MERRILL LYNCH ADJUSTABLE RATE SECURITIES FUND INC
N-30D, 1996-07-24
Previous: CAMBRIDGE NEUROSCIENCE INC, 8-K, 1996-07-24
Next: COASTAL PHYSICIAN GROUP INC, DFAN14A, 1996-07-24











MERRILL LYNCH
ADJUSTABLE
RATE SECURITIES
FUND, INC.








FUND LOGO








Annual Report

May 31, 1996





This report is not authorized for use as an offer of sale or a
solicitation of an offer to buy shares of the Fund unless
accompanied or preceded by the Fund's current prospectus. Past
performance results shown in this report should not be considered a
representation of future performance. Investment return and
principal value of shares will fluctuate so that shares, when
redeemed, may be worth more or less than their original
cost.Statements and other information herein are as datedand are
subject to change.
<PAGE>












Merrill Lynch
Adjustable Rate
Securities Fund, Inc.
Box 9011
Princeton, NJ
08543-9011




MERRILL LYNCH ADJUSTABLE RATE SECURITIES FUND, INC.



Officers and
Directors

Arthur Zeikel, President and Director
Joe Grills, Director
Walter Mintz, Director
Robert S. Salomon Jr., Director
Melvin R. Seiden, Director
Stephen B. Swensrud, Director
Terry K. Glenn, Executive Vice President
N. John Hewitt, Senior Vice President
Donald C. Burke, Vice President
Jeffrey B. Hewson, Vice President
Theodore J. Magnani, Vice President
Gregory Mark Maunz, Vice President
Gerald M. Richard, Treasurer
Ira P. Shapiro, Secretary
<PAGE>
Custodian
The Bank of New York
90 Washington Street, 12th Floor
New York, New York 10286

Transfer Agent
Merrill Lynch Financial Data Services, Inc.
4800 Deer Lake Drive East
Jacksonville, Florida 32246-6484
(800) 637-3863



DEAR SHAREHOLDER

Economic Environment
The US economy has reawakened. After exhibiting lackluster growth in
1995, economic activity increased significantly in 1996. Gross
domestic product (GDP) was reported to have risen 2.3% in the first
calendar quarter of 1996 after reaching a revised 0.5% in the fourth
quarter of 1995. Much of the strength in the first quarter was
attributable to a surge in housing demand as well as a jump in
consumer spending. This strength, which pushed interest rates
higher, has carried over into the second quarter of 1996. As a
result, second quarter GDP is expected to be reported even higher.

The demand for housing is strong. For the first four months of 1996,
new home sales rose 24.5% as compared to the same period in 1995,
despite rising mortgage rates and the effects of a severe winter. In
addition, for the three months ended April 30, 1996, existing home
sales rose 29.3% on an annualized basis as compared to the three-
month period ended January 31, 1996. Although the current demand for
housing has exceeded expectations, it is anticipated higher mortgage
rates will lessen housing activity in the latter half of 1996. In
spite of consumer indebtedness reaching near all-time highs,
consumer spending rose sharply in the first quarter of 1996. After
rising 1.4% in the fourth quarter of 1995, real consumer spending
jumped 3.5% in the first quarter of 1996, sparking a jump in the
consumer confidence index to a six-year high in April.

Increases in job growth in 1996 have led to fears of higher
inflation in response to increased wage pressures. In 1995, the US
economy created an average of 185,000 new jobs per month. However,
through May 1996, non-farm payrolls have increased by 20% to an
average of 222,000 new jobs.
<PAGE>
Although wage growth is running slightly higher for the first five
months of 1996 versus all of 1995 (3.5% and 2.9%, respectively) and
energy prices are higher, the underlying core rate of inflation has
been well contained. Through April 1996, the core consumer price
index rose at a 2.9% rate versus 3.0% for all of 1995. More
importantly, there is minimal pressure at the wholesale level as
wholesale inflation actually decelerated. The core producer price
index rose at just a 0.4% rate through April 1996 after rising 2.6%
in 1995.

The sudden strength in economic activity has led to a dramatic
change in investor perception over the future direction of interest
rates. After beginning the year with the belief the US economy was
headed toward recession, investors expected that the Federal Reserve
Board would continue to lower interest rates. However, with the rise
in economic activity, investors now anticipate that the Federal
Reserve Board will need to raise interest rates to stem inflation
concerns resulting from an overheating economy. While we believe GDP
growth is likely to be stronger in the second quarter of 1996,
largely in response to increased production levels and a rebuilding
of inventories, we do not anticipate this as being the start of a
long-term cycle. Higher interest rates should begin to curb growth
in the latter half of 1996. Nevertheless, for as long as economic
activity remains strong, the risk of higher interest rates
continues, increasing the possibility of a tightening of monetary
policy by the Federal Reserve Board.

Fiscal Year in Review
The Fund's fiscal year ended May 31, 1996 once again marked a stark
contrast of interest rates during the investment period. Interest
rates fell precipitously in 1995 and into 1996 as the US economy
exhibited signs of near recessionary conditions. The Federal Reserve
Board lowered interest rates on three separate occasions in its
efforts to revive economic activity. However, the investment climate
once again changed in 1996, as the economy began to show renewed
vigor. Reports of strong economic data brought about increased
inflationary fears, prompting investors to push up interest rates.

Although the yield of the one-year US Treasury bill began and ended
the fiscal year virtually unchanged at 5.75%, the range during the
period was quite dramatic. The yield of the one-year Treasury bill
fell as low as 4.78% and rose as high as 5.88%, a spread of 110
basis points (1.10%). In addition, the US Treasury yield curve
steepened quite dramatically during the year. At the start of the
year, the spread between the three-month Treasury bill and 30-year
Treasury bond stood at 85 basis points. However, by the end of the
Fund's fiscal year this spread had widened to 181 basis points. A
steeper yield curve enhances the Fund's yield advantage compared to
similar short-term investment alternatives.
<PAGE>
Unlike in the rising interest rate environment of 1994 when the
interim caps of adjustable rate mortgage securities (ARMS) limited
their coupon adjustments, fast prepayments hindered the performance
of ARMS in 1995 as interest fell. To mitigate the effects of fast
prepayments in a declining interest rate environment, we opted to
hold a high percentage of seasoned ARMS and ARMS with prepayment
lockouts. Seasoned ARMS (those that were originated over five years
ago and have experienced various interest rate cycles) typically
prepay much slower because either the underlying ARM loans cannot be
refinanced or there is interest rate insensitivity among the
remaining mortgagors in the ARM pools. We also invested in ARMS with
structured prepayment lockouts, whereby current prepayments are
allocated to other classes within the ARM security. This investment
strategy benefited the Fund as we were able to avoid much of the
prepayment phenomena of 1995 and early 1996.

As 1996 began we elected to keep the Fund's duration at less than
one year to limit net asset value fluctuation by maintaining our
holding of seasoned ARMS. This again proved beneficial to the Fund,
as the availabililty of seasoned ARMS became limited (seasoned ARMS
constitute less than 20% of all outstanding ARMS). As a result,
yield spreads of seasoned ARMS narrowed and their prices rose. In
addition, as a result of our seasoned ARMS being fully indexed, the
rise in interest rates in 1996 had a limited effect on their values.

As we approach the midpoint of 1996 amidst a rising interest rate
and steepening yield curve environment, we are closely monitoring
two potential risks to the ARMS market. First, should short-term
interest rates continue to rise, interim cap risk may cause yield
spreads to widen. However, unlike 1994 when short-term interest
rates rose 350 basis points, short-term interest rates have risen
less than 100 basis points through the end of the Fund's 1996 fiscal
year. Second, as a result of the yield curve steepening and interest
rates rising, ARM originations could increase as homeowners opt for
lower home funding costs. Increased supply has historically caused
yield spreads to widen. However, since a high percentage of our
holdings are seasoned ARMS, a different segment of the market, their
yield spreads should withstand an increase in newly originated ARMS.

In Conclusion
We thank you for your continued investment in Merrill Lynch
Adjustable Rate Securities Fund, Inc., and we look forward to
reviewing our outlook and strategy again with you in our upcoming
quarterly report to shareholders.

Sincerely,
<PAGE>





(Arthur Zeikel)
Arthur Zeikel
President







(Gregory Mark Maunz)
Gregory Mark Maunz
Vice President and Portfolio Manager



June 28, 1996



PERFORMANCE DATA


About Fund
Performance


Investors are able to purchase shares of the Fund through the
Merrill Lynch Select Pricing SM System, which offers four pricing
alternatives:

* Class A Shares incur a maximum initial sales charge (front-end load)
  of 4% and bear no ongoing distribution or account maintenance fees.
  Class A Shares are available only to eligible investors, as detailed
  in the Fund's prospectus. If you were a Class A shareholder prior to
  October 21, 1994, your Class A Shares were redesignated to Class D
  Shares on October 21, 1994, which, in the case of certain eligible
  investors, were simultaneously exchanged for Class A Shares.

* Class B Shares are subject to a maximum contingent deferred sales
  charge of 4% if redeemed during the first year, decreasing 1% each
  year thereafter to 0% after the fourth year. In addition, Class B
  Shares are subject to a distribution fee of 0.50% and an account
  maintenance fee of 0.25%. These shares automatically convert to
  Class D Shares after approximately 10 years.
<PAGE>
* Class C Shares are subject to a distribution fee of 0.55% and an
  account maintenance fee of 0.25%. In addition, Class C Shares are
  subject to a 1% contingent deferred sales charge if redeemed within
  one year of purchase.

* Class D Shares incur a maximum initial sales charge of 4% and an
  account maintenance fee of 0.25% (but no distribution fee).

None of the past results shown should be considered a representation
of future performance. Investment return and principal value of
shares will fluctuate so that shares, when redeemed, may be worth
more or less than their original cost. Dividends paid to each class
of shares will vary because of the different levels of account
maintenance, distribution and transfer agency fees applicable to
each class, which are deducted from the income available to be paid
to shareholders.



<TABLE>
Recent
Performance
Results
<CAPTION>
                                                                                    12 Month    3 Month
                                                  5/31/96    2/29/96   5/31/95      % Change    % Change
<S>                                                <C>        <C>       <C>          <C>          <C>
Class A Shares*                                    $9.54      $9.52     $9.55        -0.10%       +0.21%
Class B Shares*                                     9.53       9.53      9.56        -0.31         0.00
Class C Shares*                                     9.53       9.53      9.56        -0.31         0.00
Class D Shares*                                     9.52       9.52      9.55        -0.31         0.00
Class A Shares--Total Return*                                                        +6.41(1)     +1.80(2)
Class B Shares--Total Return*                                                        +5.34(3)     +1.38(4)
Class C Shares--Total Return*                                                        +5.30(5)     +1.38(6)
Class D Shares--Total Return*                                                        +5.91(7)     +1.52(8)
Class A Shares--Standardized 30-day Yield           5.69%
Class B Shares--Standardized 30-day Yield           5.18%
Class C Shares--Standardized 30-day Yield           5.13%
Class D Shares--Standardized 30-day Yield           5.46%
<PAGE>
<FN>
  *Investment results shown do not reflect sales charges; results
   shown would be lower if a sales charge was included.
(1)Percent change includes reinvestment of $0.609 per share ordinary
   income dividends.
(2)Percent change includes reinvestment of $0.159 per share ordinary
   income dividends.
(3)Percent change includes reinvestment of $0.534 per share ordinary
   income dividends.
(4)Percent change includes reinvestment of $0.139 per share ordinary
   income dividends.
(5)Percent change includes reinvestment of $0.530 per share ordinary
   income dividends.
(6)Percent change includes reinvestment of $0.138 per share ordinary
   income dividends.
(7)Percent change includes reinvestment of $0.584 per share ordinary
   income dividends.
(8)Percent change includes reinvestment of $0.152 per share ordinary
   income dividends.
</TABLE>


Total Return
Based on a
$10,000
Investment--
Class A and
Class C Shares


A line graph depicting the growth of an investment in the Fund's
Class A and Class C Shares compared to growth of an investment in
the Lehman Brothers Short Government Index and the Six-Month
Treasury Bill Index.  Beginning and ending values are:


                                      10/21/94*      5/31/96

ML Adjustable Rate Securities Fund,   $ 9,600        $10,711
Inc.++--Class A Shares*

ML Adjustable Rate Securities Fund,   $10,000        $11,001
Inc.++--Class C Shares*

Lehman Brothers Short Government      $10,000        $11,123
Index (1-2 Years)++++

Six-Month Treasury Bill Index++++++   $10,000        $10,929

[FN]
     *Assuming maximum sales charge, transaction costs and other
      operating expenses including advisory fees.
    **Commencement of Operations.
    ++ML Adjustable Rate Securities Fund, Inc. invests primarily in
      adjustable rate securities, consisting principally of mortgage-
      backed and asset-backed securities.
  ++++This inmanaged Index is comprised of all US Government agency
      and Treasury securities with maturities of one to two years.
++++++This unmanaged Index is comprised of US Treasury bills
      maturing in up to six months.
<PAGE>


Average Annual
Total Returns--
Class A and
Class C Shares


                                     % Return Without % Return With
                                       Sales Charge    Sales Charge**

Class A Shares*

Year Ended 3/31/96                         +7.30%         +3.01%
Inception (10/21/94) through 3/31/96       +7.06          +4.07

[FN]
 *Maximum sales charge is 4%.
**Assuming maximum sales charge.


                                        % Return      % Return With
                                       Without CDSC        CDSC**
Class C Shares*

Year Ended 3/31/96                         +6.31%         +5.31%
Inception (10/21/94) through 3/31/96       +6.12          +6.12

[FN]
 *Maximum contingent deferred sales charge is 1% and is reduced to 0%
  after 1 year.
**Assuming payment of applicable contingent deferred sales charge.



PERFORMANCE DATA (concluded)


Total Return
Based on a
$10,000
Investment--
Class B and
Class D Shares

<PAGE>
A line graph depicting the growth of an investment in the Fund's
Class B and Class D Shares compared to growth of an investment in
the Lehman Brothers Short Government Index and the Six-Month
Treasury Bill Index.  Beginning and ending values are:


                                       8/2/91*       5/31/96

ML Adjustable Rate Securities Fund,   $10,000        $11,971
Inc.++--Class B Shares*

ML Adjustable Rate Securities Fund,   $ 9,600        $11,766
Inc.++--Class D Shares*

Lehman Brothers Short Government      $10,000        $13,212
Index (1-2 Years)++++

Six-Month Treasury Bill Index++++++   $10,000        $12,419

[FN]
     *Assuming maximum sales charge, transaction costs and other
      operating expenses including advisory fees.
    **Commencement of Operations.
    ++ML Adjustable Rate Securities Fund, Inc. invests primarily in
      adjustable rate securities, consisting principally of mortgage-
      backed and asset-backed securities.
  ++++This unmanaged Index is comprised of all US Government agency
      and Treasury securities with maturities of one to two years.
++++++This unmanaged Index is comprised of US Treasury bills
      maturing in up to six months.

Past performance is not predictive of future performance.


Average Annual
Total Returns--
Class B and
Class D Shares


                                        % Return        % Return
                                       Without CDSC    With CDSC**
Class B Shares*

Year Ended 3/31/96                         +6.25%         +2.25%
Inception (8/2/91) through 3/31/96         +3.69          +3.69

[FN]
 *Maximum contingent deferred sales charge is 4% and is reduced to 0%
  after 4 years.
**Assuming payment of applicable contingent deferred sales charge.
<PAGE>

                                     % Return Without % Return With
                                       Sales Charge    Sales Charge**

Class D Shares*

Year Ended 3/31/96                         +6.80%         +2.53%
Inception (8/2/91) through 3/31/96         +4.22          +3.31

[FN]
 *Maximum sales charge is 4%.
**Assuming maximum sales charge.


<TABLE>
Performance
Summary--
Class A Shares++
<CAPTION>
                                Net Asset Value         Capital Gains        Dividends
Period Covered                Beginning   Ending         Distributed           Paid*            % Change**
<S>                            <C>         <C>               <C>              <C>                 <C>
10/21/94--12/31/94             $9.46       $9.33             --               $0.110              -0.21%
1995                            9.33        9.53             --                0.606              +8.86
1/1/96--5/31/96                 9.53        9.54             --                0.231              +2.72
                                                                              ------
                                                                        Total $0.947

                                                          Cumulative total return as of 5/31/96: +11.58%**
</TABLE>


<TABLE>
Performance
Summary--
Class B Shares
<CAPTION>
                                Net Asset Value         Capital Gains        Dividends
Period Covered                Beginning   Ending         Distributed           Paid*            % Change***
<S>                           <C>         <C>               <C>              <C>                 <C>
8/2/91--12/31/91              $10.00       $9.99             --               $0.268              +2.60%
1992                            9.99        9.77             --                0.497              +2.84
1993                            9.77        9.73             --                0.313              +2.83
1994                            9.73        9.33             --                0.386              -0.14
1995                            9.33        9.54             --                0.533              +8.13
1/1/96--5/31/96                 9.54        9.53             --                0.202              +2.18
                                                                              ------
                                                                        Total $2.199

                                                          Cumulative total return as of 5/31/96: +19.71%***
</TABLE>
<PAGE>

<TABLE>
Performance
Summary--
Class C Shares
<CAPTION>
                                Net Asset Value         Capital Gains        Dividends
Period Covered                Beginning   Ending         Distributed           Paid*            % Change***
<S>                            <C>         <C>               <C>              <C>                 <C>
10/21/94--12/31/94             $9.46       $9.33             --               $0.095              -0.37%
1995                            9.33        9.54             --                0.528              +8.08
1/1/96--5/31/96                 9.54        9.53             --                0.201              +2.16
                                                                              ------
                                                                        Total $0.824

                                                          Cumulative total return as of 5/31/96: +10.01%***
</TABLE>


<TABLE>
Performance
Summary--
Class D Shares++
<CAPTION>
                                Net Asset Value        Capital Gains       Dividends
Period Covered              Beginning      Ending       Distributed          Paid*              % Change**
<S>                           <C>          <C>               <C>              <C>                 <C>
8/2/91--12/31/91              $10.00       $9.99             --               $0.289              +2.82%
1992                            9.99        9.77             --                0.547              +3.36
1993                            9.77        9.73             --                0.362              +3.35
1994                            9.73        9.32             --                0.435              +0.26
1995                            9.32        9.53             --                0.582              +8.69
1/1/96--5/31/96                 9.53        9.52             --                0.222              +2.40
                                                                              ------
                                                                        Total $2.437

                                                          Cumulative total return as of 5/31/96: +22.56%**

<FN>
  *Figures may include short-term capital gains distributions.
 **Figures assume reinvestment of all dividends and capital gains
   distributions at net asset value on the payable date, and do not
   include sales charge; results would be lower if sales charge was
   included.
***Figures assume reinvestment of all dividends and capital gains
   distributions at net asset value on the payable date, and do not
   reflect deduction of any sales charge; results would be lower if
   sales charge was deducted.
 ++As a result of the implementation of the Merrill Lynch Select
   Pricing SM System, Class A Shares of the Fund outstanding prior to
   October 21, 1994 were redesignated to Class D Shares.
</TABLE>
<PAGE>

<TABLE>
SCHEDULE OF INVESTMENTS
<CAPTION>
                                      Face                                                                  Value    Percent of
             Index                   Amount                       Issue                      Cost         (Note 1a)  Net Assets
<S>          <S>                 <C>          <S>                                       <C>              <C>            <C>
Adjustable*  Certificate                      Federal National Mortgage Association:
Rate         of Deposit          $   547,425    #162619, 6.829% due 6/01/2022           $   550,675      $   548,622    0.36%
Mortgage-    Indexed               4,797,361    #307622, 6.962% due 4/01/2023             4,936,446        4,900,793    3.19
Backed       Obligations
Obligations**
             Constant Maturity                Federal Home Loan Mortgage
             Treasury Indexed                 Corporation:
             Obligations           2,552,014    #645073, 7.753% due 5/01/2015             2,595,079        2,607,903    1.70
                                   4,634,245    #606108, 7.752% due 9/01/2019             4,728,294        4,805,156    3.13
                                   3,192,019    #755194, 7.204% due 3/01/2020             3,200,819        3,253,880    2.12
                                      66,401    #785173, 7.416% due 8/01/2020                67,937           66,971    0.04
                                   3,795,906    #845139, 7.783% due 3/01/2022             3,854,041        3,891,411    2.54
                                   6,607,927    #845535, 7.925% due 10/01/2023            6,735,972        6,788,852    4.42
                                   8,892,228    #755170, 7.44% due 8/01/2031              9,192,341        9,089,546    5.92
                                              Federal National Mortgage Association:
                                     572,396    #21041, 6.73% due 10/01/2013                588,852          571,869    0.37
                                   1,790,325    #21059, 6.96% due 11/01/2013              1,841,796        1,791,667    1.17
                                   1,258,817    #20293, 6.17% due 9/01/2015               1,295,008        1,246,367    0.81
                                   5,408,767    #142069, 6.817% due 12/01/2021            5,520,323        5,497,525    3.58
                                   4,834,880    #200009, 7.566% due 2/01/2023             4,852,733        4,949,708    3.22
                                   8,489,796    #291252, 7.76% due 8/01/2024              8,599,332        8,751,112    5.70
                                   3,326,499    #324905, 7.205% due 9/01/2025             3,360,549        3,373,278    2.20
                                  10,811,981  Prudential Home Mortgage Securities
                                              Company, Inc.,REMIC (a) 92-35-A1,
                                              8.166% due 10/01/2022                      11,082,281       10,947,131    7.13

             Cost of Funds         4,954,328  DLJ Mortgage Acceptance Corp.,
             Indexed                          REMIC (a) 91-6-A1, 7.817% due
             Obligations                      9/01/2021                                   5,039,094        5,000,775    3.26
                                     820,867  Resolution Trust Corporation, REMIC
                                              (a) 91-M3-A, 7.909% due 2/25/2020             792,106          720,545    0.47

             London Interbank      7,510,783  Federal National Mortgage Association,
             Offered Rate Indexed             #305729, 7.751% due 2/01/2025               7,736,043        7,756,086    5.05
             Obligations                      Resolution Trust Corporation, REMIC (a):
                                   6,510,813    91-M7-B, 7.50% due 1/25/2021              6,510,813        6,514,915    4.24
                                  15,005,310    92-C1-B, 7.50% due 8/25/2023             14,452,231       15,155,363    9.87
                                  12,000,000  Saxon Mortgage Securities Corporation,
                                              REMIC (a) 92-3-B, 7.48% due
                                              11/25/2022                                 12,270,781       12,180,000    7.93
<PAGE>
                                              Total Investments in Adjustable Rate
                                              Mortgage-Backed Obligations               119,803,546      120,409,475   78.42


Derivative                        18,631,373  Capstead Mortgage Securities
Mortgage-Backed                               Corporation II, REMIC (a) 93-2I-A3,
Obligations**--                               0.50% due 9/25/2023                           264,842          122,967    0.08
Interest Only (b)                 75,850,364  DLJ Mortgage Acceptance Corp., REMIC (a)
                                              92-6-A1, 0.646% due 7/25/2022               1,091,130          849,524    0.55
                                      90,204  Federal Home Loan Mortgage Corporation,
                                              REMIC (a)(c) 92-1363-C, 371% due
                                              8/15/2022                                   1,470,159          739,674    0.48
                                         212  Federal National Mortgage Association,
                                              REMIC (a) 90-142-K, 1,163% due 7/25/2014       62,139              521    0.00
                                         188  Prudential Home Mortgage Securities
                                              Company, Inc., REMIC (a) 92-1-A9,
                                              42,989% due 2/25/2022                          29,067           40,031    0.03
                                  19,883,411  Residential Funding Mortgage
                                              Securities I, Inc., REMIC (a) 92-S3-A9,
                                              0.50% due 1/25/2007                         1,936,972           15,111    0.01
                                              Sears Mortgage Securities Corp.,
                                              REMIC (a):
                                       5,033    91-K-A4, 5,829% due 9/25/2021               670,212          503,311    0.33
                                  40,927,726    92-12-A3, 0.52% due 7/25/2022               476,020          390,092    0.25

                                              Total Investments in Derivative
                                              Mortgage-Backed Obligations--
                                              Interest Only                               6,000,541        2,661,231    1.73


Fixed Rate                         7,707,487  Kidder Peabody Acceptance Corporation,
Mortgage-Backed                               REMIC (a) 93-M1-A2, 7.15% due 4/25/2025     7,674,144        7,408,822    4.83
Obligations**                                  
                                   5,333,847  Resolution Trust Corporation, REMIC
                                              (a) 92-CHF-B, 7.15% due 12/25/2020          5,397,895        5,324,680    3.47

                                              Total Investments in Fixed Rate
                                              Mortgage-Backed Obligations                13,072,039       12,733,502    8.30


                                              Total Investments in Mortgage-Backed
                                              Obligations                               138,876,126      135,804,208   88.45

<PAGE>
US Government                     10,000,000  United States Treasury Notes, 5.125%
Obligations                                   due 2/28/1998                               9,949,219        9,823,400    6.40

                                              Total Investments in US Government
                                              Obligations                                 9,949,219        9,823,400    6.40


Short-Term   Repurchase            4,351,000  Nikko Securities International,
Securities   Agreements***                    Inc., purchased on 5/31/1996 to
                                              yield 5.33% to 6/03/1996                    4,351,000        4,351,000    2.83

                                              Total Short-Term Securities                 4,351,000        4,351,000    2.83


                                              Total Investments                        $153,176,345      149,978,608   97.68
                                                                                       ============
                                              Other Assets Less Liabilities                                3,567,222    2.32
                                                                                                        ------------  -------
                                              Net Assets                                                $153,545,830  100.00%
                                                                                                        ============  =======

<FN>
(a)Real Estate Mortgage Investment Conduits (REMIC).
(b)Securities which receive some or all of the interest portion of
   the underlying collateral and little or no principal. Interest only
   securities have either a nominal or a notional amount of principal.
(c)Adjustable rate coupon that resets inversely to changes in the
   London Interbank Offered Rate.
  *Adjustable Rate Obligations have coupon rates which reset
   periodically.
 **Mortgage-Backed Obligations are subject to principal paydowns as a
   result of prepayments or refinancings of the underlying mortgage
   instruments. As a result, the average life may be substantially less
   than the original maturity.
***Repurchase Agreements are fully collateralized by US Government &
   Agency Obligations.

   See Notes to Financial Statements.
</TABLE>


<PAGE>
<TABLE>
STATEMENT OF ASSETS AND LIABILITIES
<CAPTION>
                    As of May 31, 1996
<S>                 <S>                                                                   <C>              <C>
Assets:             Investments, at value (identified cost--$153,176,345) (Note 1a)                        $ 149,978,608
                    Cash                                                                                             383
                    Receivables:
                      Capital shares sold                                                 $   2,497,271
                      Interest                                                                1,220,892
                      Principal paydowns                                                        814,419
                      Loaned securities                                                           2,917        4,535,499
                                                                                          -------------
                    Deferred organization expenses (Note 1f)                                                       4,003
                    Prepaid registration fees and other assets (Note 1f)                                          82,744
                                                                                                           -------------
                    Total assets                                                                             154,601,237
                                                                                                           -------------

Liabilities:        Payables:
                      Capital shares redeemed                                                   488,926
                      Dividends to shareholders (Note 1g)                                       216,198
                      Distributor (Note 2)                                                       97,961
                      Investment adviser (Note 2)                                                68,994          872,079
                                                                                          -------------
                    Accrued expenses and other liabilities                                                       183,328
                                                                                                           -------------
                    Total liabilities                                                                          1,055,407
                                                                                                           -------------

Net Assets:         Net assets                                                                             $ 153,545,830
                                                                                                           =============

Net Assets          Class A Common Stock, $0.10 par value, 100,000,000 shares authorized                   $       2,947
Consist of:         Class B Common Stock, $0.10 par value, 200,000,000 shares authorized                       1,442,184
                    Class C Common Stock, $0.10 par value, 100,000,000 shares authorized                          32,288
                    Class D Common Stock, $0.10 par value, 200,000,000 shares authorized                         134,460
                    Paid-in capital in excess of par                                                         187,962,894
                    Accumulated investment loss--net                                                             (19,431)
                    Accumulated realized capital losses on investments--net (Note 5)                         (32,811,775)
                    Unrealized depreciation on investments--net                                               (3,197,737)
                                                                                                           -------------
                    Net assets                                                                             $ 153,545,830
                                                                                                           =============

Net Asset           Class A--Based on net assets of $281,218 and 29,470 shares
Value:                       outstanding                                                                   $        9.54
                                                                                                           =============
                    Class B--Based on net assets of $137,386,527 and 14,421,836
                             shares outstanding                                                            $        9.53
                                                                                                           =============
                    Class C--Based on net assets of $3,077,953 and 322,882
                             shares outstanding                                                            $        9.53
                                                                                                           =============
                    Class D--Based on net assets of $12,800,132 and 1,344,599
                             shares outstanding                                                            $        9.52
                                                                                                           =============
<PAGE>
                    See Notes to Financial Statements.
</TABLE>


<TABLE>
STATEMENT OF OPERATIONS
<CAPTION>
                    For the Year Ended May 31, 1996
<S>                 <S>                                                                                    <C>      
Investment Income   Interest and discount earned, net of premium amortization                              $  12,899,854
(Note 1e):          Other                                                                                          2,917
                                                                                                           -------------
                    Total income                                                                              12,902,771
                                                                                                           -------------

Expenses:           Account maintenance and distribution fees--Class B (Note 2)                                1,256,198
                    Investment advisory fees (Note 2)                                                            914,312
                    Transfer agent fees--Class B (Note 2)                                                        198,647
                    Accounting services (Note 2)                                                                  90,588
                    Printing and shareholder reports                                                              79,815
                    Registration fees (Note 1f)                                                                   69,155
                    Professional fees                                                                             53,094
                    Directors' fees and expenses                                                                  47,900
                    Custodian fees                                                                                33,881
                    Account maintenance fees--Class D (Note 2)                                                    33,515
                    Amortization of organization expenses (Note 1f)                                               23,629
                    Transfer agent fees--Class D (Note 2)                                                         12,866
                    Account maintenance and distribution fees--Class C (Note 2)                                   11,933
                    Pricing fees                                                                                   1,593
                    Transfer agent fees--Class C (Note 2)                                                          1,374
                    Transfer agent fees--Class A (Note 2)                                                            414
                    Other                                                                                          3,575
                                                                                                           -------------
                    Total expenses                                                                             2,832,489
                                                                                                           -------------
                    Investment income--net                                                                    10,070,282
                                                                                                           -------------

Realized &          Realized gain on investments--net                                                            318,695
Unrealized Gain     Change in unrealized depreciation on investments--net                                       (890,435)
Investments--Net                                                                                           -------------
(Notes 1c,          Net Increase in Net Assets Resulting from Operations                                   $   9,498,542
1e & 3):                                                                                                   =============

                    See Notes to Financial Statements.
</TABLE>

<PAGE>
<TABLE>
STATEMENTS OF CHANGES IN NET ASSETS
<CAPTION>
                                                                                             For the Year Ended May 31,
                    Increase (Decrease) in Net Assets:                                         1996             1995
<S>                 <S>                                                                   <C>              <C>        
Operations:         Investment income--net                                                $  10,070,282    $  14,383,007
                    Realized gain (loss) on investments--net                                    318,695       (9,607,152)
                    Change in unrealized depreciation on investments--net                      (890,435)       8,689,257
                                                                                          -------------    -------------
                    Net increase in net assets resulting from operations                      9,498,542       13,465,112
                                                                                          -------------    -------------

Dividends to        Investment income--net:
Shareholders          Class A                                                                   (27,553)         (14,494)
(Note 1g):            Class B                                                                (9,248,234)     (13,293,732)
                      Class C                                                                   (81,537)         (11,227)
                      Class D                                                                  (812,697)      (1,017,584)
                                                                                          -------------    -------------
                    Net decrease in net assets resulting from dividends to
                    shareholders                                                            (10,170,021)     (14,337,037)
                                                                                          -------------    -------------

Capital Shares      Net decrease in net assets derived from capital share
Transactions        transactions                                                            (66,863,233)    (175,466,828)
(Note 4):                                                                                 -------------    -------------


Net Assets:         Total decrease in net assets                                            (67,534,712)    (176,338,753)
                    Beginning of year                                                       221,080,542      397,419,295
                                                                                          -------------    -------------
                    End of year*                                                          $ 153,545,830    $ 221,080,542
                                                                                          =============    =============
                   <FN>
                   *Undistributed (accumulated) investment income (loss)--net             $     (19,431)   $      80,308
                                                                                          =============    =============

                    See Notes to  Financial Statements.
</TABLE>

<PAGE>
<TABLE>
FINANCIAL HIGHLIGHTS
<CAPTION>
                                                     Class A                              Class B

                    The following per share data
                    and ratios have been derived            For the                                             For the
                    from information provided               Period                                              Period
                    in the financial statements.  For the   Oct. 21,                                             Aug.2,
                                                Year Ended 1994++ to      For the Year Ended May 31,           1991++ to
                    Increase (Decrease) in        May 31,   May 31,                                              May 31,
                    Net Asset Value:              1996+++++   1995      1996+++++   1995     1994      1993       1992
<S>                 <S>                         <C>        <C>        <C>        <C>       <C>       <C>        <C>        
Per Share           Net asset value,
Operating           beginning of period         $   9.55   $   9.46   $   9.56   $   9.53  $   9.76  $   9.92   $  10.00
Performance:                                    --------   --------   --------   --------  --------  --------   --------
                    Investment income--net           .56        .36        .52        .46       .32       .40        .52
                                                --------   --------   --------   --------  --------  --------   --------
                    Realized and unrealized
                    gain (loss) on investments
                    --net                            .03        .09       (.02)       .04      (.24)     (.16)      (.08)
                                                --------   --------   --------   --------  --------  --------   --------
                    Total from investment
                    operations                       .59        .45        .50        .50       .08       .24        .44
                                                --------   --------   --------   --------  --------  --------   --------
                    Less dividends from
                    investment income--net          (.60)      (.36)      (.53)      (.47)     (.31)     (.40)      (.52)
                                                --------   --------   --------   --------  --------  --------   --------
                    Net asset value, end
                    of period                   $   9.54   $   9.55   $   9.53   $   9.56  $   9.53  $   9.76   $   9.92
                                                ========   ========   ========   ========  ========  ========   ========

Total Investment    Based on net asset value
Return:**           per share                      6.41%      4.85%+++   5.34%      5.48%      .77%     2.48%      4.33%+++
                                                ========   ========   ========   ========  ========  ========   ========

Ratios to Average   Expenses, net of
Net Assets:         reimbursement                   .81%       .87%*     1.59%      1.59%     1.46%     1.40%      1.36%*
                                                ========   ========   ========   ========  ========  ========   ========
                    Expenses                        .81%       .87%*     1.59%      1.59%     1.46%     1.40%      1.47%*
                                                ========   ========   ========   ========  ========  ========   ========
                    Investment income--net         6.20%      6.18%*     5.45%      4.88%     3.20%     4.15%      6.07%*
                                                ========   ========   ========   ========  ========  ========   ========

Supplemental        Net assets, end of
Data:               period (in thousands)       $    281   $    345   $137,387   $202,334  $374,376  $689,593   $887,110
                                                ========   ========   ========   ========  ========  ========   ========
                    Portfolio turnover            25.30%    102.55%     25.30%    102.55%    60.38%   104.71%     94.72%
                                                ========   ========   ========   ========  ========  ========   ========

               <FN>
                  ++Commencement of Operations.
                   *Annualized.
                  **Total investment returns exclude the effects of sales loads.
                 +++Aggregate total investment return.
               +++++Based on average shares outstanding during the period.

                    See Notes to Financial Statements.
</TABLE>
<PAGE>
<TABLE>
FINANCIAL HIGHLIGHTS (concluded)
<CAPTION>

                                                       Class C                              Class D

                    The following per share data
                    and ratios have been derived            For the                                             For the
                    from information provided    For the    Period                                              Period
                    in the financial statements.   Year     Oct. 21,                                             Aug.2,
                                                  Ended    1994++ to      For the Year Ended May 31,           1991++ to
                    Increase (Decrease) in        May 31,   May 31,                                              May 31,
                    Net Asset Value:               1996+++++ 1995        1996+++++  1995     1994      1993       1992
<S>                 <S>                         <C>        <C>        <C>        <C>       <C>       <C>        <C>
Per Share           Net asset value,
Operating           beginning of period         $   9.56   $   9.46   $   9.55   $   9.53  $   9.76  $   9.92   $  10.00
Performance:                                    --------   --------   --------   --------  --------  --------   --------
                    Investment income--net           .48        .31        .56        .51       .37       .45        .56
                    Realized and unrealized
                    gain (loss) on investments
                    --net                            .01        .10       (.01)       .03      (.24)     (.16)      (.08)
                                                --------   --------   --------   --------  --------  --------   --------
                    Total from investment
                    operations                       .49        .41        .55        .54       .13       .29        .48
                                                --------   --------   --------   --------  --------  --------   --------
                    Less dividends from
                    investment income--net          (.52)      (.31)      (.58)      (.52)     (.36)     (.45)      (.56)
                                                --------   --------   --------   --------  --------  --------   --------
                    Net asset value, end of
                    period                      $   9.53   $   9.56   $   9.52   $   9.55  $   9.53  $   9.76   $   9.92
                                                ========   ========   ========   ========  ========  ========   ========

Total Investment    Based on net asset value
Return:**           per share                      5.30%      4.47%+++   5.91%      5.91%     1.28%     2.99%      4.75%+++
                                                ========   ========   ========   ========  ========  ========   ========

Ratios to Average   Expenses, net of
Net Assets:         reimbursement                  1.57%      1.68%*     1.06%      1.08%      .96%      .91%       .87%*
                                                ========   ========   ========   ========  ========  ========   ========
                    Expenses                       1.57%      1.68%*     1.06%      1.08%      .96%      .91%       .96%*
                                                ========   ========   ========   ========  ========  ========   ========
                    Investment income--net         5.40%      5.51%*     5.98%      5.44%     3.69%     4.79%      6.54%*
                                                ========   ========   ========   ========  ========  ========   ========

Supplemental        Net assets, end of
Data:               period (in thousands)       $  3,078   $  1,409   $ 12,800   $ 16,993  $ 23,043  $ 51,398   $ 80,411
                                                ========   ========   ========   ========  ========  ========   ========
                    Portfolio turnover            25.30%    102.55%     25.30%    102.55%    60.38%   104.71%     94.72%
                                                ========   ========   ========   ========  ========  ========   ========
<PAGE>
               <FN>
                  ++Commencement of Operations.
                   *Annualized.
                  **Total investment returns exclude the effects of sales loads.
                 +++Aggregate total investment return.
               +++++Based on average shares outstanding during the period.

                    See Notes to Financial Statements.
</TABLE>



NOTES TO FINANCIAL STATEMENTS


1. Significant Accounting Policies:
Merrill Lynch Adjustable Rate Securities Fund, Inc. (the "Fund") is
registered under the Investment Company Act of 1940 as a
diversified, open-end management investment company. The Fund offers
four classes of shares under the Merrill Lynch Select Pricing SM
System. Shares of Class A and Class D are sold with a front-end
sales charge. Shares of Class B and Class C may be subject to a
contingent deferred sales charge. All classes of shares have
identical voting, dividend, liquidation and other rights and the
same terms and conditions, except that Class B, Class C and Class D
Shares bear certain expenses related to the account maintenance of
such shares, and Class B and Class C Shares also bear certain
expenses related to the distribution of such shares. Each class has
exclusive voting rights with respect to matters relating to its
account maintenance and distribution expenditures. The following is
a summary of significant accounting policies followed by the Fund.

(a) Valuation of investments--Portfolio securities which are traded
in the market are valued at the last available bid price in the
market or on the basis of yield equivalents as obtained from one or
more dealers that make markets in such securities. Options on
mortgage-backed securities and other securities of the Fund which
are traded on exchanges are valued at their last bid price in the
case of options purchased by the Fund and their last asked price in
the case of options written by the Fund. Options traded on the
market are valued at their last bid price or asked price as obtained
from at least two independent entities (one of which is not a party
to the option). Interest rate futures contracts and options thereon,
which are traded on exchanges, are valued at their last sale price
as of the close of such exchanges. Securities for which market
quotations are not readily available are valued at their fair value
as determined in good faith by or under the direction of the Board
of Directors of the Fund.
<PAGE>
(b) Repurchase agreements--The Fund invests in US Government
securities pursuant to repurchase agreements with a member bank of
the Federal Reserve System or a primary dealer in US Government
securities. Under such agreements, the bank or primary dealer agrees
to repurchase the security at a mutually agreed upon time and price.
The Fund takes possession of the underlying securities, marks to
market such securities and, if necessary, receives additions to such
securities daily to ensure that the contract is fully
collateralized.

(c) Derivative financial instruments--The Fund may engage in various
portfolio strategies to seek to increase its return by hedging its
portfolio against adverse movements in the debt markets. Losses may
arise due to changes in the value of the contract or if the
counterparty does not perform under the contract.

* Options--The Fund is authorized to purchase and write covered call
and put options. When the Fund writes an option, an amount equal to
the premium received by the Fund is reflected as an asset and an
equivalent liability. The amount of the liability is subsequently
marked to market to reflect the current market value of the option
written.

When a security is purchased or sold through an exercise of an
option, the related premium paid (or received) is added to (or
deducted from) the basis of the security acquired or deducted from
(or added to) the proceeds of the security sold. When an option
expires (or the Fund enters into a closing transaction), the Fund
realizes a gain or loss on the option to the extent of the premiums
received or paid (or gain or loss to the extent the cost of the
closing transaction exceeds the premium paid or received).

Written and purchased options are non-income producing
investments.

* Financial futures contracts--The Fund may purchase or sell interest
rate futures contracts and related options on such futures contracts
for the purpose of hedging the market risk on existing securities or
the intended purchase of securities. Futures contracts are contracts
for delayed delivery of securities at a specific future date and at
a specific price or yield. Upon entering into a contract, the Fund
deposits and maintains as collateral such initial margin as required
by the exchange on which the transaction is effected. Pursuant to
the contract, the Fund agrees to receive from or pay to the broker
an amount of cash equal to the daily fluctuation in value of the
contract. Such receipts or payments are known as variation margins
and are recorded by the Fund as unrealized gains or losses. When the
contract is closed, the Fund records a realized gain or loss equal
to the difference between the value of the contract at the time it
was opened and the value at the time is was closed.

(d) Income taxes--It is the Fund's policy to comply with the
requirements of the Internal Revenue Code applicable to regulated
investment companies and to distribute substantially all of its
taxable income to its shareholders. Therefore, no Federal income tax
provision is required.


NOTES TO FINANCIAL STATEMENTS (continued)


(e) Security transactions and investment income--Security
transactions are recorded on the dates the transactions are entered
into (the trade dates). Interest income (including amortization of
discount and premiums) is recognized on the accrual basis. Realized
gains and losses on security transactions are determined on the
identified cost basis.

(f) Deferred organization expenses and prepaid registration fees--
Deferred organization expenses are charged to expense on a straight-
line basis over a five-year period. Prepaid registration fees are
charged to expense as the related shares are issued.

(g) Dividends and distributions--All or a portion of the Fund's net
investment income is declared daily and paid monthly. Distributions
paid by the Fund are recorded on the ex-dividend dates.

(h) Dollar rolls--The Fund sells mortgage-backed securities for
delivery in the current month and simultaneously contracts to
repurchase substantially similar (same type, coupon and maturity)
securities on a specific future date.

2. Investment Advisory Agreement and Transactions
with Affiliates:
The Fund has entered into an Investment Advisory Agreement with
Merrill Lynch Asset Management, L.P. ("MLAM"). The general partner
of MLAM is Princeton Services, Inc. ("PSI"), an indirect wholly-
owned subsidiary of Merrill Lynch & Co., Inc. ("ML & Co."), which is
the limited partner. The Fund has entered into a Distribution
Agreement and Distribution Plans with Merrill Lynch Funds
Distributor, Inc. ("MLFD" or "Distributor"), a wholly-owned
subsidiary of Merrill Lynch Group, Inc.

MLAM is responsible for the management of the Fund's portfolio and
provides the necessary personnel, facilities, equipment and certain
other services necessary to the operations of the Fund. For such
services, the Fund pays a monthly fee of 0.50%, on an annual basis,
of the average daily value of the Fund's net assets. The Investment
Advisory Agreement obligates MLAM to reimburse the Fund to the
extent the Fund's expenses (excluding interest, taxes, distribution
fees, brokerage fees and commissions, and extraordinary items)
exceed 2.5% of the Fund's first $30 million of average daily net
assets, 2.0% of the Fund's next $70 million of average daily net
assets, and 1.5% of the average daily net assets in excess thereof.
No fee payment will be made to MLAM during any fiscal year which
will cause such expenses to exceed the most restrictive expense
limitation at the time of such payment.
<PAGE>
Pursuant to the distribution plans (the "Distribution Plans")
adopted by the Fund in accordance with Rule 12b-1 under the
Investment Company Act of 1940, the Fund pays the Distributor
ongoing account maintenance and distribution fees. The fees are
accrued daily and paid monthly at annual rates based upon the
average daily net assets of the shares as follows:


                                       Account      Distribution
                                   Maintenance Fee      Fee

Class B                                 0.25%          0.50%
Class C                                 0.25%          0.55%
Class D                                 0.25%            --


Pursuant to a sub-agreement with the Distributor, Merrill Lynch,
Pierce, Fenner & Smith Inc. ("MLPF&S"), a subsidiary of ML & Co.,
also provides account maintenance and distribution services to the
Fund. The ongoing account maintenance fee compensates the
Distributor and MLPF&S for providing account maintenance services to
Class B, Class C and Class D shareholders. The ongoing distribution
fee compensates the Distributor and MLPF&S for providing shareholder
and distribution-related services to Class B and Class C
shareholders.

For the year ended May 31, 1996, MLFD earned underwriting discounts
and MLPF&S earned dealer concessions on sales of the Fund's Class D
Shares as follows:


                                        MLFD          MLPF&S

Class D                                $2,485        $18,959


For the year ended May 31, 1996, MLPF&S received contingent deferred
sales charges of $12,780 and $3,334 relating to transactions in
Class B and Class C Shares, respectively.

For the year ended May 31, 1996, the Fund paid Merrill Lynch
Security Pricing Service, an affiliate of MLPF&S, $1,593 for
security price quotations to compute the net asset value of the
Fund.
<PAGE>
Merrill Lynch Financial Data Services, Inc. ("MLFDS"), a wholly-
owned subsidiary of ML & Co., is the Fund's transfer agent.

Accounting services are provided to the Fund by MLAM at cost.

Certain officers and/or directors of the Fund are officers and/or
directors of MLAM, PSI, MLPF&S, MLFDS, MLFD, and/or ML & Co.

3. Investments:
Purchases and sales of investments, excluding short-term securities,
for the year ended May 31, 1996 were $47,048,206 and $94,021,253,
respectively.

Net realized and unrealized gains (losses) as of May 31, 1996 were
as follows:


                                   Realized      Unrealized
                                     Gains         Losses

Long-term investments           $     318,695  $  (3,197,737)
                                -------------  -------------
Total                           $     318,695  $  (3,197,737)
                                =============  =============


As of May 31, 1996, net unrealized depreciation for Federal income
tax purposes aggregated $3,432,624 of which $1,221,756 related to
appreciated securities and $4,654,380 related to depreciated
securities. The aggregate cost of investments at May 31, 1996 for
Federal income tax purposes was $153,411,232.

4. Capital Share Transactions:
Net decrease in net assets derived from capital share transactions
was $66,863,233 and $175,466,828 for the years ended May 31, 1996
and May 31, 1995, respectively.

Transactions in capital shares for each class were as follows:


Class A Shares for the Year                        Dollar
Ended May 31, 1996                  Shares         Amount

Shares sold                           893,429  $   8,512,092
Shares issued to shareholders
in reinvestment of dividends              151          1,444
                                -------------  -------------
Total issued                          893,580      8,513,536
Shares redeemed                      (900,177)    (8,576,542)
                                -------------  -------------
Net decrease                           (6,597) $     (63,006)
                                =============  =============
<PAGE>

Class A Shares for the Period                      Dollar
October 21, 1994++ to May 31, 1995  Shares         Amount

Shares sold                            68,974  $     651,499
Shares issued to shareholders
in reinvestment of dividends               60            570
                                -------------  -------------
Total issued                           69,034        652,069
Shares redeemed                       (32,967)      (310,911)
                                -------------  -------------
Net increase                           36,067  $     341,158
                                =============  =============

[FN]
++Commencement of Operations.


Class B Shares for the Year                        Dollar
Ended May 31, 1996                  Shares         Amount

Shares sold                         3,209,190  $  30,564,309
Shares issued to shareholders
in reinvestment of dividends          566,087      5,393,795
                                -------------  -------------
Total issued                        3,775,277     35,958,104
Automatic conversion of shares         (2,712)       (25,846)
Shares redeemed                   (10,524,204)  (100,276,738)
                                -------------  -------------
Net decrease                       (6,751,639) $ (64,344,480)
                                =============  =============


Class B Shares for the Year                        Dollar
Ended May 31, 1995                  Shares         Amount

Shares sold                         3,506,784  $  33,206,006
Shares issued to shareholders
in reinvestment of dividends          809,890      7,574,701
                                -------------  -------------
Total issued                        4,316,674     40,780,707
Automatic conversion of shares           (364)        (3,468)
Shares redeemed                   (22,411,721)  (211,944,078)
                                -------------  -------------
Net decrease                      (18,095,411) $(171,166,839)
                                =============  =============

<PAGE>
Class C Shares for the Year                        Dollar
Ended May 31, 1996                  Shares         Amount

Shares sold                         1,331,201  $  12,686,096
Shares issued to shareholders
in reinvestment of dividends            3,955         37,684
                                -------------  -------------
Total issued                        1,335,156     12,723,780
Shares redeemed                    (1,159,725)   (11,052,376)
                                -------------  -------------
Net increase                          175,431  $   1,671,404
                                =============  =============


Class C Shares for the Period                      Dollar
October 21, 1994++ to May 31, 1995  Shares         Amount

Shares sold                           231,275  $   2,187,668
Shares issued to shareholders
in reinvestment of dividends              794          7,491
                                -------------  -------------
Total issued                          232,069      2,195,159
Shares redeemed                       (84,618)      (795,090)
                                -------------  -------------
Net increase                          147,451  $   1,400,069
                                =============  =============

[FN]
++Commencement of Operations.


NOTES TO FINANCIAL STATEMENTS (concluded)


Class D Shares for the Year                        Dollar
Ended May 31, 1996                  Shares         Amount

Shares sold                         2,963,785  $  28,203,483
Automatic conversion of shares          2,713         25,846
Shares issued to shareholders
in reinvestment of dividends           43,150        410,938
                                -------------  -------------
Total issued                        3,009,648     28,640,267
Shares redeemed                    (3,444,089)   (32,767,418)
                                -------------  -------------
Net decrease                         (434,441) $  (4,127,151)
                                =============  =============


Class D Shares for the Year                        Dollar
Ended May 31, 1995                  Shares         Amount
<PAGE>
Shares sold                           403,735  $   3,830,957
Automatic conversion of shares            364          3,468
Shares issued to shareholders
in reinvestment of dividends.          65,091        614,664
                                -------------  -------------
Total issued                          469,190      4,449,089
Shares redeemed                    (1,108,309)   (10,490,305)
                                -------------  -------------
Net decrease                         (639,119) $  (6,041,216)
                                =============  =============


As a result of the implementation of the Merrill Lynch Select
Pricing SM System, Class A Shares of the Fund outstanding prior to
October 21, 1994 were redesignated Class D Shares. There were
2,010,429 shares redesignated, amounting to $21,918,414.

5. Capital Loss Carryforward:
At May 31, 1996, the Fund had a net capital loss carryforward of
approximately $32,506,000, of which $20,978,000 expires in 2002,
$3,887,000 expires in 2003 and $7,641,000 expires in 2004. This
amount will be available to offset like amounts of any future
taxable gains.



<AUDIT-REPORT>
INDEPENDENT AUDITORS' REPORT


The Board of Directors and Shareholders,
Merrill Lynch Adjustable Rate Securities Fund, Inc.:

We have audited the accompanying statement of assets and
liabilities, including the schedule of investments, of Merrill Lynch
Adjustable Rate Securities Fund, Inc. as of May 31, 1996, the
related statements of operations for the year then ended, and
changes in net assets for each of the years in the two-year period
then ended, and financial highlights for each of the years in the
four-year period then ended and the period August 2, 1991
(commencement of operations) to May 31, 1992. These financial
statements and the financial highlights are the responsibility of
the Fund's management. Our responsibility is to express an opinion
on these financial statements and the financial highlights based on
our audits.
<PAGE>
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 and the financial highlights are free of material
misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.
Our procedures included confirmation of securities owned at May 31,
1996 by correspondence with the custodian and broker. 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 and financial highlights
present fairly, in all material respects, the financial position of
Merrill Lynch Adjustable Rate Securities Fund, Inc. as of May 31,
1996, the results of its operations, the changes in its net
assets,and the financial highlights for each of the respective
stated periods in conformity with generally accepted accounting
principles.


Deloitte & Touche LLP
Princeton, New Jersey
June 28, 1996
</AUDIT-REPORT>




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