33-26322.                                      
                                                                       
4.4            Qualified Retirement Plan Certificate, ML-AY-373.              Incorporated by reference to Exhibit 4.4 to the
                                                                              Registrant's registration statement on Form   
                                                                              S-1, File No. 33-26322, filed January 3, 1989.
                                                                       
4.4a           Qualified Retirement Plan Certificate, ML-AY-373 KS.           Incorporated by reference to Exhibit 4.4a,    
                                                                              filed March 9, 1990, as part of Post-Effective
                                                                              Amendment No. 1 to the Registrant's           
                                                                              registration statement on Form S-1, File No.  
                                                                              33-26322.                                    
                                                                       
4.5            Individual Retirement Annuity Certificate, ML-AY-374.          Incorporated by reference to Exhibit 4.5 to the
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 
                                                                       
4.5a           Individual Retirement Annuity Certificate, ML-AY-374           Incorporated by reference to Exhibit 4.5a,     
               KS.                                                            filed March 9, 1990, as part of Post-Effective 
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                     
                                                                       
4.5b           Individual Retirement Annuity Certificate, ML-AY-375           Incorporated by reference to Exhibit 4.5b,    
               KS.                                                            filed March 9, 1990, as part of Post-Effective
                                                                              Amendment No. 1 to the Registrant's           
                                                                              registration statement on Form S-1, File No.  
                                                                              33-26322.                                    

</TABLE>
                                                                       
                                    - E-3 -                            
<PAGE>   20

<TABLE>
<S>           <C>                                                            <C>
4.5c           Individual Retirement Annuity Certificate, ML-AY-379.          Incorporated by reference to Exhibit 4.5c,    
                                                                              filed March 9, 1990, as part of Post-Effective
                                                                              Amendment No. 1 to the Registrant's           
                                                                              registration statement on Form S-1, File No.  
                                                                              33-26322.                                    
                                                                       
4.6            Individual Retirement Account Certificate, ML-AY-375.          Incorporated by reference to Exhibit 4.6, filed 
                                                                              February 23, 1989, as part of Pre-Effective     
                                                                              Amendment No. 1 to the Registrant's             
                                                                              registration statement on Form S-1, File No.    
                                                                              33-26322.                                       
                                                                       
4.6a           Individual Retirement Account Certificate, ML-AY-380.          Incorporated by reference to Exhibit 4.6a,    
                                                                              filed March 9, 1990, as part of Post-Effective
                                                                              Amendment No. 1 to the Registrant's           
                                                                              registration statement on Form S-1, File No.  
                                                                              33-26322.                                    
                                                                       
4.7            Section 457 Deferred Compensation Plan Certificate,            Incorporated by reference to Exhibit 4.7 to the
               ML-AY-376.                                                     Registrant's registration statement on Form    
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 
                                                                       
4.7a           Section 457 Deferred Compensation Plan Certificate,            Incorporated by reference to Exhibit 4.7a,    
               ML-AY-376 KS.                                                  filed March 9, 1990, as part of Post-Effective
                                                                              Amendment No. 1 to the Registrant's           
                                                                              registration statement on Form S-1, File No.  
                                                                              33-26322.                                    
                                                                       
4.8            Tax-Sheltered Annuity Endorsement, ML-AY-366.                  Incorporated by reference to Exhibit 4.8 to the
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 

</TABLE>
                                                                       
                                    - E-4 -                            
<PAGE>   21
<TABLE>
<S>           <C>                                                            <C>
4.8a           Tax-Sheltered Annuity Endorsement, ML-AY-366 190.              Incorporated by reference to Exhibit 4.8a,     
                                                                              filed March 9, 1990, as part of Post-Effective 
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                     
                                                                       
4.9            Qualified Retirement Plan Endorsement, ML-AY-364.              Incorporated by reference to Exhibit 4.9 to the
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 
                                                                       
4.10           Individual Retirement Annuity Endorsement, ML-AY-368.          Incorporated by reference to Exhibit 4.10 to   
                                                                              the Registrant's registration statement on Form
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 
                                                                       
4.10a          Individual Retirement Annuity Endorsement, ML-AY-368           Incorporated by reference to Exhibit 4.10a,    
               190.                                                           filed March 9, 1990, as part of Post-Effective 
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                     
                                                                       
4.10b          Individual Retirement Annuity Endorsement, ML-009.             Incorporated by reference to Exhibit 4(j)(3) to
                                                                              Post-Effective Amendment No. 1 to the          
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-60290, filed March 31, 1994. 
                                                                       
4.11           Individual Retirement Account Endorsement, ML-AY-365.          Incorporated by reference to Exhibit 4.11 to   
                                                                              the Registrant's registration statement on Form
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 

</TABLE>
                                                                       
                                    - E-5 -                            
<PAGE>   22

<TABLE>
<S>           <C>                                                            <C>
4.11a          Individual Retirement Account Endorsement, ML-AY-365           Incorporated by reference to Exhibit 4.11a,    
               190.                                                           filed March 9, 1990, as part of Post-Effective 
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                     
                                                                       
4.12           Section 457 Deferred Compensation Plan Endorsement,            Incorporated by reference to Exhibit 4.12 to   
               ML-AY-367.                                                     the Registrant's registration statement on Form
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 
                                                                       
4.12a          Section 457 Deferred Compensation Plan Endorsement,            Incorporated by reference to Exhibit 4.12a,    
               ML-AY-367 190.                                                 filed March 9, 1990, as part of Post-Effective 
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                     
                                                                       
4.13           Qualified Plan Endorsement, ML-AY-369.                         Incorporated by reference to Exhibit 4.13 to   
                                                                              the Registrant's registration statement on Form
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 
                                                                       
4.13a          Qualified Plan Endorse ment, ML-AY-448.                        Incorporated by reference to Exhibit 4.13a,    
                                                                              filed March 9, 1990, as part of Post-Effective 
                                                                              Amendment No. 1 to the Registrant's            
                                                                              registration statement on Form S-1, File No.   
                                                                              33-26322.                                     
                                                                       
4.14           Application for Group Modified Guaranteed Annuity              Incorporated by reference to Exhibit 4.14 to   
               Contract.                                                      the Registrant's registration statement on Form
                                                                              S-1, File No. 33-26322, filed January 3, 1989. 
                                                                       
4.15           Annuity Application for                                        Incorporated by reference 
</TABLE>
                                                                       
                                                                       
                                    - E-6 -                            
<PAGE>   23

<TABLE>
<S>           <C>                                                            <C>
               Individual Certificate Under                                   to Exhibit 4.15 to the Registrant's            
               Modified Guaranteed Annuity Contract.                          registration statement on Form S-1, File No.   
                                                                              33-26322, filed January 3, 1989.               

4.16           Form of Company Name Change Endorsement.                       Incorporated by reference to Exhibit 4.16,     
                                                                              filed September 5, 1991, as part of            
                                                                              Post-Effective Amendment No. 4 to the          
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-26322.                        
                                                                       
4.17           Group Modified Guarantee Annuity Contract.                     Incorporated by reference to Exhibit 4.(a)(2), 
                                                                              filed December 7, 1994, as part of             
                                                                              Post-Effective Amendment No. 3 to the          
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-60290.                        
                                                                       
4.18           Individual Contract.                                           Incorporated by reference to Exhibit 4.(b)(4), 
                                                                              filed December 7, 1994, as part of             
                                                                              Post-Effective Amendment No. 3 to the          
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-60290.                        
                                                                       
4.19           Individual Tax-Sheltered Annuity Certificate.                  Incorporated by reference to Exhibit 4.(c)(3), 
                                                                              filed December 7, 1994, as part of             
                                                                              Post-Effective Amendment No. 3 to the          
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-60290.                        

4.20           Qualified Retirement Plan Certificate.                         Incorporated by reference to Exhibit 4.(d)(3), 
                                                                              filed December 7, 1994, as part of             
                                                                              Post-Effective Amendment No. 3 to the          
                                                                              Registrant's registration 
</TABLE>
                                                                       
                                                                       
                                    - E-7 -                            
<PAGE>   24

<TABLE>
<S>           <C>                                                            <C>
                                                                              statement on Form S-1, File No. 33-60290.
                                                                       
4.21           Individual Retirement Annuity Certificate.                     Incorporated by reference to Exhibit 4.(e)(5), 
                                                                              filed December 7, 1994, as part of             
                                                                              Post-Effective Amendment No. 3 to the          
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-60290.                        
                                                                       
4.22           Individual Retirement Account Certificate.                     Incorporated by reference to Exhibit 4.(f)(3), 
                                                                              filed December 7, 1994, as part of             
                                                                              Post-Effective Amendment No. 3 to the          
                                                                              Registrant's registration statement on Form    
                                                                              S-1, File No. 33-60290.                        
                                                                       
4.23           Section 457 Deferred Compensation Plan Certificate.            Incorporated by reference to Exhibit 4.(g)(3),
                                                                              filed December 7, 1994, as part of
                                                                              Post-Effective Amendment No. 3 to the
                                                                              Registrant's registration statement on Form S-1,
                                                                              File No. 33-60290.                        
                                                                       
4.24           Qualified Plan Endorsement.                                    Incorporated by reference to Exhibit 4.(m)(3),
                                                                              filed December 7, 1994, as part of
                                                                              Post-Effective Amendment No. 3 to the
                                                                              Registrant's registration statement on Form S-1,
                                                                              File No. 33-60290.
                                                                       
10.1           Management Services Agreement between Family Life              Incorporated by reference to Exhibit 10.1 to the
               Insurance Company and Merrill Lynch Life Insurance             Registrant's registration statement on Form S-1,
               Company.                                                       File No. 33-26322, filed January 3, 1989.       
                                                                              
10.2           General Agency Agreement between                               Incorporated by reference to Exhibit 10.2, filed
               Merrill Lynch Life Insurance Company                           February 23, 1989, as 

</TABLE>
                                                                       
                                    - E-8 -                            
<PAGE>   25

<TABLE>
<S>           <C>                                                            <C>
               and Merrill Lynch Life Agency, Inc.                            part of Pre-Effective Amendment No. 1 to the    
                                                                              Registrant's registration statement on Form S-1,
                                                                              File No. 33-26322.                              

10.3           Service Agreement among Merrill Lynch Insurance Group,         Incorporated by reference to Exhibit 10.3, filed
               Family Life Insurance Company and Merrill Lynch Life           March 13, 1991, as part of Post-Effective       
               Insurance Company.                                             Amendment No. 2 to the Registrant's registration
                                                                              statement on Form S-1, File No. 33-26322.       
                                                                       
10.3a          Amendment to Service Agreement among Merrill Lynch             Incorporated by reference to Exhibit 10(c)(2) to
               Insurance Group, Family Life Insurance Company and             Post-Effective Amendment No. 1 to the           
               Merrill Lynch Life Insurance Company.                          Registrant's registration statement on Form S-1,
                                                                              File No. 33-60290, filed March 31, 1994.       
                                                                       
10.4           Indemnity Reinsurance Agreement between Merrill Lynch          Incorporated by reference to Exhibit 10.4, filed
               Life Insurance Company and Family Life Insurance               March 13, 1991, as part of Post-Effective       
               Company.                                                       Amendment No. 2 to the Registrant's registration
                                                                              statement on Form S-1, File No. 33-26322.       
                                                                       
10.5           Assumption Reinsurance Agreement Between Merrill Lynch         Incorporated by reference to Exhibit 10.6, filed
               Life Insurance Company, Tandem Insurance Group, Inc. and       April 24, 1991, as part of Post-Effective       
               Royal Tandem Life Insurance Company and Family Life            Amendment No. 3 to the Registrant's registration
               Insurance Company.                                             statement on Form S-1, File No. 33-26322.       
                                                                       
10.6           Amended General Agency Agreement between Merrill Lynch         Incorporated by reference to Exhibit 10(g) to  
               Life Insurance Company and Merrill Lynch Life Agency,          the Registrant's registration statement on Form
               Inc.                                                           S-1, File No. 33-46827, filed March 30, 1992.  
                                                                       

</TABLE>
                                                                       
                                    - E-9 -                            
<PAGE>   26

<TABLE>
<S>           <C>                                                            <C>
10.7           Indemnity Agreement between                                    Incorporated by reference to Exhibit 10(h) to  
               Merrill Lynch Life Insurance Company                           the Registrant's registration statement on Form
               and Merrill Lynch Life Agency, Inc.                            S-1, File No. 33-46827, filed March 30, 1992.  
                                                                       
10.8           Management Agreement between Merrill                           Incorporated by reference to Exhibit 10(i) to  
               Lynch Life Insurance                                           the Registrant's registration statement on Form
               Company and Merrill Lynch Asset                                S-1, File No. 33-46827, filed March 30, 1992.  
               Management, Inc.                                        
                                                                       
10.9           Amendment No. 1 to Indemnity                                   Incorporated by reference to Exhibit 10.5, filed 
               Reinsurance Agreement between                                  April 24, 1991, as part of Post-Effective        
               Family Life Insurance Company and                              Amendment No. 3 to the Registrant's registration 
               Merrill Lynch Life Insurance Company.                          statement on Form S-1, File No. 33-26322.        
                                                                                                                               
                                                                       
24.1           Power of attorney of Joseph E. Crowne.                         Incorporated by reference to Exhibit 24(a) to  
                                                                              the Registrant's registration statement on Form
                                                                              S-1, File No. 33-58303, filed March 29, 1995.  
                                                                       
24.2           Power of attorney of David M. Dunford.                         Incorporated by reference to Exhibit 24(b) to  
                                                                              the Registrant's registration statement on Form
                                                                              S-1, File No. 33-58303, filed March 29, 1995.  
                                                                              
24.3           Power of attorney of John C.R. Hele.                           Incorporated by reference to Exhibit 24(c) to  
                                                                              the Registrant's registration statement on Form
                                                                              S-1, File No. 33-58303, filed March 29, 1995.  

</TABLE>
                                    - E-10 -                           
<PAGE>   27

<TABLE>
<S>           <C>                                                            <C>
24.4           Power of attorney of Allen N. Jones.                           Incorporated by reference to Exhibit 24(d) to  
                                                                              the Registrant's registration statement on Form
                                                                              S-1, File No. 33-58303, filed March 29, 1995.  
                                                                       
24.5           Power of attorney of Barry G. Skolnick.                        Incorporated by reference to Exhibit 24(e) to  
                                                                              the Registrant's registration statement on Form
                                                                              S-1, File No. 33-58303, filed March 29, 1995.  
                                                                       
24.6           Power of Attorney of Anthony J. Vespa.                         Incorporated by reference to Exhibit 24(f) to   
                                                                              the Registrant's registration statement on Form 
                                                                              S-1, File No. 33-58303, filed March 29, 1995.   
                                                                                                                              
24.7           Power of Attorney of Gail R. Farkas                            Incorporated by reference to Exhibit 24(g) to   
                                                                              Post- Effective Amendment No. 1 to the          
                                                                              Registrant's registration statement on Form S-1,
                                                                              File No. 33-58303, filed March 26, 1996.       
                                                                       
99.1           Preliminary prospectus contained in Post-Effective             Exhibit 99.1
               Amendment No. 1 to the Registrant's registration        
               statement, filed March 26, 1996, pursuant to the        
               Securities Act of 1933, File No. 33-58303.              

</TABLE>
               

                                    - E-11 -

<PAGE>   1
                                 Exhibit 99.1


<PAGE>   2
 
PROSPECTUS
   
MAY 1, 1996
    
 
                            MERRILL LYNCH ASSET I (SM)
                   GROUP MODIFIED GUARANTEED ANNUITY CONTRACT
                                   ISSUED BY

                      MERRILL LYNCH LIFE INSURANCE COMPANY

                    Home Office: Little Rock, Arkansas 72201
        Service Center: P.O. Box 44222, Jacksonville, Florida 32231-4222
             4804 Deer Lake Drive East, Jacksonville, Florida 32246
                             Phone: (800) 535-5549

                                OFFERED THROUGH
               MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
 
The group contract described in this Prospectus (the "Contract") is issued by
Merrill Lynch Life Insurance Company ("Merrill Lynch Life") and is designed to
provide annuity payments in connection with retirement plans that may or may not
qualify for special federal income tax treatment under the Internal Revenue
Code. The Contract permits participants to make one or more single premium
payments to be accumulated at a guaranteed rate or rates of interest depending
upon the Guarantee Period or Periods selected by the participant. A certificate
of participation (the "Certificate") will be issued for each single premium.
Guarantee Periods currently range from one to ten years. At the end of any
Guarantee Period the accumulated value may be reinvested for one or more new
Guarantee Periods at the current interest rates then offered by Merrill Lynch
Life. A WITHDRAWAL MADE PRIOR TO THE END OF A GUARANTEE PERIOD WILL BE SUBJECT
TO A MARKET VALUE ADJUSTMENT, WHICH COULD HAVE THE EFFECT OF EITHER INCREASING
OR DECREASING THE PARTICIPANTS' ACCOUNT VALUES.
 
Eligible members of a group, including account holders of Merrill Lynch, Pierce,
Fenner & Smith Incorporated, may become participants under the Contract.
 
THE PURCHASE OF THIS CONTRACT INVOLVES CERTAIN RISKS. BECAUSE IT IS A MODIFIED
GUARANTEED ANNUITY, THE CONTRACT AND CERTIFICATES ARE SUBJECT TO A MARKET VALUE
ADJUSTMENT IF, PRIOR TO THE END OF A SELECTED GUARANTEE PERIOD, FUNDS ARE
WITHDRAWN OR THE CERTIFICATE IS SURRENDERED, THE CERTIFICATE IS ANNUITIZED OR A
DEATH BENEFIT BECOMES PAYABLE. OTHER THAN IN CERTAIN SITUATIONS, SUCH AS PAYMENT
OF A DEATH BENEFIT, A MARKET VALUE ADJUSTMENT COULD HAVE THE EFFECT OF
DECREASING THE ACCOUNT VALUE. THEREFORE, UNDER ANY OF THE CONDITIONS DESCRIBED
ABOVE, PARTICIPANTS COULD LOSE A SUBSTANTIAL PORTION OF THE MONEY THEY HAVE
INVESTED. PARTICIPANTS SHOULD CONSIDER THEIR INCOME NEEDS BEFORE PURCHASING A
CERTIFICATE.
 
ALL WITHDRAWALS FROM AND SURRENDERS OF A CERTIFICATE ARE SUBJECT TO TAX, AND IF
TAKEN BEFORE AGE 59 1/2, MAY ALSO BE SUBJECT TO A 10% FEDERAL PENALTY TAX.
 
PARTICIPANTS SHOULD NOTE THAT THIS IS AN INTEGRATED ANNUITY CONTRACT FOR
INTERNAL REVENUE CODE PURPOSES. THEREFORE, IN DETERMINING THE EXTENT TO WHICH A
WITHDRAWAL IS SUBJECT TO TAX, THE ENTIRE ACCOUNT VALUE, NOT JUST THE VALUE OF
THE SUBACCOUNT FROM WHICH THE WITHDRAWAL IS MADE, WILL BE TAKEN INTO
CONSIDERATION.
 
                            ------------------------
 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE
         ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
                            ------------------------
<PAGE>   3
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                                                         PAGE
                                                                                         ----
<S>                                                                                      <C>
DEFINITIONS............................................................................     3
CAPSULE SUMMARY OF THE CONTRACT........................................................     5
MERRILL LYNCH LIFE INSURANCE COMPANY...................................................     7
DESCRIPTION OF THE CONTRACT............................................................     7
     A.  GENERAL.......................................................................     7
     B.  PREMIUMS......................................................................     7
     C.  SELECTING THE GUARANTEE PERIOD................................................     8
     D.  SUBACCOUNT AND ACCOUNT VALUES.................................................     8
     E.  SUBACCOUNT TRANSFERS..........................................................     8
     F.  FIXING GUARANTEED INTEREST RATES..............................................     9
     G.  WITHDRAWALS...................................................................     9
     H.  MARKET VALUE ADJUSTMENT.......................................................    10
     I.  WITHDRAWAL CHARGE.............................................................    11
     J.  PAYMENT ON DEATH..............................................................    12
     K.  ANNUITY PROVISIONS............................................................    13
     L.  OTHER PROVISIONS..............................................................    15
DISTRIBUTION OF THE CONTRACTS..........................................................    16
FEDERAL TAX CONSIDERATIONS.............................................................    16
PREMIUM TAXES..........................................................................    21
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974 PROVISIONS.............................    22
MORE INFORMATION ABOUT MERRILL LYNCH LIFE INSURANCE COMPANY............................    22
     A.  HISTORY AND BUSINESS..........................................................    22
     B.  SELECTED FINANCIAL DATA.......................................................    24
     C.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS...........................................    24
     D.  REINSURANCE...................................................................    31
     E.  CONTRACT OWNER ACCOUNT BALANCES...............................................    31
     F.  INVESTMENTS...................................................................    31
     G.  COMPETITION...................................................................    31
     H.  CERTAIN AGREEMENTS............................................................    32
     I.  EMPLOYEES.....................................................................    32
     J.  PROPERTIES....................................................................    32
     K.  STATE REGULATION..............................................................    32
DIRECTORS AND EXECUTIVE OFFICERS.......................................................    34
EXECUTIVE COMPENSATION.................................................................    35
LEGAL PROCEEDINGS......................................................................    37
LEGAL MATTERS..........................................................................    37
EXPERTS................................................................................    37
REGISTRATION STATEMENT.................................................................    37
FINANCIAL STATEMENTS OF MERRILL LYNCH LIFE INSURANCE COMPANY...........................    38
APPENDIX...............................................................................   A-1
</TABLE>
    
 
                            ------------------------
 
No person has been authorized to give any information or to make any
representation other than that contained in this Prospectus in connection with
the offer contained in this Prospectus and, if given or made, such information
or representation must not be relied upon as having been authorized. This
Prospectus does not constitute an offer of, or solicitation of an offer to
acquire, any Contracts or Certificates thereunder offered by this Prospectus in
any jurisdiction to anyone to whom it is unlawful to make such an offer or
solicitation in such jurisdiction.
 
                                        2
<PAGE>   4
 
                                  DEFINITIONS
 
account value:  The sum of all subaccount values.
 
annuitant:  The person on whose continuation of life annuity payments may
depend.
 
annuitant's beneficiary:  The person to whom payment is to be made upon the
death of the annuitant.
 
annuity:  A series of predetermined periodic payments.
 
annuity date:  The date shown in the Certificate on which payment of an annuity
under the Contract will commence.
 
beneficiary:  The person to whom payment is to be made on the death of the
participant or annuitant. There may be both a participant's beneficiary and an
annuitant's beneficiary if the participant is not an annuitant.
 
Certificate:  An individual certificate of participation issued by Merrill Lynch
Life to each participant as evidence of his or her rights and benefits under the
Contract.
 
certificate anniversary:  Each anniversary of the certificate date.
 
certificate date:  The date on which a Certificate is issued under the Contract.
 
certificate year:  The year starting on the certificate date or a certificate
anniversary and ending on the day immediately prior to the next certificate
anniversary.
 
co-annuitant:  If two persons are named as annuitants in the Certificate, each
is a co-annuitant. In that case, "annuitant" means the co-annuitants, and death
of the annuitant refers to the death of the last co-annuitant.
 
Contract:  The Contract described in and offered by this Prospectus.
 
Guarantee Period:  The period of years for which a rate of interest is
guaranteed to be credited to a subaccount.
 
Market Value Adjustment:  A positive or negative adjustment made to subaccount
value. It is applied on withdrawal of all or part of the subaccount value prior
to the end of the Guarantee Period. If the annuity date is prior to the end of a
Guarantee Period, the Market Value Adjustment is also generally applied at the
annuity date. In addition, a Market Value Adjustment is applied in the event of
payment on the death of the participant or annuitant prior to the annuity date
unless the combined Market Value Adjustments of all affected subaccounts would
reduce the participant's account value. (See "Market Value Adjustment" on page
10.)
 
Maximum Guarantee Period Option:  An option to have subaccount values
automatically transferred to a subaccount with a Guarantee Period equal to the
longest Guarantee Period then offered by Merrill Lynch Life which (i) does not
exceed the length of the participant's longest Guarantee Period immediately
prior to transfer and (ii) ends on or prior to the annuity date. If the
participant's annuity date is less than one year from the date of transfer, the
subaccount value will be transferred to a subaccount with a one year Guarantee
Period.
 
net account value:  The sum of all net subaccount values.
 
net subaccount value:  The subaccount value after adjustment for any Market
Value Adjustment and withdrawal charge applied in connection with a full
withdrawal, annuitization or the payment of death benefits on the death of the
participant or annuitant prior to the annuity date.
 
nonqualified certificate:  A Certificate issued in connection with a
nonqualified plan.
 
nonqualified plan:  A retirement plan other than a qualified plan.
 
participant:  The individual participating under the Contract to whom a
Certificate has been issued.
 
participant's beneficiary:  The person to whom payment is to be made upon the
death of the participant.
 
qualified certificate:  A Certificate issued in connection with a qualified
plan.
 
                                        3
<PAGE>   5
 
qualified plan:  A retirement plan that receives favorable tax treatment under
Section 401, 403, 404, 408, 457 or any similar provision of the Internal Revenue
Code.
 
Renewal Date:  The last day of each current Guarantee Period which is also the
first day of any new Guarantee Period to which subaccount value is transferred.
Interest will be credited to the current Guarantee Period until the business day
prior to the Renewal Date. Interest will be credited to any Guarantee Period to
which subaccount value is transferred beginning as of the Renewal Date.
 
subaccount:  An account maintained for a participant corresponding to a
specified interest rate and Guarantee Period selected by the participant.
 
subaccount value:  An amount equal to that part of a single premium allocated by
a participant to a subaccount, or any reinvestment in a subaccount, plus
credited interest, as adjusted for any prior withdrawals, Market Value
Adjustments and withdrawal charges.
 
withdrawal charge:  A charge deducted from subaccount value upon a withdrawal
made prior to the end of a Guarantee Period.
 
                                        4
<PAGE>   6
 
                        CAPSULE SUMMARY OF THE CONTRACT
 
THE CONTRACT
 
This Prospectus describes a group modified guaranteed annuity contract (the
"Contract") issued by Merrill Lynch Life. The Contract may be purchased by any
employer, entity or other organized group acceptable to Merrill Lynch Life. The
Contract is a group allocated contract, which means that specific accounts are
maintained for each individual within the group ("participant"). A Certificate
is issued to each participant summarizing his or her rights and benefits under
the Contract. Values and benefits provided under the Contract, including annuity
payments, are funded by the general assets of Merrill Lynch Life.
 
The Contract may be issued pursuant to nonqualified retirement plans or plans
qualifying for special tax treatment as "H.R. 10" plans, Individual Retirement
Annuities or Accounts, corporate pension and profit-sharing plans, Tax-Sheltered
Annuities or Section 457 deferred compensation ("Section 457") plans.
 
APPLICATION AND PREMIUMS
 
The applicant must complete and return a Contract application to Merrill Lynch
Life's Service Center. Merrill Lynch Life reserves the right to reject any
application. One Certificate will be issued for each single premium payment made
under the Contract. The minimum single premium is $5,000.
 
THE SUBACCOUNTS
 
One or more subaccounts are maintained for each participant. The minimum which
may be allocated to a subaccount is $5,000. A subaccount is established for each
specified interest rate and Guarantee Period selected by the participant. A
Guarantee Period is the period of years for which a rate of interest is
guaranteed. Currently, the participant may select Guarantee Periods of from one
to ten years. Merrill Lynch Life may, at its discretion, offer additional
Guarantee Periods.
 
On the Renewal Date, subaccount value for that Guarantee Period will be
transferred to one or more subaccounts designated by the participant. If Merrill
Lynch Life does not receive timely notice from the participant designating the
subaccounts to which the subaccount value is to be transferred, the subaccount
value will be transferred automatically to a subaccount with a one year
Guarantee Period unless the Maximum Guarantee Period Option is chosen. If the
Maximum Guarantee Period Option has been chosen, the subaccount value will be
transferred to a new subaccount with a Guarantee Period equal to the longest
Guarantee Period then offered by Merrill Lynch Life which (i) does not exceed
the length of the participant's longest Guarantee Period immediately prior to
transfer and (ii) ends on or prior to the annuity date.
 
CHARGES
 
   
Merrill Lynch Life makes no deductions from each single premium. Except for the
Market Value Adjustment described below, the only charge made is a withdrawal
charge in the event all or part of a net subaccount value is withdrawn. However,
no withdrawal charge is made for a withdrawal at the end of a Guarantee Period
if Merrill Lynch Life receives written notice of the withdrawal prior to the
Renewal Date. The withdrawal charge is equal to six months of interest on the
amount withdrawn based on the guaranteed interest rate of the subaccount from
which the withdrawal is made. No withdrawal charge is imposed in the event of
payment upon the death of the annuitant or participant or, currently, upon
annuitization. Premium taxes, if any, will be deducted from the net account
value at the annuity date. In those jurisdictions that do not allow an insurance
company to reduce its current taxable premium income by the amount of any
withdrawal, surrender or death benefit paid, Merrill Lynch Life will also deduct
a charge for these taxes on any withdrawal, surrender or death benefit effected
under a certificate.
    
 
MARKET VALUE ADJUSTMENT
 
A Market Value Adjustment is applied to any withdrawal from a subaccount prior
to the end of its Guarantee Period. It will also be applied to any subaccount if
the annuity date is prior to the end of the Guarantee Period
 
                                        5
<PAGE>   7
 
for that subaccount. For Certificates issued prior to January 9, 1995, and for
Certificates issued on or after that date but before state approvals are
obtained, a Market Value Adjustment will not be applied at the annuity date if
(i) combined Market Value Adjustments of all affected subaccounts would reduce
the participant's account value and (ii) annuity payments will be made for at
least ten years or a life contingency or life expectancy annuity option has been
chosen. In addition, a Market Value Adjustment will be applied in the event of
payment upon the death of the participant or annuitant prior to the annuity date
unless the combined effect of the Market Value Adjustments of all affected
subaccounts would reduce the account value. The amount of the Market Value
Adjustment is determined in accordance with the formula set forth on page 11 and
may be positive or negative.
 
ANNUITY PAYMENTS
 
Annuity payments will start on the annuity date. The participant selects the
annuity date and an annuity payment option. Each participant may select a
different annuity date or annuity payment option later.
 
   
On the annuity date the net account value, less any applicable premium taxes, is
multiplied by Merrill Lynch Life's then current annuity purchase rates to
determine the amount of each annuity payment. Currently, withdrawal charges do
not apply upon annuitization. The net account value is the sum of all net
subaccount values. In determining the net account value, a Market Value
Adjustment may be applied. If the net account value on the annuity date is less
than $5,000 ($3,500 for certain qualified Certificates), Merrill Lynch Life may
pay the net account value in a lump sum in lieu of annuity payments. For tax
consequences of a lump sum payment, see "Federal Tax Considerations--Partial
Withdrawals and Surrenders" on page 18. If any annuity payment would be less
than $50, Merrill Lynch Life may change the frequency of payments to intervals
that will result in payments of at least $50.
    
 
PAYMENT ON DEATH
 
If either the participant or the annuitant (if other than the participant) dies
prior to the annuity date, Merrill Lynch Life will pay to the participant's
beneficiary or annuitant's beneficiary, as applicable, the greater of the
account value or the net account value on the date of payment. In determining
the net account value, no withdrawal charge will be applied.
 
If the participant dies after the annuity date, any amounts remaining unpaid
will be paid to the participant's beneficiary pursuant to the same method of
distribution in force at the date of death. If the annuitant dies after the
annuity date, the annuitant's beneficiary may choose either to have any
guaranteed amounts remaining unpaid continue to be paid for the amount or period
guaranteed or to receive the present value of the remaining guaranteed payments
in a lump sum.
 
WITHDRAWALS
 
   
The participant may withdraw all or part of the net account value prior to the
earlier of the annuity date or the death of the annuitant. For partial
withdrawals, the withdrawal must be at least $500, the remaining subaccount
value of each subaccount, after adjustment for any Market Value Adjustment and
withdrawal charge, must be at least $1,000, and the remaining account value must
be at least $5,000. Withdrawals from qualified plans may be restricted. (See
"Qualified Plans" on page 20.) Withdrawals are subject to tax and prior to age
59 1/2 may also be subject to a 10% federal penalty tax. (See "Federal Tax
Considerations--Penalty Tax on Certain Withdrawals" on page 19.)
    
 
REPORTS TO PARTICIPANTS
 
At least once each year prior to the annuity date, participants will be sent a
report outlining their account value, subaccount values, Guarantee Periods,
withdrawal charges and Market Value Adjustments, if any, applied during the
year. The report will not include financial statements.
 
                                        6
<PAGE>   8
 
FREE LOOK RIGHT
 
When the participant receives the Certificate, it should be reviewed carefully
to make sure it is what the participant intended to purchase. Generally, within
ten days after the participant receives the Certificate, he or she may return it
for a refund. Some states allow a longer period of time to return the
Certificate. The Certificate must be delivered to Merrill Lynch Life's Service
Center or to the Financial Consultant who sold it for a refund to be made.
Merrill Lynch Life will then refund to the participant all premiums paid into
the Certificate. The Certificate will then be deemed void from the beginning.
 
                      MERRILL LYNCH LIFE INSURANCE COMPANY
 
Merrill Lynch Life Insurance Company ("Merrill Lynch Life") is a stock life
insurance company organized under the laws of the State of Washington in 1986
and redomesticated under the laws of the State of Arkansas in 1991. Merrill
Lynch Life is an indirect wholly owned subsidiary of Merrill Lynch & Co., Inc.
("Merrill Lynch"), a corporation whose common stock is traded on the New York
Stock Exchange.
 
Merrill Lynch Life's home office is in Little Rock, Arkansas. The Service
Center's address and phone number are P.O. Box 44222, Jacksonville, Florida
32231-4222, (800) 535-5549.
 
All communications concerning the Contract and Certificate should be addressed
to Merrill Lynch Life's Service Center.
 
                          DESCRIPTION OF THE CONTRACT
 
A.  GENERAL
 
The Contract is a group allocated contract pursuant to which specific accounts
are maintained for each participant. The Contract may be issued to any employer,
entity or other organized group acceptable to Merrill Lynch Life. The Contract
may be issued in connection with either qualified or nonqualified plans.
Qualified plans include "H.R. 10" plans, Individual Retirement Annuities or
Accounts, corporate pension and profit-sharing plans, Tax-Sheltered Annuities
and Section 457 deferred compensation plans.
 
An eligible member of a group to which a Contract has been issued may become a
participant by completing an application and forwarding payment of a single
premium to Merrill Lynch Life's Service Center. The application is subject to
Merrill Lynch Life's acceptance.
 
The rights and benefits of a participant are summarized in the Certificate.
Provisions of the Contract are controlling. All such rights and benefits may be
exercised without the consent of the contract owner. However, provisions of any
plan in connection with which the Contract has been issued may restrict a
person's eligibility to participate under the Contract, the minimum or maximum
amount of the single premium, and the participant's ability to exercise the
rights and/or receive the benefits provided under the Contract. Merrill Lynch
Life reserves the right to terminate a Contract as to eligible members of the
group not accepted as participants at the time of termination.
 
Contracts have been issued to Asset Group Trust (Sussex Trust Company,
Georgetown, Delaware, Trustee) as Contract holder for a group comprised of
account holders of Merrill Lynch, Pierce, Fenner & Smith Incorporated. Contracts
covering the same group have also been issued directly to Merrill Lynch, Pierce,
Fenner & Smith Incorporated. Participation under this group is not permissible
in some states.
 
B.  PREMIUMS
 
One Certificate will be issued for each single premium paid under the Contract.
Only one Certificate will be issued to any one person on a given day. The single
premium must be at least $5,000. If the amount of any single premium is more
than $500,000, Merrill Lynch Life reserves the right to limit the amount of the
premium. The premium will be allocated to one or more subaccounts as selected by
the participant. The minimum allocation to a subaccount is $5,000. Merrill Lynch
Life will confirm its receipt of the payment and
 
                                        7
<PAGE>   9
 
the subaccounts established for the payment. The Certificate does not permit the
payment of additional premiums. An application for a separate Certificate must
accompany each single premium.
 
C.  SELECTING THE GUARANTEE PERIOD
 
The participant may select one or more Guarantee Periods for each single premium
or portion thereof. Merrill Lynch Life has discretion to determine the number of
Guarantee Periods it will offer. Currently it offers Guarantee Periods ranging
from one to ten years. Currently, the participant may select any of the ten
Guarantee Periods. Merrill Lynch Life will establish a subaccount corresponding
to each specified interest rate and Guarantee Period selected. Once a Guarantee
Period has been selected, it cannot be changed. Amounts cannot be transferred
from one subaccount to another prior to the end of the Guarantee Period. The
participant may, however, withdraw amounts from a subaccount, subject to the
restrictions described below and a Market Value Adjustment and withdrawal
charge. (See "Market Value Adjustment" on page 10 and "Withdrawal Charge" on
page 11.) Withdrawals may have federal income tax consequences, including a 10%
penalty on amounts withdrawn. (See "Federal Tax Considerations--In General" on
page 18.)
 
D.  SUBACCOUNT AND ACCOUNT VALUES
 
A participant's account value is the sum of all of his or her subaccount values.
Each subaccount value is equal to the amount the participant allocated to the
subaccount (either as part of the single premium or as part of the reinvestment
of subaccount value at the end of a Guarantee Period), plus the interest
credited thereto at the guaranteed rate, as adjusted for any prior withdrawals,
Market Value Adjustments or withdrawal charges. Merrill Lynch Life offers a
guaranteed interest rate for each subaccount. The participant is credited with
the guaranteed interest rate in effect on the date Merrill Lynch Life receives
his or her premium. The guaranteed interest rate will be credited to the
subaccount daily (except on a February 29th) to yield the quoted guaranteed
interest rate. Interest will be compounded annually on each certificate
anniversary.
 
E.  SUBACCOUNT TRANSFERS
 
On each subaccount's Renewal Date, the participant may transfer amounts in that
subaccount to one or more new subaccounts with new Guarantee Periods of any
length then offered by Merrill Lynch Life. The amount transferred will be
credited with the interest rate in effect on the Renewal Date for the subaccount
to which the amount is transferred. Interest rates for the subaccounts to which
transfers are made are guaranteed to be the same as the initial guaranteed
interest rates being offered at the time of transfer on new Certificates.
 
   
Merrill Lynch Life will notify the participant of his or her right to transfer
amounts to new subaccounts at least 30 days prior to the Renewal Date. Prior to
the Renewal Date, the participant may advise Merrill Lynch Life of the new
subaccounts to which the subaccount value is to be transferred. The minimum
amount that can be transferred to any one subaccount is the lesser of (i) $5,000
or (ii) the total subaccount value at the time of transfer. No withdrawal charge
or Market Value Adjustment is applied in connection with such transfers. Under
current administrative procedures, if instructions are not received by the fifth
business day after the Renewal Date, Merrill Lynch Life will transfer the
subaccount value to a new subaccount with a one-year Guarantee Period, unless
the Maximum Guarantee Period Option has been chosen by the participant. Subject
to contractual and federal tax restrictions, the participant may change his or
her annuity date so that the Guarantee Period of the new subaccount will end on
or prior to the annuity date. (See "Annuity Provisions--Change of Annuity Date
or Annuity Option" on page 13.)
    
 
The Maximum Guarantee Period Option may be selected at any time until the fifth
business day after the Renewal Date. If it has been chosen, as of the Renewal
Date the subaccount value will be transferred to a new subaccount with a
Guarantee Period equal to the longest Guarantee Period then offered by Merrill
Lynch Life which (i) does not exceed the length of the participant's longest
Guarantee Period immediately prior to transfer and (ii) ends on or prior to the
participant's annuity date. Under this option, if the subaccount value cannot be
transferred to the longest Guarantee Period in which the participant's account
value is invested immediately prior to transfer because such Guaranteed Period
would end after the participant's annuity date, the subaccount value will be
transferred to a subaccount with the next longest Guarantee Period then offered
 
                                        8
<PAGE>   10
 
   
by Merrill Lynch Life that ends on or prior to the participant's annuity date.
For example, assume that the Maximum Guarantee Period Option is chosen, that a
transfer occurs on March 1, 1997, that the participant's annuity date is on
August 1, 2002, and that the longest Guarantee Period in which the participant's
account value is invested is five years. If Merrill Lynch Life is then offering
a five year Guarantee Period, the subaccount value will be transferred to a
subaccount with a five year Guarantee Period since the Guarantee Period will end
prior to August 1, 2002. If, however, the longest Guarantee Period in which the
participant's account value is invested is six years or more, the subaccount
value will be transferred to a subaccount with a five year Guarantee Period (or,
if Merrill Lynch Life is not then offering a five year Guarantee Period, the
longest Guarantee Period of less than five years then offered by Merrill Lynch
Life) since a subaccount with a Guarantee Period of six years would end after
August 1, 2002. If the participant's annuity date is less than one year from the
date of transfer, Merrill Lynch Life will transfer the subaccount value to a
subaccount with a one year Guarantee Period.
    
 
F.  FIXING GUARANTEED INTEREST RATES
 
Merrill Lynch Life has no specific formula for establishing the guaranteed
interest rates for the different Guarantee Periods. The determination made will
be influenced by, but not necessarily correspond to, interest rates available on
fixed income investments which Merrill Lynch Life may acquire with the amounts
it receives as premiums under the Contracts. These amounts will be invested
primarily in investment-grade fixed income securities including: securities
issued by the United States Government or its agencies or instrumentalities,
which issues may or may not be guaranteed by the United States Government; debt
securities that have an investment grade, at the time of purchase, within the
four highest grades assigned by Moody's Investor Services, Inc. (Aaa, Aa, A or
Baa), Standard & Poor's Corporation (AAA, AA, A or BBB) or any other nationally
recognized rating service; mortgage-backed securities collateralized by real
estate mortgage loans, or securities collateralized by other assets, that are
insured or guaranteed by the Federal Home Loan Mortgage Association, the Federal
National Mortgage Association or the Government National Mortgage Association,
or that have an investment grade at the time of purchase within the four highest
grades described above; other debt instruments; commercial paper; and cash or
cash equivalents. Participants will have no direct or indirect interest in these
investments. Merrill Lynch Life will also consider other factors in determining
the guaranteed rates, including regulatory and tax requirements, sales
commissions and administrative expenses borne by Merrill Lynch Life, general
economic trends and competitive factors. MERRILL LYNCH LIFE'S MANAGEMENT WILL
MAKE THE FINAL DETERMINATION OF THE GUARANTEED RATES IT DECLARES. MERRILL LYNCH
LIFE CANNOT PREDICT OR GUARANTEE THE LEVEL OF FUTURE INTEREST RATES.
 
G.  WITHDRAWALS
 
Subject to certain conditions, a participant may withdraw all or part of his or
her net account value or net subaccount value prior to the earlier of the
annuity date or the death of the participant or annuitant upon written notice
received at Merrill Lynch Life's Service Center before the annuity date.
Withdrawals are subject to tax, and prior to age 59 1/2 may also be subject to a
10% federal penalty tax. (See "Federal Tax Considerations--In General" on page
18.) For full withdrawal, the withdrawal notice must be accompanied by the
Certificate. Under qualified plans, withdrawals may be permitted only in
circumstances specified in the plan, the consent of the participant's spouse may
be required, and under Tax-Sheltered Annuities and certain Section 401 plans,
withdrawals attributable to contributions made pursuant to a salary reduction
agreement may be made only after the participant reaches age 59 1/2 and in other
limited circumstances. (See "Qualified Plans" on page 20.)
 
Partial withdrawals must be at least $500, and the net subaccount value
remaining after the withdrawal must be at least $1,000, unless the entire
subaccount value is withdrawn. The remaining account value must be at least
$5,000. Otherwise, the partial withdrawal will not be permitted. The participant
must specify the subaccounts from which the withdrawal is to be made. If two or
more subaccounts from which the withdrawal is to be made have the same Guarantee
Period, the participant must first withdraw from the subaccount with the
shortest period of time remaining in its Guarantee Period until that subaccount
has been depleted.
 
                                        9
<PAGE>   11
 
The amount of the withdrawal will be paid to the participant, and any Market
Value Adjustment will be made to, and any withdrawal charge will be deducted
from, the subaccounts from which the withdrawal is made. Immediately after a
partial withdrawal, the subaccount value will equal the subaccount value prior
to the withdrawal, plus or minus any applicable Market Value Adjustment, minus
any applicable withdrawal charge, and minus the amount withdrawn. In the case of
a request to withdraw the entire amount from a subaccount, the participant
receives the net subaccount value (which reflects any adjustments to the
subaccount value for the withdrawal charge and Market Value Adjustment applied
in connection with such withdrawal). Upon such full withdrawal, the subaccount
value is reduced by the amount withdrawn as well as any applicable withdrawal
charge, and the Market Value Adjustment is applied, thereby reducing the
subaccount value to zero. (See "Market Value Adjustment" below and "Withdrawal
Charge" on page 11.) The tables which appear in the Appendix illustrate the
effect of a full withdrawal from a subaccount on the subaccount value.
 
H.  MARKET VALUE ADJUSTMENT
 
The Contract provides for the imposition of a Market Value Adjustment,
determined by application of the formula described below, in three
circumstances. First, whenever the participant makes a withdrawal from a
subaccount, other than one made at, and for which Merrill Lynch Life has
received written notice prior to, the Renewal Date, a Market Value Adjustment
will be made.
 
Second, a Market Value Adjustment will be applied at the annuity date to any
subaccount if the annuity date is prior to the end of the Guarantee Period for
that subaccount. For Certificates issued prior to January 9, 1995, and for
Certificates issued on or after that date but before state approvals are
obtained, a Market Value Adjustment will not be applied at the annuity date if
(i) combined Market Value Adjustments of all affected subaccounts would reduce
the participant's account value and (ii) annuity payments will be made for at
least ten years or a life contingency or life expectancy annuity option has been
chosen. Participants should refer to their Certificates to determine when a
Market Value Adjustment will be applied.
 
Third, a Market Value Adjustment is applied in the event of payment upon the
death of the participant or the annuitant prior to the annuity date unless the
combined Market Value Adjustments of all affected subaccounts would reduce the
participant's account value.
 
Because of the market value adjustment provision of the Contract, the
participant bears the investment risk that the guaranteed interest rates offered
by Merrill Lynch Life at the time the participant makes a withdrawal from a
subaccount or starts receiving annuity payments may be higher than the
guaranteed interest rate of the subaccount to which the Market Value Adjustment
is applied, with the result that the participant's subaccount value may be
substantially reduced.
 
The Market Value Adjustment will depend on the remaining time in the Guarantee
Period of the subaccount from which the withdrawal is made or to which the
adjustment is being applied and on the relationship between the guaranteed
interest rate of the subaccount from which the withdrawal or payment, as
applicable, is made to the guaranteed interest rates offered on new Certificates
at the time the Market Value Adjustment is applied. The Appendix contains tables
which illustrate the application of the Market Value Adjustment in the context
of full withdrawals from a hypothetical subaccount. The Market Value Adjustment
may result in either an increase or decrease in subaccount value, depending on
the relationship of (1) the current guaranteed interest rate for a period equal
to the time remaining in the subaccount, which rate is interpolated from the
rates currently offered by Merrill Lynch Life for subaccounts with Guarantee
Periods closest to such period, to (2) the guaranteed interest rate for the
subaccount. If the current guaranteed interest rate of (1) above is lower than
the guaranteed rate of (2), application of the Market Value Adjustment will
result in an increase in subaccount value; if (1) is higher than (2),
application of the Market Value Adjustment will result in a decrease in
subaccount value. If the adjustment is positive, the additional amount will be
credited to the subaccount. If negative, the amount of the adjustment will be
deducted from the subaccount value and will be retained by Merrill Lynch Life
for its own benefit.
 
The amount of the Market Value Adjustment is based on the relationship of the
guaranteed interest rates offered on new Certificates issued at the time the
Market Value Adjustment is applied to the guaranteed interest rate credited to
the subaccount from which the withdrawal or payment, as applicable, is made. If
the
 
                                       10
<PAGE>   12
 
   
remaining period of time in the Guarantee Period is a whole number of years,
Merrill Lynch Life uses the guaranteed interest rate currently offered by it for
a Guarantee Period equal to the number of remaining years. If the remaining
period of time in the Guarantee Period is not a whole number of years, the
interest rate is derived from the guaranteed interest rates currently offered
for the Guarantee Periods nearest the remaining period of time. This derivation
is by straight line interpolation, except where the remaining period of time is
less than one year, in which case Merrill Lynch Life uses the current guaranteed
rate for a Guarantee Period of one year. For example, if the remaining period is
4.75 years, the interpolated guaranteed interest rate will be equal to the sum
of one-fourth of the four year rate and three-fourths of the five year rate. If
the four year rate were 4.8% and the five year rate were 5.0%, the interpolated
rate would be 4.95%, 4.8% times .25 plus 5.0% times .75.
    
 
The amount of the market value adjustment is determined from the following
formula:
 
                    1 + B       n/365
A X   [   1-    (  --------   )         ]
                    1 + C
 
where "A" is (i) the amount withdrawn from the subaccount, in the case of a
partial withdrawal, or (ii) the net subaccount value, in the case of (a) a full
withdrawal from a subaccount, (b) a payment made due to the death of the
participant or annuitant prior to the annuity date, or (c) annuitization, "B" is
the current guaranteed interest rate that Merrill Lynch Life is offering for a
subaccount with a Guarantee Period of a duration of years equal to "n"/365 or
that is interpolated for "n"/365 based on the guaranteed interest rates offered
for subaccounts nearest "n"/365 (if n/365 is less than 1, we will assume B is
equal to the rate for a one-year Guarantee Period), "C" is the guaranteed
interest rate for the subaccount, and "n" is the remaining number of days in the
Guaranteed Period of the subaccount from which the withdrawal is made or to
which the adjustment is applied.
 
   
For example, assume that a withdrawal of $20,000 is made from a subaccount with
1,734 days (4.75 years) remaining in the Guarantee Period and a guaranteed
interest rate of 4.7%. Assume also that the guaranteed interest rates currently
offered for Guarantee Periods of 4 and 5 years are 4.8% and 5.0%, respectively.
"B" is equal to 4.95%, the sum of 5.0% times .75 and 4.8% times .25. To
calculate the Market Value Adjustment Merrill Lynch Life divides the sum of 1
and "B", 1.0495, by the sum of 1 and the guaranteed interest rate for the
affected subaccount, 1.047. The resulting figure, 1.0023878, is then taken to
the "n"/365 power, or 4.75 (1,734/365), which is 1.0113929. 1.0113929 is
subtracted from 1 and the resulting figure, -.0113929, is multiplied by the
amount of the withdrawal, $20,000, to give -$227.86. Since this figure is a
negative number, it is subtracted from the remaining subaccount value together
with any applicable withdrawal charge. If "B" had been 4.45%, instead of 4.95%,
the Market Value Adjustment would have been +225.83, which would have been added
to the remaining subaccount value.
    
 
   
The greater the difference in interest rates, the greater the effect of the
Market Value Adjustment. If in the above example "B" had been 6%, 7%, and 8%,
the Market Value Adjustment would have been -$1,207.33, -$2,174.62 and
- -$3,176.40, respectively. The Market Value Adjustment is also affected by the
remaining period in the Guarantee Period of the subaccount from which the
withdrawal is made, which is "n" in the formula. Thus, if in the first example
above "n"/365 were 2.5 or 1.5, the Market Value Adjustment would be -$119.60 or
- -$71.68, respectively. Tables showing the impact of the Market Value Adjustment
and withdrawal charge on hypothetical full withdrawals are set forth in the
Appendix.
    
 
I.  WITHDRAWAL CHARGE
 
   
A withdrawal charge is imposed if the participant makes a withdrawal from a
subaccount other than at the end of a subaccount's Guarantee Period. No
withdrawal charge is imposed if a withdrawal is made on the Renewal Date where
prior written notice was received at Merrill Lynch Life's Service Center. The
charge is equal to six months of simple interest computed on the amount
withdrawn based on the guaranteed interest rate of the subaccount from which the
withdrawal is made. Thus, if the guaranteed interest rate is 5% per year, the
withdrawal charge will be 2.5%. The amount of the charge remains the same
whether or not six months'
    
 
                                       11
<PAGE>   13
 
interest has been credited to the subaccount. For a full withdrawal, the amount
withdrawn is the net account value. For a partial withdrawal, the withdrawal
charge will be deducted from the remaining value of the subaccounts from which
the withdrawal was made. For a full withdrawal, the withdrawal charge is
reflected in the net account value distributed to the participant. Currently
withdrawal charges do not apply upon annuitization. However, Merrill Lynch Life
reserves the right to apply the withdrawal charge on annuitization to any
subaccount if the annuity date is prior to the end of the Guarantee Period for
that subaccount. Withdrawal charges also do not apply to annuity payments or to
any payment made due to the death of the annuitant or participant.
 
   
The application of the withdrawal charge may be illustrated by the following
example. Assume a partial withdrawal of $7,000 made from two subaccounts, one
with a Guarantee Period of five years and a guaranteed interest rate of 5.0%,
the other with a Guarantee Period of three years and a guaranteed interest rate
of 4.8%, and each having a subaccount value of $5,000. Assume further that the
participant directs that the partial withdrawal should be taken from the
subaccount having the five year Guarantee Period to the maximum extent possible
and the remainder taken from the subaccount having the three year Guarantee
Period. Assume also that the Market Value Adjustment applied to the five year
Guarantee Period operates to reduce its value by 22.5% and that the adjustment
applied to the three year Guarantee Period operates to reduce its value by 10%.
The maximum withdrawal that can be taken from the subaccount with the five year
Guarantee Period is $4,000, since the Market Value Adjustment applied to the
$4,000 withdrawal reduces the subaccount value by $900 (22.5% of $4,000) and the
withdrawal charge of $100 (.05% divided by 2, times $4,000) exhausts the
remaining subaccount value. The remaining portion of the requested withdrawal,
$3,000 is deducted from the subaccount with the three year Guarantee Period.
Also deducted from that subaccount are the Market Value Adjustment applicable to
the $3,000 withdrawal, $300 (10% of $3,000), and the withdrawal charge, $72.00
(4.8% divided by 2 times $3,000), resulting in a remaining subaccount value of
$1,628.00.
    
 
J.  PAYMENT ON DEATH
 
Death Prior to the Annuity Date.  Subject to the rights of a participant's
surviving spouse in certain circumstances (described below), if the participant
or the annuitant (under a Contract where the participant is not an annuitant)
dies prior to the annuity date, Merrill Lynch Life will pay to the participant's
beneficiary or the annuitant's beneficiary, as applicable, the greater of the
account value or the net account value on the date of payment (the "death
benefit"). In determining the net account value, no withdrawal charge will be
applied. Payment will be made upon receipt by Merrill Lynch Life of proof of the
death of the participant or annuitant, as applicable (i.e., certified copy of
death certificate), and, subject to the special rules applicable to any
participant's death (discussed below), will be made in a lump sum unless an
annuity option is chosen. If no annuity option is chosen by the 60th day
following receipt of the certified death certificate, Merrill Lynch Life
reserves the right to automatically pay the death benefit in a lump sum.
 
In the event of a participant's death, the death benefit generally must be
distributed within five years of the death of the participant. The participant's
beneficiary may, however, elect to receive the death benefit pursuant to a
payment option under which payments commence within one year of the
participant's death and which does not extend beyond the life expectancy of the
beneficiary. In addition, if the surviving spouse of a deceased participant is
the participant's beneficiary, the spouse may choose to become the participant
and to continue the Certificate in force on the same terms as before the
participant's death, in which event no death benefit is paid upon the death of
the deceased participant, and the spouse thereafter shall be the participant and
the annuitant. If the Certificate names more than one participant, the death of
the participant will be deemed to occur when the first participant dies.
 
If the participant is not the annuitant, the participant may irrevocably elect,
prior to the annuitant's death and prior to the annuity date, to continue the
Certificate in force in the event of the annuitant's death prior to the annuity
date on the same terms as before the annuitant's death. If the participant makes
this election, no death benefit is paid upon the death of the annuitant, and the
person designated by the participant at the time of the election shall become
the annuitant upon the death of the original annuitant prior to the annuity
date. This option is available only if the participant is a natural person or
the Certificate is issued in connection with a plan entitled to special tax
treatment under Sections 401 or 408 of the Internal Revenue Code.
 
                                       12
<PAGE>   14
 
If a beneficiary does not survive the participant or annuitant, as applicable,
the estate or heirs of the beneficiary have no rights under the Contract. If no
beneficiary survives the participant or annuitant, payment will be made to the
participant, if living, and if the participant is not living, to the
participant's estate.
 
If the participant is not an individual, the primary annuitant as determined in
accordance with Section 72(s) of the Internal Revenue Code (i.e., the individual
the events in the life of whom are of primary importance in affecting the timing
or amount of distributions under the Contract) will be treated as the
participant for purposes of these distribution requirements, and any change in
the primary annuitant will be treated as the death of the participant.
 
Death After the Annuity Date.  If the participant dies after the annuity date,
any amounts remaining unpaid will be paid at least as rapidly as under the same
method of distribution in force at the date of death. If the annuitant dies
after the annuity date, the annuitant's beneficiary may choose either to have
any guaranteed amounts remaining unpaid continue to be paid for the amount or
period guaranteed or to receive the present value of the remaining guaranteed
payments in a lump sum. (See "Annuity Provisions" below.) The present value will
be determined using the interest rate on which annuity payments were determined,
and will be less than the sum of the remaining guaranteed payments. If the
annuitant's beneficiary dies while guaranteed amounts remain unpaid, the present
value of the remaining payments will be paid in a lump sum to the beneficiary's
estate.
 
K.  ANNUITY PROVISIONS
 
General.  Annuity payments will be paid to the participant and will commence on
the annuity date. The participant may or may not be the annuitant. The
participant designates the annuitant in the Certificate application and may
later change the annuitant upon written notice to Merrill Lynch Life. The
participant may also designate a co-annuitant, in which case the death of the
annuitant is deemed to occur when both co-annuitants are deceased.
 
The amount of monthly annuity payments, other than payments made pursuant to the
qualified plan option, will be determined by applying the net account value at
the annuity date, less any premium taxes, to the annuity option chosen using
Merrill Lynch Life's then current annuity rates. Currently, withdrawal charges
do not apply upon annuitization. Current annuity rates are guaranteed to be no
less favorable than the minimum guaranteed annuity rates shown in the annuity
tables contained in the Contract. Premium taxes imposed by states and local
jurisdictions currently range from 0% to 5% depending on the tax treatment of
the Contract. In determining the net account value, a Market Value Adjustment
will be applied to any subaccount if the annuity date is prior to the end of the
Guarantee Period for that subaccount. For Certificates issued prior to January
9, 1995, and for Certificates issued on or after that date but before state
approvals are obtained, a Market Value Adjustment will not be applied at the
annuity date if (i) combined Market Value Adjustments of all affected
subaccounts would reduce the participant's account value and (ii) annuity
payments will be made for at least ten years or a life contingency or life
expectancy annuity option has been chosen.
 
   
Selection of Annuity Date and Annuity Options.  The participant may select the
annuity date and an annuity option in the Certificate application. If the
participant does not select an annuity date, the annuity date will be the first
day of the next month after the annuitant's 75th birthday and the annuity option
will be a life annuity with a 10 year guarantee. Merrill Lynch Life currently
permits participants to select an annuity date that is any day of a calendar
month. It may not be later than the first day of the next month after the
annuitant's 85th birthday. (For qualified Certificates, the annuity date
generally may not be later than April 1 of the calendar year after the calendar
year in which the annuitant attains age 70 1/2.)
    
 
   
Change of Annuity Date or Annuity Option.  The participant may change the
annuity date or the annuity option on written notice received at Merrill Lynch
Life's Service Center (or by telephone, once a proper authorization form is
submitted to the Service Center) at least 30 days prior to the current annuity
date. Changes of the annuity date are subject to federal tax restrictions. (See
"Federal Tax Considerations" on page 16.)
    
 
                                       13
<PAGE>   15
 
Annuity Options.  The participant may select any one of the following annuity
options or any other option satisfactory to the participant and Merrill Lynch
Life. For qualified Certificates, certain restrictions may apply.
     PAYMENTS OF A FIXED AMOUNT:  Equal payments in the amount chosen will be
     made until the net account value applied under this option is exhausted.
     The period over which payments are made must be at least five years.
     PAYMENTS FOR A FIXED PERIOD:  Payments will be made for the period chosen.
     The period must be at least five years.
     *LIFE ANNUITY:  Payments will be made for the life of the annuitant.
     Payments will cease with the last payment due prior to the annuitant's
     death.
     LIFE ANNUITY WITH PAYMENTS GUARANTEED FOR 10 OR 20 YEARS:  Payments will be
     made for the guaranteed period chosen (10 or 20 years) and as long
     thereafter as the annuitant lives.
     LIFE ANNUITY WITH GUARANTEED RETURN OF NET ACCOUNT VALUE:  Payments will be
     made until the sum of the annuity payments equals the net account value
     applied under this option, and as long thereafter as the annuitant lives.
     *JOINT AND SURVIVOR LIFE ANNUITY:  Payments will be made during the
     lifetimes of the annuitant and a designated second person. Payments will
     continue as long as either is living.
     QUALIFIED PLAN OPTION:  This option is available only under qualified
     Certificates. It is not available under Section 457 plans. Payments may be
     based on (a) the life expectancy of the annuitant, (b) the joint life
     expectancy of the annuitant and his or her spouse, or (c) the life
     expectancy of the surviving spouse if the annuitant dies before the annuity
     date. Payments will be made annually. Each payment will be equal to the net
     account value on the first day of the calendar year divided by applicable
     current life expectancy based on Internal Revenue Service regulations. Each
     subsequent payment will be made on the anniversary of the annuity date.
     Interest will be credited at Merrill Lynch Life's then current rate for
     this option. The rate will not be less than that shown in the Contract. On
     death of the measuring life or lives, any unpaid net account value will be
     paid to the beneficiary in a lump sum.
 
*THESE OPTIONS ARE LIFE ANNUITIES UNDER WHICH IT IS POSSIBLE FOR THE PARTICIPANT
TO RECEIVE ONLY ONE ANNUITY PAYMENT IF THE ANNUITANT (OR THE ANNUITANT AND A
DESIGNATED SECOND PERSON) DIES AFTER THE FIRST PAYMENT, OR TO RECEIVE ONLY TWO
ANNUITY PAYMENTS IF THE ANNUITANT (OR THE ANNUITANT AND A DESIGNATED SECOND
PERSON) DIES AFTER THE SECOND PAYMENT, AND SO ON.
 
Minimum Annuity Payments.  Annuity payments will be made monthly unless the
participant chooses less frequent payments or the qualified plan option,
provided that if any payment would be less than $50, Merrill Lynch Life may
change the frequency so payments are at least $50 each. If the net account value
to be applied at the annuity date is less than $5,000 ($3,500 for certain
qualified Certificates), Merrill Lynch Life may elect to pay that amount in a
lump sum. (For tax consequences of a lump sum payment, see "Federal Tax
Considerations" on page 16.)
 
Annuity Rates.  Annuity rates will be no less favorable than those shown in the
annuity tables contained in the Contract. Those tables show the minimum
guaranteed amount of each monthly payment for each $1,000 applied according to
the age and sex of the annuitant at the annuity date. The tables are based on
the 1983 Table "a" projected forward to 1995 for Individual Annuity Valuation
with current mortality adjustments. When required by law, Merrill Lynch Life
will use annuity tables that do not differentiate on the basis of sex.
 
The Contract contains a formula for adjusting the age of the annuitant based on
the annuity date for purposes of determining minimum monthly annuity payments.
If the annuity date is prior to the year 2000, there is no age adjustment. If
the annuity date is between the years 2000 and 2009, the annuitant's age is
reduced by one year. For each decade thereafter, the annuitant's age is reduced
one additional year. The maximum age adjustment is four years.
 
An age adjustment results in a reduction in the minimum monthly annuity payments
that would otherwise be made. Therefore, if the rates Merrill Lynch Life is
using are the minimum rates shown in the annuity tables contained in the
Contract, it may be advantageous for the participant to designate an annuity
date that
 
                                       14
<PAGE>   16
 
immediately precedes the date on which an age adjustment would occur under the
Contract. For example, the annuity payment rates in the annuity tables for an
annuitant with an annuity date in the year 2010 are the same as those for an
annuity date twelve months earlier, even though the annuitant is one year older,
because the new decade results in the annuitant's age being reduced by an
additional year. Current annuity rates, unlike the guaranteed rates, do not
involve any age adjustment.
 
Proof of Age, Sex and Survival.  Merrill Lynch Life may require satisfactory
proof of the age, sex or survival of any person on whose continued life any
payment under the Certificate depends.
 
Misstatement of Age or Sex.  If the age or sex of an annuitant is misstated,
annuity payments will be adjusted to reflect the correct age and sex. Any amount
overpaid as the result of such misstatement will be deducted from the next
payments due. Any amount underpaid will be paid in full with the next payment
due.
 
L.  OTHER PROVISIONS
 
   
Beneficiary.  The beneficiary is the person or persons named in the Certificate
application to whom payment is to be made upon the death of the participant or
annuitant. If the participant is not the annuitant, the participant may name one
beneficiary to receive payment on death of the participant and a different
beneficiary to receive payment on death of the annuitant. If the participant is
the annuitant, the participant's beneficiary and the annuitant's beneficiary
must be the same. Unless a beneficiary has been irrevocably designated, the
participant's beneficiary may be changed while the participant is alive, and the
annuitant's beneficiary may be changed while the annuitant is alive. The change
of a beneficiary who was named by the participant irrevocably may only be made
with the written consent of the beneficiary. The estate or heirs of a
beneficiary who dies prior to the participant or annuitant have no rights under
the Contract. If no beneficiary survives the participant or annuitant, payment
will be made to the participant, if living, or to the participant's estate if
the participant has died. Certain restrictions may apply in the case of
qualified Certificates.
    
 
Assignment.  Upon notice to Merrill Lynch Life, the participant may make a
collateral assignment of his or her rights under the Contract by transferring
the participant's Certificate to a creditor as a security for a debt. If the
Contract is issued pursuant to a qualified Plan, the participant's rights under
the Contract may not be assigned, pledged or transferred, unless permitted by
law. A collateral assignment does not change ownership of the Certificate. The
rights of a collateral assignee have priority over the rights of a beneficiary.
A collateral assignment may have federal income tax consequences. (See "Federal
Tax Considerations--Transfers, Assignments, or Exchanges of a Certificate" on
page 19.)
 
   
Notices and Elections.  Generally, all notices, changes and choices the
participant makes under the Contract must be in writing, signed by the proper
party and received at Merrill Lynch Life's Service Center to be effective.
However, a participant (and, once a proper authorization form is submitted to
Merrill Lynch Life's Service Center, a participant's Financial Consultant) may
select by telephone the subaccounts in which the subaccount value at the end of
a Guarantee Period is to be invested. Participants may also select by telephone
the subaccounts from which partial withdrawals are to be made. In addition,
choices regarding the Maximum Guarantee Period Option, pursuant to which Merrill
Lynch Life transfers subaccount values in the absence of instructions from a
participant, may be made by telephone. Merrill Lynch Life will employ reasonable
procedures to confirm that instructions communicated by telephone are genuine.
These procedures may include, but are not limited to, possible recording of
telephone calls and obtaining appropriate identification before effecting any
telephone transactions. Merrill Lynch Life will not be liable for following
telephone instructions that it reasonably believes to be genuine. Notices,
changes and choices relating to beneficiaries will take effect as of the date
signed unless Merrill Lynch Life has already acted in reliance on the prior
status.
    
 
Amendment of Contract and Certificates.  Merrill Lynch Life may amend the
Contract and the Certificates at any time as may be necessary to conform to any
applicable law, regulation or ruling issued by a government agency.
 
Deferral of Payments.  All sums payable by Merrill Lynch Life are payable at its
Service Center. Merrill Lynch Life may require return of a Certificate prior to
making payment. Merrill Lynch Life may defer payments of partial or full
withdrawals for up to six months.
 
                                       15
<PAGE>   17
 
Free Look Right.  When the participant receives the Contract, it should be
reviewed carefully to make sure it is what the participant intended to purchase.
Generally, within ten days after the participant receives the Certificate, he or
she may return it for a refund. Some states allow a longer period of time to
return the Certificate. The Certificate must be delivered to Merrill Lynch
Life's Service Center or to the Financial Consultant who sold it for a refund to
be made. Merrill Lynch Life will then refund to the participant all premiums
paid into the Certificate. The Certificate will then be deemed void from the
beginning. If a participant exercises his or her free look right, that
participant may not submit another application with the same annuitant for
ninety days.
 
Guarantee of Contracts and Certificates.  The federal government or its
instrumentalities does not guarantee the Contracts or Certificates. Merrill
Lynch Life backs the guarantees associated with the Contracts and Certificates.
 
                         DISTRIBUTION OF THE CONTRACTS
 
Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S") is the principal
underwriter of the Contract. It was organized in 1958 under the laws of the
state of Delaware and is registered as a broker-dealer under the Securities
Exchange Act of 1934. It is a member of the National Association of Securities
Dealers, Inc. ("NASD"). MLPF&S' principal business address is World Financial
Center, 250 Vesey Street, New York, New York 10281.
 
Contracts are sold by registered representatives (Financial Consultants) of
MLPF&S who are also licensed through various Merrill Lynch Life Agencies
("MLLA") as insurance agents for Merrill Lynch Life. Merrill Lynch Life has
entered into a distribution agreement with MLPF&S and companion sales agreements
with MLLA through which agreements the Contracts are sold and the Financial
Consultants are compensated by MLLA and/or MLPF&S. The maximum commission paid
to the Financial Consultant is 2.0% of each premium. In addition, the maximum
compensation paid to the Financial Consultant for each reinvestment is 1.8% of
account value reinvested. Commissions may be paid in the form of non-cash
compensation.
 
The maximum commission Merrill Lynch Life will pay to the applicable insurance
agency to be used to pay commissions to Financial Consultants is 4.5% of each
premium. In addition, the maximum compensation Merrill Lynch Life will pay to
the applicable insurance agency to be used to pay compensation to Financial
Consultants for reinvestment is 3.2% of account value reinvested.
 
MLPF&S may arrange for sales of the Contract by other broker-dealers who are
registered under the Securities Exchange Act of 1934 and are members of the
NASD.
 
                           FEDERAL TAX CONSIDERATIONS
 
INTRODUCTION
 
The following discussion is general and is not intended as tax advice.
 
This discussion is not intended to address the tax consequences resulting from
all of the situations in which a person may be entitled to or may receive a
distribution under the Contract. Any person concerned about these tax
implications should consult a competent tax adviser before initiating any
transaction. This discussion is based upon Merrill Lynch Life's understanding of
the present federal income tax laws as they are currently interpreted by the
Internal Revenue Service. No representation is made as to the likelihood of the
continuation of the present federal income tax laws or of the current
interpretation by the Internal Revenue Service. Moreover, no attempt has been
made to consider any applicable state or other tax laws.
 
MERRILL LYNCH LIFE DOES NOT MAKE ANY GUARANTEE REGARDING THE TAX STATUS OF ANY
CONTRACT OR CERTIFICATE ISSUED THEREUNDER OR ANY TRANSACTION INVOLVING THE
CONTRACTS OR CERTIFICATES.
 
                                       16
<PAGE>   18
 
The Contract may be purchased on a non-qualified tax basis ("non-qualified
Contract") or purchased and used in connection with plans qualifying for
favorable tax treatment ("qualified Contract"). The qualified Contracts were
designed for use by individuals whose premium payment is comprised solely of
proceeds from and/or contributions under retirement plans which are intended to
qualify as plans entitled to special income tax treatment under Section 401(a),
403, 404, 408, or 457 of the Internal Revenue Code. The ultimate effect of
federal income taxes on the amounts held under a Contract, on annuity payments,
and on the economic benefit to the participant, the annuitant, or the
beneficiary depends on the type of retirement plan, on the tax and employment
status of the individual concerned and on Merrill Lynch Life's tax status. In
addition, certain requirements must be satisfied in purchasing a qualified
Contract with proceeds from a tax qualified plan and receiving distributions
from a qualified Contract in order to continue receiving favorable tax
treatment. Therefore, purchasers of qualified Contracts or Certificates issued
thereunder should seek competent legal and tax advice regarding the suitability
of a Contract for their situation, the applicable requirements, and the tax
treatment of the rights and benefits of a Contract. The following discussion
assumes that qualified Contracts are purchased with proceeds from and/or
contributions under retirement plans that qualify for the intended special
federal income tax treatment.
 
TAXATION OF MERRILL LYNCH LIFE
 
Merrill Lynch Life is taxed as a life insurance company under Part I of
Subchapter L of the Internal Revenue Code. The assets underlying the Contracts
will be owned by Merrill Lynch Life. The income earned on such assets will be
income to Merrill Lynch Life.
 
TAX STATUS OF THE CONTRACT
 
Merrill Lynch Life believes that the Contract will be treated as an annuity
contract and that Merrill Lynch Life will be treated as owning the assets
supporting the Contract for federal income tax purposes. Merrill Lynch Life,
however, reserves the right to modify the Contract as necessary to prevent the
contract owner or participant from being considered the owner of the assets
supporting the Contract for federal tax purposes.
 
Furthermore, in order to be treated as an annuity contract for federal income
tax purposes, Section 72(s) of the Internal Revenue Code requires any
non-qualified Contract to provide that (a) if any participant dies on or after
the annuity commencement date but prior to the time the entire interest in the
Certificate has been distributed, the remaining portion of such interest will be
distributed at least as rapidly as under the method of distribution being used
as of the date of that participant's death; and (b) if any participant dies
prior to the annuity commencement date, the entire interest in the Certificate
will be distributed within five years after the date of the participant's death.
These requirements will be considered satisfied as to any portion of the
participant's interest which is payable to or for the benefit of a "designated
beneficiary" and which is distributed over the life of such "designated
beneficiary" or over a period not extending beyond the life expectancy of that
beneficiary, provided that such distributions begin within one year of that
participant's death. The participant's "designated beneficiary" (referred to
herein as the "participant's beneficiary") is the person designated by such
participant as a beneficiary and to whom the participant's interest in the
Certificate passes by reason of death and must be a natural person. However, if
the participant's "designated beneficiary" is the surviving spouse of the
participant, the Certificate may be continued with the surviving spouse as the
new participant. Solely for purposes of applying the provisions of Section 72(s)
of the Code, when non-qualified Contracts are held by other than a natural
person, the death of the annuitant is treated as the death of the participant.
 
The non-qualified Contracts contain provisions which are intended to comply with
the requirements of Section 72(s) of the Internal Revenue Code, although no
regulations interpreting these requirements have yet been issued. Merrill Lynch
Life intends to review such provisions and modify them if necessary to assure
that they comply with the requirements of Internal Revenue Code Section 72(s)
when clarified by regulation or otherwise.
 
Other rules may apply to qualified Contracts.
 
                                       17
<PAGE>   19
 
THE FOLLOWING DISCUSSION ASSUMES THAT THE CONTRACTS WILL QUALIFY AS ANNUITY
CONTRACTS FOR FEDERAL INCOME TAX PURPOSES.
 
FEDERAL TAXES
 
a.  In General
 
Section 72 of the Internal Revenue Code governs taxation of annuities in
general. Merrill Lynch Life believes that a participant who is a natural person
generally is not taxed on increases in the value of a Contract until
distribution occurs by withdrawing all or part of the account value (e.g.,
partial withdrawals and surrenders) or as annuity payments under the annuity
option elected. For this purpose, the assignment, pledge, or agreement to assign
or pledge any portion of the account value (and in the case of a qualified
Contract, any portion of an interest in the qualified plan) generally will be
treated as a distribution. The taxable portion of a distribution (in the form of
a single sum payment or an annuity) is taxable as ordinary income.
 
A participant in any annuity contract who is not a natural person generally must
include in income any increase in the excess of the Contract's account value
over the "investment in the contract" (discussed below) during the taxable year.
There are some exceptions to this rule and a prospective participant that is not
a natural person may wish to discuss these with a competent tax adviser.
 
The following discussion generally applies to Contracts whose participants are
natural persons.
 
b.  Partial Withdrawals and Surrenders
 
In the case of a partial withdrawal or surrender under a qualified Contract or
Certificate issued thereunder, under Section 72(e) of the Internal Revenue Code
a ratable portion of the amount received is taxable, generally based on the
ratio of the "investment in the contract" to the participant's total accrued
benefit or balance under the retirement plan. The "investment in the contract"
generally equals the portion, if any, of any premium payments paid by or on
behalf of any individual under a Contract which was not excluded from the
individual's gross income. For Contracts issued in connection with qualified
plans, a participant's "investment in the contract" can be zero. Special tax
rules may be available for certain distributions under qualified Contracts.
 
In the case of a partial withdrawal under a non-qualified Contract before the
annuity date, under Internal Revenue Code Section 72(e) amounts received are
generally first treated as taxable income to the extent that the account value
immediately before the partial withdrawal (increased by the net excess, if any,
of the sum of all Market Value Adjustments that increase any subaccount value
over the sum of all Market Value Adjustments that decrease any subaccount value
which result from the partial withdrawal) exceeds the "investment in the
contract" at that time. Any additional amount withdrawn is not taxable.
 
It is important to note that the Contract is an integrated annuity contract and
that therefore in determining the extent to which a withdrawal from one
subaccount is taxable, the account value and "investment in the contract" for
the entire Contract, not just the subaccount from which the withdrawal is made,
will be taken into account.
 
In the case of a surrender under a non-qualified Contract, under Section 72(e)
amounts received are generally treated as taxable income to the extent the net
amount received exceeds the "investment in the contract" at that time.
 
c.  Annuity Payments
 
Although tax consequences may vary depending on the annuity option elected under
the Contract, under Internal Revenue Code Section 72(b), generally gross income
does not include that part of any amount received as an annuity under an annuity
contract that bears the same ratio to such amount as the investment in the
contract bears to the expected return at the annuity date. In this respect
(prior to recovery of the investment in the contract), there is generally no tax
on the amount of each payment which represents the same ratio that the
"investment in the contract" bears to the total expected value of the annuity
payments for
 
                                       18
<PAGE>   20
 
the term of the payments; however, the remainder of each income payment is
taxable. In all cases, after the "investment in the contract" is recovered, the
full amount of any additional annuity payments is taxable.
 
d.  Penalty Tax on Certain Withdrawals
 
In the case of a distribution under a non-qualified Contract, there may be
imposed a federal penalty tax equal to 10% of the amount treated as taxable
income. In general, however, there is no penalty tax on distributions: (1) made
on or after the date on which the participant attains age 59 1/2; (2) made as a
result of death or disability of the participant; (3) received in substantially
equal periodic payments over the life or life expectancy of the participant (or
joint life or life expectancy of the participant and a designated beneficiary).
In certain circumstances, other exceptions may apply. Other tax penalties may
apply to certain distributions under a qualified Contract.
 
e.  Taxation of Death Benefit Proceeds
 
Amounts may be distributed from a Contract because of the death of the
participant, the annuitant, or the coannuitant. Generally, such amounts are
includable in the income of the recipient as follows: (1) if distributed in a
lump sum, they are taxed in the same manner as a full surrender of the Contract,
as described above, or (2) if distributed under an annuity option, they are
taxed in the same manner as annuity payments, as described above.
 
f.  Transfers, Assignments, or Exchanges of a Certificate
 
A transfer of ownership of a Certificate, the designation of an annuitant, payee
or other beneficiary who is not also the participant, or the exchange of a
Certificate may result in certain tax consequences to the participant that are
not discussed herein. A participant contemplating any such transfer, assignment,
or exchange of a Certificate should contact a competent tax adviser with respect
to the potential tax effects of such a transaction.
 
g.  Multiple Contracts or Certificates
 
All non-qualified annuity Contracts or Certificates issued thereunder entered
into after October 21, 1988 that are issued by Merrill Lynch Life (or its
affiliates) to the same owner during any calendar year are treated as one
annuity Contract for purposes of determining the amount includable in gross
income under Section 72(e) of the Internal Revenue Code. In addition, the
Treasury Department has specific authority to issue regulations that prevent the
avoidance of Section 72(e) through the serial purchase of annuity Contracts or
otherwise. Congress has also indicated that the Treasury Department may have
authority to treat the combination purchase of an immediate annuity Contract and
a separate deferred annuity Contract as a single annuity Contract under its
general authority to prescribe rules as may be necessary to enforce the income
tax laws.
 
h.  Withholding
 
Pension and annuity distributions generally are subject to withholding for the
recipient's federal income tax liability at rates that vary according to the
type of distribution and the recipient's tax status. Recipients, however,
generally are provided the opportunity to elect not to have tax withheld from
distributions. As of January 1, 1993, Merrill Lynch Life is generally required
to withhold on distributions under qualified Contracts.
 
i.  Possible Changes in Taxation
 
In past years, legislation has been proposed that would have adversely modified
the federal taxation of certain annuities. For example, one such proposal would
have changed the tax treatment of non-qualified annuities that did not have
"substantial life contingencies" by taxing income as it is credited to the
annuity. Although, as of the date of this prospectus, Congress is not actively
considering any legislation regarding the taxation of annuities, there is always
the possibility that the tax treatment of annuities could change by legislation
or other
 
                                       19
<PAGE>   21
 
means (such as Internal Revenue Service regulation, revenue rulings, judicial
decisions, etc.). Moreover, it is also possible that any change could be
retroactive (that is, effective prior to the date of the change).
 
j.  Other Tax Consequences
 
As noted above, the foregoing discussion of the federal income tax consequences
under the Contract or Certificate issued thereunder is not exhaustive and
special rules are provided with respect to other tax situations not discussed in
this Prospectus. Further, the federal income tax consequences discussed herein
reflect Merrill Lynch Life's understanding of current law and the law, or its
interpretation by the Internal Revenue Service, may change. Federal estate and
state and local income, estate, inheritance, and other tax consequences of
ownership or receipt of distributions under a Contract depend on the individual
circumstances of each participant or recipient of the distribution. A competent
tax adviser should be consulted for further information.
 
QUALIFIED PLANS
 
The Contract is designed for use with several types of qualified plans. These
retirement plans may permit the purchase of the Certificates to accumulate
retirement savings under the plans. Adverse tax or other legal consequences to
the plan, to the participant or to both may result if the Certificate is
assigned or transferred to any individual as a means to provide benefit
payments, unless the plan complies with all legal requirements applicable to
such benefits prior to transfer of the Certificate. The tax rules applicable to
participants in qualified plans, including restrictions on contributions and
benefits, taxation of distributions, and any tax penalties, vary according to
the type of plan and the terms and conditions of the plan itself. Various tax
penalties may apply to contributions in excess of specified limits, aggregate
distributions in excess of $150,000 annually, distributions that do not satisfy
specified requirements, and certain other transactions with respect to qualified
plans. Therefore, no attempt is made to provide more than general information
about the use of the Contracts with the various types of qualified plans.
Participants, annuitants, and beneficiaries are cautioned that the rights of any
person to any benefits under qualified plans may be subject to the terms and
conditions of the plans themselves, regardless of the terms and conditions of
the Contract. Some retirement plans are subject to distribution and other
requirements that are not incorporated into Merrill Lynch Life's administration
procedures. Owners, participants, and beneficiaries are responsible for
determining that contributions, distributions and other transactions with
respect to the Certificates comply with applicable law. Following are brief
descriptions of the various types of qualified plans in connection with which
Merrill Lynch Life will issue a Contract. When issued in connection with a
qualified plan, a Contract will be amended as necessary to conform to the
requirements of the Internal Revenue Code.
 
H.R. 10 Plans
 
The Self-Employed Individuals' Tax Retirement Act of 1962, as amended, commonly
referred to as "H.R. 10," permits self-employed individuals to establish
qualified plans for themselves and their employees. In order to establish such a
plan, a plan document, often in prototype form preapproved by the Internal
Revenue Service, is adopted and implemented by or for the self-employed person.
Purchasers of Contracts for use with H.R. 10 Plans should seek competent advice
regarding the suitability of the proposed plan documents and of the Contract to
their specific needs.
 
Individual Retirement Annuities and Individual Retirement Accounts
 
Section 408 of the Internal Revenue Code permits eligible individuals to
contribute to an individual retirement program known as an Individual Retirement
Annuity or Individual Retirement Account (each hereinafter referred to as
"IRA"). Also, distributions from certain other types of qualified plans may be
"rolled over" on a tax-deferred basis into an IRA. Sales of the Certificates for
use with or as IRAs may be subject to special disclosure requirements of the
Internal Revenue Service. Purchasers of the Contract for use with or as IRAs
will be provided with supplemental information required by the Internal Revenue
Service or other appropriate agency. Such purchasers will have the right to
revoke their purchase within 7 days of the earlier of the
 
                                       20
<PAGE>   22
 
establishment of the IRA or their purchase. Purchasers should seek competent
advice as to the suitability of the Contract and Certificate for use with or as
IRAs.
 
Corporate Pension and Profit Sharing Plans
 
   
Section 401(a) of the Internal Revenue Code permits corporate employers to
establish various types of retirement plans for employees. Such retirement plans
may permit the purchase of the Contracts in order to accumulate retirement
savings under the plans. Corporate employers intending to use the Contracts in
connection with such plans should seek competent advice.
    
 
Tax-Sheltered Annuities
 
   
Section 403(b) of the Internal Revenue Code permits public school employees and
employees of certain types of religious, charitable, educational and scientific
organizations specified in Section 501(c)(3) of the Internal Revenue Code to
purchase annuity contracts and, subject to certain limitations, exclude the
amount of premiums from gross income for tax purposes. These annuity contracts
are commonly referred to as "Tax-Sheltered Annuities." Premiums excluded from
gross income will be subject to FICA taxes. Purchasers using the Contracts or
Certificates as Tax-Sheltered Annuities should seek competent advice as to
eligibility, limitations on permissible amounts of premiums and tax consequences
on distribution. Withdrawals under Tax-Sheltered Annuities which are
attributable to contributions made pursuant to salary reduction agreements,
including earnings, are prohibited unless made after the participant attains age
59 1/2, upon the participant's separation of service, upon the participant's
death or disability, or for an amount not greater than the total of such
contributions in the case of hardship.
    
 
Section 457 Deferred Compensation ("Section 457") Plans
 
Under Section 457 of the Internal Revenue Code, employees and independent
contractors who perform services for tax-exempt employers may participate in a
Section 457 plan of their employer allowing them to defer part of their salary
or other compensation. The amount deferred and any income on such amount will
not be taxable until paid or otherwise made available to the employee.
 
The maximum amount that can be deferred under a Section 457 plan in any tax year
is ordinarily one-third of the employee's includable compensation, up to $7,500.
Includable compensation means earnings for services rendered to the employer
which is includable in the employee's gross income, but excluding any
contributions under the Section 457 plan or a Tax-Sheltered Annuity. During the
last three years before an individual attains normal retirement age additional
"catch-up" deferrals are permitted.
 
The deferred amounts will be used by the employer to purchase Certificates under
the Contracts. Certificates will be issued to the employer, and all account
values will be subject to the claims of the employer's creditors. The employee
has no rights or vested interest in the Contract or Certificate and is only
entitled to payment in accordance with the Section 457 plan provisions. Present
federal income tax law does not allow tax-free transfers or rollovers for
amounts accumulated in a Section 457 plan except for transfers to other Section
457 plans in certain limited cases.
 
   
Restrictions under Qualified Contracts
    
 
   
Other restrictions with respect to the election, commencement, or distribution
of benefits may apply under qualified contracts or under the terms of the plans
in respect of which qualified contracts are issued.
    
 
                                 PREMIUM TAXES
 
Various states, municipalities and jurisdictions impose a premium tax on annuity
premiums when they are received by an insurance company. In other jurisdictions,
a premium tax is paid on the contract value on the annuity date.
 
                                       21
<PAGE>   23
 
   
Merrill Lynch Life will pay these taxes when due, and a charge for any premium
taxes imposed by a state, local government or jurisdiction will be deducted from
the contract value on the annuity date. In those jurisdictions that do not allow
an insurance company to reduce its current taxable premium income by the amount
of any withdrawal, surrender or death benefit paid, Merrill Lynch Life will also
deduct a charge for these taxes on any withdrawal, surrender or death benefit
effected under a Certificate. Premium tax rates vary from jurisdiction to
jurisdiction and currently range from 0% to 5%.
    
 
Premium tax rates are subject to change by law, administrative interpretations,
or court decisions. Premium tax amounts will depend on, among other things, the
participant's state or jurisdiction of residence, Merrill Lynch Life's status
within that state or jurisdiction, and the premium tax laws of that state or
jurisdiction.
 
           EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974 PROVISIONS
 
The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes fiduciary, prohibited transaction and other requirements with respect to
employee benefit plans to which it applies. In certain circumstances these
requirements may be applicable to the management of an insurance company
account. Merrill Lynch Life believes that the account established for the
Contracts is a guaranteed contract separate account within the meaning of
Prohibited Transaction Class Exemption 81-82 and that assets attributed to the
account will not be treated as "plan assets" under regulations promulgated by
the Department of Labor. Prior to purchasing a Contract or Certificate, however,
the fiduciary responsible for investments of a plan subject to ERISA should
become fully informed regarding the relevant terms of the Contract, including
the market value adjustment and withdrawal charge, and should take account of
the anticipated liquidity needs of the plan in determining whether to purchase
the Contract or Certificate.
 
          MORE INFORMATION ABOUT MERRILL LYNCH LIFE INSURANCE COMPANY
 
A.  HISTORY AND BUSINESS
 
   
Merrill Lynch Life was incorporated under the laws of the State of Washington on
January 27, 1986 by Family Life Insurance Company ("Family Life") which at the
time was an indirect wholly owned subsidiary of Merrill Lynch. Merrill Lynch
Life is engaged in the sale of life insurance and annuity products. During 1986
and 1987 its insurance activities were limited as Merrill Lynch Life sought to
obtain licenses from various jurisdictions to conduct life insurance and annuity
business. Merrill Lynch Life commenced the public sale of insurance products in
1988. The products introduced during 1988 consisted of single premium and
flexible premium annuity contracts.
    
 
   
Effective December 28, 1990, Merrill Lynch Life entered into an indemnity
reinsurance agreement with Family Life (the "Family Life agreement"), whereby
Merrill Lynch Life agreed to indemnify Family Life for all of its liabilities
under life insurance and annuity contracts issued by it and distributed by
MLPF&S. As a result of the Family Life agreement, Merrill Lynch Life received
from Family Life $2,361,197,000, representing the value of the statutory reserve
liabilities attributable to such contracts, excluding variable annuity
contracts, less a ceding commission payable to Family Life. In March of 1991,
Family Life and Merrill Lynch Life entered into an assumption reinsurance
agreement. Under the terms of the assumption reinsurance agreement, as state
regulatory approvals are obtained, these contracts become direct contract owner
obligations of Merrill Lynch Life. At various dates during 1991, Merrill Lynch
Life and two affiliates, Tandem Insurance Group, Inc. ("Tandem") and Royal
Tandem Life Insurance Company (now named ML Life Insurance Company of New York),
assumption reinsured substantially all of the contracts under the Family Life
agreement. Merrill Lynch Life transferred to the two affiliates assets
approximately equal to the statutory reserve liabilities attributable to the
contracts assumption reinsured by them. Contracts not assumed remain subject to
the Family Life agreement, and Merrill Lynch Life is responsible for the
servicing of these contracts. Those contracts assumed by Tandem subsequently
became contracts of Merrill Lynch Life as a result of the merger of Tandem with
and into Merrill Lynch Life, as described below.
    
 
                                       22
<PAGE>   24
 
On June 12, 1991, Family Life was sold to Financial Industries Corporation, and
contemporaneously Merrill Lynch Life became a direct wholly owned subsidiary of
Merrill Lynch Insurance Group, Inc. ("MLIG"), an indirect wholly owned
subsidiary of Merrill Lynch.
 
On August 30, 1991, Merrill Lynch Life redomesticated from the State of
Washington to the State of Arkansas and is subject to primary regulation by the
Arkansas Insurance Department.
 
   
On October 1, 1991, Tandem, an affiliate of Merrill Lynch Life, was merged with
and into Merrill Lynch Life. Tandem, which at the time of its organization in
1952 was named Cornbelt Insurance Company, had various names and was under
various ownership until 1986. Tandem became a wholly owned subsidiary of Tandem
Financial Group, Inc. ("TFG"), a joint venture between Merrill Lynch and The
Equitable Life Assurance Society of the United States ("the Equitable"), on July
31, 1986, and in October 1989, Merrill Lynch purchased the remaining interest in
TFG from the Equitable and became its sole shareholder. At that time, TFG and
Tandem became indirect wholly owned subsidiaries of Merrill Lynch. On September
6, 1990, TFG changed its name to Merrill Lynch Insurance Group, Inc.
    
 
On December 31, 1990, pursuant to an indemnity reinsurance and assumption
agreement entered into on November 14, 1990 by Tandem and Royal Tandem Life
Insurance Company, Tandem and Royal Tandem Life Insurance Company reinsured on a
100% indemnity basis all variable life insurance policies ("reinsured policies")
issued by Monarch Life Insurance Company ("Monarch Life") and sold through an
affiliate of MLPF&S. As a result, Tandem became obligated to reimburse Monarch
Life for its net amount at risk with regard to the reinsured policies. In
connection with the indemnity reinsurance agreement, assets of approximately
$553 million supporting general account reserves were transferred from Monarch
Life to Tandem.
 
On various dates during 1991, Tandem and Royal Tandem Life Insurance Company
assumed the reinsured policies, wherever permitted by appropriate regulatory
authorities, replacing Monarch Life. In connection with the assumption, separate
account assets and reserves associated with the reinsured policies of
approximately $2,625 million were transferred to Tandem. The aggregate face
amount of the reinsured policies assumed by Tandem was approximately $6,200
million.
 
Information pertaining to contract owner deposits, contract owner account
balances, and capital contributions can be found in Merrill Lynch Life's
financial statements which are contained herein.
 
   
Merrill Lynch Life is currently licensed in 49 states, the District of Columbia,
the Virgin Islands, and Guam. During 1995, life insurance and annuity sales were
made in all states Merrill Lynch Life was licensed in, with the largest
concentration in Florida, 16%, Texas, 11%, and California, 8%, as measured by
total contract owner deposits.
    
 
   
Merrill Lynch Life's insurance products are sold primarily by licensed agents
affiliated with MLLA and other life insurance agencies affiliated with MLPF&S.
Insurance sales will be made by career life insurance agents whose sole
responsibility is the sale and servicing of insurance and by Financial
Consultants of MLPF&S who are also licensed as insurance agents. At December 31,
1995, approximately 9,780 agents affiliated with MLLA were authorized to act for
Merrill Lynch Life.
    
 
                                       23
<PAGE>   25
 
B.  SELECTED FINANCIAL DATA
 
The following selected financial data for Merrill Lynch Life should be read in
conjunction with the financial statements and notes thereto included in this
Prospectus.
 
   
<TABLE>
<CAPTION>
                                                                 SELECTED FINANCIAL DATA
                                                           FOR THE PERIODS ENDED DECEMBER 31,
                                         -----------------------------------------------------------------------
                                            1995           1994           1993           1992           1991
                                         -----------    -----------    -----------    -----------    -----------
                                                                     (IN THOUSANDS)
<S>                                      <C>            <C>            <C>            <C>            <C>
Net Investment Income.................   $   376,166    $   433,536    $   586,461    $   712,739    $   787,603
Earnings Before Federal Income Tax....   $   118,785    $    89,883    $    72,775    $    25,667    $    14,068
Net Earnings..........................   $    76,482    $    66,005    $    47,860    $    17,031    $    11,608
Total Assets..........................   $12,402,003    $11,604,074    $12,249,577    $11,783,961    $12,241,054
Stockholder's Equity..................   $   596,837    $   559,571    $   687,055    $   762,474    $   741,314
</TABLE>
    
 
   
C.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
    
 
   
This Management's Discussion and Analysis of Financial Condition and Results of
Operations should be read in conjunction with the Financial Statements and Notes
to Financial Statements included herein.
    
 
   
Business Environment
    
 
   
Merrill Lynch Life conducts its business in the life insurance and annuity
markets of the financial services industry. These markets are faced with an
increased strengthening of the regulatory environment with particular emphasis
on company solvency and sales practice monitoring. The legal barriers which have
historically segregated many of the markets in the financial services industry
are being challenged through both legislative and judicial processes. The
distribution channels for life insurance and annuity products are diversifying
and now include banks, full service and discount brokers, and financial
planners. Demographically, the population is aging, which favors life insurance
and annuity products. In particular, markets are anticipated to expand for
estate planning products, annuities, long term care and business insurance.
However, changes in tax laws that are currently being debated by Congress and
the President of the United States may reduce or eliminate the tax advantages of
certain of these products, resulting in either their reduced marketability or
their obsolescence.
    
 
   
Summary
    
 
   
Merrill Lynch Life sells variable and interest sensitive life insurance and
annuity products through Merrill Lynch's retail network of Financial
Consultants. Merrill Lynch Life competes for Merrill Lynch's clients' life
insurance and annuity business with non-affiliated insurers whose products are
also sold through Merrill Lynch's retail network ("non-proprietary products"),
and with insurers who solicit this business directly. In the view of management,
the product lines which Merrill Lynch Life offers are highly competitive with
most major life insurers offering similar products. Merrill Lynch Life competes
with these insurers by integrating its products into Merrill Lynch's planning
based financial management program. Merrill Lynch Life also seeks to provide
superior customer service and financial management to promote the
competitiveness of its products. Merrill Lynch Life's customer service centers
have established standards of performance that are monitored on a regular basis.
Managers and employees in the customer service centers are periodically
evaluated based on their performance in meeting these standards. Merrill Lynch
Life's financial management is based on conservative investment and liability
management and regular monitoring of its risk profile.
    
 
                                       24
<PAGE>   26
 
   
Merrill Lynch Life has strategically placed its marketing emphasis on the sale
of variable annuities, modified guaranteed annuities and variable life insurance
products. These products are designed to address the retirement and estate
planning needs of Merrill Lynch's clients.
    
 
   
Both interest sensitive and variable deferred annuities currently provide
certain tax advantages that similar non-insurance investments do not possess.
Congressional action could limit or eliminate this tax advantage. Such actions
could have significant competitive consequences on the insurance industry in
general and Merrill Lynch Life in particular.
    
 
   
During 1995 Merrill Lynch Life experienced a substantial decrease in sales
volume of its variable annuity product. A significant portion of the decline was
anticipated. During 1994 and 1993, Merrill Lynch Life had $1.9 billion and $1.3
billion, respectively, of fixed rate annuity contracts which reached the
expiration of their interest rate guarantee period. Primarily as a result of the
low interest rate environment during 1993 and the first half of 1994, a
substantial portion of such contract owners elected to tax-free exchange into
Merrill Lynch Life's variable annuity. During 1995, the amount of fixed rate
annuity contracts which reached the expiration of their interest rate guarantee
period declined substantially, resulting in approximately 61% of the reduction
in variable annuity sales volume. Management attributes the remaining reduction
in sales volume to two additional factors. During 1995, Merrill Lynch began
offering for sale several non-proprietary variable annuity products resulting in
reduced sales of Merrill Lynch Life's variable annuity product. Additionally,
Merrill Lynch Life's variable annuity received relatively negative performance
evaluations by certain mutual fund research firms, during 1995, as a result of
the performance of several of the product's core fund portfolios which did not
meet or exceed fund category averages.
    
 
   
There are several factors which management believes may positively impact sales
on a medium term and long term basis. As previously stated, one of Merrill Lynch
Life's core goals is to provide superior customer service to its clients. As
evidence of progression towards this goal, during 1995, Merrill Lynch Life's
annuity service center was awarded the Florida Governor's Sterling Award for
Quality and Excellence in the Service Sector and the Rochester Institute of
Technology's College of Business/USA Today Quality Cup for Service
Organizations. During the fourth quarter of 1995, the senior portfolio manager
for four of the variable annuity's core fund portfolios was changed. The new
manager is currently in the process of restructuring the investment composition
of these portfolios with the goal of achieving enhanced performance. In
addition, Merrill Lynch Life has several product development and enhancement
initiatives ongoing with implementation anticipated during 1996.
    
 
   
The following describes Merrill Lynch Life's primary products and discusses the
sales activity for the three years ended December 31, 1995:
    
 
   
Merrill Lynch Life's variable annuity product provides tax deferred savings with
the opportunity for diversified investing in a wide selection of underlying
mutual fund portfolios. Deposits received from sales of this product were $497
million, $1.528 billion and $1.348 billion for 1995, 1994 and 1993,
respectively. A significant portion of the deposits received from sales of the
variable annuity product during each of these periods was a result of tax-free
exchanges from Merrill Lynch Life's fixed rate annuity products. For 1995, 1994
and 1993, approximately $137 million, $763 million and $649 million,
respectively, of deposits were a result of internal tax-free exchanges.
    
 
   
Merrill Lynch Life's modified guaranteed annuity product provides a guaranteed
fixed interest crediting rate for a period selected by the contract owner, but
imposes a market value adjustment for withdrawals prior to the expiration of the
guarantee period. Deposits received from the sales of this product were $254
million, $319 million and $153 million for 1995, 1994 and 1993, respectively.
For 1995, 1994 and 1993, approximately $140 million, $209 million and $70
million, respectively, of deposits were a result of internal tax-free exchanges
from Merrill Lynch Life's fixed rate annuity products. Sales of this product
were concentrated during the second half of 1994 and the first half of 1995
reflecting the movement of interest rates which peaked during December 1994.
    
 
   
Merrill Lynch Life offers two primary types of variable life insurance. These
products allow the policyholder to allocate the cash value of the policy to
underlying diversified mutual fund portfolios. The first type of variable
    
 
                                       25
<PAGE>   27
 
   
life insurance product provides life insurance protection with maximum cash
value accumulation. The second type of variable life insurance product adopts a
universal life design and is primarily utilized in the clients' estate planning
strategies. The variable life insurance products were first introduced during
the fourth quarter of 1992. Sales of both products during 1995, 1994 and 1993
were approximately $69 million, $63 million and $32 million, respectively.
    
 
   
During 1995, 1994 and 1993, Merrill Lynch Life had approximately $630 million,
$1.892 billion and $1.269 billion, respectively, of fixed rate deferred
annuities that reached the expiration of their interest rate guarantee periods.
At the expiration of an interest rate guarantee period, the contract owner has
an option to either surrender the contract without incurring a surrender charge,
or to "renew" with an adjustment of the interest crediting rate to the
prevailing rate at the time of renewal. Merrill Lynch Life has also offered
those contract owners electing to surrender the opportunity to exchange their
contract for either a variable annuity or modified guaranteed annuity contract
issued by Merrill Lynch Life. The following table summarizes the contract
owners' selections for 1995, 1994 and 1993:
    
 
   
<TABLE>
<CAPTION>
                                                        1995                1994                1993
                                                  ----------------    ----------------    ----------------
                                                  AMOUNT      %       AMOUNT      %       AMOUNT      %
                                                  ------    ------    ------    ------    ------    ------
                                                                   (DOLLARS IN MILLIONS)
<S>                                               <C>       <C>       <C>       <C>       <C>       <C>
Renewed with an adjustment to the applicable
  interest crediting rate......................    $161        26%    $  309       16%    $  273       22%
Exchanged into either the variable annuity
  product or the modified guaranteed annuity
  product......................................     199        31%       854       45%       453       36%
Surrendered....................................     270        43%       729       39%       543       42%
                                                  ------    ------    ------    ------    ------    ------
Total..........................................    $630       100%    $1,892      100%    $1,269      100%
                                                  ======     =====    ======     =====    ======     =====
</TABLE>
    
 
   
As described above, Merrill Lynch Life has been strategically migrating from
underwriting interest sensitive, general account products to underwriting
primarily variable, separate account products. Such products address the need of
the consumer to diversify insurance related invested assets through the use of
mutual fund portfolios and unit investment trusts with the associated insulation
of a separate account provided under Arkansas insurance law. Since the contract
owner assumes most investment risks with variable products, many of the
conventional risks an insurer of general account products assumes, such as
interest rate risk, asset/ liability matching and asset default risk, are not
borne by Merrill Lynch Life. Since Merrill Lynch Life does not bear those risks
in connection with its variable products, capital needs should be significantly
reduced. In this regard, Merrill Lynch Life has developed a comprehensive
capital management plan that will continue to provide appropriate levels of
capital for the risks which Merrill Lynch Life assumes, but will allow Merrill
Lynch Life to reduce its absolute level of surplus. In implementing this plan,
Merrill Lynch Life paid $100 million, $150 million and $120 million dividends
during 1995, 1994 and 1993, respectively, to MLIG.
    
 
   
Financial Condition
    
 
   
At December 31, 1995, Merrill Lynch Life's assets were $12.402 billion, or $798
million higher than the $11.604 billion at December 31, 1994. The increase in
assets is attributable to increases in the market value of investments in both
the general account and separate accounts. During 1995, interest rates declined
in excess of 200 basis points resulting in a $305 million increase in the market
value of general account fixed maturity securities investments. After
adjustments to deferred policy acquisition costs and Federal income taxes --
deferred, total general account assets increased $185 million during 1995 as a
result of the declining interest rate environment. Separate accounts investments
increased $644 million as a result of market value increases benefiting from
both the declining interest rate environment and the strong equity markets.
During 1995 the Dow Jones Industrial Average increased 33% and the Standard and
Poor's 500 Index increased 34% from their December 31, 1994 levels.
    
 
                                       26
<PAGE>   28
 
   
During 1995, Merrill Lynch Life continued to experience contract owner
withdrawals exceeding deposits. Withdrawals for 1995 were $1.068 billion
compared to deposits of $567 million resulting in a net cash outflow of $501
million.
    
 
   
Merrill Lynch Life continued during 1995 to concentrate its marketing emphasis
on the sale of variable products, resulting in the reallocation of assets from
the general account to the separate accounts. As of December 31, 1995 and 1994,
Merrill Lynch Life's percentage of separate accounts assets to total assets was
55% and 50%, respectively. Merrill Lynch Life anticipates that the percentage of
separate accounts assets to total assets will continue to increase.
    
 
   
Merrill Lynch Life maintains a conservative general account investment
portfolio. Merrill Lynch Life's investment in equity securities, mortgages and
real estate are significantly below the industry average. The following schedule
identifies Merrill Lynch Life's general account invested assets by type:
    
 
   
<TABLE>
<S>                                                                                     <C>
Investment Grade Fixed Maturity Securities...........................................     72%
Policy Loans.........................................................................     21%
Non-Investment Grade Fixed Maturity Securities.......................................      4%
Mortgage Loans on Real Estate........................................................      2%
Equity Securities....................................................................      1%
Real Estate..........................................................................      0%
                                                                                        -----
                                                                                         100%
                                                                                        =====
</TABLE>
    
 
   
Merrill Lynch Life's investment in collateralized mortgage obligations ("CMO")
and mortgage backed securities ("MBS") had a carrying value of $647 million as
of December 31, 1995. At December 31, 1995, approximately 61% of Merrill Lynch
Life's CMO and MBS holdings were fully collateralized by the Government National
Mortgage Association, the Federal National Mortgage Association or the Federal
Home Loan Mortgage Corporation. Merrill Lynch Life held at December 31, 1995
approximately $87 million of CMO and MBS securities which had relatively higher
projected cash flow volatility in changing interest rate environments as
compared to Merrill Lynch Life's CMO and MBS investment portfolio taken as a
whole. CMOs and MBS securities are structured to allow the investor to
determine, within certain limits, the amount of interest rate risk, prepayment
risk and default risk that the investor is willing to accept. It is this level
of risk that determines the degree to which the yields on CMOs and MBS
securities will exceed the yields that can be obtained from similarly rated
corporate securities.
    
 
   
During 1995, Merrill Lynch Life foreclosed on one commercial mortgage loan with
an outstanding principal balance of $2 million and a carrying value of $1
million. The carrying value approximates the fair value of this property.
Merrill Lynch Life also allowed three commercial mortgages with an outstanding
principal amount of $10 million to be satisfied for $7 million. Merrill Lynch
Life anticipates further foreclosures in its commercial real estate portfolio.
Substantially all Merrill Lynch Life's investments in mortgage loans have
balloon payments due at the expiration of their loan term. It is anticipated
that for those loans where the collateralized property is performing well in its
market, the mortgage will be fully satisfied at the maturity date as the
borrower obtains alternative financing. For those loans where the collateralized
property is not performing well in its market, it is anticipated that the
borrowers will be unable to obtain alternative financing. Merrill Lynch Life
will determine on an individual loan basis the appropriate actions to maximize
the return on its investment, including both restructurings and foreclosures.
Management anticipates that approximately $88 million of Merrill Lynch Life's
investment in mortgage loans as of December 31, 1995 will be either restructured
or foreclosed upon on or before the expiration of the loan term. Merrill Lynch
Life continues to carry reserves for potential losses from mortgage loans.
    
 
   
During 1995, Merrill Lynch Life sold four real estate properties with a carrying
value of $8 million for a realized gain of $1 million.
    
 
   
As of December 31, 1995, Merrill Lynch Life had 76,685 life insurance and
annuity contracts in-force with interest rate guarantees. The estimated average
rate of interest credited on behalf of contract owners was
    
 
                                       27
<PAGE>   29
 
   
5.73% during 1995. The liabilities related to insurance contracts with interest
rate guarantees were supported by invested assets with an estimated effective
yield of 7.95% during 1995.
    
 
   
During 1991, and to a lesser extent 1992, there were certain highly publicized
life insurance insolvencies. Merrill Lynch Life has utilized public information
to estimate what future assessments it will incur as a result of these
insolvencies. At December 31, 1995 and 1994, Merrill Lynch Life had accrued an
estimated liability for future guaranty fund assessments of $21 million and $25
million, respectively. Merrill Lynch Life regularly monitors public information
regarding insurer insolvencies and will adjust its estimated liability where
appropriate. (See Note 7 of the Notes to the Financial Statements for more
information concerning guaranty fund assessments.)
    
 
   
Liquidity and Capital Resources
    
 
   
Merrill Lynch Life's liquidity requirements include the payment of sales
commissions and other underwriting expenses and the funding of its contractual
obligations for the life insurance and annuity contracts it has in-force.
Merrill Lynch Life has developed and utilizes a cash flow projection system and
regularly performs asset/liability duration matching in the management of its
asset and liability portfolios. Merrill Lynch Life anticipates funding all its
cash requirements utilizing cash from operations, normal investment maturities
and anticipated calls and repayments, consistent with prior years. As of
December 31, 1995, Merrill Lynch Life's assets included $3.223 billion of cash,
short-term investments and investment grade publicly traded fixed maturity
securities that could be liquidated if funds were required.
    
 
   
In order to continue to market life insurance and annuity products, Merrill
Lynch Life must meet or exceed the statutory capital and surplus requirements of
the insurance departments of the states in which it conducts business. Statutory
accounting practices differ from generally accepted accounting principles in two
major respects; under statutory accounting practices, the acquisition costs of
new business are charged to expense and the required additions to statutory
reserves for new business in some cases may initially exceed the statutory
revenues attributable to such business. These practices result in a reduction of
statutory income and surplus at the time of recording new business.
    
 
   
The National Association of Insurance Commissioners ("NAIC") utilizes the Risk
Based Capital ("RBC") adequacy monitoring system. The RBC calculates the amount
of adjusted capital that a life insurance company should have based upon that
company's risk profile. As of December 31, 1995 and 1994, based on the RBC
formula, Merrill Lynch Life's total adjusted capital level was in excess of the
minimum amount of capital required to avoid regulatory action.
    
 
   
Merrill Lynch Life believes that it will be able to fund the capital and surplus
requirements of projected new business from current statutory earnings and
existing statutory capital and surplus. If sales of new business significantly
exceed projections, Merrill Lynch Life may have to look to its parent and other
affiliated companies to provide the capital or borrowings necessary to support
its current marketing efforts. Merrill Lynch Life's future marketing efforts
could be hampered should its parent and/or affiliates be unwilling to commit
additional funding.
    
 
   
Results of Operations
    
 
   
Merrill Lynch Life's gross earnings are principally derived from two sources;
the net income from investment of fixed rate life insurance and annuity contract
owner deposits less interest credited to contract owners, commonly known as
spread, and the charges imposed on variable life insurance and variable annuity
contracts. The costs associated with acquiring contract owner deposits are
amortized over the period in which Merrill Lynch Life anticipates holding those
funds. In addition, Merrill Lynch Life incurs expenses associated with the
maintenance of in-force contracts.
    
 
                                       28
<PAGE>   30
 
   
1995 compared to 1994
    
 
   
Merrill Lynch Life recorded net earnings of $76 million and $66 million for 1995
and 1994, respectively.
    
 
   
Net investment income and interest credited to policyholders' account balances
for 1995 as compared to 1994 have declined by approximately $57 million and $52
million, respectively, resulting in a $5 million reduction in interest spread.
The reductions in net investment income, interest credited to policyholders'
account balances and interest spread are primarily attributable to the reduction
in fixed rate contracts in-force.
    
 
   
Merrill Lynch Life experienced net realized investment gains of $5 million
during 1995 as compared to net realized investment losses of $15 million during
1994. During 1994, Merrill Lynch Life's trading portfolios experienced $12
million of realized and unrealized losses during the first ten months of 1994.
Merrill Lynch Life ceased utilizing the trading portfolio classification on
November 1, 1994. During 1994, Merrill Lynch Life established $5 million of
valuation allowances for mortgage loans on real estate. No valuation allowances
were established during 1995. Normal sales activity in Merrill Lynch Life's
fixed maturity securities available for sale portfolios benefited from the
declining interest rates during 1995 and contributed to the $3 million increase
in gains from these securities.
    
 
   
Policy charge revenue increased approximately $15 million during the current
year as compared to 1994. The increase is primarily attributable to the 21%
increase in policyholders' account balances, as compared to December 31, 1994,
of the variable annuity product.
    
 
   
Policy benefits increased approximately $2 million during the current year to
$19 million. This increase was primarily attributable to mortality costs
associated with Merrill Lynch Life's variable annuity product reflecting the
growth in contracts in-force.
    
 
   
Amortization of deferred policy acquisition costs declined $11 million during
the current year as compared to 1994. Approximately $8 million of the decrease
in amortization is attributable to the retrospective adjustment of deferred
policy acquisition costs as a result of revising the assumptions of estimated
future gross profits of certain annuity and life products. The remaining change
was attributable to the period to period decline in fixed rate annuity contracts
in-force partially offset by the period to period increase in variable annuity
contracts in-force.
    
 
   
Insurance expenses and taxes increased $9 million during 1995 to $44 million.
Approximately $6 million of the increase was attributable to a reduction in the
amount of expenses which were capitalized reflecting the decline in sales volume
of Merrill Lynch Life's annuity products. Additionally, the increase in the
variable annuity products policyholders' account balances resulted in a $4
million increase in asset based commissions during 1995 as compared to 1994.
Partially offsetting these items was an approximate $1 million decrease in the
amount of allowances established for future assessments related to the
rehabilitation of insolvent and/or impaired life insurance companies. Total
general operating expenses of $37 million were unchanged during 1995 as compared
to 1994.
    
 
   
Merrill Lynch Life's effective federal income tax rate increased from 27% for
1994 to 36% for 1995 principally as a result of recording an adjustment to prior
years' tax liabilities during 1994.
    
 
   
1994 compared to 1993
    
 
   
Merrill Lynch Life recorded net earnings of $66 million and $48 million for 1994
and 1993, respectively.
    
 
   
Net investment income and interest credited to policyholders' account balances
for 1994 as compared to 1993 declined by approximately $153 million and $141
million, respectively, resulting in a $12 million reduction in interest spread.
The reductions in net investment income, interest credited to policyholders'
account balances and interest spread were primarily attributable to the
reduction in fixed rate contracts in-force.
    
 
   
Merrill Lynch Life experienced net realized investment losses of $15 million
during 1994 as compared to net realized investment gains of $63 million during
1993. During 1994, there was significant volatility in the debt markets with
ending values generally being lower at December 31, 1994 than they were at
December 31, 1993. Reflecting the general declines in value, Merrill Lynch
Life's trading portfolios experienced $12 million of
    
 
                                       29
<PAGE>   31
 
   
realized and unrealized losses during the first ten months of 1994 as compared
to $8 million of realized and unrealized gains during 1993. As well,
dispositions in the available for sale portfolios resulted in substantially
reduced net realized investment gains during 1994 as compared to the same period
during 1993. During 1994 and 1993, Merrill Lynch Life established $5 million and
$13 million, respectively, of valuation allowances for mortgage loans on real
estate and real estate available for sale. Merrill Lynch Life sold real estate
investments resulting in realized gains (losses) of $3 million and $(2) million
during 1994 and 1993, respectively.
    
 
   
Policy charge revenue increased approximately $31 million during 1994 as
compared to 1993. During 1994, Merrill Lynch Asset Management, L.P. ("MLAM") and
MLIG entered into an agreement with respect to administrative services for the
Merrill Lynch Series Fund, Inc. ("Series Fund") and Merrill Lynch Variable
Series Funds, Inc. ("Variable Series Funds"). Merrill Lynch Life invests in the
various mutual fund portfolios of the Series Fund and the Variable Series Funds
in connection with the variable life and variable annuities Merrill Lynch Life
has in-force. Under this agreement, MLAM pays compensation to MLIG in an amount
equal to a portion of the annual gross investment advisory fees paid by the
Series Fund and the Variable Series Funds to MLAM. Merrill Lynch Life received
from MLIG its allocable share of such compensation in the amount of $13 million
during 1994. The remaining increase was primarily attributable to the 85%
increase in policyholders' account balances, as compared to December 31, 1993,
of the variable annuity product.
    
 
   
The market value adjustment expense is attributable to Merrill Lynch Life's
modified guaranteed annuity product. This contract provision results in a market
value adjustment to the cash surrender value of those contracts that are
surrendered before the expiration of their interest rate guarantee period. Due
to the current lower level of interest rates as compared to the average
guaranteed interest rate of the in-force contracts, this market value adjustment
generally has resulted in an expense to Merrill Lynch Life. Merrill Lynch Life's
modified guaranteed annuity experienced a decrease in surrenders during 1994 as
compared to 1993. The decrease in surrender activity and the recent rise in
interest rates resulted in the $25 million decrease in the market value
adjustment expense.
    
 
   
Reinsurance premium ceded increased approximately $1 million from $13 million
during 1993 to $14 million for 1994. This increase was primarily attributable to
the increase in average attained age of Merrill Lynch Life's life insurance
policyholders. As the average age of the policyholders increases, the cost to
Merrill Lynch Life of reinsurance increases.
    
 
   
Amortization of deferred policy acquisition costs declined $40 million during
1994 as compared with 1993. Merrill Lynch Life adjusts the amortization of
deferred policy acquisition costs based on realized investment gains recognized
on normal dispositions in Merrill Lynch Life's investment portfolios. The
decline in realized investment gains during 1994 as compared to 1993 contributed
to the reduction in amortization of deferred policy acquisition costs.
Additionally, contributing to the decrease in amortization was a decline in
fixed rate annuity contracts in-force partially offset by the increase in the
variable annuity contracts in-force.
    
 
   
Insurance expenses and taxes decreased $13 million during 1994 as compared to
1993. Approximately $4 million of the decrease was attributable to a period to
period reduction in the amount of allowances established for future assessments
related to the rehabilitation of insolvent and/or impaired life insurance
companies. The remaining reduction in expenses was attributable to operational
efficiencies and the completion during 1993 of certain policy administration
system enhancements.
    
 
   
Merrill Lynch Life's effective federal income tax rate decreased from 34% during
1993 to 27% for 1994 principally as a result of recording an adjustment to prior
years' tax liabilities during 1994.
    
 
   
Segment Information
    
 
   
Merrill Lynch Life's operations consist of one business segment, which is the
sale of life insurance and annuity products. Merrill Lynch Life is not dependent
upon any single customer, and no single customer accounted for more than 10% of
its revenues during 1995.
    
 
   
Inflation
    
 
   
Merrill Lynch Life's operations have not been materially impacted by inflation
and changing prices during the preceding three years.
    
 
                                       30
<PAGE>   32
 
   
D.  REINSURANCE
    
 
Portions of life insurance risks are reinsured with other companies. Merrill
Lynch Life has reinsurance agreements with a number of other insurance companies
for individual life insurance. The maximum retention on any one life is
approximately $500,000.
 
E.  CONTRACT OWNER ACCOUNT BALANCES
 
   
Merrill Lynch Life records on its books liabilities for life insurance and
annuity products which are equal to the full accumulation value of such
contracts plus a mortality provision for certain of its products, which will be
sufficient to meet Merrill Lynch Life's contract obligations at their maturities
or in the event of a participant's death.
    
 
F.  INVESTMENTS
 
Merrill Lynch Life's assets must be invested in accordance with applicable state
laws. These laws govern the nature and quality of investments that may be made
by life insurance companies and the percentage of their assets that may be
committed to any particular type of investment. In general, these laws permit
investments, within specified limits and subject to certain qualifications, in
federal, state, and municipal obligations, corporate bonds, preferred or common
stocks, real estate mortgages, real estate and certain other investments. All of
Merrill Lynch Life's assets, except for separate account assets supporting
variable products, are available to meet its obligations under the Contracts.
 
   
Merrill Lynch Life makes investments in accordance with investment guidelines
that take into account investment quality, liquidity and diversification, and
invests assets supporting Contract guarantees primarily in investment grade
fixed income assets such as mortgage-backed securities, collateralized mortgage
obligations and corporate debentures. At December 31, 1995 invested assets
supporting Contract guarantees consisted of $3,808 million of fixed maturity
securities available for sale, $1,039 million of policy loans, $121 million of
mortgage loans on real estate, $21 million of equity securities available for
sale, and $6 million of real estate.
    
 
   
At December 31, 1995, Merrill Lynch Life's assets included $3,223 million of
cash, short-term investments, and investment grade publicly traded fixed
maturity securities supporting Contract guarantees.
    
 
   
At December 31, 1995, approximately $1,357 million was invested in fixed
maturity securities rated BBB by Standard and Poor's (or similar rating agency).
Fixed maturity securities rated BBB may have speculative characteristics and
changes in economic conditions or other circumstances are more likely to lead to
a weakened capacity of the issuer to make principal and interest payments than
is the case with higher rated fixed maturity securities.
    
 
   
At December 31, 1995, approximately $210 million (5.5%) of Merrill Lynch Life's
fixed maturity securities invested in securities considered non-investment
grade. Merrill Lynch Life defines non-investment grade as unsecured corporate
debt obligations which do not have a rating equivalent to Standard and Poor's
(or similar rating agency) BBB or higher and are not guaranteed by an agency of
the federal government. Non-investment grade securities are speculative and are
subject to significantly greater risks related to the creditworthiness of the
issuers and the liquidity of the market for such securities. Merrill Lynch Life
carefully selects, and closely monitors, such investments.
    
 
G.  COMPETITION
 
Merrill Lynch Life is engaged in a business that is highly competitive because
of the large number of stock and mutual life insurance companies and other
entities marketing insurance products. There are approximately 1,800 stock,
mutual and other types of insurers in the life insurance business in the United
States, a number of which are substantially larger than Merrill Lynch Life.
 
                                       31
<PAGE>   33
 
H.  CERTAIN AGREEMENTS
 
Investment Management Agreement
 
   
Merrill Lynch Life has entered into an investment management agreement with
MLAM, a subsidiary of Merrill Lynch, pursuant to which MLAM provides investment
management and related accounting services with respect to Merrill Lynch Life's
publicly traded investments. Merrill Lynch Life pays a fee to MLAM for these
services. Merrill Lynch Life paid reimbursements of $2.6 million, $2.7 million,
and $2.8 million during the years ended December 31, 1995, 1994, and 1993,
respectively, to MLAM for such services.
    
 
Service Agreement
 
   
Merrill Lynch Life and MLIG are parties to a service agreement pursuant to which
MLIG has agreed to provide certain data processing, legal, actuarial,
management, advertising and other services to Merrill Lynch Life. Expenses
incurred by MLIG in relation to this service agreement are reimbursed by Merrill
Lynch Life on an allocated cost basis. Charges billed to Merrill Lynch Life by
MLIG pursuant to the agreement were $43.0 million, $44.2 million, and $55.8
million for the years ended December 31, 1995, 1994, and 1993, respectively.
    
 
General Agency Agreement
 
   
Merrill Lynch Life has entered into a general agency agreement with MLLA
pursuant to which registered representatives of MLPF&S who are also Merrill
Lynch Life's licensed insurance agents solicit applications for contracts issued
by Merrill Lynch Life. MLLA is paid commissions for the contracts sold by such
agents. Commissions paid to MLLA by Merrill Lynch Life under the general agency
agreement were $44.0 million, $84.2 million, and $67.1 million during the years
ended December 31, 1995, 1994, and 1993, respectively. (See "Distribution of the
Contracts" on page 16.)
    
 
I.  EMPLOYEES
 
Merrill Lynch Life, as a result of its Management Services Agreement with MLIG,
has no direct employees. Instead, various management services are provided by
MLIG, as described above under "Service Agreement". The cost of these services
is allocated to Merrill Lynch Life.
 
   
Certain officers of Merrill Lynch Life also perform services for affiliates of
Merrill Lynch Life, and their salaries are allocated among Merrill Lynch Life
and such affiliates. (See "Directors and Executive Officers" on page 34.)
    
 
J.  PROPERTIES
 
   
Merrill Lynch Life's home office is located in Little Rock, Arkansas. In
addition, personnel performing services for Merrill Lynch Life pursuant to its
Management Services Agreement operate in MLIG office space. Merrill Lynch
Insurance Group Services, Inc. ("MLIGS"), an affiliate of MLIG, owns office
space in Jacksonville, Florida. MLIGS also leases certain office space in
Springfield, Massachusetts from Picknelly Family Limited Partnership. MLIG
occupies certain office space in Plainsboro, New Jersey through Merrill Lynch.
An allocable share of the cost of each of these premises is paid by Merrill
Lynch Life through the service agreement with MLIG.
    
 
K.  STATE REGULATION
 
Merrill Lynch Life is subject to the laws of the State of Arkansas governing
insurance companies and to the regulations of the Arkansas Insurance Department
(the "Insurance Department"). A detailed financial statement in the prescribed
form (the "Annual Statement") is filed with the Insurance Department each year
covering Merrill Lynch Life's operations for the preceding year and its
financial condition as of the end of that year. Regulation by the Insurance
Department includes periodic examination to determine contract liabilities and
reserves so that the Insurance Department may certify that these items are
correct. Merrill Lynch Life's
 
                                       32
<PAGE>   34
 
   
books and accounts are subject to review by the Insurance Department at all
times. A full examination of Merrill Lynch Life's operations is conducted
periodically by the Insurance Department and under the auspices of the NAIC.
    
 
In addition, Merrill Lynch Life is subject to regulation under the insurance
laws of all jurisdictions in which it operates. The laws of the various
jurisdictions establish supervisory agencies with broad administrative powers
with respect to various matters, including licensing to transact business,
overseeing trade practices, licensing agents, approving contract forms,
establishing reserve requirements, fixing maximum interest rates on life
insurance contract loans and minimum rates for accumulation of surrender values,
prescribing the form and content of required financial statements and regulating
the type and amounts of investments permitted. Merrill Lynch Life is required to
file the Annual Statement with supervisory agencies in each of the jurisdictions
in which it does business, and its operations and accounts are subject to
examination by these agencies at regular intervals.
 
   
The NAIC has adopted several regulatory initiatives designed to improve the
surveillance and financial analysis regarding the solvency of insurance
companies in general. These initiatives include the development and
implementation of a risk-based capital formula for determining adequate levels
of capital and surplus. Insurance companies are required to calculate their
risk-based capital in accordance with this formula and to include the results in
their Annual Statement. It is anticipated that these standards will have no
significant effect upon Merrill Lynch Life. For additional information about the
Risk-Based Capital adequacy monitoring system and Merrill Lynch Life, see
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources" on page 28.
    
 
In addition, many states regulate affiliated groups of insurers, such as Merrill
Lynch Life, and its affiliates, under insurance holding company legislation.
Under such laws, inter-company transfers of assets and dividend payments from
insurance subsidiaries may be subject to prior notice or approval, depending on
the size of the transfers and payments in relation to the financial positions of
the companies involved.
 
Under insurance guaranty fund laws in most states, insurers doing business
therein can be assessed (up to prescribed limits) for contract owner losses
incurred by other insurance companies which have become insolvent. Most of these
laws provide that an assessment may be excused or deferred if it would threaten
an insurer's own financial strength. For information regarding Merrill Lynch
Life's estimated liability for future guaranty fund assessments, see Note 7 of
Notes to Financial Statements.
 
Although the federal government generally does not directly regulate the
business of insurance, federal initiatives often have an impact on the business
in a variety of ways. Certain insurance products of Merrill Lynch Life are
subject to various federal securities laws and regulations. In addition, current
and proposed federal measures which may significantly affect the insurance
business include regulation of insurance company solvency, employee benefit
regulation, removal of barriers preventing banks from engaging in the insurance
business, tax law changes affecting the taxation of insurance companies and the
tax treatment of insurance products and its impact on the relative desirability
of various personal investment vehicles.
 
                                       33
<PAGE>   35
 
                        DIRECTORS AND EXECUTIVE OFFICERS
 
   
Merrill Lynch Life's directors and executive officers and their positions with
Merrill Lynch Life are as follows:
    
 
   
<TABLE>
<CAPTION>
                 NAME (AGE)                           POSITION(S) WITH MERRILL LYNCH LIFE
- ---------------------------------------------    ---------------------------------------------
<S>                                              <C>
Anthony J. Vespa (54)........................    Chairman of the Board, President, and Chief
                                                 Executive Officer
Joseph E. Crowne (49)........................    Director, Senior Vice President, Chief
                                                 Financial Officer, Chief Actuary, and
                                                 Treasurer
Barry G. Skolnick (44).......................    Director, Senior Vice President, General
                                                 Counsel, and Secretary
David M. Dunford (47)........................    Director, Senior Vice President, and Chief
                                                 Investment Officer
Gail R. Farkas (44)..........................    Director and Senior Vice President
Robert J. Boucher (50).......................    Senior Vice President, Variable Life
                                                 Administration
</TABLE>
    
 
   
Each director is elected to serve until the next annual meeting of shareholders
or until his or her successor is elected and shall have qualified. Some
directors have held various executive positions with insurance company
subsidiaries of Merrill Lynch Life's indirect parent, Merrill Lynch. The
principal positions of Merrill Lynch Life's directors and executive officers for
the past five years are listed below:
    
 
   
Mr. Vespa joined Merrill Lynch Life in January 1994. Since February 1994, he has
held the position of Senior Vice President of MLPF&S. From February 1991 to
February 1994, he held the position of District Director and First Vice
President of MLPF&S. Prior to February 1991, he held the position of Senior
Resident Vice President of MLPF&S.
    
 
   
Mr. Crowne joined Merrill Lynch Life in June 1991. Prior to June 1991, he was a
Principal with Coopers & Lybrand.
    
 
   
Mr. Skolnick joined Merrill Lynch Life in November 1990. Since May 1992, he has
held the position of Assistant General Counsel of Merrill Lynch and First Vice
President of MLPF&S. Prior to May 1992, he held the position of Senior Counsel
of Merrill Lynch.
    
 
   
Mr. Dunford joined Merrill Lynch Life in July 1990.
    
 
   
Ms. Farkas joined Merrill Lynch Life in August 1995. Prior to August 1995, she
held the position of Director of Market Planning of MLPF&S.
    
 
   
Mr. Boucher joined Merrill Lynch Life in May 1992. Prior to May 1992, he held
the position of Vice President of Monarch Financial Services, Inc. (formerly
Monarch Resources, Inc.).
    
 
   
No shares of Merrill Lynch Life are owned by any of its directors or executive
officers, as it is a wholly owned subsidiary of MLIG. The directors and
executive officers of Merrill Lynch Life, both individually and as a group, own
less than one percent of the outstanding shares of common stock of Merrill
Lynch.
    
 
                                       34
<PAGE>   36
 
EXECUTIVE COMPENSATION
 
Certain executive officers and directors of Merrill Lynch Life also perform
services for affiliates of Merrill Lynch Life, and the salaries of all such
individuals are allocated among Merrill Lynch Life and such affiliates.
 
                   COMPENSATION TABLES AND OTHER INFORMATION
 
   
The following tables set forth information with respect to the Chief Executive
Officer and the four most highly compensated executive officers of Merrill Lynch
Life as to whom the total annual salary and bonus for the fiscal year ended
December 31, 1995 paid by Merrill Lynch Life exceeded $100,000.
    
 
                           SUMMARY COMPENSATION TABLE
   
<TABLE>
<CAPTION>
                                                                                 LONG-TERM
                                                ANNUAL COMPENSATION           COMPENSATION(1)
                                             --------------------------   -----------------------
<S>                                          <C>    <C>        <C>        <C>          <C>          <C>
                                                                                  AWARDS
                                                                          -----------------------
 
<CAPTION>
                                                                          RESTRICTED
                                                                            STOCK      SECURITIES
                                                                            AWARDS     UNDERLYING    ALL OTHER
        NAME AND PRINCIPAL POSITION          YEAR    SALARY     BONUS     (2)(3)(4)     OPTIONS     COMPENSATION
- -------------------------------------------- ----   --------   --------   ----------   ----------   ------------
<S>                                          <C>    <C>        <C>        <C>          <C>          <C>
Anthony J. Vespa                             1995   $ 65,184   $293,220    $ 65,160       5,079      8,458(5)
Chairman of the Board, President and Chief   1994     63,469    267,383      48,615       5,445      7,292
Executive Officer
(Since February 1994)
Joseph E. Crowne                             1995    113,100    165,503      28,275         735      5,468(5)
Senior Vice President, Chief Actuary and     1994    111,150    177,840      33,345       1,245      5,002
  Chief Financial Officer                    1993    109,800    219,600      32,940       1,017      5,766
David M. Dunford                             1995    163,275    167,940      38,486         998      6,301(5)
Senior Vice President, Chief Investment      1994    162,575    157,930      34,838       1,301      4,181
  Officer                                    1993    159,950    173,660      41,130       1,270      5,143
Robert J. Boucher                            1995    117,750    211,850      42,390       1,102      6,361(5)
Senior Vice President, Variable Life         1994    112,625    193,715      40,545       1,514      5,406
Administration                               1993    107,000    192,600      38,520       1,190      6,583
Barry G. Skolnick                            1995     88,270    115,430      45,832       1,188      5,775(5)
Senior Vice President, General Counsel       1994    101,010    132,090      55,361       2,067      4,662
                                             1993     84,150    153,000      51,638       1,591      5,701
</TABLE>
    
 
- ---------------
(1) Awards were made in January or February of the succeeding fiscal year for
     performance in the year indicated.
   
(2) Amounts shown are for awards granted in February 1996 for performance in
     1995, in February 1995 for performance in 1994, and in February 1994 for
     performance in 1993. The February 1994 awards were of Restricted Units; the
     other awards were split equally between Restricted Shares and Restricted
     Units. All awards have been valued for this table using closing prices of
     Common Stock of Merrill Lynch on the Consolidated Transaction Reporting
     System on the dates of grant of such awards; the closing price on February
     1, 1996, the effective date of the grant for performance in 1995, was
     $57.25. Shares and units granted in February 1995 and February 1996 vest
     three years following grant. Shares are restricted from transferability for
     an additional two years after vesting. Units granted in February 1994 have
     a four-year vesting period, but may vest following the end of the 1996
     fiscal year based upon the achievement of a cumulative return on equity of
     60%.
    
   
(3) Dividends are paid on unvested Restricted Shares and dividend equivalents
     are paid on unvested Restricted Units. Such dividends and dividend
     equivalents are equal in amount to the dividends paid on shares of Merrill
     Lynch Common Stock.
    
   
(4) The number and value of Restricted Shares and Restricted Units held by
     executive officers named in the table as of December 31, 1995 are as
     follows: Mr. Vespa (681 shares and 681 units--$69,462); Mr. Crowne (848
     shares and 848 units--$86,496); Mr. Dunford (963 shares and 963
     units--$98,226); Mr. Boucher (1,014 shares and 1,014 units--$103,428); and
     Mr. Skolnick (1,371 shares and
    
 
                                       35
<PAGE>   37
 
   
     1,371 units--$139,842). These amounts do not include Restricted Shares and
     Restricted Units awarded in 1996 for performance in 1995.
    
   
(5) Amounts shown for 1995 consist of the following: (i) contributions made in
     1995 by Merrill Lynch Life to accounts of employees under the 401(k)
     Savings and Investment Plan--Mr. Vespa ($611), Mr. Dunford ($1,400), Mr.
     Boucher ($1,413) and Mr. Skolnick ($1,019); (ii) allocations made in 1995
     to accounts of employees under the defined contribution retirement program
     (including allocations and cash payments made because of limitations
     imposed by the Internal Revenue Code)--Mr. Vespa ($7,847), Mr. Crowne
     ($2,640), Mr. Dunford ($4,901), Mr. Boucher ($4,948) and Mr. Skolnick
     ($4,756); and (iii) contributions made in 1995 to account of an employee
     under the Employee Stock Purchase Plan--Mr. Crowne ($2,828).
    
 
                       OPTION GRANTS IN LAST FISCAL YEAR
 
   
<TABLE>
<CAPTION>
                                               %
                                              OF
                                              TOTAL
                                              OPTIONS
                                      NUMBER  GRANTED
                                      OF      TO
                                      SECURITIES EMPLOYEES EXERCISE         GRANT
                                      UNDERLYING IN  PRICE                  DATE
                               FISCAL OPTIONS FISCAL  ($ PER   EXPIRATION  PRESENT
            NAME               YEAR(1) GRANTED YEAR  SHARE)     DATE(2)    VALUE(3)
- -----------------------------  ----   -----   ---   --------   ---------   -------
<S>                            <C>    <C>     <C>   <C>        <C>         <C>
Anthony J. Vespa.............  1995   5,079   .07%  $54.5625   1/24/2006   $77,458
Joseph E. Crowne.............  1995     735   .01%   54.5625   1/24/2006    11,209
David M. Dunford.............  1995     998   .01%   54.5625   1/24/2006    15,220
Robert J. Boucher............  1995   1,102   .01%   54.5625   1/24/2006    16,806
Barry G. Skolnick............  1995   1,188   .01%   54.5625   1/24/2006    18,118
</TABLE>
    
 
- ---------------
   
(1) Reflects awards made in January 1996 for performance in 1995. Does not
    include awards made in January 1995 for performance in 1994; these awards
    were reflected in Merrill Lynch Life's Prospectus for the Contracts dated
    May 1, 1995.
    
   
(2) All options are exercisable as follows: 20% after one year, 40% after two
    years, 60% after three years, 80% after four years, and 100% after five
    years.
    
   
(3) Valued using a modified Black-Scholes option pricing model. The exercise
    price of each option ($54.5625) is equal to the average of the high and low
    prices on the Consolidated Transaction Reporting System of a share of
    Merrill Lynch Common Stock on January 24, 1996, the date of grant. The
    assumptions used for the variables in the model were: 26% volatility (which
    is the volatility of the Common Stock for the 36 months preceding grant); a
    5.68% risk-free rate of return (which is the yield as of the date of grant
    on a U.S. Treasury Strip (zero-coupon bond) maturing in February 2006 as
    quoted in The Wall Street Journal); a 1.9% dividend yield (which was the
    dividend yield on the date of grant); and a 10-year option term (which is
    the term of the option when granted). A discount of 25% was applied to the
    option value yielded by the model to reflect the non-marketability of
    employee options. The actual gain executives will realize on the options
    will depend on the future price of the Merrill Lynch Common Stock and cannot
    be accurately forecast by application of an option pricing model.
    
 
                                       36
<PAGE>   38
 
                AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                       AND FISCAL YEAR-END OPTION VALUES
   
<TABLE>
<CAPTION>
                                                               NUMBER OF SECURITIES
                                                              UNDERLYING UNEXERCISED           VALUE OF UNEXERCISED
                                                                     OPTIONS                   IN-THE-MONEY OPTIONS
                               SHARES                           AT FISCAL YEAR-END            AT FISCAL YEAR-END(1)
                                                           ----------------------------    ----------------------------
<S>                          <C>            <C>            <C>            <C>              <C>            <C>
                             ACQUIRED ON       VALUE
           NAME               EXERCISE      REALIZED(2)    EXERCISABLE    UNEXERCISABLE    EXERCISABLE    UNEXERCISABLE
- --------------------------   -----------    -----------    -----------    -------------    -----------    -------------
 
<CAPTION>
<S>                          <C>            <C>            <C>            <C>              <C>            <C>
Anthony J. Vespa..........          0         $     0             0           5,445         $       0        $86,100
Joseph E. Crowne..........      2,331          27,658             0           3,230                 0         50,385
David M. Dunford..........          0               0         7,292           3,492           240,759         53,595
Robert J. Boucher.........          0               0         1,306           3,270            21,314         48,345
Barry G. Skolnick.........          0               0         3,841           4,678            95,522         71,228
</TABLE>
    
 
- ---------------
   
(1) This valuation represents the difference between $51.00, the closing price
    of Merrill Lynch Common Stock on December 29, 1995 on the Consolidated
    Transaction Reporting System, and the exercise price of these options.
    
 
   
(2) This valuation represents the difference between the average of the high and
    low price of the Merrill Lynch Common Stock on the Consolidated Transaction
    Reporting System on the date of exercise, and the exercise price of the
    options exercised.
    
 
Directors of Merrill Lynch Life receive no compensation in addition to their
compensation as officers of Merrill Lynch Life.
 
                               LEGAL PROCEEDINGS
 
There is no material pending litigation to which Merrill Lynch Life is a party
or of which any of its property is the subject, and there are no legal
proceedings contemplated by any governmental authorities against Merrill Lynch
Life of which it has any knowledge.
 
                                 LEGAL MATTERS
 
The organization of Merrill Lynch Life, its authority to issue the Contracts,
and the validity of the form of the Contracts have been passed upon by Barry G.
Skolnick, Merrill Lynch Life's Senior Vice President and General Counsel.
Sutherland, Asbill & Brennan of Washington, D.C. has provided advice on certain
matters relating to federal securities laws.
 
                                    EXPERTS
 
   
The financial statements of Merrill Lynch Life as of December 31, 1995 and 1994
and for each of the three years in the period ended December 31, 1995 included
in this Prospectus have been audited by Deloitte & Touche LLP, independent
auditors, as stated in their report appearing herein, and have been so included
in reliance upon the report of such firm given upon their authority as experts
in accounting and auditing. Deloitte & Touche LLP's principal business address
is Two World Financial Center, New York, New York 10281-1433.
    
 
                             REGISTRATION STATEMENT
 
Registration statements have been filed with the Securities and Exchange
Commission under the Securities Act of 1933 that relate to the Contract. This
Prospectus does not contain all of the information in the registration
statements as permitted by Securities and Exchange Commission regulations. The
omitted information can be obtained from the Securities and Exchange
Commission's principal office in Washington, D.C., upon payment of a prescribed
fee.
 
                                       37
<PAGE>   39

<PAGE>
INDEPENDENT AUDITORS' REPORT



The Board of Directors of
Merrill Lynch Life Insurance Company:

We  have audited the accompanying balance sheets of Merrill Lynch
Life Insurance Company (the "Company"), a wholly-owned subsidiary
of  Merrill Lynch Insurance Group, Inc., as of December 31,  1995
and  1994,  and the related statements of earnings, stockholder's
equity, and cash flows for each of the three years in the  period
ended  December  31,  1995.  These financial statements  are  the
responsibility  of the Company's management.  Our  responsibility
is  to express an opinion on these financial statements based  on
our audits.

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

In  our opinion, such financial statements present fairly, in all
material  respects,  the financial position  of  the  Company  at
December 31, 1995 and 1994, and the results of its operations and
its  cash  flows for each of the three years in the period  ended
December   31,   1995  in  conformity  with  generally   accepted
accounting principles.





/s/ Deloitte & Touche LLP
February 26, 1996

<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

BALANCE SHEETS
AS OF DECEMBER 31, 1995 AND 1994
(Dollars in Thousands)
==============================================================================
<TABLE>
<CAPTION>
ASSETS                                                                            1995           1994
                                                                              ------------   ------------
<S>                                                                           <C>           <C>
INVESTMENTS:                                                                                          
 Fixed maturity securities available for sale, at estimated fair value                                
   (amortized cost: 1995 - $3,648,983; 1994 - $4,014,272)                     $ 3,807,870    $ 3,867,833
 Equity securities available for sale, at estimated fair value                                        
   (cost: 1995 - $19,683; 1994 - $15,946)                                          21,433         16,777
 Mortgage loans on real estate                                                    121,248        149,249
 Real estate held for sale                                                                            
   (accumulated depreciation:  1995 - $81;  1994 - $515)                            5,874         12,955
 Policy loans on insurance contracts                                            1,039,267        985,213
                                                                              ------------   ------------
          Total Investments                                                     4,995,692      5,032,027
                                                                                              
                                                                                              
CASH AND CASH EQUIVALENTS                                                          48,924        139,087
ACCRUED INVESTMENT INCOME                                                          91,942         95,133
DEFERRED POLICY ACQUISITION COSTS                                                 372,418        466,334
FEDERAL INCOME TAXES - DEFERRED                                                     2,222         38,919
REINSURANCE RECEIVABLES                                                             1,552          1,832
RECEIVABLES FROM AFFILIATES - NET                                                       0          3,113
OTHER ASSETS                                                                       54,900         28,656
SEPARATE ACCOUNTS ASSETS                                                        6,834,353      5,798,973
                                                                              
                                                                              ------------  -------------                      
TOTAL ASSETS                                                                  $12,402,003    $11,604,074
                                                                              ============  =============                      
</TABLE>



See notes to financial statements.

<PAGE>
==============================================================================
<TABLE>
(caption>




LIABILITIES AND STOCKHOLDER'S EQUITY                                             1995            1994
                                                                             --------------  ------------
<S>                                                                          <C>             <C>
LIABILITIES:                                                                                          
 POLICY LIABILITIES AND ACCRUALS:                                                                     
   Policyholders' account balances                                            $  4,851,718   $ 5,148,971
   Claims and claims settlement expenses                                            29,812        26,177
                                                                              -------------  ------------
          Total policy liabilities and accruals                                  4,881,530     5,175,148
 OTHER POLICYHOLDER FUNDS                                                           13,607        21,221
 LIABILITY FOR GUARANTY FUND ASSESSMENTS                                            21,144        24,774
 OTHER LIABILITIES                                                                  53,566        36,775
 FEDERAL INCOME TAXES - CURRENT                                                      7,033         2,274
 AFFILIATED PAYABLES - NET                                                           2,429             0
 SEPARATE ACCOUNTS LIABILITIES                                                   6,825,857     5,784,311
                                                                              -------------  ------------
          Total Liabilities                                                     11,805,166    11,044,503
                                                                              -------------  ------------                      


STOCKHOLDER'S EQUITY:                                                                                 
 Common stock, $10 par value - 200,000 shares                                                         
   authorized, issued and outstanding                                                2,000         2,000
 Additional paid-in capital                                                        501,455       535,450
 Retained earnings                                                                  76,482        66,005
 Net unrealized investment gain (loss)                                              16,900       (43,884)
                                                                              -------------  ------------               
          Total Stockholder's Equity                                               596,837       559,571
                                                                              -------------  ------------                      
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                                     $12,402,003   $11,604,074
                                                                              =============  ============                      

</TABLE>

<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF EARNINGS
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
(Dollars in Thousands)
===================================================================
<TABLE>
<CAPTION>
                                                                      1995         1994         1993
                                                                  -----------  -----------  ----------
<S>                                                               <C>          <C>          <C>
REVENUES:                                                                                             
 Investment revenue:                                                                                  
   Net investment income                                          $  376,166   $  433,536   $  586,461
   Net realized investment gains (losses)                              4,525      (14,543)      63,052
 Policy charge revenue                                               141,722      126,284       95,684
                                                                  -----------  -----------  -----------
        Total Revenues                                               522,413      545,277      745,197
                                                                  -----------  -----------  -----------

BENEFITS AND EXPENSES:                                                                                
 Interest credited to policyholders' account balances                261,760      313,585      454,671
 Market value adjustment expense                                       5,805        6,307       30,816
 Policy benefits (net of reinsurance recoveries: 1995 - $6,482;                                       
   1994 - $6,338; 1993 - $6,004)                                      19,374       16,858       17,030
 Reinsurance premium ceded                                            13,896       13,909       12,665
 Amortization of deferred policy acquisition costs                    58,669       69,662      109,456
 Insurance expenses and taxes                                         44,124       35,073       47,784
                                                                  -----------  -----------  -----------
        Total Benefits and Expenses                                  403,628      455,394      672,422
                                                                  -----------  -----------  -----------
        Earnings Before Federal Income Tax Provision                 118,785       89,883       72,775
                                                                  -----------  -----------  -----------
FEDERAL INCOME TAX PROVISION:                                                                         
 Current                                                              38,335       22,503       20,112
 Deferred                                                              3,968        1,375        4,803
                                                                  -----------  -----------  -----------
        Total Federal Income Tax Provision                            42,303       23,878       24,915
                                                                  -----------  -----------  -----------
                                                                                                      
NET EARNINGS                                                      $   76,482   $   66,005   $   47,860
                                                                  ===========  ===========  ===========
</TABLE>








See notes to financial statements.
<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF STOCKHOLDER'S EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
(Dollars in Thousands)
===========================================================================
<TABLE>
<CAPTION>
                                                                                  Net                
                                                  Additional                   unrealized          Total
                                       Common      paid-in       Retained      investment      stockholder's
                                       stock       capital       earnings      gain (loss)        equity
                                    ----------  ------------  ------------  --------------  -----------------
<S>                                 <C>         <C>           <C>           <C>             <C>
BALANCE, JANUARY 1, 1993            $   2,000   $   654,717   $   102,873   $       2,884   $        762,474
                                                                                                            
 Dividend to Parent                                 (17,127)     (102,873)                          (120,000)
 Net earnings                                                      47,860                             47,860
 Net unrealized investment loss                                                    (3,279)            (3,279)
                                    ----------  ------------  ------------  ---------------  ----------------
BALANCE, DECEMBER 31, 1993              2,000       637,590        47,860            (395)           687,055
                                                                                                            
 Dividend to Parent                                (102,140)      (47,860)                          (150,000)
 Net earnings                                                      66,005                             66,005
 Net unrealized investment loss                                                   (43,489)           (43,489)
                                    ----------  ------------  ------------  ---------------  ----------------
BALANCE, DECEMBER 31, 1994              2,000       535,450        66,005         (43,884)           559,571
                                                                                                            
 Dividend to Parent                                 (33,995)      (66,005)                          (100,000)
 Net earnings                                                      76,482                             76,482
 Net unrealized investment gain                                                    60,784             60,784
                                    ----------  ------------  ------------  --------------  -----------------
BALANCE, DECEMBER 31, 1995          $   2,000   $   501,455   $    76,482   $      16,900   $        596,837
                                    ==========  ============  ============  ==============  =================
</TABLE>














See notes to financial statements.
<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1994
(Dollars in Thousands)
=========================================================================
<TABLE>
<CAPTION>
                                                                   
                                                                            1995           1994           1993
                                                                       -------------   ------------   ------------
<S>                                                                    <C>             <C>            <C>
OPERATING ACTIVITIES                                                                                                      
 Net earnings                                                          $     76,482    $    66,005    $    47,860
   Adjustments to reconcile net earnings to net                                                                           
     cash and cash equivalents provided (used)                                                                            
     by operating activities:                                                                                             
     Amortization of deferred policy acquisition                                                                          
      costs                                                                  58,669         69,662        109,456
     Capitalization of policy acquisition costs                             (54,014)      (108,829)       (91,189)
     Depreciation, (accretion) and amortization of investments               (6,763)        (4,516)         1,142
     Net realized investment (gains) losses                                  (4,525)        14,543        (63,052)
     Interest credited to policyholders' account balances                   261,760        313,585        454,671
     Provision for deferred Federal income tax                                3,968          1,375          4,803
     Cash and cash equivalents provided (used) by                                                                          
      changes in operating assets and liabilities:                                                                        
      Accrued investment income                                               3,191         25,204         18,460
      Receivables from affiliates - net                                       5,542         (2,324)        (3,427)
      Claims and claims settlement expenses                                   3,635          5,882         12,730
      Federal income taxes - current                                          4,759         (7,848)       (19,888)
      Other policyholder funds                                               (7,614)        (7,547)        14,131
      Liability for guaranty fund assessments                                (3,630)        (3,309)           979
     Policy loans                                                           (54,054)       (60,634)       (90,118)
     Investment trading securities                                                0         11,352        (145,972)
     Other, net                                                              (9,296)       (39,206)         49,424
      Net cash and cash equivalents provided                           -------------   ------------   -------------
        by operating activities                                             278,110        273,395         300,010
                                                                       -------------   ------------   -------------

</TABLE>


                                                           (Continued)
                                                                      
  <PAGE>
                                                                    
MERRILL LYNCH LIFE INSURANCE COMPANY
(a wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
(Concluded) (Dollars In Thousands)
========================================================================
<TABLE>
<CAPTION>
                                                                            1995           1994           1993
                                                                       -------------   ------------   -------------
<S>                                                                    <C>             <C>            <C>
INVESTING ACTIVITIES:                                                                                                           
 Fixed maturity securities sold                                             618,101        845,227         571,337
 Fixed maturity securities matured                                          570,923      1,323,705       2,776,992
 Fixed maturity securities purchased                                       (814,535)      (676,976)     (1,866,857)
 Equity securities available for sale sold                                   15,723         18,868           6,451
 Equity securities available for sale purchased                             (17,984)        (1,998)         (8,983)
 Mortgage loans on real estate principal payments received                   30,767         32,341          35,561
 Mortgage loans on real estate acquired                                      (3,608)             0            (674)
 Real estate held for sale sold                                               9,710         25,346           7,408
 Real estate held for sale - improvements acquired                             (683)        (1,060)              0
 Recapture of investment in Separate Accounts                                 6,559              0          29,389
 Investment in Separate Accounts                                               (377)       (15,212)        (20,000)
                                                                       -------------   ------------   -------------
      Net cash and cash equivalents provided                                                                             
        by investing activities                                             414,596      1,550,241       1,530,624
                                                                       -------------   ------------   -------------
                                                                                                                           
FINANCING ACTIVITIES:                                                                                                      
 Dividends paid to parent                                                  (100,000)      (150,000)       (120,000)
 Policyholders' account balances:                                                                                          
   Deposits                                                                 567,430        966,861         814,314
   Withdrawals (net of transfers to/from Separate Accounts)              (1,250,299)    (2,623,628)     (2,574,854)
                                                                       -------------   ------------   -------------
      Net cash and cash equivalents used                                                                                   
        by financing activities                                            (782,869)    (1,806,767)     (1,880,540)
                                                                       -------------   ------------   -------------
NET INCREASE (DECREASE) IN CASH AND                                                                                        
 CASH EQUIVALENTS                                                           (90,163)        16,869         (49,906)
                                                                                                                           
CASH AND CASH EQUIVALENTS                                                                                              
 Beginning of year                                                          139,087        122,218         172,124
                                                                       -------------   ------------   -------------
 End of year                                                           $     48,924    $   139,087    $    122,218
                                                                       =============   ============   =============

Supplementary Disclosure of Cash Flow Information:                                                                             
 Cash paid for:                                                                                                               
   Federal income taxes                                                $     33,576    $    30,351    $     40,000
   Intercompany interest                                                      1,310            679             737

</TABLE>




See notes to financial statements.

<PAGE>
MERRILL LYNCH LIFE INSURANCE COMPANY
(a wholly-owned subsidiary of Merrill Lynch Insurance Group,
Inc.)

NOTES TO FINANCIAL STATEMENTS
 (Dollars in Thousands)


 NOTE 1:  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 Basis  of Reporting:  Merrill Lynch Life Insurance Company  (the
 "Company")  is  a  wholly-owned  subsidiary  of  Merrill   Lynch
 Insurance  Group,  Inc. ("MLIG").  The Company  is  an  indirect
 wholly-owned  subsidiary of Merrill Lynch & Co., Inc.  ("Merrill
 Lynch & Co.").
 
 The  Company sells non-participating life insurance and  annuity
 products  which  comprise  one business  segment.   The  primary
 products  that  the  Company  currently  markets  are  immediate
 annuities,  market  value  adjusted  annuities,  variable   life
 insurance  and  variable annuities.  The  Company  is  currently
 licensed  to  sell insurance in forty-nine states, the  District
 of  Columbia,  the  U.S. Virgin Islands and Guam.   The  Company
 markets  its  products  solely through  the  retail  network  of
 Merrill  Lynch Pierce, Fenner & Smith, Incorporated  ("MLPF&S"),
 a wholly-owned subsidiary of Merrill Lynch & Co.
 
 The  accompanying  financial statements have  been  prepared  in
 conformity  with  generally accepted accounting  principles  for
 stock  life  insurance companies.  The preparation of  financial
 statements  in  conformity  with generally  accepted  accounting
 principles   requires   management   to   make   estimates   and
 assumptions  that  affect the reported  amounts  of  assets  and
 liabilities  and disclosure of contingent assets and liabilities
 at  the  date  of  the  financial statements  and  the  reported
 amounts  of  revenues and expenses during the reporting  period.
 Actual results could differ from those estimates.
 
 Revenue   Recognition:   Revenues  for  the  Company's  interest
 sensitive  life, interest sensitive annuity, variable  life  and
 variable  annuity  products consist of policy  charges  for  the
 cost    of    insurance,   deferred   sales   charges,    policy
 administration   charges  and/or  withdrawal  charges   assessed
 against policyholders' account balances during the period.
 
 Policyholders' Account Balances:  Liabilities for the  Company's
 universal life type contracts, including its life insurance  and
 annuity  products, are equal to the full accumulation  value  of
 such   contracts  as  of  the  valuation  date  plus  deficiency
 reserves for certain products. Interest crediting rates for  the
 Company's fixed rate products are as follows:
 
 Interest sensitive life products        4.00% - 6.90%
 Interest sensitive deferred annuities   3.08% - 8.77%
 Immediate annuities                     4.00% -10.00%
 
 These  rates  may  be  changed at the  option  of  the  Company,
 subject  to  minimum guarantees, after initial guaranteed  rates
 expire.

 Liabilities for unpaid claims equal the death benefit for  those
 claims  which have been reported to the Company and an  estimate
 based   upon  prior  experience  for  those  claims  which   are
 unreported as of the valuation date.
 
 Reinsurance:   In  the  normal course of business,  the  Company
 seeks  to limit its exposure to loss on any single insured  life
 and  to recover a portion of benefits paid by ceding reinsurance
 to  other  insurance enterprises or reinsurers  under  indemnity
 reinsurance   agreements,   primarily   excess   coverage    and
 coinsurance  agreements. The maximum amount  of  mortality  risk
 retained by the Company is approximately $500 on a single life.
<PAGE>
 
 Indemnity  reinsurance  agreements do not  relieve  the  Company
 from  its  obligations to policyholders.  Failure of  reinsurers
 to  honor  their  obligations could  result  in  losses  to  the
 Company.    The   Company  regularly  evaluates  the   financial
 condition  of its reinsurers so as to minimize its  exposure  to
 significant  losses  from reinsurer insolvencies.   The  Company
 holds  collateral under reinsurance agreements in  the  form  of
 letters of credit and funds withheld totaling $567 that  can  be
 drawn upon for delinquent reinsurance recoverables.
 
 As  of  December  31, 1995, the Company had life  insurance  in-
 force  which  was  ceded  to other life insurance  companies  of
 $2,302,776.
 
 Deferred  Policy  Acquisition Costs:  Policy  acquisition  costs
 for  life and annuity contracts are deferred and amortized based
 on  the  estimated  future  gross  profits  for  each  group  of
 contracts.   These future gross profit estimates are subject  to
 periodic  evaluation  by the Company, with  necessary  revisions
 applied   against  amortization  to  date.   It  is   reasonably
 possible  that  estimates  of  future  gross  profits  could  be
 reduced in the future, resulting in a material reduction in  the
 carrying amount of deferred policy acquisition costs.
 
 Policy  acquisition  costs  are principally  commissions  and  a
 portion   of   certain   other  expenses  relating   to   policy
 acquisition,  underwriting  and issuance,  which  are  primarily
 related  to  and  vary  with  the production  of  new  business.
 Certain  costs  and  expenses  reported  in  the  statements  of
 earnings are net of amounts deferred.  Policy acquisition  costs
 can  also  arise from the acquisition or reinsurance of existing
 in-force  policies  from other insurers.   These  costs  include
 ceding   commissions  and  professional  fees  related  to   the
 reinsurance assumed.
 
 Included  in  deferred policy acquisition costs are those  costs
 related   to  the  acquisition  by  assumption  reinsurance   of
 insurance  contracts from unaffiliated insurers.   The  deferred
 costs  are amortized in proportion to the estimated future gross
 profits  over  the  anticipated life of the  acquired  insurance
 contracts utilizing an interest methodology.

 The   Company   has  entered  into  an  assumption   reinsurance
 agreement  with an unaffiliated insurer.  The acquisition  costs
 relating  to this agreement are being amortized over  a  twenty-
 year  period  using an effective interest rate of  9.01%.   This
 reinsurance agreement provides for payment of contingent  ceding
 commissions based upon the persistency and mortality  experience
 of  the insurance contracts assumed.  Any payments made for  the
 contingent ceding commissions will be capitalized and  amortized
 using  an  identical methodology as that used  for  the  initial
 acquisition  costs.   The following is a reconciliation  of  the
 acquisition costs related to the reinsurance agreement  for  the
 years ended December 31:
 <TABLE>
 <CAPTION>
 
                                  1995             1994            1993
                               ----------       ----------       ----------
 <S>                           <C>              <C>              <C>
 Beginning balance             $ 133,388        $ 139,647        $ 150,450
 Capitalized amounts              13,708           12,517            6,987
 Interest accrued                 11,620           12,582           13,136
 Amortization                    (33,883)         (31,358)         (30,926)
                               ----------       ----------       ----------
 Ending balance                $ 124,833        $ 133,388        $ 139,647
                               ==========       ==========       ==========
 </TABLE>
 
 The  following table presents the expected amortization, net  of
 interest  accrued, of these deferred acquisition costs over  the
 next  five  years.   The amortization may be adjusted  based  on
 periodic  evaluation  of  the  expected  gross  profits  on  the
 reinsured policies.
 
                    1996       $14,917
                    1997        11,418
                    1998         7,639
                    1999         6,676
                    2000         6,028
 
 Investments:    In  accordance  with  Statement   of   Financial
 Accounting  Standards  ("SFAS") No. 115 "Accounting for  Certain
 Investments  in  Debt and Equity Securities" ("SFAS  No.  115"),
<PAGE>
 the   Company  classifies  its  investments  in  fixed  maturity
 securities   and  equity  securities  as  available   for   sale
 securities.   These  securities may be sold  for  the  Company's
 general  liquidity  needs, asset/liability management  strategy,
 credit   dispositions   and  investment   opportunities.   These
 securities  are carried at estimated fair value with  unrealized
 gains  and losses included in stockholder's equity. If a decline
 in  value of a security is determined by management to be  other
 than  temporary, the carrying value is adjusted to the estimated
 fair  value  at the date of this determination and  recorded  in
 the  net  realized  investment gains  (losses)  caption  of  the
 statement of earnings.
    
 During   1993  and  1994,  the  Company  utilized  the   trading
 securities classification available under SFAS No. 115.  Trading
 securities  represented securities that  were  managed  with  an
 investment  objective to maximize total return  subject  to  the
 Company's  quality guidelines. These securities were carried  at
 estimated  fair value with unrealized gains and losses  included
 in   the  statement  of  earnings.  All  securities  that   were
 classified  as  trading  securities on  November  1,  1994  were
 transferred  to the available for sale classification  at  their
 respective  estimated fair values on that date.  The  difference
 between the market value at November 1, 1994 and par value  will
 be   amortized  into  income  based  on  the  Company's  premium
 amortization and discount accrual policies.
 
 For  fixed  maturity securities, premiums are amortized  to  the
 earlier of the call or maturity date, discounts are accreted  to
 the  maturity  date and interest income is accrued  daily.   For
 equity  securities, dividends are recognized on the  ex-dividend
 date.  Realized gains and losses on the sale or maturity of  the
 investments are determined on the basis of identified cost.
 
 Fixed  maturity  securities  may contain  securities  which  are
 considered  high  yield.  The Company defines high  yield  fixed
 maturity  securities  as  unsecured corporate  debt  obligations
 which  do  not have a rating equivalent to Standard  and  Poor's
 (or   similar  rating  agency)  BBB  or  higher,  and  are   not
 guaranteed  by  an  agency of the federal government.   Probable
 losses  are recognized in the period that a decline in value  is
 determined to be other than temporary.
 
 During  1994,  the  Company adopted SFAS  No.  119,  "Disclosure
 about  Derivative  Financial  Instruments  and  Fair  Value   of
 Financial  Instruments" ("SFAS No. 119"). SFAS No. 119  requires
 increased    disclosures    regarding    derivative    financial
 instruments.   SFAS   No.  119  defines   derivative   financial
 instruments  as futures, forward, swap and option  contracts  or
 other financial instruments with similar characteristics. As  of
 December  31,  1995  and 1994, the Company holds  only  interest
 rate swap contracts.
 
 The   Company  has  outstanding  certain  interest   rate   swap
 contracts  which  are  carried  at  estimated  fair  value   and
 recorded  as a component of fixed maturity securities  available
 for  sale.  Interest  income,  realized  gains  and  losses  and
 unrealized  gains and losses are recorded on the same  basis  as
 fixed maturity securities available for sale.
 
 Mortgage  loans  on real estate are stated at  unpaid  principal
 balances  net of valuation allowances. Such valuation allowances
 are  based  on the decline in value expected to be  realized  on
 those  mortgage loans which may not be collectible in  full.  In
 establishing  valuation allowances management  considers,  among
 other  things,  the  estimated  fair  value  of  the  underlying
 collateral.
 
 The  Company  recognizes  income from  mortgage  loans  on  real
 estate  based  on the cash payment interest rate  of  the  loan,
 which  may  be different from the accrual interest rate  of  the
 loan  for  certain outstanding mortgage loans. The Company  will
 recognize  a  realized gain at the date of the  satisfaction  of
 the  loan  at  contractual terms for  loans  where  there  is  a
 difference  between  the  cash payment  interest  rate  and  the
 accrual  interest rate. For all loans the Company stops accruing
 income  when  an interest payment default either  occurs  or  is
 probable.
 
 During  1995  the Company adopted SFAS No. 114,  "Accounting  by
 Creditors  for Impairment of a Loan" ("SFAS No. 114")  and  SFAS
 No.  118,  "Accounting by Creditors for Impairment of a  Loan  -
 Income  Recognition and Disclosures" which was an  amendment  to
 SFAS  No.  114.  SFAS  No. 114, as amended,  requires  that  for
 impaired  loans, the impairment shall be measured based  on  the
 present  value of expected future cash flows discounted  at  the
 loan's  effective  interest  rate  or  the  fair  value  of  the
 collateral.  Impairments of mortgage loans on  real  estate  are
 established  as  valuation  allowances  and  recorded   to   net
 realized  investment gains or losses.  There was  no  impact  on
 either  financial position or earnings as a result  of  adopting
 SFAS No. 114, as amended.
 <PAGE>
 The  Company  has  previously  made  commercial  mortgage  loans
 collateralized   by  real  estate  and  direct  investments   in
 commercial  real  estate.   The  return  on  and  the   ultimate
 recovery  of these loans and investments are generally dependent
 on  the  successful operation, sale or refinancing of  the  real
 estate.  The Company employs a system to monitor the effects  of
 current  and  expected real estate market conditions  and  other
 factors when assessing the collectability of mortgage loans  and
 the  recoverability  of the Company's real  estate  investments.
 When,  in  management's  judgment, these  assets  are  impaired,
 appropriate  losses  are recorded.  Such  estimates  necessarily
 include  assumptions, which may include anticipated improvements
 in  selected market conditions for real estate, which may or may
 not   occur.    The  more  significant  assumptions   management
 considers  involve estimates of the following: lease  absorption
 and  sales  rate;  real  estate  values  and  rates  of  return;
 operating  expenses;  required capital improvements;  inflation;
 and  sufficiency  of  any  collateral independent  of  the  real
 estate.    Management   believes   that   the   carrying   value
 approximates the fair value of these investments.
 
 Real  estate available for sale, including real estate  acquired
 in  satisfaction of debt subsequent to its acquisition date,  is
 stated  at  depreciated  cost  less  valuation  allowances   and
 estimated  selling  costs. Depreciation is  computed  using  the
 straight-line  method over the estimated  useful  lives  of  the
 properties, which generally is 40 years.
 
 Policy  loans  on  insurance  contracts  are  stated  at  unpaid
 principal balances.
 
 Federal  Income Taxes:  The results of operations of the Company
 are  included in the consolidated Federal income tax  return  of
 Merrill  Lynch & Co.  The Company has entered into a tax-sharing
 agreement  with  Merrill Lynch & Co. whereby  the  Company  will
 calculate  its  current tax provision based on  its  operations.
 Under  the agreement, the Company periodically remits to Merrill
 Lynch & Co. its current Federal tax liability.
 
 The  Company  accounts for Federal Income  Taxes  in  compliance
 with  SFAS  No.  109, "Accounting for Income Taxes"  ("SFAS  No.
 109")  which requires an asset and liability method in recording
 income  taxes  on all transactions that have been recognized  in
 the  financial statements.  SFAS No. 109 provides that  deferred
 taxes  be  adjusted  to reflect tax rates at  which  future  tax
 liabilities or assets are expected to be settled or realized.
 
 Separate  Accounts:   The Separate Accounts are  established  in
 conformity   with   Arkansas  insurance   law,   the   Company's
 domiciliary  state,  and  are  generally  not  chargeable   with
 liabilities  that arise from any other business of the  Company.
 Separate  Accounts  assets  may be subject  to  General  Account
 claims  only to the extent the value of such assets exceeds  the
 Separate Accounts liabilities.
 
 Assets  and  liabilities of the Separate Accounts,  representing
 net  deposits and accumulated net investment earnings less fees,
 held  primarily for the benefit of policyholders, are  shown  as
 separate captions in the balance sheets.
 
 Statements  of  Cash Flows:  For the purpose of  reporting  cash
 flows,  cash  and cash equivalents include cash on hand  and  on
 deposit  and short-term investments with original maturities  of
 three months or less.
 
 Reclassifications:  To facilitate comparisons with  the  current
 year,   certain   amounts   in  the  prior   years   have   been
 reclassified.
<PAGE>
NOTE 2.   ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
 
 The  carrying  value of financial instruments which approximates
 the  estimated fair value of these financial instruments  as  of
 December 31 were:
 <TABLE>
 <CAPTION>
 
                                                                  1995                 1994
                                                              ------------        ------------
  <S>                                                         <C>                 <C>
  Assets:                                                                                     
   Fixed maturity securities available for sale:                                              
    Securities (1)                                            $ 3,807,310         $ 3,866,886
    Interest rate swaps (2)                                           560                 947
                                                              ------------        ------------
      Total fixed maturity securities available for sale        3,807,870           3,867,833
                                                              ------------        ------------                                
   Equity securities available for sale (1)                        21,433              16,777
   Mortgage loans on real estate (3)                              121,248             149,249
   Policy loans on insurance contracts (4)                      1,039,267             985,213
   Cash and cash equivalents (5)                                   48,924             139,087
   Separate Accounts assets (6)                                 6,834,353           5,798,973
                                                              ------------        ------------                                
  Total financial instruments recorded as assets              $11,873,095         $10,957,132
                                                              ============        ============          
 
 </TABLE>
 
 (1)  For  publicly traded securities, the estimated  fair  value
      is  determined using quoted market prices.  For  securities
      without  a readily ascertainable market value, the  Company
      has  determined an estimated fair value using a  discounted
      cash  flow  approach, including provision for credit  risk,
      based  upon  the  assumption that such securities  will  be
      held  to  maturity.   Such estimated  fair  values  do  not
      necessarily   represent   the  values   for   which   these
      securities  could  have  been sold  at  the  dates  of  the
      balance  sheets.  At December 31, 1995 and 1994, securities
      without  a  readily ascertainable market value,  having  an
      amortized  cost of $425,469 and $564,665, had an  estimated
      fair value of $448,785 and $564,682, respectively.
 
 (2)  Estimated  fair  values  for the  Company's  interest  rate
      swaps are based on a discounted cash flow approach.
 
 (3)  The  estimated fair value of mortgage loans on real  estate
      approximates  the  carrying  value.  See  Note  1   for   a
      discussion of the Company's valuation process.
 
 (4)  The  Company  estimates the fair value of policy  loans  as
      equal  to  the book value of the loans.  Policy  loans  are
      fully   collateralized  by  the  account   value   of   the
      associated insurance contracts, and the spread between  the
      policy  loan  interest rate and the interest rate  credited
      to the account value held as collateral is fixed.
 
 (5)  The  estimated  fair  value of cash  and  cash  equivalents
      approximates the carrying value.
 
 (6)  Assets  held in the Separate Accounts are carried at quoted
      market values.
<PAGE>
NOTE 3.   INVESTMENTS
 
 The  amortized  cost (cost for equity securities) and  estimated
 fair  value  of  investments in fixed  maturity  securities  and
 equity securities as of December 31 were:

<TABLE>
<CAPTION>
                                                                               1995
                                                                               ----
                                                                       Gross          Gross        Estimated
                                                      Amortized       Unrealized     Unrealized       Fair
                                                        Cost            Gains          Losses         Value
                                                     ------------    ------------   ------------   ------------
  <S>                                                <C>             <C>            <C>            <C>
  Fixed maturity securities available for sale:                                          
   Corporate debt                                    $ 2,917,628     $   138,159    $     7,526    $ 3,048,261
   Mortgage-backed securities                            625,866          22,098            717        647,247
   U.S. Government and agencies                           99,213           6,286              0        105,499
   Municipals                                              4,277             532              0          4,809
   Foreign governments                                     1,999              55              0          2,054
                                                     ------------    ------------   ------------   ------------ 
      Total fixed maturity securities                                                                                     
        available for sale                           $ 3,648,983     $   167,130    $     8,243    $ 3,807,870
                                                     ============    ============   ============   ============

  Equity securities available for sale:                                                                                    
   Common stocks                                     $     2,746     $       498    $        63    $     3,181
   Non-redeemable preferred stocks                        16,937           1,428            113         18,252
                                                     ------------    ------------   ------------   ------------
      Total equity securities available for sale     $    19,683     $     1,926    $       176    $    21,433
                                                     ============    ============   ============   ============

</TABLE>
<TABLE>
<CAPTION>
                                                                               1994
                                                                               ----
                                                                       Gross          Gross        Estimated
                                                      Amortized       Unrealized     Unrealized       Fair
                                                        Cost            Gains          Losses         Value
                                                     ------------    ------------   ------------   ------------
  <S>                                                <C>             <C>            <C>            <C>
  Fixed maturity securities available for sale:                                                                                 
   Corporate debt                                    $ 2,968,683     $    20,386    $   139,915    $ 2,849,154
   Mortgage-backed securities                            897,290           5,764         29,243        873,811
   U.S. Government and agencies                          139,513           1,059          4,392        136,180
   Municipals                                              4,588             115              0          4,703
   Foreign governments                                     4,198               0            213          3,985
                                                     ------------    ------------   ------------   ------------
      Total fixed maturity securities                                                                                       
        available for sale                           $ 4,014,272     $    27,324    $   173,763    $ 3,867,833
                                                     ============    ============   ============   ============
   Equity securities available for sale:                                                                                       
   Common stocks                                     $     8,489     $       641    $       632    $     8,498
   Non-redeemable preferred stocks                         7,457           1,092            270          8,279
                                                     ------------    ------------   ------------   ------------
      Total equity securities available for sale     $    15,946     $     1,733    $       902    $    16,777
                                                     ============    ============   ============   ============
</TABLE>
<PAGE>
 The  amortized  cost and estimated fair value of fixed  maturity
 securities   available  for  sale  at  December  31,   1995   by
 contractual maturity were:
<TABLE>
<CAPTION>

                                                                            Estimated
                                                          Amortized           Fair
                                                            Cost              Value
                                                         ------------     ------------
  <S>                                                    <C>              <C>
  Fixed maturity securities available for sale:                                    
   Due in one year or less                               $   288,438      $   290,754
   Due after one year through five years                   1,678,038        1,741,211
   Due after five years through ten years                    904,067          964,956
   Due after ten years                                       152,574          163,702
                                                         ------------     ------------
                                                           3,023,117        3,160,623
   Mortgage-backed securities                                625,866          647,247
    Total fixed maturity securities                      ------------     ------------                                  
      available for sale                                 $ 3,648,983      $ 3,807,870
                                                         ============     ============
 </TABLE>
 
 Fixed  maturity  securities not due at a  single  maturity  date
 have  been included in the preceding table in the year of  final
 maturity.   Expected  maturities  may  differ  from  contractual
 maturities  because  borrowers may have the  right  to  call  or
 prepay   obligations   with  or  without  call   or   prepayment
 penalties.
 
 The  amortized  cost and estimated fair value of fixed  maturity
 securities  available for sale at December 31,  1995  by  rating
 agency equivalent were:
<TABLE>
<CAPTION>

                                                                      Estimated
                                                    Amortized           Fair
                                                      Cost              Value
                                                   ------------      ------------
  <S>                                              <C>               <C>
  AAA                                              $   848,951       $   881,712
  AA                                                   243,349           253,214
  A                                                  1,059,367         1,105,910
  BBB                                                1,292,081         1,356,964
  Non-investment grade                                 205,235           210,070
    Total fixed maturity securities                ------------      ------------                                 
      available for sale                           $ 3,648,983       $ 3,807,870
                                                   ============      ============
 </TABLE>
 
 The  Company has recorded certain adjustments to deferred policy
 acquisition   costs  and  policyholders'  account  balances   in
 connection  with  adjustments required  by  SFAS  No.  115.  The
 Company  adjusts  those assets and liabilities that  would  have
 been  adjusted  had the unrealized investment  gains  or  losses
 from  securities classified as available for sale actually  been
 realized   with   corresponding  credits  or  charges   reported
 directly  to stockholder's equity. The following reconciles  the
 net unrealized investment gain (loss) as of December 31:
 <PAGE>
<TABLE>
 <CAPTION>
 
                                                     1995        1994    
                                                  ----------  -----------
  <S>                                             <C>         <C>      
  Assets:                                                               
   Fixed maturity securities available for sale   $ 158,887   $ (146,439)  
   Equity securities available for sale               1,750          831  
   Deferred policy acquisition costs                (17,041)      72,220  
   Federal income taxes - deferred                   (9,100)      23,629  
   Separate Account assets                             (164)        (549)  
                                                  ----------  -----------
                                                    134,332      (50,308) 
                                                  ----------  -----------                    
  Liabilities:                                                          
   Policyholders' account balances                  117,432       (6,424)  
                                                  ----------  -----------                    

  Stockholder's equity:                                                 
   Net unrealized investment gain (loss)          $  16,900   $  (43,884)  
                                                  ==========  ===========                 
 </TABLE>
 
 The  Company  has entered into interest rate swap contracts  for
 the  purpose of minimizing exposure to fluctuations in  interest
 rates  of  specific assets held.  The notional  amount  of  such
 swaps  outstanding  at December 31, 1995 and 1994  was  $30,000.
 The   Company  has  outstanding  at  December  31,  1995,  three
 interest rate swap contracts for which the Company pays the  six
 month  LIBOR interest rate and receives a weighted average 9.8%.
 The  outstanding  interest rate swap contracts at  December  31,
 1995  will  expire  at various times during  1996.  The  average
 unexpired  term at December 31, 1995 and 1994 was .25 years  and
 1.2  years, respectively. All three interest rate swap contracts
 were with investment grade counterparties at December 31, 1995.
 
 There  are no outstanding interest rate swaps in a loss position
 at  December 31, 1995 and 1994.  During 1995, 1994 and  1993,  a
 net  investment  gain  of  $0, $470 and  $0,  respectively,  was
 recorded in connection with interest rate swap activity.
 
 During  1995,  1994  and 1993, the Company did  not  enter  into
 either matched or unmatched interest rate swap arrangements  and
 did  not  act  as  an intermediary or broker  in  interest  rate
 swaps.
 
 Proceeds  and  gross realized investment gains and  losses  from
 the  sale  of fixed maturity securities available for  sale  and
 held to maturity for the years ended December 31 were:
 <TABLE>
 <CAPTION>
 
                                           1995         1994      1993
                                         ----------   ---------- -----------
  <S>                                    <C>          <C>         <C>
  Proceeds                               $ 618,101    $ 845,227   $ 571,337
  Gross realized investment gains           11,694        8,398      71,599
  Gross realized investment losses           9,786        9,823       4,126
</TABLE>
 
 During   1994,   the  Company  ceased  utilizing   the   trading
 securities  classification. At the  date  of  this  action,  the
 securities  classified  as  trading  were  transferred  to   the
 available for sale portfolio at their estimated fair value.  The
 estimated  fair  value of fixed maturity securities  and  equity
 securities transferred at the date of transfer was $134,984  and
 $6,989,  respectively.  At the date of transfer, amortized  cost
 exceeded  estimated fair value by $2,995. During 1994 and  1993,
 $(7,285)  and $4,291, respectively, of unrealized holding  gains
 (losses)  from  investment trading securities were  recorded  in
 net realized investment gains (losses).
 
 The  Company  had investment securities of $28,166  and  $26,651
 held  on  deposit  with  insurance  regulatory  authorities   at
 December 31, 1995 and 1994, respectively.
 
 At  December 31, 1995 and 1994, the Company retained $8,496  and
 $14,662  in  the Separate Accounts, including unrealized  losses
 of   $164  and  $549,  respectively.   The  investments  in  the
<PAGE>
 Separate  Accounts  are  for the purpose of  providing  original
 funding   of   certain  mutual  fund  portfolios  available   as
 investment options to variable life and annuity policyholders.
 
 The  Company's investment in mortgage loans on real  estate  are
 principally  collateralized  by  commercial  real  estate.   The
 largest concentrations of commercial real estate mortgage  loans
 at  December 31, 1995, as measured by the outstanding  principal
 balance,  are for properties located in California  ($36,476  or
 23%),  Illinois  ($28,299 or 18%) and Rhode Island  ($19,404  or
 12%).
 
 The  carrying  value  and  established valuation  allowances  of
 impaired  mortgage loans on real estate as of December 31,  1995
 and 1994 are:
 <TABLE>
 <CAPTION>
 
                                   1995               1994
                                 ---------          ---------
  <S>                            <C>                <C>
  Carrying value                 $ 88,068           $ 71,973
  Valuation allowance              35,881             40,070
 </TABLE>
 
 Additional  information on impaired loans for  the  years  ended
 December 31 follows:
 <TABLE>
 <CAPTION>
 
                                                  1995        1994       1993
                                                ---------   ---------  ---------
  <S>                                           <C>         <C>        <C>
  Average investment in impaired loans          $123,949    $112,043   $109,876
  Interest income recognized (cash-basis)          5,482       6,542      7,387
</TABLE>
 
 For  the  years ended December 31, 1995, 1994 and 1993,  $1,300,
 $4,652 and 29,555, respectively, of real estate was acquired  in
 satisfaction of debt.
 
 Net  investment income arose from the following sources for  the
 years ended December 31:
 <TABLE>
 <CAPTION>
                                                        
                                                       1995        1994        1993
                                                    ----------  ----------  ----------              
  <S>                                               <C>         <C>         <C>
  Fixed maturity securities                         $ 305,648   $ 368,023   $ 511,655
  Equity securities                                     1,329       2,408       4,143
  Mortgage loans on real estate                        12,250      15,014      20,342
  Real estate held for sale                               153         406          32
  Policy loans on insurance contracts                  53,576      50,232      46,129
  Cash equivalents                                      8,463       5,936       3,480
  Other                                                 1,753        (447)      7,655
                                                    __________  __________  __________                                   
  Gross investment income                             383,172     441,572     593,436
  Less investment expenses                             (7,006)     (8,036)     (6,975)
                                                    __________  __________  __________                    
  Net investment income                             $ 376,166   $ 433,536   $ 586,461
                                                    ==========  ==========  ==========
</TABLE>
<PAGE>
Net  realized  investment gains (losses), including  changes  in
 valuation allowances for the years ended December 31:
<TABLE>                                                                               
<CAPTION>
                  
                                                           1995      1994        1993                
                                                        --------   ----------  ----------
  <S>                                                   <C>        <C>          <C>
  Fixed maturity securities available for sale          $ 1,908    $  (1,425)   $ 67,473
  Fixed maturity securities held for trading                  0      (11,889)      5,562
  Equity securities available for sale                    1,475        1,490          22
  Equity securities held for trading                          0         (580)      2,587
  Investment in Separate Account                           (369)           0       1,422
  Mortgage loans on real estate                             334       (4,967)     (9,310)
  Real estate held for sale                               1,177        2,828      (4,733)
  Other                                                       0            0          29
                                                        --------    ----------   ---------                     
  Net realized investment gains (losses)                $ 4,525     $ (14,543)   $ 63,052
                                                        ========    ==========   =========
</TABLE>

 The  following  is a reconciliation of the change  in  valuation
 allowances  which have been deducted in arriving  at  investment
 carrying values, as presented in the balance sheet, and  changes
 thereto of the following classifications of investments for  the
 years ended December 31:
 <TABLE>
 <CAPTION>
                                     Balance at     Additions                Balance at
                                     Beginning      Charged to    Write -        End
                                      of Year       Operations     Downs       of Year
                                     ----------     ----------    --------   -----------                                   
  <S>                                <C>            <C>           <C>         <C>
  Mortgage loans on real estate:                                                     
       1995                          $  40,070      $      0      $  4,189    $ 35,881
       1994                             45,924         4,966        10,820      40,070
       1993                             55,610         9,310        18,996      45,924
                                                                                     
  Real estate held for sale:                                                         
       1995                              5,766             0         3,566       2,200
       1994                              7,628             0         1,862       5,766
       1993                              4,300         3,328             0       7,628
 </TABLE>
 
 The  Company  held investments at December 31,  1995  of  $8,609
 which  have  been non-income producing for the preceding  twelve
 months.
 
 During  1994, the Company committed to participate in a  limited
 partnership  that  invests  in leveraged  transactions.   As  of
 December  31, 1995, $920 has been advanced towards the Company's
 $10,000 commitment to the limited partnership.
 
NOTE 4.   FEDERAL INCOME TAXES
 
 The  following is a reconciliation of the provision  for  income
 taxes  based on income before income taxes, computed  using  the
 Federal statutory tax rate, with the provision for income  taxes
 for the years ended December 31:
 <PAGE>
<TABLE>
 <CAPTION>                                                        
                                                          1995       1994       1993
                                                       ---------   ---------  ---------
  <S>                                                  <C>         <C>        <C>
  Provision for income taxes computed at Federal                                  
    statutory rate                                     $ 41,575    $ 31,459   $ 25,471
                                                                                   
  Increase (decrease) in income taxes resulting from:                              
    Release of policyholders' surplus                     1,991           0          0
    Tax deductible interest                                (718)          0          0
    Federal tax rate increase                                 0           0       (631)
    Dividend received deduction                            (532)     (7,363)       (28)
    Other                                                   (13)       (218)       103
                                                       ---------   ---------  ---------
  Federal income tax provision                         $ 42,303    $ 23,878   $ 24,915
                                                       =========   =========  =========
</TABLE> 

 The  Federal statutory rate for each of the three years  in  the
 period ended December 31, 1995 was 35%.
 
 The  Company  provides for deferred income taxes resulting  from
 temporary   differences  which  arise  from  recording   certain
 transactions  in  different  years  for  income  tax   reporting
 purposes than for financial reporting purposes.  The sources  of
 these differences and the tax effect of each are as follows:
 <TABLE>
 <CAPTION>                                                
                                                            1995        1994       1993
                                                         ---------   ----------  ---------                     
  <S>                                                    <C>         <C>         <C>
  Deferred policy acquisition costs                      $ (2,179)   $   6,416   $ (9,030)
  Policyholders' account balances                              66        5,322      6,433
  Estimated liability for guaranty fund assessments           249        (153)     (1,066)
  Investment adjustments                                    5,563        3,276      7,941
  Other                                                       269      (13,486)       525
  Deferred Federal income tax                            ---------   ----------  ---------                     
   provision                                             $  3,968    $   1,375   $  4,803
                                                         =========   ==========  =========
</TABLE>

Deferred tax assets and liabilities as of December 31, are
determined as follows:
<TABLE>                                                                                        
<CAPTION>

                                                                1995            1994   
                                                              ---------      ---------
  <S>                                                         <C>            <C>
  Deferred tax assets:                                                                 
   Policyholders' account balances                            $  94,087      $  94,153  
   Net unrealized investment losses                                   0         23,629  
   Investment adjustments                                        10,793         16,356  
   Estimated liability for guaranty fund assessments              7,331          7,580  
                                                              ----------     ----------
      Total deferred tax assets                                 112,211        141,718  
                                                              ----------     ----------
  Deferred tax liabilities:                                                            
   Deferred policy acquisition costs                             96,862         99,041  
   Net unrealized investment gains                                9,100              0  
   Other                                                          4,027          3,758  
                                                              ----------     ----------
      Total deferred tax liabilities                            109,989        102,799  
                                                              ----------     ----------
      Net deferred tax asset                                  $   2,222      $  38,919  
                                                              ==========     ==========
</TABLE> 
 
 The  Company  anticipates that all deferred tax assets  will  be
 realized, therefore no valuation allowance has been provided.
<PAGE>
NOTE 5.   RELATED PARTY TRANSACTIONS
 
 The  Company and MLIG are parties to a service agreement whereby
 MLIG  has  agreed  to  provide certain data  processing,  legal,
 actuarial,  management, advertising and other  services  to  the
 Company.  Expenses incurred by MLIG in relation to this  service
 agreement  are  reimbursed by the Company on an  allocated  cost
 basis.   Charges billed to the Company by MLIG pursuant  to  the
 agreement were $43,039, $44,176 and $55,843 for the years  ended
 December  31, 1995, 1994 and 1993, respectively. The Company  is
 allocated  interest  expense on its  accounts  payable  to  MLIG
 which   approximates  the  daily  Federal  funds   rate.   Total
 intercompany interest paid was $1,310, $679 and $737  for  1995,
 1994 and 1993, respectively.
 
 The  Company  and Merrill Lynch Asset Management, L.P.  ("MLAM")
 are  parties to a service agreement whereby MLAM has  agreed  to
 provide  certain  invested  asset  management  services  to  the
 Company.   The  Company pays a fee to MLAM  for  these  services
 through  the  MLIG service agreement.  Charges  attributable  to
 this  agreement  and  allocated to  the  Company  by  MLIG  were
 $2,635,   $2,732   and   $2,800  for  1995,   1994   and   1993,
 respectively.
 
 MLAM  and  MLIG have entered into an agreement with  respect  to
 administrative services for the Merrill Lynch Series Fund,  Inc.
 ("Series  Fund") and Merrill Lynch Variable Series  Funds,  Inc.
 ("Variable  Series Funds").  The Company invests in the  various
 mutual  fund  portfolios of the Series  Fund  and  the  Variable
 Series  Funds in connection with the variable life and  variable
 annuities the Company has in-force.  Under this agreement,  MLAM
 pays  compensation to MLIG in an amount equal to  a  portion  of
 the  annual  gross investment advisory fees paid by  the  Series
 Fund  and  the  Variable  Series Funds  to  MLAM.   The  Company
 received from MLIG it's allocable share of such compensation  in
 the  amount  of  $13,293  and  $12,600  during  1995  and  1994,
 respectively.
 
 The  Company  has a general agency agreement with Merrill  Lynch
 Life Agency Inc. ("MLLA") whereby registered representatives  of
 MLPF&S,   who  are  the  Company's  licensed  insurance  agents,
 solicit  applications for contracts to be issued by the Company.
 MLLA  is paid commissions for the contracts sold by such agents.
 Commissions  paid to MLLA were $43,984, $84,231 and $67,102  for
 1995,  1994 and 1993, respectively.  Substantially all of  these
 commissions  were  capitalized as  deferred  policy  acquisition
 costs  and  are  being amortized in accordance with  the  policy
 discussed in Note 1.
 
 The   Company  has  entered  into  certain  interest  rate  swap
 contracts  with  Merrill Lynch Capital Services,  Inc.  ("MLCS")
 with  a  guarantee from Merrill Lynch & Co.  As of December  31,
 1995  and  1994, the notional amount of such interest rate  swap
 contracts outstanding was $10,000. During 1994, the Company  and
 MLCS  terminated certain interest rate swap contracts  resulting
 in  the  Company  paying  a  net consideration  of  $2,043.  Net
 interest  received from these interest rate swap  contracts  was
 $256,  $782,  and  $6,876 for 1995, 1994 and 1993,  respectively
 (See Note 3).
 
 
NOTE 6.   STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS
 
 During  1995,  1994,  and  1993 the Company  paid  dividends  of
 $100,000,  $150,000,  and $120,000, respectively,  to  MLIG.  Of
 these  stockholder's dividends, $73,757, $112,779, and  $75,012,
 respectively,  were  extraordinary  dividends  as   defined   by
 Arkansas  Insurance  Law  and were  paid  pursuant  to  approval
 granted by the Arkansas Insurance Commissioner.
 
 At  December  31,  1995  and  1994,  approximately  $30,195  and
 $26,243,  respectively, of stockholder's  equity  was  available
 for  distribution  to MLIG.  Statutory capital  and  surplus  at
 December   31,  1995  and  1994,  was  $303,950  and   $264,432,
 respectively.
 
 Applicable  insurance department regulations  require  that  the
 Company   report  its  accounts  in  accordance  with  statutory
 accounting practices.  Statutory accounting practices  primarily
 differ   from   the  principles  utilized  in  these   financial
 statements  by charging policy acquisition costs to  expense  as
 incurred,  establishing  future policy  benefit  reserves  using
 different  actuarial  assumptions, not  providing  for  deferred
 income  taxes and valuing securities on a different basis.   The
<PAGE>
 Company's  statutory  net income for 1995,  1994  and  1993  was
 $121,451, $42,382 and $45,604, respectively.
 
 The  National  Association of Insurance  Commissioners  ("NAIC")
 utilizes  the  Risk  Based Capital ("RBC")  adequacy  monitoring
 system. The RBC calculates the amount of adjusted capital  which
 a  life  insurance company should have based upon that company's
 risk  profile.  As of December 31, 1995 and 1994, based  on  the
 RBC  formula,  the  Company's total adjusted capital  level  was
 395%  and  270%, respectively, of the minimum amount of  capital
 required to avoid regulatory action.
 
NOTE 7.   COMMITMENTS AND CONTINGENCIES
 
 State  insurance laws generally require that all  life  insurers
 who  are  licensed to transact business within  a  state  become
 members  of  the  state's life insurance  guaranty  association.
 These  associations have been established for the protection  of
 policyholders from loss (within specified limits)  as  a  result
 of  the  insolvency  of an insurer.  At the time  an  insolvency
 occurs,  the guaranty association assesses the remaining members
 of   the  association  an  amount  sufficient  to  satisfy   the
 insolvent  insurer's policyholder obligations (within  specified
 limits).   During 1991, and to a lesser extent 1992, there  were
 certain  highly  publicized  life insurance  insolvencies.   The
 Company has utilized public information to estimate what  future
 assessments  it  will  incur as a result of these  insolvencies.
 At  December  31, 1995 and 1994, the Company has established  an
 estimated  liability  for future guaranty  fund  assessments  of
 $21,144   and  $24,774,  respectively.   The  Company  regularly
 monitors  public information regarding insurer insolvencies  and
 will adjust its estimated liability when appropriate.
 
 In  the  normal  course of business, the Company is  subject  to
 various   claims  and  assessments.   Management  believes   the
 settlement of these matters would not have a material effect  on
 the financial position or results of operations of the Company.
 
                           * * * * * *


<PAGE>   40
 
                                    APPENDIX
 
   
The tables below are designed to show the impact of the Market Value Adjustment
and withdrawal charge on a single premium of $10,000. Table 1 assumes the
premium is allocated to a subaccount with a 10 year Guarantee Period with a
guaranteed rate of interest of 5.5%. Table 2 assumes the premium is allocated to
a subaccount with a 5 year Guarantee Period with a guaranteed rate of 5.0%. The
Market Value Adjustments are based on interpolated current interest rates
(defined in the Contract as "B") of 3.5%, 5.5% and 7.5% in the 10 year guarantee
table (see Table 1 below) and 3.0%, 5.0% and 7.0% in the 5 year guarantee table
(see Table 2 below). The net subaccount values shown in the tables are the
maximum amount available as cash withdrawals. Although the withdrawal charge is
in each case a fixed percentage of the amount withdrawn, the amount of the
charge for withdrawals made at the end of each year varies as a result of the
Market Value Adjustment. Values shown in the tables have been rounded to the
nearest dollar, and therefore the figures under the net subaccount value columns
may not precisely equal amounts set forth in the subaccount value, plus the
Market Value Adjustment, less the withdrawal charge columns.
    
 
                                    TABLE 1
 
[CAPTION]
   
<TABLE>
<CAPTION>
                             ---------------------------------------------------------------------------------------------
                                     MARKET VALUE ADJUSTMENTS, WITHDRAWAL CHARGES AND NET SUBACCOUNT VALUE BASED ON
                                                        INTERPOLATED CURRENT INTEREST RATES OF:
                             ---------------------------------------------------------------------------------------------
                                      3.50%                               5.50%                              7.50%
       ------------------------------------------------------------------------------------------------------------------
                         MARKET                    NET       MARKET                    NET       MARKET                   NET
   END OF      SUB-       VALUE       WITH-       SUB-        VALUE       WITH-       SUB-        VALUE       WITH-       SUB-
CERTIFICATE  ACCOUNT     ADJUST-     DRAWAL      ACCOUNT     ADJUST-     DRAWAL      ACCOUNT     ADJUST-     DRAWAL     ACCOUNT
    YEAR      VALUE       MENT       CHARGE       VALUE       MENT       CHARGE       VALUE       MENT       CHARGE      VALUE
       ------------------------------------------------------------------------------------------------------------------
<S>         <C>        <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
      1       10,550      1,920        334        12,137       -0-         282        10,268      (1,603)      239        8,707
      2       11,130      1,784        346        12,569       -0-         298        10,832      (1,517)      257        9,356
      3       11,742      1,632        358        13,017       -0-         314        11,428      (1,412)      276       10,054
      4       12,388      1,462        371        13,480       -0-         332        12,057      (1,288)      297       10,803
      5       13,070      1,274        384        13,960       -0-         350        12,720      (1,143)      319       11,608
      6       13,788      1,065        398        14,456       -0-         369        13,419        (973)      343       12,472
      7       14,547        835        412        14,970       -0-         389        14,157        (777)      369       13,402
      8       15,347        582        426        15,503       -0-         411        14,936        (551)      396       14,400
      9       16,191        304        441        16,054       -0-         433        15,758        (293)      425       15,472
     10       17,081        -0-        -0-        17,081       -0-         -0-        17,081         -0-       -0-       17,081
       ------------------------------------------------------------------------------------------------------------------
</TABLE>
    
 
                                    TABLE 2
 
[CAPTION]
   
<TABLE>
<CAPTION>
                             ---------------------------------------------------------------------------------------------
                                     MARKET VALUE ADJUSTMENTS, WITHDRAWAL CHARGES AND NET SUBACCOUNT VALUE BASED ON
                                                        INTERPOLATED CURRENT INTEREST RATES OF:
                             ---------------------------------------------------------------------------------------------
                                      3.00%                               5.00%                              7.00%
       ------------------------------------------------------------------------------------------------------------------
                         MARKET                    NET       MARKET                    NET       MARKET                   NET
   END OF      SUB-       VALUE       WITH-       SUB-        VALUE       WITH-       SUB-        VALUE       WITH-       SUB-
CERTIFICATE  ACCOUNT     ADJUST-     DRAWAL      ACCOUNT     ADJUST-     DRAWAL      ACCOUNT     ADJUST-     DRAWAL     ACCOUNT
    YEAR      VALUE       MENT       CHARGE       VALUE       MENT       CHARGE       VALUE       MENT       CHARGE      VALUE
       ------------------------------------------------------------------------------------------------------------------
<S>         <C>        <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
     1        10,500       818         276        11,041       -0-         256        10,244       (746)       238        9,516
     2        11,025       638         284        11,378       -0-         269        10,756       (593)       254       10,178
     3        11,576       442         293        11,726       -0-         282        11,294       (419)       272       10,885
     4        12,155       230         302        12,083       -0-         296        11,859       (222)       291       11,642
     5        12,763       -0-         -0-        12,763       -0-         -0-        12,763        -0-        -0-       12,763
       ------------------------------------------------------------------------------------------------------------------
</TABLE>
    
 
                                       A-1
<PAGE>   41
 
The formulas used in determining the amounts shown in the above tables are as
follows:
 
<TABLE>
<S>                           <C>
                                                          Subaccount Value
                              ------------------------------------------------------------------------
                                Guaranteed Interest Rate                 1 + Current Interest Rate
(1) Net Subaccount Value =   (  -------------------------   )  +    (  -----------------------------   ) n/365
                                            2                          1 + Guaranteed Interest Rate
</TABLE>
 
     Where "n" is the number of days remaining in the Guaranteed Period of the
     subaccount, but not less than 365.
 
<TABLE>
<S>                                              <C>
                                                  Guaranteed Interest Rate
(2) Withdrawal Charge = Net Subaccount Value X   ---------------------------
                                                              2
                                                                      1 + Current Interest Rate
(3) Market Value Adjustment = Net Subaccount Value X    [  1 -   (  ------------------------------   ) n/365   ]
                                                                     1 + Guaranteed Interest Rate
</TABLE>
 
(4) "n" is the number of days remaining in the Guarantee Period of the
    subaccount, but not less than 365.
 
                                       A-2


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