MERRILL LYNCH LIFE INSURANCE COMPANY
10-K405, 1998-03-30
Previous: PARKER & PARSLEY 90 C L P, 10-K405/A, 1998-03-30
Next: LOEWEN GROUP INC, 10-K, 1998-03-30



<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, 1997

     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)

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

                             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
                                               -----------

                 REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL
INSTRUCTION I(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.("Merrill Lynch"), a corporation whose common stock is
traded on the New York Stock Exchange.  The Registrant is engaged in the sale
of life insurance and annuity products.  The Registrant 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.  During 1986 and 1987 its insurance
activities were limited as the Registrant sought to obtain licenses from
various jurisdictions to conduct life insurance and annuity business.  The
Registrant 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, the Registrant entered into an
indemnity reinsurance agreement with Family Life (the "Family Life agreement"),
whereby the Registrant agreed to indemnify Family Life for all of its
liabilities under life insurance and annuity contracts issued by it and
distributed by Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S").
As a result of the Family Life agreement, the Registrant 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 the Registrant 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 the Registrant.  At various dates during 1991, the Registrant
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.  The Registrant 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 the Registrant is responsible for the
servicing of these contracts.  Those contracts assumed by Tandem subsequently
<PAGE>   3
became contracts of the Registrant as a result of the merger of Tandem with and
into the Registrant, as described below.

                 On June 12, 1991, Family Life was sold to Financial Industries
Corporation, and contemporaneously the Registrant 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, the Registrant 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 the Registrant,
was merged with and into the Registrant.  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.





                                     - 2 -
<PAGE>   4
                 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 the
Registrant's financial statements which are contained herein.

                 The Registrant is currently licensed in 49 states, the
District of Columbia, the Virgin Islands, and Guam.  During 1997, life
insurance and annuity sales were made in all states the Registrant was licensed
in, with the largest concentration in Florida, 16%, California, 11% and Texas,
10%, as measured by total contract owner deposits.

                 The Registrant's insurance products are sold primarily by
licensed agents affiliated with various Merrill Lynch Life Agencies ("MLLA"). 
Insurance sales are 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, 1997, approximately 12,233 agents affiliated with MLLA were authorized to
act for the Registrant.

Item 2.          Properties.

                 The Registrant'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





                                     - 3 -
<PAGE>   5
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 the Registrant through the service agreement with MLIG.

Item 3.          Legal Proceedings.

                 There is no material pending litigation to which the
Registrant 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
the Registrant of which it has any knowledge.

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

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


                                    PART II

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

         (a)     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 November 28, 1997, the Registrant paid a $24,970,000
ordinary dividend and a $110,030,000 extraordinary dividend to MLIG.  On
November 27, 1996, the Registrant paid a $175,000,000 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





                                     - 4 -
<PAGE>   6
pay extraordinary dividends on its common stock is restricted.  See Note 6 to
the Registrant's financial statements.

         (b)     Not applicable.

Item 6.          Selected Financial Data.

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

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

Results of Operations

                 The Registrant's gross earnings are principally derived from 
two sources: (i) 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 (ii) 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 the Registrant
anticipates holding those funds.  In addition, the Registrant incurs expenses
associated with the maintenance of in-force contracts.

1997 compared to 1996

                 The Registrant recorded net earnings of $81 million and $79
million for 1997 and 1996, respectively.

                 Net investment income and interest credited to policyholders'
account balances for 1997 as compared to 1996 have declined by approximately
$28 million and $26 million, respectively, resulting in a $2 million reduction
in interest spread. The reduction in net investment income is primarily
attributable to the reduction in fixed rate contracts in-force and stockholder
dividend payments. The reduction of interest credited to policyholders' account
balances is primarily attributable to the reduction in fixed rate contracts
in-force.  Additionally, during 1997, certain policyholder reserves were





                                     - 5 -
<PAGE>   7
determined to be in excess of amounts required, resulting in a $9 million
reduction to interest credited.

                 The Registrant experienced net realized investment gains of
$13 million and $9 million during 1997 and 1996, respectively.  Realized gains
on mortgage loans increased $5.7 million partially offset by a $4.1 million
increase in realized losses on real estate.  Also, during 1997, the Registrant
recognized a $1.0 million gain on the disposition of its seed money investment
in the separate account and $.7 million of gains on trading account securities.

                 Policy charge revenue increased $20 million (or 13%) during
1997 as compared to 1996. The increase in policy charge revenue is primarily
attributable to the increase in policyholders' variable account balances. 
Asset based charges increased $20 million (or 22%) consistent with the growth
in the separate account assets.  Non-asset based charges were flat during 1997
as compared to 1996.

                 Policy benefits increased approximately $6 million during 1997
to $27 million. This increase was primarily attributable to mortality costs
associated with Merrill Lynch Life's variable life products.

                 Reinsurance premium ceded increased $2 million to $18 million
during 1997.  This increase is attributable to the combined effect of the
increasing age of policyholders and increased insurance in-force resulting from
the strong equity markets.

                 Amortization of deferred policy acquisition costs increased
$10 million during 1997 as compared to 1996. This increase is primarily
attributable to revised future gross profit assumptions associated with
management's decision to pay trail commissions on certain in-force life
insurance contracts during the first quarter 1997.

                 Insurance expenses and taxes increased $2 million during 1997
as compared to 1996. This is primarily attributable to an increase in
non-capitalizable commission expense paid on in-force life and annuity
contracts.





                                     - 6 -
<PAGE>   8
                 The Registrant's effective federal income tax rate increased
to 33% for 1997 from 32% for 1996 principally as a result of year to year
differences in certain permanent adjustments.

Other Comprehensive Income

                 The Registrant recorded other comprehensive income of $12
million during 1997 as compared to an $11 million loss during 1996.

                 Other comprehensive income is impacted by the change in net
unrealized holding gains (losses) on investment securities and the related
adjustments to deferred policy acquisition costs, policyholders' liabilities
and deferred income taxes.  Generally, the most significant factor that impacts
net unrealized holding gains (losses) on investment securities is changes in
interest rates.  At December 31, 1997, interest rates had decreased by
approximately 56 basis points from December 31, 1996.  This compares to the
approximately 79 basis point increase in interest rates from December 31, 1995
to December 31, 1996.  Net unrealized holding gains (losses) have an inverse
relationship to changes in interest rates.

Segment Information

                 The Registrant's operations consist of one business segment,
which is the sale of life insurance and annuity products.  The Registrant is
not dependent upon any single customer, and no single customer accounted for
more than 10% of its revenues during 1997.

Item 7A.         Quantitative and Qualitative Disclosures About Market Risk

                 Not applicable.


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 I. of Form 10-K.





                                     - 7 -
<PAGE>   9
                                    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 23, 1998.

                 b.       Balance Sheets at December 31, 1997 and 1996.

                 c.       Statements of Earnings for the Years Ended December 
                          31, 1997, 1996 and 1995.

                 d.       Statements of Comprehensive Income for the Years
                          Ended December 31, 1997, 1996 and 1995.

                 e.       Statements of Stockholder's Equity for the Years
                          Ended December 31, 1997, 1996 and 1995.

                 f.       Statements of Cash Flows for the Years Ended 
                          December 31, 1997, 1996 and 1995.

                 g.       Notes to Financial Statements for the Years Ended
                          December 31, 1997, 1996 and 1995.

                 (2)      Not applicable.

                 (3)      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





                                     - 8 -
<PAGE>   10
                          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 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,





                                     - 9 -
<PAGE>   11
                          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.)

                 4.4a     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





                                     - 10 -
<PAGE>   12
                          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 Certificate,
                          ML-AY-376.  (Incorporated by reference to 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.)





                                     - 11 -
<PAGE>   13
                 4.8b     Tax-Sheltered Annuity Endorsement, ML-AY-366 1096.
                          (Incorporated by reference to Exhibit 4(h)(3), filed
                          March 27, 1997, as part of Post-Effective Amendment
                          No. 2 to the Registrant's registration statement on
                          Form S-1, File No. 33-58303.)

                 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.)

                 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





                                     - 12 -
<PAGE>   14
                          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.)

                 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.)





                                     - 13 -
<PAGE>   15
                 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.)

                 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.)





                                     - 14 -
<PAGE>   16
                 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 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





                                     - 15 -
<PAGE>   17
                          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.)

                 23.1     Consent of Deloitte & Touche LLP is filed herewith.

                 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 Barry G. Skolnick.
                          (Incorporated by reference to Exhibit 24(e) to the





                                     - 16 -
<PAGE>   18
                          Registrant's registration statement on Form S-1, 
                          File No. 33-58303, filed March 29, 1995.)

                 24.4     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.)

                 24.5     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.)

                 27.1     Financial Data Schedule is filed herewith.


         (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, 1997.





                                     - 17 -
<PAGE>   19
                         INDEX TO FINANCIAL STATEMENTS


<TABLE>
<S>                                                                                                                     <C>
Independent Auditors' Report  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
                                                                                                                        
Balance Sheets at December 31, 1997 and 1996  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 
                                                                                                                        
Statements of Earnings for the Years Ended December 31, 1997, 1996 and 1995 . . . . . . . . . . . . . . . . . . . . . . 
                                                                                                                        
Statements of Comprehensive Income for the Years Ended December 31, 1997, 1996 and 1995 . . . . . . . . . . . . . . . . 
                                                                                                                        
Statements of Stockholder's Equity for the Years Ended December 31, 1997, 1996 and 1995   . . . . . . . . . . . . . . . 
                                                                                                                        
Statements of Cash Flows for the Years Ended December 31, 1997, 1996 and 1995 . . . . . . . . . . . . . . . . . . . . . 
                                                                                                                        
Notes to Financial Statements for the Years Ended December 31, 1997, 1996 and 1995  . . . . . . . . . . . . . . . . . . 
</TABLE>
<PAGE>   20





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, 1997 and 1996, and the related statements of
earnings, comprehensive income, stockholder's equity, and cash
flows for each of the three years in the period ended December
31, 1997. 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, 1997 and 1996, and the results of its operations
and its cash flows for each of the three years in the period
ended December 31, 1997 in conformity with generally accepted
accounting principles.



February 23, 1998
<PAGE>


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

BALANCE SHEETS
AS OF DECEMBER 31, 1997 AND 1996
(Dollars in Thousands)
<TABLE>
<CAPTION>


                                                                          1997                  1996
                                                                    --------------        --------------      
<S>                                                                 <C>                   <C>    
ASSETS
- ------
INVESTMENTS:
 Fixed maturity securities, at estimated fair value
   (amortized cost: 1997 - $2,927,562; 1996 - $3,232,643)            $  3,008,608          $  3,301,588
 Equity securities, at estimated fair value
   (cost: 1997 - $72,599; 1996 - $32,988)                                  73,612                35,977
 Trading account securities, at estimated fair value                       15,625                     -
 Mortgage loans                                                                 -                70,503
 Real estate held-for-sale                                                 31,805                28,851
 Policy loans on insurance contracts                                    1,118,139             1,092,071
                                                                    --------------        --------------
  Total Investments                                                     4,247,789             4,528,990
                                                                    --------------        --------------

CASH AND CASH EQUIVALENTS                                                  86,388                94,991
ACCRUED INVESTMENT INCOME                                                  78,224                86,186
DEFERRED POLICY ACQUISITION COSTS                                         365,105               366,461
REINSURANCE RECEIVABLES                                                     1,617                 2,642
AFFILIATED RECEIVABLES - NET                                                  166                     -
RECEIVABLES FROM SECURITIES SOLD                                           75,820                     -
OTHER ASSETS                                                               49,353                42,861
SEPARATE ACCOUNTS ASSETS                                                9,149,119             7,615,362
                                                                    --------------        --------------
TOTAL ASSETS                                                         $ 14,053,581          $ 12,737,493
                                                                    ==============        ==============
</TABLE>



See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>





                                                                          1997                 1996
                                                                    --------------        --------------
<S>                                                                 <C>                   <C> 
LIABILITIES AND STOCKHOLDER'S EQUITY
- ------------------------------------
LIABILITIES:
 POLICY LIABILITIES AND ACCRUALS:
   Policyholders' account balances                                   $  4,188,110          $  4,480,048
   Claims and claims settlement expenses                                   50,574                39,666
                                                                    --------------        --------------
          Total policy liabilities and accruals                         4,238,684             4,519,714

 OTHER POLICYHOLDER FUNDS                                                  27,160                19,420
 LIABILITY FOR GUARANTY FUND ASSESSMENTS                                   15,374                18,773
 FEDERAL INCOME TAXES - DEFERRED                                            1,183                 6,714
 FEDERAL INCOME TAXES - CURRENT                                            24,438                20,968
 AFFILIATED PAYABLES - NET                                                      -                 6,164
 PAYABLES FOR SECURITIES PURCHASED                                         95,135                13,483
 OTHER LIABILITIES                                                         54,434                37,243
 SEPARATE ACCOUNTS LIABILITIES                                          9,149,119             7,605,194
                                                                    --------------        --------------
          Total Liabilities                                            13,605,527            12,247,673
                                                                    --------------        --------------

STOCKHOLDER'S EQUITY:
 Common stock, $10 par value - 200,000 shares
   authorized, issued and outstanding                                       2,000                 2,000
 Additional paid-in capital                                               347,324               402,937
 Retained earnings                                                         80,735                79,387
 Accumulated other comprehensive income                                    17,995                 5,496
                                                                    --------------        --------------
          Total Stockholder's Equity                                      448,054               489,820
                                                                    --------------        --------------
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                           $ 14,053,581          $ 12,737,493
                                                                    ==============        ==============
</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, 1997, 1996 AND 1995
(Dollars in Thousands)
<TABLE>
<CAPTION>


                                                                          1997                 1996                  1995
                                                                    --------------        --------------        --------------
<S>                                                                 <C>                   <C>                   <C>
REVENUES:
 Investment revenue:
   Net investment income                                             $    308,702          $    336,661          $    376,166
   Net realized investment gains                                           13,289                 8,862                 4,525
 Policy charge revenue                                                    178,933               158,829               141,722
                                                                    --------------        --------------        --------------
        Total Revenues                                                    500,924               504,352               522,413
                                                                    --------------        --------------        --------------

BENEFITS AND EXPENSES:
 Interest credited to policyholders' account balances                     209,542               235,255               261,760
 Market value adjustment expense                                            4,079                 6,071                 5,805
 Policy benefits (net of reinsurance recoveries: 1997 - $10,439;
    1996 - $8,317; 1995 - $6,482)                                          27,029                21,052                19,374
 Reinsurance premium ceded                                                 17,879                15,582                13,896
 Amortization of deferred policy acquisition costs                         72,111                62,036                58,669
 Insurance expenses and taxes                                              49,105                47,077                44,124
                                                                     -------------        --------------        --------------
        Total Benefits and Expenses                                       379,745               387,073               403,628
                                                                     -------------        --------------        --------------
               Earnings Before Federal Income Tax Provision               121,179               117,279               118,785
                                                                     -------------        --------------        --------------

FEDERAL INCOME TAX PROVISION (BENEFIT):
 Current                                                                   52,705                22,814                38,335
 Deferred                                                                 (12,261)               15,078                 3,968
                                                                    --------------        --------------        --------------
        Total Federal Income Tax Provision                                 40,444                37,892                42,303
                                                                    --------------        --------------        --------------

NET EARNINGS                                                         $     80,735          $     79,387          $     76,482
                                                                    ==============        ==============        ==============
</TABLE>


See notes to financial statements.
<PAGE>



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

STATEMENTS OF COMPREHENSIVE INCOME
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
(Dollars in Thousands)
<TABLE>
<CAPTION>


                                                                           1997                 1996                 1995
                                                                    --------------        --------------        --------------
<S>                                                                 <C>                   <C>                   <C>   
NET EARNINGS                                                         $     80,735          $     79,387          $     76,482
                                                                    --------------        --------------        --------------

OTHER COMPREHENSIVE INCOME, NET OF TAX:

 Net unrealized gains (losses) on investment securities:
   Net unrealized holding gains (losses) arising during the period         22,347               (79,749)              310,981
   Reclassification adjustment for gains included in net earnings         (12,390)               (8,622)               (4,351)
                                                                    --------------        --------------        --------------

   Net unrealized gains (losses) on investment securities                   9,957               (88,371)              306,630

   Adjustments for:
     Policyholder liabilities                                              10,094                58,415              (123,856)
     Deferred policy acquisition costs                                       (822)               12,411               (89,261)

 Income tax (expense) benefit related to items of
   other comprehensive income                                              (6,730)                6,141               (32,729)
                                                                    --------------        --------------        --------------

 Other comprehensive income, net of tax                                    12,499               (11,404)               60,784
                                                                    --------------        --------------        --------------

COMPREHENSIVE INCOME                                                 $     93,234          $     67,983          $    137,266
                                                                    ==============        ==============        ==============
</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, 1997, 1996 AND 1995
(Dollars in Thousands)
<TABLE>
<CAPTION>

                                                                                                     Accumulated
                                                                 Additional                             Other             Total
                                                 Common           paid-in           Retained        Comprehensive     stockholder's
                                                 stock            capital           earnings           Income             equity
                                             -------------     -------------     -------------     -------------      -------------
<S>                                          <C>               <C>               <C>               <C>                <C>   
BALANCE, JANUARY 1, 1995                      $     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
 Other comprehensive income, net of tax                                                                  60,784             60,784
                                             -------------     -------------     -------------     -------------      -------------

BALANCE, DECEMBER 31, 1995                          2,000           501,455            76,482            16,900            596,837

 Dividend to Parent                                                 (98,518)          (76,482)                            (175,000)
 Net earnings                                                                          79,387                               79,387
 Other comprehensive income, net of tax                                                                 (11,404)           (11,404)
                                             -------------     -------------     -------------     -------------      -------------
                                    
BALANCE, DECEMBER 31, 1996                          2,000           402,937            79,387             5,496            489,820

 Dividend to Parent                                                 (55,613)          (79,387)                            (135,000)
 Net earnings                                                                          80,735                               80,735
 Other comprehensive income, net of tax                                                                  12,499             12,499
                                             -------------     -------------     -------------     -------------      -------------
                                    
BALANCE, DECEMBER 31, 1997                    $     2,000       $   347,324       $    80,735       $    17,995        $   448,054
                                             =============     =============     =============     =============      =============
</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, 1997, 1996 AND 1995
(Dollars in Thousands)
<TABLE>
<CAPTION>


                                                                           1997                 1996                 1995
                                                                    --------------        --------------        --------------
<S>                                                                 <C>                   <C>                   <C>  
OPERATING ACTIVITIES:
 Net earnings                                                        $     80,735          $     79,387          $     76,482 
  Adjustments to reconcile net earnings to net cash and cash
     equivalents provided (used) by operating activities:
    Amortization of deferred policy acquisition costs                      72,111                62,036                58,669
    Capitalization of policy acquisition costs                            (71,577)              (43,668)              (54,014)
    Amortization, (accretion) and depreciation of investments              (4,672)               (4,836)               (6,763)
    Net realized investment gains                                         (13,289)               (8,862)               (4,525)
    Interest credited to policyholders' account balances                  209,542               235,255               261,760
    Provision (benefit) for deferred Federal income tax                   (12,261)               15,078                 3,968
    Changes in operating assets and liabilities:
      Accrued investment income                                             7,962                 5,756                 3,191
      Claims and claims settlement expenses                                10,908                 9,854                 3,635
      Federal income taxes - current                                        3,470                13,935                 4,759
      Other policyholder funds                                              7,740                 5,813                (7,614)
      Liability for guaranty fund assessments                              (3,399)               (2,371)               (3,630)
      Affiliated payables                                                  (6,330)                3,735                 5,542
    Policy loans on insurance contracts                                   (26,068)              (52,804)              (54,054)
    Trading account securities                                            (14,928)                    -                     -
    Other, net                                                             11,721                (2,393)              (12,280)
                                                                    --------------        --------------        --------------
            Net cash and cash equivalents provided
                by operating activities                                   251,665               315,915                275,126
                                                                    --------------        --------------        ---------------

INVESTING ACTIVITIES:
   Sales of available-for-sale securities                                 846,041               847,091                620,853
   Maturities of available-for-sale securities                            595,745               536,449                570,923
   Purchases of available-for-sale securities                          (1,156,222)             (956,840)              (816,564)
   Mortgage loans principal payments received                              68,864                22,789                 30,767
   Purchases of mortgage loans                                             (5,375)                    -                 (3,608)
   Sales of real estate held-for-sale                                       6,060                 5,407                  9,710
   Improvements to real estate held-for-sale                                    -                     -                   (683)
   Recapture of investment in Separate Accounts                            11,026                 8,829                  6,559
   Investment in Separate Accounts                                            (21)              (10,063)                  (377)
                                                                    --------------        --------------        ---------------
            Net cash and cash equivalents provided
                by investing activities                                   366,118               453,662                417,580
                                                                    --------------        --------------        ---------------
</TABLE>





See notes to financial statements.                                 (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, 1997, 1996 AND 1995
(Concluded) (Dollars In Thousands)
<TABLE>
<CAPTION>

                                                                           1997                 1996                 1995
                                                                    --------------        --------------        --------------
<S>                                                                 <C>                   <C>                   <C>    
FINANCING ACTIVITIES:
   Dividends paid to parent                                          $   (135,000)         $   (175,000)         $   (100,000)
   Policyholders' account balances:
       Deposits                                                         1,101,934               542,062               567,430
       Withdrawals (including transfers to/from Separate Accounts)     (1,593,320)           (1,090,572)           (1,250,299)
                                                                    --------------        --------------        -------------- 
           Net cash and cash equivalents used
               by financing activities                                   (626,386)             (723,510)             (782,869)
                                                                    --------------        --------------        --------------

  NET INCREASE (DECREASE) IN CASH AND
    CASH EQUIVALENTS                                                       (8,603)               46,067               (90,163)
                                    
CASH AND CASH EQUIVALENTS
  Beginning of year                                                        94,991                48,924               139,087
                                                                    --------------         -------------         -------------
  End of year                                                        $     86,388           $    94,991           $    48,924
                                                                    ==============         =============         =============
                                    
Supplementary Disclosure of Cash Flow Information:
   Cash paid to affiliates for:
     Federal Federal iincome taxes                                   $     49,235          $      8,880          $     33,576
     Interest                                                                 842                   988                 1,310
</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 variable life
insurance, variable annuities, market value adjusted annuities,
and immediate 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 
broker-dealer subsidiary of Merrill Lynch & Co.
                               
The accompanying financial statements have been prepared in
conformity with generally accepted accounting principles and
prevailing industry practices, both of which require
management to make estimates that affect the reported amounts 
and disclosure of contingencies in the financial statements.
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% -  5.70%
 Interest-sensitive deferred annuities      3.55% -  8.77%
 Immediate annuities                        3.00% - 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.

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 $635 that can be drawn upon for
delinquent reinsurance recoverables.

As of December 31, 1997, the Company had life insurance inforce
that was ceded to other life insurance companies of $2,879,306.

The Company entered into an indemnity reinsurance agreement with
an unaffiliated insurer whereby the Company coinsures, on a
modified coinsurance basis, 50% of the unaffiliated insurer's
variable annuity premiums sold through the Merrill Lynch & Co.
distribution system.  At December 31, 1997, the Company's quota
share of variable annuity premiums related to this agreement was
$35 million.

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, that 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. 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 are 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:

                         1997            1996            1995
                     ------------   ------------    ------------

Beginning balance     $  112,249     $  124,833      $  133,388
Capitalized  amounts       5,077          5,077          13,708
Interest accrued           9,653         10,669          11,620
Amortization             (24,727)       (28,330)        (33,883)
                     ------------   ------------    ------------
Ending balance        $  102,252     $  112,249      $  124,833
                     ============   ============    ============

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.

                   1998      11,030
                   1999       9,927
                   2000       8,935
                   2001       8,041
                   2002       7,237

Investments: The Company's investments in debt and equity securities
are classified as either available-for-sale or trading and are 
reported at estimated fair value.  Unrealized gains and losses on 
available-for-sale securities are included in stockholder's equity, 
net of tax.  Unrealized gains and losses on trading account 
securities are included in net realized investment gains.  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 as net realized
investment gains (losses).

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 specific identification.

Certain fixed maturity securities are considered non-investment 
grade. The Company defines non-investment grade fixed maturity 
securities as unsecured debt obligations that do not have a 
rating equivalent to Standard and Poor's (or similar rating 
agency) BBB- or higher.

During the first quarter 1997, the Company terminated its
interest rate swap contracts that were carried at estimated fair
value and recorded as a component of fixed maturity securities.
Interest income and realized and unrealized gains and losses
were recorded on the same basis as fixed maturity securities
available-for-sale.

As of December 31, 1997, the Company had no mortgage loans
outstanding.  Mortgage loans were stated at unpaid principal
balances, net of valuation allowances. Such valuation allowances
were based on the decline in value expected to be realized on 
mortgage loans that may not be collectible in full.  In 
establishing valuation allowances, management considered, among 
other things, the estimated fair value of the underlying collateral.

The Company recognized income from mortgage loans 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 recognized a realized
gain at the date of the satisfaction of the loan at contractual
terms for loans where there was a difference between the cash
payment interest rate and the accrual interest rate. For all
loans the Company stopped accruing income when an interest
payment default either occurred or was probable. Impairments of
mortgage loans were established as valuation allowances and
recorded to net realized investment gains or losses.

Real estate held-for-sale, is stated at estimated fair value
less estimated selling costs.

Policy loans on insurance contracts are stated at unpaid
principal balances.

Investments in limited partnerships are carried at cost.

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 uses the asset and liability method in providing
income taxes on all transactions that have been recognized in
the financial statements.  The asset and liability method
requires that deferred taxes be adjusted to reflect the tax
rates at which future taxable amounts will be settled or
realized.  The effects of tax rate changes on future deferred
tax liabilities and deferred tax assets, as well as other
changes in income tax laws, are recognized in net earnings in
the period such changes are enacted.  Valuation allowances are
established when necessary to reduce deferred tax assets to the
amounts expected to be realized.

Insurance companies are generally subject to taxes on premiums
and in substantially all states are exempt from state income
taxes.

Separate Accounts: Separate Accounts are established in
conformity with Arkansas State 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 claims of the
Company only to the extent the value of such assets exceeds
Separate Accounts liabilities.

Assets and liabilities of 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 Comprehensive Income: During 1997, the Company
adopted SFAS No. 130, "Reporting Comprehensive Income" ("SFAS
No. 130").  SFAS No. 130 defines comprehensive income as all non-
owner changes in equity during a period.  Comprehensive
income is reported in the Statements of Comprehensive Income
included in the financial statements for the years ended
December 31, 1997, 1996 and 1995.

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

Financial instruments are carried at fair value or amounts that
approximate fair value.  The carrying value of financial
instruments as of December 31 were:
<TABLE>
<CAPTION>

                                                                          1997                 1996
                                                                    --------------        --------------
<S>                                                                 <C>                   <C>  
  Assets:
   Fixed maturity securities:
    Securities (1)                                                   $  3,008,608          $  3,301,858
    Interest rate swaps (2)                                                     -                  (270)
                                                                    --------------         -------------
      Total fixed maturity securities                                   3,008,608             3,301,588
                                                                    --------------         -------------

   Equity securities (1)                                                   73,612                35,977
   Trading account securities (1)                                          15,625                     -
   Mortgage loans (3)                                                           -                70,503
   Policy loans on insurance contracts (4)                              1,118,139             1,092,071
   Cash and cash equivalents (5)                                           86,388                94,991
   Separate Accounts assets (6)                                         9,149,119             7,615,362
                                                                    --------------        --------------

Total financial instruments recorded as assets                       $ 13,451,491          $ 12,210,492
                                                                    ==============        ==============
</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 model, 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, 1997 and 1996, securities without a readily
      ascertainable market value, having an amortized cost of
      $389,728 and $338,515, had an estimated fair value of
      $396,253 and $348,066, respectively.
      
 (2)  Estimated fair values for the Company's interest rate swaps
      are based on a discounted cash flow model.
      
 (3)  The estimated fair value of mortgage loans approximates
      the carrying value.

 (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 Separate Accounts are carried at quoted
      market values.
<PAGE>
NOTE 3.   INVESTMENTS

The amortized cost and estimated fair value of investments in
fixed maturity securities and equity securities (excluding
trading account securities) as of December 31 were:
<TABLE>
<CAPTION>

                                                                          1997
                                             -------------------------------------------------------------------
                                                 Cost /            Gross            Gross            Estimated
                                               Amortized         Unrealized       Unrealized           Fair
                                                 Cost              Gains            Losses             Value
                                             -------------     -------------     -------------     -------------
<S>                                          <C>               <C>               <C>               <C>       
  Fixed maturity securities:
   Corporate debt securities                  $ 2,412,171       $    73,318       $     6,963       $ 2,478,526
   Mortgage-backed securities                     339,015            12,320               224           351,111
   U.S. Government and agencies                   119,107             2,767               111           121,763
   Foreign governments                             36,585               198             1,125            35,658
   Municipals                                      20,684               866                 -            21,550
                                             -------------     -------------     -------------     -------------

      Total fixed maturity securities         $ 2,927,562       $    89,469       $     8,423       $ 3,008,608
                                             =============     =============     =============     =============

  Equity securities:
   Non-redeemable preferred stocks            $    67,845       $     1,187       $       185       $    68,847
   Common stocks                                    4,754                11                 -             4,765
                                             -------------     -------------     -------------     -------------

      Total equity securities                 $    72,599       $     1,198       $       185       $    73,612
                                             =============     =============     =============     =============


                                                                             1996
                                             -------------------------------------------------------------------
                                                  Cost /           Gross            Gross            Estimated
                                               Amortized        Unrealized        Unrealized           Fair
                                                  Cost             Gains            Losses            Value
                                             -------------     -------------     -------------     -------------
  Fixed maturity securities:
   Corporate debt securities                  $ 2,652,225       $    67,590       $    11,765       $ 2,708,050
   Mortgage-backed securities                     503,997            12,447             1,948           514,496
   U.S. Government and agencies                    54,386             2,303               158            56,531
   Foreign governments                             18,111               182               140            18,153
   Municipals                                       3,924               434                 -             4,358
                                             -------------     -------------     -------------     -------------

      Total fixed maturity securities         $ 3,232,643       $    82,956       $    14,011       $ 3,301,588
                                             =============     =============     =============     =============

  Equity securities:
   Non-redeemable preferred stocks            $    30,554       $     2,983       $        85       $    33,452
   Common stocks                                    2,434                91                 -             2,525
                                             -------------     -------------     -------------     -------------

      Total equity securities                 $    32,988       $     3,074       $        85       $    35,977
                                             =============     =============     =============     =============
</TABLE>
<PAGE>

The amortized cost and estimated fair value of fixed maturity
securities at December 31, 1997 by contractual maturity were:

                                                                   Estimated
                                                  Amortized          Fair
                                                     Cost            Value
                                               -------------    --------------

  Fixed maturity securities:
   Due in one year or less                      $   224,663      $    225,887
   Due after one year through five years          1,343,383         1,380,248
   Due after five years through ten years           740,784           764,272
   Due after ten years                              279,717           287,090
                                               -------------    --------------
                                                  2,588,547         2,657,497
   Mortgage-backed securities                       339,015           351,111
                                               -------------    --------------

    Total fixed maturity securities             $ 2,927,562      $  3,008,608
                                               =============    ==============

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 at December 31, 1997 by rating agency equivalent
were:

                                                                   Estimated
                                                  Amortized           Fair
                                                    Cost              Value
                                               -------------     -------------
 AAA                                            $   623,503       $   642,188
 AA                                                 169,805           172,454
 A                                                  926,398           950,610
 BBB                                              1,046,614         1,080,036
 Non-investment grade                               161,242           163,320
                                               -------------     -------------

   Total fixed maturity securities              $ 2,927,562       $ 3,008,608
                                               =============     =============
<PAGE>
The Company has recorded certain adjustments to deferred policy
acquisition costs and policyholders' account balances in
connection with investments classified as available-for-sale. The Company
adjusts those assets and liabilities as if the unrealized investment gains
or losses from securities classified as available-for-sale had actually
been realized, with corresponding credits or charges reported directly to
stockholder's equity. The following reconciles the net unrealized
investment gain on investment securities classified as available- for-
sale as of December 31:
<TABLE>
<CAPTION>

                                                                          1997                 1996
                                                                    --------------        --------------
<S>                                                                 <C>                   <C>  
 Assets:
  Fixed maturity securities                                          $     81,046          $     68,945
  Equity securities                                                         1,013                 2,989
  Deferred policy acquisition costs                                        (5,452)               (4,630)
  Separate Accounts assets                                                      -                   168
                                                                    --------------        --------------
                                                                           76,607                67,472
                                                                    --------------        --------------

 Liabilities:
  Policyholders' account balances                                          48,923                59,017
  Federal income taxes - deferred                                           9,689                 2,959
                                                                    --------------        --------------
                                                                           58,612                61,976
                                                                    --------------        --------------
 Stockholder's equity:
Net unrealized investment gain on investment securities              $     17,995          $      5,496
                                                                    ==============        ==============
</TABLE>                                     

During the third quarter 1997, the Company provided $15,000
initial funding for a trading portfolio, composed of
convertible debt and equity securities.  The net unrealized
holdings gains on trading account securities earned as of
December 31, 1997, and included in net realized investment gains
are $520.

During the first quarter 1997, the Company terminated its
interest rate swap contracts which it held for the purpose of
minimizing exposure to fluctuations in interest rates related
to specific investment securities held. The notional
amount of such swaps outstanding at December 31 1996 was
approximately $9,000. The swaps were transacted with
investment grade counterparties. As of December 31, 1996, the
Company's interest rate swap contracts were in a $270
unrealized loss position.  During  1997, 1996
and 1995, there were no realized investment gains or losses
recorded.
<PAGE>
Proceeds and gross realized investment gains and losses from
the sale of available-for-sale securities for the years ended
December 31 were:
                                        1997          1996         1995
                                     -----------  -----------  -----------
 Proceeds                             $ 846,041    $ 847,091    $ 620,853
 Gross realized investment gains         16,783       19,078       14,196
 Gross realized investment losses         7,193       10,749       10,813


The Company had investment securities with a carrying value
of $26,508 and $27,726 that were deposited  with insurance 
regulatory authorities at December 31, 1997 and 1996,
respectively.

During 1997, the Company realized a $1,005 gain on the sale of
its remaining investment in the Separate Accounts.  At December
31, 1996, the Company had invested $10,168 in Separate Accounts, 
including $168 of unrealized gains.   The investments in 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.

At December 31, 1997, the Company held no mortgage loans on real
estate.  The carrying value and established valuation allowances
of impaired mortgage loans on real estate as of December 31,
1996 were $44,239 and $17,652, respectively.

Additional information on impaired loans for the years ended
December 31 follows:

                                                1997         1996        1995
                                           -----------  -----------  -----------

 Average investment in impaired loans       $  30,945    $  79,668    $ 124,089
 Interest income recognized (cash-basis)        2,830        4,848        5,482

For the years ended December 31, 1997, 1996 and 1995, $7,891,
$28,555 and $1,300, respectively, of real estate held-for-sale
was acquired in satisfaction of debt.
<PAGE>
Net investment income arose from the following sources for the
years ended December 31:
<TABLE>
<CAPTION>

                                                  1997          1996           1995
                                             ------------   ------------   ------------
<S>                                          <C>            <C>            <C>
 Fixed maturity securities                    $  236,325     $  266,916     $  305,648
 Equity securities                                 3,020          1,876          1,329
 Mortgage loans                                    4,627          9,764         12,250
 Real estate held-for-sale                         1,939            563            153
 Policy loans on insurance contracts              57,998          56,512         53,576
 Cash and cash equivalents                         9,570           6,710          8,463
 Other                                               709             899          1,753
                                             ------------    ------------   ------------

 Gross investment income                         314,188         343,240        383,172
 Less investment expenses                         (5,486)         (6,579)        (7,006)
                                             ------------    ------------   ------------

 Net investment income                        $  308,702      $  336,661     $  376,166
                                             ============    ============   ============
</TABLE>

Net realized investment gains (losses), including changes in
valuation allowances for the years ended December 31:
<TABLE>
<CAPTION>

                                                   1997           1996           1995
                                              ------------   ------------   ------------
<S>                                           <C>            <C>            <C>
  Fixed maturity securities                    $    6,149     $    4,690     $    1,908
  Equity securities                                 3,441          3,639          1,475
  Trading account securities                          697              -              -
  Investment in Separate Accounts                   1,005            106           (369)
  Mortgage loans                                    6,252            599            334
  Real estate held-for-sale                        (4,252)          (171)         1,177
  Cash and cash equivalents                            (3)            (1)             -
                                              ------------   ------------   ------------

  Net realized investment gains                $   13,289     $    8,862     $    4,525
                                              ============   ============   ============
</TABLE>
<PAGE>
 The following is a reconciliation of the change in valuation
 allowances that have been recorded to reflect  other-than-
 temporary declines in estimated fair value of mortgage loans 
 for the years ended December 31:

                 Balance at      Additions                     Balance at
                 Beginning      Charged to        Write -         End
                  of Year       Operations        Downs         of Year
                -----------    ------------    -----------    -----------

  Mortgage loans:
       1997      $  17,652      $        -      $  17,652      $       -
       1996         35,881               -         18,229         17,652
       1995         40,070               -          4,189         35,881


 The Company held no investments at December 31, 1997 which have
 been non-income producing for the preceding twelve months.

 The Company has committed to participate in a limited
 partnership that invests in leveraged transactions. As of
 December 31, 1997, $4,744 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 earnings before income taxes, computed using the
 Federal statutory tax rate, with the provision for income taxes
 for the years ended December 31:
<TABLE>
<CAPTION>
                                                      1997         1996         1995
                                                   ----------   ----------   ----------
<S>                                                <C>          <C>          <C>
  Provision for income taxes computed at Federal
    statutory rate                                  $ 42,413     $ 41,048     $ 41,575

  Increase (decrease) in income taxes resulting
   from:
    Dividend received deduction                       (1,969)      (3,135)        (532)
    Release of policyholders' surplus                      -            -        1,991
    Tax deductible interest                                -            -         (718)
    Other                                                  -          (21)         (13)
                                                   ----------   ----------   ----------
Federal income tax provision                        $ 40,444     $ 37,892     $ 42,303
                                                   ==========   ==========   ==========
</TABLE>
                                     
 The Federal statutory rate for each of the three years in the
 period ended December 31, 1997 was 35%.

 The Company provides for deferred income taxes resulting from
 temporary differences that 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>
                                
                                                                           1997                 1996                1995
                                                                    --------------        --------------        --------------
<S>                                                                 <C>                   <C>                   <C>
  Deferred policy acquisition costs                                  $     (2,422)         $     (5,770)         $     (2,179)
  Policyholders' account balances                                         (16,099)               15,004                    66
  Liability for guaranty fund assessments                                   1,190                   760                   249
  Investment adjustments                                                    5,070                 5,122                 5,563
  Other                                                                         -                   (38)                  269
                                                                    --------------        --------------        --------------
  Deferred Federal income tax
   provision (benefit)                                               $    (12,261)         $     15,078          $      3,968
                                                                    ==============        ==============        ==============
</TABLE>

Deferred tax assets and liabilities as of December 31 are
determined as follows:
<TABLE>
<CAPTION>      
  
                                                                          1997                  1996
                                                                    --------------        --------------
<S>                                                                 <C>                   <C> 
  Deferred tax assets:
   Policyholders' account balances                                   $     95,182          $     79,083
   Investment adjustments                                                     601                 5,671
   Liability for guaranty fund assessments                                  5,381                 6,571
                                                                    --------------        --------------
      Total deferred tax assets                                           101,164                91,325
                                                                    --------------        --------------

  Deferred tax liabilities:
   Deferred policy acquisition costs                                       88,670                91,092
   Net unrealized investment gain on investment securities                  9,689                 2,959
   Other                                                                    3,988                 3,988
                                                                    --------------        --------------
      Total deferred tax liabilities                                      102,347                98,039
                                                                    --------------        --------------

      Net deferred tax liability                                     $      1,183          $      6,714
                                                                    ================      ==============
</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 accounting, 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 $43,028, $43,515 and $41,729 for the years
 ended December 31, 1997, 1996 and 1995, 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 $842, $988 and $1,310 for 1997,
 1996 and 1995, 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
 $1,913, $2,279 and $2,635 for 1997, 1996 and 1995,
 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 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 its allocable share of such compensation in the
 amount of $19,057, $16,514 and $13,293 during 1997, 1996 and
 1995, 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 $72,729, $42,639 and $43,984 for
 1997, 1996 and 1995, 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.

 During the first quarter 1997, the Company terminated its
 interest rate swap contracts which it entered into with Merrill
 Lynch Capital Services, Inc. ("MLCS") with a guarantee from
 Merrill Lynch & Co. At December 31, 1996, the notional amount
 of such interest rate swap contracts outstanding was $9,000.
 Net interest received from these interest rate swap contracts
 was $4, ($117), and $256 for 1997, 1996 and 1995, respectively.
                                
 Affiliated agreements generally contain reciprocal indemnity
 provisions pertaining to each party's representations and
 contractual obligations thereunder.

 During 1997, the Company sold its investment in 2141 E.
 Camelback, Corp. to  Merrill Lynch Mortgage Capital, Inc.  The
 investment was sold at its carrying value of $5,375.

NOTE 6.   STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS

 During 1997, 1996, and 1995 the Company paid dividends of
 $135,000, $175,000, and $100,000, respectively, to MLIG. Of
 these stockholder's dividends, $110,030, $175,000 and $73,757,
 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, 1997 and 1996, approximately $24,304 and
 $24,970, respectively, of stockholder's equity was available
 for distribution to MLIG. Statutory capital and surplus at
 December 31, 1997 and 1996, was $245,042 and $251,697,
 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
 Company's statutory net income for 1997, 1996 and 1995 was
 $81,963, $93,532 and $121,451, 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, 1997 and 1996, based on the
 RBC formula, the Company's total adjusted capital level was
 394% and 403%, 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,
1997 and 1996, the Company has established an estimated
liability for future guaranty fund assessments of $15,374 and
$18,773, respectively. The Company regularly monitors public
information regarding insurer insolvencies and adjusts its
estimated liability as  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>


<PAGE>   21
NOTE 8.  LIFE INSURANCE IN FORCE



<TABLE>
<CAPTION>
                                                 Ceded to         Assumed                          Percentage
                                    Gross          other         from other         Net            of amount
                                    amount       companies        companies        amount          assumed to
                                                                                                      net

<S>                               <C>             <C>             <C>             <C>                 <C>
Life insurance
     in force                     10,568,021      2,879,306       1,843,104       9,531,819           19%
</TABLE>
<PAGE>   22
                                   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)

Date: March 27, 1998                       By:  /s/ Joseph E. Crowne, Jr.       
                                               ---------------------------------
                                               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 27, 1998
- -----------------------------------        and Chief Executive Officer             --------------
Anthony J. Vespa                                                      


/s/ Joseph E. Crowne, Jr.                  Director, Senior Vice President,        March 27, 1998
- -----------------------------------        Chief Financial Officer, Chief          --------------
Joseph E. Crowne, Jr.                      Actuary and Treasurer         
                                                                         

/s/ Barry G. Skolnick                      Director, Senior Vice President and     March 27, 1998
- -----------------------------------        General Counsel*                        --------------
Barry G. Skolnick                                          


        *                                  Director, Senior Vice President and     March 27, 1998
- -----------------------------------        Chief Investment Officer                --------------
David M. Dunford                                                   


        *                                  Director and Senior Vice President      March 27, 1998
- -----------------------------------                                                --------------
Gail R. Farkas
</TABLE>

*Signing in his own capacity and as Attorney-in-Fact.
<PAGE>   23
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>   24
                                 EXHIBIT INDEX



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

2.2                  Plan and Agreement of Merger between           Incorporated by reference to Exhibit 2.1a,
                     Merrill Lynch Life Insurance Company and       filed September 5, 1991, as part of
                     Tandem Insurance Group, Inc.                   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     Incorporated by reference to Exhibit 3.1
                     Life Insurance Company.                        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        Incorporated by reference to Exhibit 3.2
                     Company.                                       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         Incorporated by reference to Exhibit 3(c)
                     Redomestication of the Articles of             to the Registrant's registration statement
                     Incorporation of Merrill Lynch Life            on Form S-1, File No. 33-46827, filed
                     Insurance Company.                             March 30, 1992.
</TABLE>





                                    - E-1 -
<PAGE>   25
<TABLE>
<S>                  <C>                                            <C>
3.4                  Amended and Restated By-Laws of Merrill        Incorporated by reference to Exhibit 3(d)
                     Lynch Life Insurance Company.                  to the Registrant's registration
                                                                    statement on Form S-1, File No. 33-46827, 
                                                                    filed March 30, 1992.

4.1                  Group Modified Guaranteed Annuity              Incorporated by reference to Exhibit 4.1,
                     Contract, ML-AY-361.                           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.
</TABLE>





                                    - E-2 -
<PAGE>   26
<TABLE>
<S>                  <C>                                            <C>
4.3                  Individual Tax-Sheltered Annuity               Incorporated by reference to Exhibit 4.3,
                     Certificate, ML-AY-372.                        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               Incorporated by reference to Exhibit 4.3a,
                     Certificate, ML-AY-372 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,         Incorporated by reference to Exhibit 4.4
                     ML-AY-373.                                     to the Registrant's registration statement
                                                                    on Form S-1, File No. 33-26322, filed
                                                                    January 3, 1989.

4.4a                 Qualified Retirement Plan Certificate,         Incorporated by reference to Exhibit 4.4a,
                     ML-AY-373 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.

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





                                    - E-3 -
<PAGE>   27
<TABLE>
<S>                  <C>                                            <C>
4.5a                 Individual Retirement Annuity Certificate,     Incorporated by reference to Exhibit 4.5a,
                     ML-AY-374 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,     Incorporated by reference to Exhibit 4.5b,
                     ML-AY-375 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.

4.5c                 Individual Retirement Annuity Certificate,     Incorporated by reference to Exhibit 4.5c,
                     ML-AY-379.                                     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,     Incorporated by reference to Exhibit 4.6,
                     ML-AY-375.                                     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,     Incorporated by reference to Exhibit 4.6a,
                     ML-AY-380.                                     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-4 -
<PAGE>   28
<TABLE>
<S>                  <C>                                            <C>
4.7                  Section 457 Deferred Compensation Plan         Incorporated by reference to Exhibit 4.7
                     Certificate, ML-AY-376.                        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         Incorporated by reference to Exhibit 4.7a,
                     Certificate, 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,             Incorporated by reference to Exhibit 4.8
                     ML-AY-366.                                     to the Registrant's registration statement on 
                                                                    Form S-1, File No. 33-26322, filed 
                                                                    January 3, 1989.

4.8a                 Tax-Sheltered Annuity Endorsement,             Incorporated by reference to Exhibit 4.8a,
                     ML-AY-366 190.                                 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.

4.8b                 Tax-Sheltered Annuity Endorsement,             Incorporated by reference to Exhibit
                     ML-AY-366 1096.                                4(h)(3), filed March 27, 1997, as part of
                                                                    Post-Effective Amendment No. 2 to the
                                                                    Registrant's registration statement on
                                                                    Form S-1, File No. 33-58303.

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





                                    - E-5 -
<PAGE>   29
<TABLE>
<S>                  <C>                                            <C>
4.10                 Individual Retirement Annuity Endorsement,     Incorporated by reference to Exhibit 4.10
                     ML-AY-368.                                     to the Registrant's registration statement
                                                                    on Form S-1, File No. 33-26322, filed
                                                                    January 3, 1989.

4.10a                Individual Retirement Annuity Endorsement,     Incorporated by reference to Exhibit
                     ML-AY-368 190.                                 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,     Incorporated by reference to Exhibit
                     ML-009.                                        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,     Incorporated by reference to Exhibit 4.11
                     ML-AY-365.                                     to the Registrant's registration statement
                                                                    on Form S-1, File No. 33-26322, filed
                                                                    January 3, 1989.

4.11a                Individual Retirement Account Endorsement,     Incorporated by reference to Exhibit
                     ML-AY-365 190.                                 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         Incorporated by reference to Exhibit 4.12
                     Endorsement, ML-AY-367.                        to the Registrant's registration statement
                                                                    on Form S-1, File No. 33-26322, filed
                                                                    January 3, 1989.
</TABLE>





                                    - E-6 -
<PAGE>   30
<TABLE>
<S>                  <C>                                            <C>
4.12a                Section 457 Deferred Compensation Plan         Incorporated by reference to Exhibit
                     Endorsement, ML-AY-367 190.                    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      Incorporated by reference to Exhibit 4.14
                     Annuity Contract.                              to the Registrant's registration statement on 
                                                                    Form S-1, File No. 33-26322, filed 
                                                                    January 3, 1989.

4.15                 Annuity Application for Individual             Incorporated by reference to Exhibit 4.15
                     Certificate Under Modified Guaranteed          to the Registrant's registration statement
                     Annuity Contract.                              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.
</TABLE>





                                    - E-7 -
<PAGE>   31
<TABLE>
<S>                  <C>                                            <C>
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               Incorporated by reference to Exhibit
                     Certificate.                                   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 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.
</TABLE>





                                    - E-8 -
<PAGE>   32
<TABLE>
<S>                  <C>                                            <C>
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         Incorporated by reference to Exhibit
                     Certificate.                                   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.

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

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

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





                                    - E-9 -
<PAGE>   33
<TABLE>
<S>                  <C>                                            <C>
10.3                 Service Agreement among Merrill Lynch          Incorporated by reference to Exhibit 10.3,
                     Insurance Group, Family Life Insurance         filed March 13, 1991, as part of
                     Company and Merrill Lynch Life Insurance       Post-Effective Amendment No. 2 to the
                     Company.                                       Registrant's registration statement on
                                                                    Form S-1, File No. 33-26322.

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

10.4                 Indemnity Reinsurance Agreement between        Incorporated by reference to Exhibit 10.4,
                     Merrill Lynch Life Insurance Company and       filed March 13, 1991, as part of
                     Family Life Insurance Company.                 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       Incorporated by reference to Exhibit 10.6,
                     Merrill Lynch Life Insurance Company,          filed April 24, 1991, as part of
                     Tandem Insurance Group, Inc. and Royal         Post-Effective Amendment No. 3 to the
                     Tandem Life Insurance Company and Family       Registrant's registration statement on
                     Life Insurance Company.                        Form S-1, File No. 33-26322.

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





                                    - E-10 -
<PAGE>   34
<TABLE>
<S>                  <C>                                            <C>
10.7                 Indemnity Agreement between Merrill Lynch      Incorporated by reference to Exhibit 10(h)
                     Life Insurance Company and Merrill Lynch       to the Registrant's registration statement
                     Life Agency, Inc.                              on Form S-1, File No. 33-46827, filed
                                                                    March 30, 1992.

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

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

23.1                 Consent of Deloitte & Touche LLP.              Exhibit 23.1.

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.
</TABLE>





                                    - E-11 -
<PAGE>   35
<TABLE>
<S>                  <C>                                            <C>
24.3                 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.

24.4                 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.

24.5                 Power of attorney of                           Incorporated by reference to Exhibit 24(g)
                     Gail R. Farkas.                                to Post-Effective Amendment No. 1 to the
                                                                    Registrant's registration statement on
                                                                    Form S-1, File No. 33-58303, filed March
                                                                    26, 1996.

27.1                 Financial Data Schedule                        Exhibit 27.1
</TABLE>





                                    - E-12 -

<PAGE>   1
                                                                    EXHIBIT 23.1


INDEPENDENT AUDITORS' CONSENT


We consent to the incorporation by reference of our report dated February 23,
1998, filed with the Merrill Lynch Life Insurance Company Annual Report on Form
10-K, into the Registration Statement on Form S-3 of Merrill Lynch Life
Insurance Company (No. 333-33863).


/s/ Deloitte & Touche LLP

New York, New York
March 30, 1998


<TABLE> <S> <C>

<ARTICLE> 7
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<DEBT-HELD-FOR-SALE>                                 0
<DEBT-CARRYING-VALUE>                                0
<DEBT-MARKET-VALUE>                          3,008,608
<EQUITIES>                                      73,612
<MORTGAGE>                                           0
<REAL-ESTATE>                                   31,805
<TOTAL-INVEST>                               4,247,789
<CASH>                                          86,388
<RECOVER-REINSURE>                               1,617
<DEFERRED-ACQUISITION>                         365,105
<TOTAL-ASSETS>                              14,053,581
<POLICY-LOSSES>                                 50,574
<UNEARNED-PREMIUMS>                                  0
<POLICY-OTHER>                                  27,160
<POLICY-HOLDER-FUNDS>                        4,188,110
<NOTES-PAYABLE>                                      0
                                0
                                          0
<COMMON>                                         2,000
<OTHER-SE>                                     446,054
<TOTAL-LIABILITY-AND-EQUITY>                14,053,581
                                           0
<INVESTMENT-INCOME>                            308,702
<INVESTMENT-GAINS>                              13,289
<OTHER-INCOME>                                 178,933
<BENEFITS>                                      27,029
<UNDERWRITING-AMORTIZATION>                     72,111
<UNDERWRITING-OTHER>                            49,105
<INCOME-PRETAX>                                121,179
<INCOME-TAX>                                    40,444
<INCOME-CONTINUING>                             80,735
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    80,735
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<RESERVE-OPEN>                                       0
<PROVISION-CURRENT>                                  0
<PROVISION-PRIOR>                                    0
<PAYMENTS-CURRENT>                                   0
<PAYMENTS-PRIOR>                                     0
<RESERVE-CLOSE>                                      0
<CUMULATIVE-DEFICIENCY>                              0
        

</TABLE>


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