MERRILL LYNCH LIFE VARIABLE ANNUNITY SEPARATE ACCOUNT
485BPOS, 1996-05-01
Previous: LAZARD FUNDS INC, N14AE24, 1996-05-01
Next: FEDERATED ADJUSTABLE RATE U S GOVERNMENT FUND INC, 497, 1996-05-01



<PAGE>   1
 
   
             AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 1, 1996
                                                       REGISTRATION NO. 33-43053
    
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
                                    FORM N-4
 
     REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
 
               PRE-EFFECTIVE AMENDMENT NO.                              / /
 
   
               POST-EFFECTIVE AMENDMENT NO. 7                           /X/
    
 
                                      AND
 
     REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940
 
   
               AMENDMENT NO. 9                                          /X/
    
                        (CHECK APPROPRIATE BOX OR BOXES)
 
                       ----------------------------------
 
                      MERRILL LYNCH LIFE VARIABLE ANNUITY
                                SEPARATE ACCOUNT
                           (EXACT NAME OF REGISTRANT)
 
                      MERRILL LYNCH LIFE INSURANCE COMPANY
                              (NAME OF DEPOSITOR)
 
                             800 SCUDDERS MILL ROAD
                          PLAINSBORO, NEW JERSEY 08536
                                 (609) 282-1429
         (ADDRESS AND TELEPHONE NUMBER OF PRINCIPAL EXECUTIVE OFFICES)
 
                       ----------------------------------
 
                            BARRY G. SKOLNICK, ESQ.
                   SENIOR VICE PRESIDENT AND GENERAL COUNSEL
                      MERRILL LYNCH LIFE INSURANCE COMPANY
                             800 SCUDDERS MILL ROAD
                          PLAINSBORO, NEW JERSEY 08536
                    (NAME AND ADDRESS OF AGENT FOR SERVICE)
 
                                    COPY TO:
                             STEPHEN E. ROTH, ESQ.
                          SUTHERLAND, ASBILL & BRENNAN
                          1275 PENNSYLVANIA AVENUE, NW
                          WASHINGTON, D.C. 20004-2404
 
                       ----------------------------------
 
Pursuant to Rule 24f-2 under the Investment Company Act of 1940, an indefinite
amount of securities has been registered under the Securities Act of 1933 by
this Registration Statement. The Rule 24f-2 notice for fiscal year 1995 was
filed on February 28, 1996.
 
It is proposed that this filing will become effective (check appropriate space):
 
   
    /X/  immediately upon filing pursuant to paragraph (b) of Rule 485
    
 
   
    / /  on  __________ pursuant to paragraph (b) of Rule 485
    
           (date)
 
    / /  60 days after filing pursuant to paragraph (a) of Rule 485
 
    / /  on __________ pursuant to paragraph (a)(1) of Rule 485
          (date)
 
    If appropriate, check the following box:
 
    / /  This post-effective amendment designates a new effective date for a
         previously filed post-effective amendment.
 
     The prospectus and the statement of additional information incorporated by
reference therein contained in this registration statement also relate to
variable annuity contracts which are covered by an earlier registration
statement, File No. 33-43052.
 
                                          Exhibit Index can be found on page C-7
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   2
 
                             CROSS REFERENCE SHEET
 
                (AS REQUIRED BY RULE 495(a) UNDER THE 1933 ACT)
 
<TABLE>
<CAPTION>
           N-4 ITEM NUMBER AND CAPTION                               LOCATION
- -------------------------------------------------   -------------------------------------------
<S>                                                 <C>
PART A
  1.  Cover Page.................................   Cover Page
  2.  Definitions................................   Definitions
  3.  Synopsis...................................   Capsule Summary of the Contract
  4.  Condensed Financial Information............   Condensed Financial Information
  5.  General Description of Registrant,
      Depositor, and Portfolio Companies.........   Merrill Lynch Life Insurance Company; The
                                                    Variable Account; Investments of the
                                                    Variable Account; Variable Account Voting
                                                    Rights
  6.  Deductions.................................   Capsule Summary of the Contract (Charges
                                                    and Deductions; Withdrawals); Charges and
                                                    Deductions; Description of the Contract
                                                    (Account Transfers; Withdrawals)
  7.  General Description of Variable Annuity
      Contracts..................................   Capsule Summary of the Contract (The
                                                    Variable Account); Investments of the
                                                    Variable Account; Description of the
                                                    Contract; Merrill Lynch Life Insurance
                                                    Company; Variable Account Voting Rights;
                                                    State Regulation
  8.  Annuity Period.............................   Capsule Summary of the Contract (Annuity
                                                    Payments); Description of the Contract
                                                    (Annuity Provisions)
  9.  Death Benefit..............................   Capsule Summary of the Contract (Payment on
                                                    Death); Description of the Contract
                                                    (Accumulation Provisions)
 10.  Purchases and Contract Value...............   Capsule Summary of the Contract (Premiums);
                                                    Description of the Contract (Premiums);
                                                    Reports to Contract Owners
 11.  Redemptions................................   Capsule Summary of the Contract
                                                    (Withdrawals; Ten Day Review); Charges and
                                                    Deductions; (Contingent Deferred Sales
                                                    Charge); Description of the Contract;
                                                    (Premiums; Accumulation Provisions;
                                                    Withdrawals; Ten Day Right to Review)
 12.  Taxes......................................   Capsule Summary of the Contract; (Charges
                                                    and Deductions); (Premium Taxes); Federal
                                                    Income Taxes
 13.  Legal Proceedings..........................   Legal Proceedings
 14.  Table of Contents of the Statement of
      Additional Information.....................   Table of Contents of the Statement of
                                                    Additional Information
</TABLE>
<PAGE>   3
 
<TABLE>
<CAPTION>
           N-4 ITEM NUMBER AND CAPTION                               LOCATION
- -------------------------------------------------   -------------------------------------------
<S>                                                 <C>
PART B
 15.  Cover Page.................................   Cover Page
 16.  Table of Contents..........................   Table of Contents
 17.  General Information and History............   Part A: Merrill Lynch Life Insurance
                                                    Company
 18.  Services...................................   Part B: Administrative Services
                                                    Arrangements
 19.  Purchase of Securities Being Offered.......   Part A: Distribution of Contracts
 20.  Underwriters...............................   Part B: Principal Underwriter
 21.  Calculation of Performance Data............   Not Applicable
 22.  Annuity Payments...........................   Part A: Capsule Summary of the Contract
                                                    (Annuity Payments); Description of the
                                                    Contract (Annuity Provisions)
 23.  Financial Statements.......................   Part A: Financial Statements; Part B:
                                                    Financial Statements; Financial Statements
                                                    of Merrill Lynch Life Variable Annuity
                                                    Separate Account; Financial Statements of
                                                    Merrill Lynch Life Insurance Company.
</TABLE>
 
PART C
 
Information required to be included in Part C is set forth under the appropriate
item, so numbered in Part C to this Registration Statement.
<PAGE>   4
 
                                     PART A
 
                      INFORMATION REQUIRED IN A PROSPECTUS
<PAGE>   5
 
PROSPECTUS
MAY 1, 1996
 
                      MERRILL LYNCH LIFE VARIABLE ANNUITY
                                SEPARATE ACCOUNT
 
                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACT
                      FLEXIBLE PREMIUMS--NONPARTICIPATING
 
                                   ISSUED BY
 
                      MERRILL LYNCH LIFE INSURANCE COMPANY
 
                    Home Office: Little Rock, Arkansas 72201
        Service Center: P.O. Box 44222, Jacksonville, Florida 32231-4222
             4804 Deer Lake Drive East, Jacksonville, Florida 32246
                             Phone: (800) 535-5549
 
                                OFFERED THROUGH
 
               MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
 
The individual deferred variable annuity contract described in this Prospectus
(the "Contract") is designed to provide comprehensive and flexible ways to
invest and to create a source of income protection for later in life through the
payment of annuity benefits. An annuity is intended to be a long term
investment. Contract owners should consider their need for deferred income
before purchasing the Contract. The Contract is designed to provide annuity
payments in connection with retirement plans that may or may not qualify for
special federal income tax treatment under the Internal Revenue Code.
 
Both accumulation of the contract values and annuity payments may be on either a
fixed or variable basis, or on a combination fixed and variable basis. Benefits
on a fixed basis are provided by premiums and contract values allocated to the
Fixed Account. (See THE FIXED ACCOUNT on page 19.) Benefits on a variable basis
are provided by premiums and contract values allocated to the Variable Account.
Such variable benefits are not guaranteed as to fixed-dollar amount and will
vary according to investment performance. THIS PROSPECTUS DESCRIBES ONLY THE
VARIABLE ACCOUNT FEATURES OF THE CONTRACT EXCEPT WHERE SPECIFIC REFERENCE IS
MADE TO THE FIXED ACCOUNT.
 
The Variable Account is a segregated investment account of Merrill Lynch Life
Insurance Company ("Merrill Lynch Life"), which has been named the Merrill Lynch
Life Variable Annuity Separate Account. Premiums and contract values allocated
to the Variable Account will be invested in certain Funds that the contract
owner is eligible to select from the Merrill Lynch Variable Series Funds, Inc.
The contract owner bears the full investment risk with respect to such
investments.
 
This Prospectus contains information about the Contract and the Variable Account
that a prospective contract owner should know before investing. It should be
read and retained for future reference. Additional information about the
Contract and Variable Account is contained in a Statement of Additional
Information, dated May 1, 1996, which has been filed with the Securities and
Exchange Commission and is incorporated herein by reference. The Statement of
Additional Information is available on request and without charge by writing or
calling Merrill Lynch Life's Service Center at the address or phone number set
forth above. The table of contents for the Statement of Additional Information
is included on page 31 of this Prospectus.
 
THE PURCHASE OF THIS CONTRACT INVOLVES CERTAIN RISKS. BECAUSE IT IS A VARIABLE
ANNUITY, THE VALUE OF THE CONTRACT REFLECTS THE INVESTMENT PERFORMANCE OF THE
SELECTED INVESTMENT OPTIONS. INVESTMENT RESULTS CAN VARY BOTH UP AND DOWN AND
CAN EVEN DECREASE THE VALUE OF PREMIUM PAYMENTS. THEREFORE, CONTRACT OWNERS
COULD LOSE ALL OR PART OF THE MONEY THEY HAVE INVESTED. MERRILL LYNCH LIFE DOES
NOT GUARANTEE THE VALUE OF THE CONTRACT. RATHER, CONTRACT OWNERS BEAR ALL
INVESTMENT RISKS.
 
AN ANNUITY IS INTENDED TO BE A LONG TERM INVESTMENT. WITHDRAWALS OR SURRENDER OF
THE CONTRACT PREMATURELY MAY RESULT IN SUBSTANTIAL PENALTIES. CONTRACT OWNERS
SHOULD CONSIDER THEIR INCOME NEEDS BEFORE PURCHASING THE CONTRACT.
 
ALL WITHDRAWALS FROM AND SURRENDER OF THE CONTRACT ARE SUBJECT TO TAX, AND IF
TAKEN BEFORE AGE 59 1/2 MAY ALSO BE SUBJECT TO A 10% FEDERAL PENALTY TAX.
 
THIS CONTRACT PROVIDES A GUARANTEED DEATH BENEFIT THAT IS PAYABLE ONLY UPON THE
DEATH OF THE CONTRACT OWNER.
 
PLEASE READ THIS PROSPECTUS AND KEEP IT FOR FUTURE REFERENCE. IT IS
     ATTACHED TO A CURRENT PROSPECTUS FOR MERRILL LYNCH VARIABLE SERIES
         FUNDS, INC., WHICH SHOULD ALSO BE READ AND KEPT FOR REFERENCE.
 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
     SECURITIES AND EXCHANGE COMMISSION, NOR HAS THE COMMISSION PASSED
        UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
<PAGE>   6
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                         PAGE
                                                                                         ----
<S>                                                                                      <C>
DEFINITIONS...........................................................................     4
CAPSULE SUMMARY OF THE CONTRACT.......................................................     5
FEE TABLE.............................................................................     8
CONDENSED FINANCIAL INFORMATION.......................................................    10
MERRILL LYNCH LIFE INSURANCE COMPANY..................................................    12
THE VARIABLE ACCOUNT..................................................................    12
FINANCIAL STATEMENTS..................................................................    12
THE REINSURANCE AGREEMENT.............................................................    13
INVESTMENTS OF THE VARIABLE ACCOUNT...................................................    13
  Eligible Funds......................................................................    13
     Reserve Assets Fund..............................................................    14
     Prime Bond Fund..................................................................    14
     High Current Income Fund.........................................................    14
     Quality Equity Fund..............................................................    15
     Equity Growth Fund...............................................................    15
     Flexible Strategy Fund...........................................................    15
     Natural Resources Focus Fund.....................................................    15
     American Balanced Fund...........................................................    15
  Reinvestment........................................................................    16
  Substitution of Investments.........................................................    16
CHARGES AND DEDUCTIONS................................................................    16
  Contingent Deferred Sales Charge....................................................    16
  Contract Administration Charge......................................................    16
  Waiver of Charges...................................................................    17
  Expense Risk Charge.................................................................    17
  Mortality Risk Charge...............................................................    17
  Distribution Expense Charge.........................................................    17
  Payments of Charges and Deductions..................................................    17
  Premium Taxes.......................................................................    18
  Fund Expenses.......................................................................    18
DESCRIPTION OF THE CONTRACT...........................................................    18
  Premiums............................................................................    18
  Accumulation Provisions.............................................................    18
     Accumulation Units...............................................................    18
     Value of an Accumulation Unit....................................................    19
     Net Investment Factor............................................................    19
     Valuation Periods................................................................    19
  The Fixed Account...................................................................    19
  Payment on Death....................................................................    20
  Beneficiary.........................................................................    20
  Ownership...........................................................................    20
  Account Transfers...................................................................    21
  Withdrawals.........................................................................    21
  Suspension of Payments..............................................................    21
</TABLE>
 
                                        2
<PAGE>   7
 
<TABLE>
<CAPTION>
                                                                                         PAGE
                                                                                         ----
<S>                                                                                      <C>
  Annuity Provisions..................................................................    22
     Variable Annuity.................................................................    22
     Selection of Annuity Date and Annuity Options....................................    22
     Change of Annuity Date or Annuity Option.........................................    22
     Annuity Options..................................................................    22
     Minimum Annuity Payments.........................................................    22
     First Variable Annuity Payment...................................................    23
     Age Adjustment...................................................................    23
     Number of Annuity Units..........................................................    23
     Value of Each Annuity Unit.......................................................    23
     Subsequent Variable Annuity Payments.............................................    23
     Assumed Investment Rate..........................................................    24
     Proof of Age, Sex and Survival...................................................    24
  Notices and Elections...............................................................    24
  Amendment of Contract...............................................................    24
  Ten Day Right to Review.............................................................    24
FEDERAL INCOME TAXES..................................................................    24
  Introduction........................................................................    24
  Merrill Lynch Life's Tax Status.....................................................    25
  Taxation of Annuities in General....................................................    25
     In General.......................................................................    25
     Required Distributions...........................................................    25
     Non-natural Owners...............................................................    25
     Distributions....................................................................    25
     Penalty Tax......................................................................    26
  Internal Revenue Service Diversification Standards..................................    26
  Transfers, Assignments, or Exchanges of a Contract..................................    27
  Possible Changes in Taxation........................................................    27
  Other Tax Consequences..............................................................    27
  Qualified Plans.....................................................................    27
     Individual Retirement Annuities and Individual Retirement Accounts...............    28
     Pension and Profit Sharing Plans.................................................    28
     Tax-Sheltered Annuities..........................................................    28
     Section 457 Deferred Compensation ("Section 457") Plans..........................    29
     Withholding......................................................................    29
VARIABLE ACCOUNT VOTING RIGHTS........................................................    29
REPORTS TO CONTRACT OWNERS............................................................    30
DISTRIBUTION OF CONTRACTS.............................................................    30
STATE REGULATION......................................................................    30
LEGAL PROCEEDINGS.....................................................................    30
EXPERTS...............................................................................    31
REGISTRATION STATEMENTS...............................................................    31
LEGAL MATTERS.........................................................................    31
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION..............................    31
APPENDIX..............................................................................    32
</TABLE>
 
                            ------------------------
 
No person has been authorized to give any information or to make any
representation other than that contained in this Prospectus in connection with
the offer contained in this Prospectus and, if given or made, such information
or representation must not be relied upon as having been authorized. This
Prospectus does not constitute an offer of, or solicitation of an offer to
acquire, any variable annuity contracts offered by this Prospectus in any
jurisdiction to anyone to whom it is unlawful to make such an offer or
solicitation in such jurisdiction.
 
                                        3
<PAGE>   8
 
                                  DEFINITIONS
 
accumulation unit:  An index used to compute the value of each contract owner's
interest in the Variable Account prior to the annuity date. (See page 18.)
 
annuitant:  The person on whose continuation of life annuity payments may
depend.
 
annuity:  A series of predetermined periodic payments.
 
annuity date:  The date on which annuity payments are to begin. (See page 22.)
 
annuity unit:  An index used to compute variable annuity payments. (See page
23.)
 
beneficiary:  The person to whom payment is to be made on the death of the
contract owner or annuitant. There may be both a contract owner's beneficiary
and an annuitant's beneficiary if the contract owner is not the annuitant.
 
Contract:  A Contract offered by this Prospectus.
 
contract owner:  The person entitled to exercise all rights under a Contract.
(See page 20.)
 
contract value:  The sum of the value of a contract owner's Fixed Account and a
contract owner's interest in the Variable Account.
 
Funds:  The mutual funds, or separate investment portfolios within a series
mutual fund, designated as eligible investments for the Variable Account. (See
page 13.)
 
fixed annuity:  A series of periodic payments of predetermined amounts that do
not vary with investment experience.
 
net investment factor:  An index used to measure the investment performance of a
subaccount of the Variable Account from one valuation period to the next. (See
page 19.)
 
nonqualified contract:  A Contract issued in connection with a nonqualified
plan.
 
nonqualified plan:  A retirement plan other than a qualified plan.
 
premiums:  The money the contract owner pays Merrill Lynch Life for a Contract.
(See page 18.)
 
qualified contract:  A Contract issued in connection with a qualified plan.
 
qualified plan:  A retirement plan that receives favorable tax treatment under
Section 401, 403, 404, 408, 457 or any similar provision of the Internal Revenue
Code. (See page 27.)
 
Variable Account:  A segregated investment account of Merrill Lynch Life
Insurance Company, named the Merrill Lynch Life Variable Annuity Separate
Account. (See page 12.)
 
subaccount:  A division of the Variable Account consisting of the shares of a
particular Fund held by the Variable Account for all Contracts having a similar
tax status. (See page 12.)
 
valuation period:  The interval from one valuation day of a Fund to the next
valuation day, measured from the time each day the Fund is valued. (See page
19.)
 
variable annuity:  A series of periodic payments that vary in amount according
to investment experience. (See page 22.)
 
                                        4
<PAGE>   9
 
                        CAPSULE SUMMARY OF THE CONTRACT
 
The following capsule summary is intended to provide a brief overview of the
Contract. More detailed information about the Contract can be found in the
sections of this Prospectus that follow, all of which should be read in their
entirety.
 
THE VARIABLE ACCOUNT
 
Premiums will be allocated to the Merrill Lynch Life Variable Annuity Separate
Account (the "Variable Account") a segregated investment account, or to the
Fixed Account described on page 20, as directed by the contract owner. The
Variable Account is divided into subaccounts corresponding to the Funds in which
premiums may be invested. For the first 14 days following the date of issue, all
premiums allocable to the Variable Account will be allocated to the Reserve
Assets Fund subaccount. Thereafter, the contract owner's interest in the
Variable Account will be reallocated to the subaccounts selected by the contract
owner. In the Commonwealth of Pennsylvania, all premiums will be invested as of
the date of issue in the subaccounts selected by the contract owner. The
contract owner may change the selection later, subject to certain conditions.
The contract value and the amount of the monthly annuity payments will reflect
the investment performance of the Funds selected. (See THE VARIABLE ACCOUNT on
page 12 and ACCOUNT TRANSFERS on page 21.)
 
THE FUNDS
 
The Funds in which premiums currently may be invested are certain separate
investment portfolios of the Merrill Lynch Variable Series Funds, Inc. They are
the Merrill Lynch Reserve Assets Fund, Prime Bond Fund, High Current Income
Fund, Quality Equity Fund, Equity Growth Fund, Flexible Strategy Fund, Natural
Resources Focus Fund and American Balanced Fund. (See INVESTMENTS OF THE
VARIABLE ACCOUNT on page 13.)
 
RETIREMENT PLANS
 
The Contract may be issued pursuant to nonqualified retirement plans or plans
qualifying for special tax treatment as "H.R. 10" plans, Individual Retirement
Annuities or Individual Retirement Accounts, corporate pension and
profit-sharing plans, Tax-Sheltered Annuities or Section 457 deferred
compensation ("Section 457") plans. For each Fund, there is one subaccount for
nonqualified plans and one subaccount for qualified plans. (See QUALIFIED PLANS
on page 27.)
 
PREMIUMS
 
The full amount of all premiums will be invested initially. There is no
"front-end load" However, certain charges and deductions will be made from the
contract value. (See CHARGES AND DEDUCTIONS below.)
 
The Contract permits premiums to be paid on a flexible basis at any time in any
amount meeting Merrill Lynch Life's minimum requirements. The minimum initial
premium Merrill Lynch Life will accept is $1,500 for nonqualified Contracts and
$10 for qualified Contracts. For subsequent premiums, the minimum amount for
nonqualified Contracts is $300 ($50 in Tennessee) and the minimum amount for
qualified Contracts is the same as for the initial premium. (See PREMIUMS on
page 18.)
 
CHARGES AND DEDUCTIONS
 
A contingent deferred sales charge is deducted in the event of withdrawal of
contract values, subject to certain exceptions. If the contingent deferred sales
charge applies, it will equal the lesser of (a) 5% of the sum of the premiums
paid within 7 years prior to the date of withdrawal, adjusted for any prior
withdrawals, or (b) 5% of the amount withdrawn. This charge is paid to permit
Merrill Lynch Life to recover sales expenses it has incurred. Under no
circumstances will the charges ever exceed 5% of total premiums. (See CONTINGENT
DEFERRED SALES CHARGE on page 16.)
 
On each contract anniversary on or prior to the annuity date, Merrill Lynch Life
will deduct a contract administration charge of $30 from the contract value. It
will also be deducted upon full withdrawal of the
 
                                        5
<PAGE>   10
 
contract value if such withdrawal is not on a contract anniversary. This charge
is made to reimburse Merrill Lynch Life for expenses related to administration
of the Contracts. (See CONTRACT ADMINISTRATION CHARGE on page 16.)
 
Merrill Lynch Life will deduct a daily expense risk charge. For nonqualified
Contracts, the charge will be equal to an annual rate of 0.50% of the sum of the
daily net asset values of all nonqualified subaccounts. For qualified Contracts,
the rate will be 0.20% of the sum of the daily net asset values of all qualified
subaccounts. This charge is made to compensate Merrill Lynch Life for the risk
of guaranteeing not to increase the contract administration charge regardless of
actual administrative costs. (See EXPENSE RISK CHARGE on page 17.)
 
Merrill Lynch Life will deduct a daily distribution expense charge equal to an
annual rate of 0.05% of the daily net asset value of the Variable Account. This
charge compensates Merrill Lynch Life in part for expenses incurred distributing
the Contracts. (See DISTRIBUTION EXPENSE CHARGE on page 17.) Merrill Lynch Life
will also deduct a daily mortality risk charge equal to an annual rate of 0.75%
of the daily net asset value of the Variable Account. This charge is made to
compensate Merrill Lynch Life for the mortality guarantees made under the
Contract. (See MORTALITY RISK CHARGE on page 17.)
 
Premium taxes payable to any government entity will be deducted at the annuity
date. Currently, premium taxes range from 0% to 5%. In those jurisdictions that
do not allow an insurance company to reduce its current taxable premium income
by the amount of any withdrawal, surrender or death benefit paid, Merrill Lynch
Life will also deduct a charge for these taxes on any withdrawal, surrender or
death benefit effected under the Contract. (See PREMIUM TAXES on page 18.)
 
ANNUITY PAYMENTS
 
Monthly annuity payments will start on the annuity date. The contract owner may
select the annuity date. He or she may also select an annuity payment option and
a different payment frequency. The contract owner may change his or her
selections later. (See CHANGE OF ANNUITY DATE OR ANNUITY OPTION on page 22.) The
amount of each variable annuity payment will depend on the investment
performance of the Funds the contract owner selects.
 
If the net contract value at the annuity date is less than $5,000 ($3,500 for
qualified Contracts), Merrill Lynch Life may pay the contract value in a lump
sum in lieu of annuity payments. For tax consequences of a lump sum payment, see
TAXATION OF ANNUITIES IN GENERAL on page 25. If any annuity payment would be
less than $50, Merrill Lynch Life may change the frequency of payments to such
intervals as will result in payments of at least $50. (See MINIMUM ANNUITY
PAYMENTS on page 22.)
 
ACCOUNT TRANSFERS
 
The contract owner may transfer all or part of the contract value between the
Variable Account and the Fixed Account and among subaccounts of the Variable
Account, subject to certain limitations. (See ACCOUNT TRANSFERS on page 21.) For
Contracts issued prior to April 30, 1986 and reinsured by Merrill Lynch Life,
see the Appendix for special provisions.
 
PAYMENT ON DEATH
 
If either the annuitant or the contract owner dies prior to the annuity date,
Merrill Lynch Life will pay the greater of (a) the sum of all premiums paid
(adjusted for any withdrawals) or (b) the then current contract value. No
contingent deferred sales charge will be imposed. (See PAYMENT ON DEATH on page
20.)
 
WITHDRAWALS
 
The contract owner may withdraw all or part of the accumulated contract value
prior to the earlier of the annuity date or the death of the annuitant. The
amount the contract owner withdraws must be at least $500. If the Contract is to
continue in force, the remaining contract value must be at least $500. If these
dollar limitations relating to partial withdrawals would prevent the contract
owner from making a partial withdrawal, he or she may nevertheless make a full
withdrawal of the contract value. A contingent deferred sales charge and a
contract administration charge may be imposed. (See WITHDRAWALS on page 21.)
Withdrawals will
 
                                        6
<PAGE>   11
 
decrease the contract value. Withdrawals are subject to tax and prior to age
59 1/2 may also be subject to a 10% federal penalty tax. Revenue Code (see
TAXATION OF ANNUITIES IN GENERAL on page 25), and withdrawals under
Tax-Sheltered Annuities are restricted (see TAX-SHELTERED ANNUITIES on page 28).
 
TEN DAY REVIEW
 
When the contract owner receives the Contract, it should be reviewed carefully
to make sure it is what the contract owner intended to purchase. Generally,
within 10 days after the contract owner receives the Contract, he or she may
return it for a refund. Some states allow a longer period of time to return the
Contract. The Contract must be delivered to Merrill Lynch Life's Service Center
or to the Financial Consultant who sold it for a refund to be made. Merrill
Lynch Life will then refund to the contract owner the greater of all premiums
paid into the Contract or the contract value as of the date the Contract is
returned. For contracts issued in the Commonwealth of Pennsylvania, Merrill
Lynch Life will refund the contract owner's premiums allocated to the Fixed
Account plus the value of the contract owner's interest in the Variable Account
as of the date the Contract is returned. The Contract will then be deemed void.
 
                                        7
<PAGE>   12
 
                                   FEE TABLE
 
<TABLE>
<CAPTION>
                                                         HIGH                                       NATURAL
                                  RESERVE    PRIME      CURRENT    QUALITY    EQUITY     FLEXIBLE   RESOURCES  AMERICAN
                                  ASSET       BOND      INCOME     EQUITY     GROWTH     STRATEGY   FOCUS      BALANCED
                                   FUND       FUND       FUND       FUND       FUND       FUND       FUND       FUND
                                  SUBACCOUNT SUBACCOUNT SUBACCOUNT SUBACCOUNT SUBACCOUNT SUBACCOUNT SUBACCOUNT SUBACCOUNT
                                  ------     ------     ------     ------     ------     ------     ------     ------
<S>                               <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
CONTRACT OWNER TRANSACTION
  EXPENSES:
  Contingent Deferred Sales
    Charge (as a percentage of
    purchase payments or
    amount withdrawn, as
    applicable)(a)............      5.00%      5.00%      5.00%      5.00%      5.00%      5.00%      5.00%      5.00%
ANNUAL CONTRACT ADMINISTRATION
  CHARGE(b)...................    $30.00     $30.00     $30.00     $30.00     $30.00     $30.00     $30.00     $30.00
SEPARATE ACCOUNT ANNUAL
  EXPENSES (AS A PERCENTAGE OF
  NET ASSETS):
  Expense Risk Charge(c)......      0.50%      0.50%      0.50%      0.50%      0.50%      0.50%      0.50%      0.50%
  Mortality Risk Charge(d)....      0.75%      0.75%      0.75%      0.75%      0.75%      0.75%      0.75%      0.75%
  Distribution Expense
    Charge(d).................      0.05%      0.05%      0.05%      0.05%      0.05%      0.05%      0.05%      0.05%
                                  ------     ------     ------     ------     ------     ------     ------     ------
TOTAL SEPARATE ACCOUNT ANNUAL
  EXPENSES....................      1.30%      1.30%      1.30%      1.30%      1.30%      1.30%      1.30%      1.30%
                                  ======     ======     ======     ======     ======     ======     ======     ======
</TABLE>
 
   
<TABLE>
<CAPTION>
                                                   MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
                                  ---------------------------------------------------------------------------
                                                    HIGH                                NATURAL
                                  RESERVE  PRIME    CURRENT  QUALITY  EQUITY   FLEXIBLE RESOURCES   AMERICAN
                                  ASSETS   BOND     INCOME   EQUITY   GROWTH   STRATEGY   FOCUS     BALANCED
                                  FUND     FUND     FUND     FUND     FUND     FUND      FUND         FUND
                                  ----     ----     ----     ----     ----     ----    ---------    ---------
<S>                               <C>      <C>      <C>      <C>      <C>      <C>     <C>          <C>
MERRILL LYNCH VARIABLE SERIES
  FUNDS, INC. ANNUAL EXPENSES
  FOR THE YEAR ENDED DECEMBER
  31, 1995 (AS A PERCENTAGE OF
  PORTFOLIO COMPANY NET
  ASSETS):
  Investment Advisory
    Fees(e)...................    0.50%    0.45%    0.50%    0.46%    0.75%    0.65%        0.65%        0.55%
  Other Expenses..............    0.11%    0.05%    0.05%    0.05%    0.06%    0.06%        0.13%        0.06%
                                  ----     ----     ----     ----     ----     ----          ---          ---
TOTAL MERRILL LYNCH VARIABLE
  SERIES FUNDS, INC. ANNUAL
  OPERATING EXPENSES..........    0.61%    0.50%    0.55%    0.51%    0.81%    0.71%        0.78%        0.61%
                                  ====     ====     ====     ====     ====     ====         ====         ====
</TABLE>
    
 
- ---------------
 
(a) A contingent deferred sales charge is imposed upon withdrawal of all or part
     of the contract value. The charge is 5%, applied to the lesser of premiums
     paid within the past 7 years (adjusted for any prior withdrawals) or the
     amount withdrawn. There will be no charge for such part of the first
     withdrawal in a contract year as does not exceed 10% of the premiums paid
     prior to the date of withdrawal. (See page 16.)
 
(b) A contract administration charge of $30 per contract year is deducted from
     each Contract. It is deducted from the contract value on each contract
     anniversary on or prior to the annuity date and at full withdrawal if made
     other than on a contract anniversary.
 
(c) The expense risk charge is stated as an annual percentage of the daily net
     asset value of the Variable Account. The rate indicated is for nonqualified
     Contracts. For qualified Contracts, the rate is 0.20%. (See page 17.)
 
(d) The mortality risk charge and the distribution expense charge are each
     stated as an annual percentage of the daily net asset value of the Variable
     Account. (See page 17.)
 
(e) See "Investments of the Variable Account" on page 13.
 
                                        8
<PAGE>   13
   
<TABLE>
<CAPTION>
                                                              HIGH
                                  RESERVE                   CURRENT      QUALITY
                                   ASSETS       PRIME        INCOME       EQUITY
                                    FUND      BOND FUND       FUND         FUND
           EXAMPLE               SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
- ------------------------------   ----------   ----------   ----------   ----------
<S>                              <C>          <C>          <C>          <C>
If the contract owner
  surrenders his or her
  Contract at the end of the
  applicable time period, the
  contract owner would pay the
  following expenses on a
  $1,000 investment, assuming
  5% annual return on assets:
     1-year...................   $       70   $       69   $       70   $       69
     3-year...................          113          110          111          110
     5-year...................          159          153          155          153
    10-year...................          234          222          228          224
If the contract owner
  annuitizes, or does not
  surrender, at the end of the
  applicable time period, the
  contract owner would pay the
  following expenses on a
  $1,000 investment, assuming
  5% annual return on assets:
     1-year...................   $       20   $       19   $       20   $       19
     3-year...................           63           60           61           60
     5-year...................          109          103          105          103
    10-year...................          234          222          228          224
 
<CAPTION>
                                                            NATURAL
                                   EQUITY      FLEXIBLE    RESOURCES     AMERICAN
                                   GROWTH      STRATEGY      FOCUS       BALANCED
                                    FUND         FUND         FUND         FUND
           EXAMPLE               SUBACCOUNT   SUBACCOUNT   SUBACCOUNT   SUBACCOUNT
- ------------------------------   ----------   ----------   ----------   ----------
<S>                              <C>          <C>          <C>          <C>
If the contract owner
  surrenders his or her
  Contract at the end of the
  applicable time period, the
  contract owner would pay the
  following expenses on a
  $1,000 investment, assuming
  5% annual return on assets:
     1-year...................   $       73   $       72   $       72   $       70
     3-year...................          119          116          119          113
     5-year...................          169          164          167          159
    10-year...................          255          245          252          234
If the contract owner
  annuitizes, or does not
  surrender, at the end of the
  applicable time period, the
  contract owner would pay the
  following expenses on a
  $1,000 investment, assuming
  5% annual return on assets:
     1-year...................   $       23   $       22   $       22   $       20
     3-year...................           69           66           69           63
     5-year...................          119          114          117          109
    10-year...................          255          245          252          234
</TABLE>
    
 
The foregoing Fee Table and Example are intended to assist investors in
understanding the costs and expenses that a contract owner in the Merrill Lynch
Life Variable Annuity Separate Account will bear directly or indirectly with
respect to each Fund. The Fee Table and Example include charges and expenses of
the Variable Account as well as the Merrill Lynch Variable Series Funds, Inc.
 
     THE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
EXPENSES OR ANNUAL RATES OF RETURN OF ANY FUND. ACTUAL EXPENSES AND ANNUAL RATES
OF RETURN MAY BE MORE OR LESS THAN THOSE ASSUMED FOR THE PURPOSE OF THE EXAMPLE.
 
The Fee Table and Example do not include charges to contract owners for
reimbursement of premium taxes paid with respect to the Contract. Premium taxes
may be applicable. Refer to PREMIUM TAXES on page 18 for further information.
 
   
In the Example, the $30 contract administration charge was converted to a
percentage charge by dividing the total administration charges collected during
1995 by the average total contract values (excluding the value of Contracts in
the annuity period) during 1995. Contract values and administration charges
collected include amounts allocated to the Variable Account only. The percentage
charge so determined was added to the Total Separate Account Annual Expenses
(1.30%) and Total Merrill Lynch Variable Series Funds, Inc. Annual Expenses
(0.50% to 0.81%, depending on the Fund) shown above, and the resulting
percentage figure was multiplied by the average annual assets of the
hypothetical account to determine annual expenses.
    
 
                                        9
<PAGE>   14
 
                        CONDENSED FINANCIAL INFORMATION
 
              MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
                     SCHEDULE OF ACCUMULATION UNIT VALUES*
 
            FOR THE PERIOD JANUARY 1, 1986 THROUGH DECEMBER 31, 1995
 
*The accumulation unit values listed below for the periods January 1, 1986
through August 31, 1991 are for periods when the Contracts were funded through
the Merrill Lynch Variable Annuity Account of Family Life Insurance Company
("FLIC"). See page 12. On September 1, 1991, Merrill Lynch Life assumption
reinsured certain of FLIC's variable annuity contracts (see THE REINSURANCE
AGREEMENT on page 13). The financial performance of the Contracts shown in the
Schedule of Accumulation Unit Values, below, includes the performance of the
Contracts for periods prior to September 1, 1991 while part of the FLIC separate
account.
 
<TABLE>
<CAPTION>
 NONQUALIFIED
  CONTRACTS:      1986     1987     1988     1989     1990       1991          1992          1993          1994          1995
                 ------   ------   ------   ------   ------   -----------   -----------   -----------   -----------   -----------
<S>              <C>      <C>      <C>      <C>      <C>      <C>           <C>           <C>           <C>           <C>
Reserve Assets
  Fund
  January 1
    value......  14.068   14.728   15.407   16.252    17.44         18.55         19.38         19.76         20.04         20.54
  December 31
    value......  14.728   15.407   16.252   17.439    18.55         19.38         19.76         20.04         20.54         21.41
  Total units
    outstanding
    at
    December
    31.........                                                 756,930.2     542,420.0     437,996.5     492,365.6     350,130.6
Prime Bond Fund
  January 1
    value......  17.092   19.205   18.750   19.764    22.10         23.38         26.86         28.45         31.46         29.57
  December 31
    value......  19.205   18.750   19.764   22.103    23.38         26.86         28.45         31.46         29.57         35.07
  Total units
    outstanding
    at
    December
    31.........                                                 618,656.9     667,898.6     741,333.5     610,532.0     510,791.1
High Current
  Income Fund
  January 1
    value......  17.795   19.637   20.127   22.632    23.76         21.62         30.51         36.15         42.06         40.03
  December 31
    value......  19.637   20.127   22.632   23.760    21.62         30.51         36.15         42.06         40.03         46.32
  Total units
    outstanding
    at
    December
    31.........                                                 181,893.1     182,229.2     245,495.0     198,985.9     175,671.0
Quality Equity
  Fund
  January 1
    value......  17.330   20.594   20.188   22.626    29.21         29.03         37.30         37.81         42.76         41.71
  December 31
    value......  20.594   20.188   22.626   29.210    29.03         37.30         37.81         42.76         41.71         50.48
  Total units
    outstanding
    at
    December
    31.........                                                 674,488.8     681,947.8     790,434.5     701,903.6     648,031.6
Equity Growth
  Fund
  January 1
    value......  15.223   17.835   13.681   14.079    16.20         13.99         20.73         20.35         23.66         21.66
  December 31
    value......  17.835   13.681   14.079   16.205    13.99         20.73         20.35         23.66         21.66         31.20
  Total units
    outstanding
    at
    December
    31.........                                                 269,251.3     310,826.6     336,594.9     314,670.5     324,219.4
Flexible
  Strategy Fund
  April 30
  (commencement) 10.000
  January 1
    value......           10.132   10.245   11.252    13.36         13.82         17.06         17.55         20.07         18.98
  December 31
    value......  10.132   10.245   11.252   13.362    13.82         17.06         17.55         20.07         18.98         21.99
  Total units
    outstanding
    at
    December
    31.........                                               1,491,361.1   1,536,734.4   1,689,884.9   1,451,982.2   1,178,582.2
American
  Balanced Fund
  May 31
  (commencement)..                 10.000
  January 1
    value......                             10.332    12.05         12.04         14.34         14.96         16.76         15.85
  December 31
    value......                    10.332   12.047    12.04         14.34         14.96         16.76         15.85         18.91
  Total units
    outstanding
    at
    December
    31.........                                                 226,441.1     309,664.2     344,819.9     282,733.9     237,332.7
Natural
  Resources
  Focus Fund
  May 31
  (commencement)..                 10.000
  January 1
    value......                              9.508    11.10         10.27         10.28         10.29         11.22         11.23
  December 31
    value......                     9.508   11.097    10.27         10.28         10.29         11.22         11.23         12.49
  Total units
    outstanding
    at
    December
    31.........                                                  36,077.3      50,350.7      97,956.9      92,609.5      81,046.5
</TABLE>
 
                                       10
<PAGE>   15
 
              MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
                     SCHEDULE OF ACCUMULATION UNIT VALUES*
 
            FOR THE PERIOD JANUARY 1, 1986 THROUGH DECEMBER 31, 1995
 
*The accumulation unit values listed below for the periods January 1, 1986
through August 31, 1991 are for periods when the Contracts were funded through
the Merrill Lynch Variable Annuity Account of Family Life Insurance Company
("FLIC"). See page 12. On September 1, 1991, Merrill Lynch Life assumption
reinsured certain of FLIC's variable annuity contracts (see THE REINSURANCE
AGREEMENT on page 13). The financial performance of the Contracts shown in the
Schedule of Accumulation Unit Values, below, includes the performance of the
Contracts for periods prior to September 1, 1991 while part of the FLIC separate
account.
 
<TABLE>
<CAPTION>
    QUALIFIED
   CONTRACTS:       1986     1987     1988     1989     1990       1991          1992          1993          1994         1995
                   ------   ------   ------   ------   ------   -----------   -----------   -----------   -----------   ---------
<S>                <C>      <C>      <C>      <C>      <C>      <C>           <C>           <C>           <C>           <C>
Reserve Assets
  Fund
  January 1
    value........  14.222   14.933   15.668   16.577    17.84         19.04         19.94         20.39         20.75       21.32
  December 31
    value........  14.933   15.668   16.577   17.840    19.04         19.94         20.39         20.75         21.32       22.30
  Total units
    outstanding
    at
    December
    31...........                                                 574,284.7     370,601.0     308,644.8     252,365.2   194,679.2
Prime Bond Fund
  January 1
    value........  17.436   19.649   19.241   20.347    22.82         24.21         27.90         29.64         32.87       30.98
  December 31
    value........  19.649   19.241   20.347   22.823    24.21         27.90         29.64         32.87         30.98       36.86
  Total units
    outstanding
    at
    December
    31...........                                                 428,447.8     478,220.2     477,582.5     358,718.0   303,333.0
High Current
  Income Fund
  January 1
    value........  18.457   20.428   21.000   23.687    24.94         22.76         32.22         38.29         44.68       42.65
  December 31
    value........  20.428   21.000   23.687   24.941    22.76         32.22         38.29         44.68         42.65       49.49
  Total units
    outstanding
    at
    December
    31...........                                                  74,457.7      73,582.5      93,456.4      92,839.7    79,516.1
Quality Equity
  Fund
  January 1
    value........  18.389   21.918   21.549   24.224    31.37         31.26         40.29         40.96         46.46       45.45
  December 31
    value........  21.918   21.549   24.224   31.366    31.26         40.29         40.96         46.46         45.45       55.18
  Total units
    outstanding
    at
    December
    31...........                                                 432,953.7     457,836.2     516,176.0     469,259.2   412,217.8
Equity Growth
  Fund
  January 1
    value........  16.439   19.318   14.862   15.341    17.71         15.33         22.79         22.44         26.17       24.03
  December 31
    value........  19.318   14.862   15.341   17.710    15.33         22.79         22.44         26.17         24.03       34.71
  Total units
    outstanding
    at
    December
    31...........                                                 139,492.7     156,274.5     195,677.9     184,213.2   188,466.9
Flexible Strategy
  Fund
  April 30
 (commencement)..  10.000
  January 1
    value........           10.152   10.295   11.341    13.51         14.02         17.35         17.90         20.53       19.47
  December 31
    value........  10.152   10.295   11.341   13.508    14.02         17.35         17.90         20.53         19.47       22.63
  Total units
    outstanding
    at
    December
    31...........                                               1,139,762.3   1,085,349.8   1,225,420.9   1,076,826.3   934,036.1
American Balanced
  Fund
  May 31
(commencement)...                    10.000
  January 1
    value........                             10.350    12.10         12.13         14.49         15.17         17.04       16.17
  December 31
    value........                    10.350   12.104    12.13         14.49         15.17         17.04         16.17       19.34
  Total units
    outstanding
    at
    December
    31...........                                                  79,728.3     155,312.1     200,913.9     171,872.9   154,870.7
Natural Resources
  Focus Fund
  May 31
(commencement)...                    10.000
  January 1
    value........                              9.524    11.15         10.35         10.39         10.43         11.40       11.45
  December 31
    value........                     9.524   11.149    10.35         10.39         10.43         11.40         11.45       12.78
  Total units
    outstanding
    at
    December
    31...........                                                  28,823.5      27,220.0      40,239.5      44,876.1    39,692.2
</TABLE>
 
                                       11
<PAGE>   16
 
                      MERRILL LYNCH LIFE INSURANCE COMPANY
 
Merrill Lynch Life Insurance Company ("Merrill Lynch Life") is a stock life
insurance company organized under the laws of the State of Washington in 1986
and redomesticated under the laws of the State of Arkansas in 1991. Merrill
Lynch Life is an indirect wholly owned subsidiary of Merrill Lynch & Co., Inc.,
a corporation whose common stock is traded on the New York Stock Exchange.
 
Merrill Lynch Life is authorized to sell life insurance and annuity contracts.
Merrill Lynch Life is admitted to do business in 49 states, Guam, the U.S.
Virgin Islands, and the District of Columbia.
 
All communications, including inquiries, concerning the Contract should be
addressed to Merrill Lynch Life's Service Center at the address printed on the
first page of this Prospectus.
 
On October 1, 1991, Tandem Insurance Group, Inc. (adba Tandem Life Insurance
Company) ("Tandem"), an affiliate of Merrill Lynch Life, merged with and into
Merrill Lynch Life. Merrill Lynch Life is the surviving company.
 
As a result of the merger, all contracts previously afforded by Tandem are now
afforded by Merrill Lynch Life. Thus, contract owners maintain their identical
coverage through Merrill Lynch Life.
 
In addition, the Tandem Variable Annuity Separate Account (the "Tandem Account")
was combined with the Variable Account. Assets of the Tandem Account have become
assets of the Merrill Lynch Life Account. These assets are segregated from all
of Merrill Lynch Life's other assets. The combination of accounts maintained all
investment options and had no adverse impact (including federal tax) on any
contract owners nor any impact on accumulation units, annuity units, or unit
values.
 
                              THE VARIABLE ACCOUNT
 
The establishment of the Variable Account was approved by Merrill Lynch Life's
Board of Directors on March 15, 1991. The Variable Account is registered with
the Securities and Exchange Commission as a unit investment trust pursuant to
the provisions of the Investment Company Act of 1940. Such registration does not
involve any supervision by the Securities and Exchange Commission of the
investment practices or policies of the Variable Account. The Variable Account
meets the definition of a separate account under the federal securities laws.
 
While the assets of the Variable Account are Merrill Lynch Life's property, as a
segregated investment account, Arkansas insurance law provides that assets of
the Variable Account equal to its reserves and other liabilities are not
chargeable with liabilities arising out of any other business Merrill Lynch Life
may conduct; however, obligations under the Contract are obligations of Merrill
Lynch Life. Income, gains and losses, whether or not realized, from assets
allocated to the Variable Account are, in accordance with the Contracts,
credited to or charged against the Variable Account without regard to other
income, gains or losses of Merrill Lynch Life. Merrill Lynch Life does not
guarantee the investment performance under the Contracts. Both the variable
contract value prior to the annuity date and the amount of any variable annuity
payments will vary with the performance of the investments selected by the
contract owner.
 
There are two subaccounts for each Fund. One subaccount is for qualified
Contracts and the other is for nonqualified Contracts. No transfers may be made
between a qualified and a nonqualified subaccount.
 
                              FINANCIAL STATEMENTS
 
Financial statements for Merrill Lynch Life and the Variable Account can be
found in the Statement of Additional Information. Because the Variable Account
acquired a majority of the assets of Merrill Lynch Variable Annuity Account of
Family Life Insurance Company ("FLIC") in connection with Merrill Lynch Life's
assumption reinsurance of certain variable annuity contracts of FLIC commencing
on September 1, 1991, the financial statements of the Variable Account include
the financial operations of the FLIC separate account for periods prior to
September 1, 1991. The Statement of Additional Information is available upon
request and without charge. This information can be obtained by writing to or
calling Merrill Lynch Life's Service Center at the address or telephone number
set forth on the first page of this Prospectus.
 
                                       12
<PAGE>   17
 
                           THE REINSURANCE AGREEMENT
 
On March 22, 1991, Merrill Lynch Life and certain affiliated life insurance
companies entered into an assumption reinsurance agreement with Family Life
Insurance Company ("FLIC") relating to various policies including the FLIC
Contracts. The assumption reinsurance of the FLIC Contracts will take place in
several transactions. The first transaction was effected as of September 1,
1991, when Merrill Lynch Life assumption reinsured Contracts in 37 states, Guam
and the Virgin Islands. There have been various assumption reinsurance
transactions subsequent to September 1, 1991.
 
The FLIC Contracts, which participate in FLIC's Merrill Lynch Variable Annuity
Account, are identical to the Contracts described in this Prospectus, except
that the FLIC Contracts provide for a higher mortality risk charge (.80%
annually under the FLIC Contracts versus .75% annually under the Contracts
described in this Prospectus), but no distribution expense charge. Pursuant to
the agreement, FLIC agreed to transfer and Merrill Lynch Life agreed to assume
on an assumption reinsurance basis all of FLIC's obligations and liabilities
under certain of the Contracts to the maximum extent permitted by law. To
reflect its assumption of the FLIC Contracts, Merrill Lynch Life will issue a
certificate of assumption to the owners of the FLIC Contracts informing them of
Merrill Lynch Life's assumption of FLIC's liabilities under the Contract and of
the change in the components of the charges against separate account assets.
 
At such time as a Contract is assumption reinsured, assets held in FLIC's
Merrill Lynch Variable Annuity Account equal to the contract liabilities
attributable to the variable portion of the Contract will be transferred to the
Variable Account. Thereafter, the contract owner will deal directly with Merrill
Lynch Life and future premiums will be forwarded directly to Merrill Lynch Life.
The assumption reinsurance of the FLIC Contracts will not change the number of
accumulation or annuity units credited under the Contracts or the value of such
units, which will continue to be affected only by the investment performance of
the Funds. Contract values will be the same as they would have been had the
assumption reinsurance transaction not occurred, and there will be no adverse
tax consequences to a contract owner as a result of the assumption reinsurance
of his or her Contract.
 
                      INVESTMENTS OF THE VARIABLE ACCOUNT
 
ELIGIBLE FUNDS
 
Premiums will be allocated among one or more subaccounts for investment at net
asset value in shares of the Funds selected by the contract owner. No fee,
penalty or other charge will be imposed. To reduce Merrill Lynch Life's market
risk for cancellations during the TEN DAY RIGHT TO REVIEW described on page 24,
all premiums allocable to the Variable Account will be allocated to the Reserve
Assets Fund subaccount for the first 14 days following the date of issue.
Thereafter, the contract owner's interest in the Variable Account will be
reallocated to the subaccounts selected by the contract owner. In the
Commonwealth of Pennsylvania, all premiums will be invested as of the date of
issue in the subaccounts selected by the contract owner. Therefore, Pennsylvania
contract owners will bear the market risk during the right to review period.
Merrill Lynch Life may make additions to or deletions from the list of eligible
Funds as permitted by law. (See SUBSTITUTION OF INVESTMENTS on page 16.) The
contract owner may transfer all or part of his or her contract value from one
subaccount to another, except no transfer may be made within 30 days of the date
of issue. Transfers must be at least 30 days apart.
 
Each Fund is a separate investment portfolio of Merrill Lynch Variable Series
Funds, Inc., an open-end management investment company registered with the
Securities and Exchange Commission. Shares of the Merrill Lynch Variable Series
Funds, Inc. are currently sold only to Merrill Lynch Life, ML Life Insurance
Company of New York, and several insurance companies not affiliated with Merrill
Lynch Life or Merrill Lynch & Co., Inc. to fund benefits under certain variable
annuity and variable life insurance contracts. Shares of each Portfolio of the
Funds may be made available to the separate accounts of additional insurance
companies in the future.
 
It is conceivable that material conflicts could arise as a result of both
variable annuity and variable life insurance separate accounts investing in the
Funds. Although no material conflicts are foreseen, the
 
                                       13
<PAGE>   18
 
participating insurance companies will monitor events in order to identify any
material conflicts between variable annuity and variable life insurance contract
owners to determine what action, if any, should be taken. Material conflicts
could result from such things as (1) changes in state insurance law, (2) changes
in federal income tax law or (3) differences between voting instructions given
by variable annuity and variable life insurance contract owners. If a conflict
occurs, Merrill Lynch Life may be required to eliminate one or more subaccounts
of the Variable Account or substitute a new subaccount. In responding to any
conflict, Merrill Lynch Life will take the action which it believes necessary to
protect its contract owners.
 
Each Fund receives investment advice from Merrill Lynch Asset Management, L.P.
("MLAM") which is paid fees by the Funds for its services. The fees charged to
each of the Funds are set forth in the summary of investment objectives below.
MLAM is a worldwide mutual fund leader with more than $196.4 billion in assets
under management. It is registered as an investment adviser under the Investment
Advisers Act of 1940. MLAM is an indirect subsidiary of Merrill Lynch & Co.,
Inc. MLAM's principal business address is 800 Scudders Mill Road, Plainsboro,
New Jersey 08536.
 
MLAM has entered into an agreement with Merrill Lynch Insurance Group, Inc.
("MLIG"), an affiliate of Merrill Lynch Life, with respect to administration
services for the Funds in connection with the Contracts and other variable life
insurance and variable annuity contracts issued by Merrill Lynch Life. 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 Funds to MLAM
attributable to contracts issued by Merrill Lynch Life.
 
A summary of investment objectives of each Fund follows. There is no guarantee
that any Fund will meet its investment objective. Meeting the objectives depends
upon how well the Funds' management anticipates changing economic conditions.
More detailed information, including the risks associated with each Fund
(including any risks associated with investment in the High Current Income Fund)
and deductions from and expenses paid out of the assets of the Funds, may be
found in the current prospectus for the Merrill Lynch Variable Series Funds,
Inc. which is in the back of this booklet. Both prospectuses should be read in
full for a complete evaluation of the Contract.
 
Reserve Assets Fund
 
The Fund seeks preservation of capital, liquidity, and the highest possible
current income consistent with the foregoing objectives by investing in
short-term money market securities. The Fund invests in short-term United States
government securities; government agency securities; bank certificates of
deposit and bankers' acceptances; short-term corporate debt securities such as
commercial paper and variable amount master demand notes; repurchase agreements
and other money market instruments. MLAM receives from the Fund an advisory fee
at the annual rate of 0.50% of the first $500 million of the Fund's average
daily net assets; 0.425% of the next $250 million; 0.375% of the next $250
million; 0.35% of the next $500 million; 0.325% of the next $500 million; 0.30%
of the next $500 million; and 0.275% of the average daily net assets in excess
of $2.5 billion.
 
Prime Bond Fund
 
The Fund seeks to obtain as high a level of current income as is consistent with
the investment policies of the Fund and with prudent investment management, and
capital appreciation to the extent consistent with the foregoing objective. The
Fund invests primarily in long-term corporate bonds in the top three ratings
categories by established rating services. MLAM receives from the Fund an
advisory fee at the annual rate of 0.50% of the first $250 million of the
combined average daily net assets of the Fund and High Current Income Fund;
0.45% of the next $250 million; 0.40% of the next $250 million; and 0.35% of the
combined average daily net assets in excess of $750 million. The reduction of
the advisory fee applicable to the Fund is determined on a uniform percentage
basis as described in the Statement of Additional Information for the Funds.
 
High Current Income Fund
 
The Fund seeks to obtain as high a level of current income as is consistent with
the investment policies of the Fund and with prudent investment management, and
capital appreciation to the extent consistent with the
 
                                       14
<PAGE>   19
 
foregoing objective. The Fund invests principally in fixed-income securities
that are rated in the lower rating categories of the established rating services
or in unrated securities of comparable quality (commonly known as "junk bonds").
Because investment in such securities entails relatively greater risk of loss of
income or principal, an investment in the High Current Income Fund may not be
appropriate as the exclusive investment to fund a Contract. In an effort to
minimize risk, the Fund will diversify its holdings among many issuers. However,
there can be no assurance that diversification will protect the Fund from
widespread defaults during periods of sustained economic downturn. MLAM receives
from the Fund an advisory fee at the annual rate of 0.55% of the first $250
million of the combined average daily net assets of the Fund and Prime Bond
Fund; 0.50% of the next $250 million; 0.45% of the next $250 million; and 0.40%
of the combined average daily net assets in excess of $750 million. The
reduction of the advisory fee applicable to the Fund is determined on a uniform
percentage basis as described in the Statement of Additional Information for the
Funds.
 
Quality Equity Fund
 
The Fund seeks to attain the highest total investment return consistent with
prudent risk. The Fund employs a fully managed investment policy utilizing
equity securities, primarily common stocks of large-capitalization companies, as
well as investment grade debt and convertible securities. Management of the Fund
will shift the emphasis among investment alternatives for capital growth,
capital stability, and income as market trends change. MLAM receives from the
Fund an advisory fee at the annual rate of 0.50% of the first $250 million of
average daily net assets; 0.45% of the next $50 million; 0.425% of the next $100
million; and 0.40% of the average daily net assets in excess of $400 million.
 
Equity Growth Fund
 
The Fund seeks to attain long-term growth of capital by investing primarily in
common stocks, of relatively small companies that management of the Fund
believes have special investment value and emerging growth companies regardless
of size. Such companies are selected by management on the basis of their
long-term potential for expanding their size and profitability or for gaining
increased market recognition for their securities. Current income is not a
factor in such selection. MLAM receives from the Fund an advisory fee at the
annual rate of 0.75% of the average daily net assets of the Fund. This is a
higher fee than that of many other mutual funds, but management of the Fund
believes it is justified by the high degree of care that must be given to the
initial selection and continuous supervision of the types of portfolio
securities in which the Fund invests.
 
Flexible Strategy Fund
 
The Fund's objective is to seek a high total investment return consistent with
prudent risk. The Fund seeks its objective through a flexible investment policy
using equity securities, intermediate and long-term debt obligations, and money
market securities. MLAM receives from the Fund an advisory fee at the annual
rate of 0.65% of the average daily net assets of the Fund.
 
Natural Resources Focus Fund
 
The Fund seeks to attain long-term growth of capital and protection of the
purchasing power of shareholders' capital by investing primarily in equity
securities of domestic and foreign companies with substantial natural resource
assets. MLAM receives from the Fund an advisory fee at the annual rate of 0.65%
of the average daily net assets of the Fund.
 
Merrill Lynch Life and Merrill Lynch Life Variable Annuity Separate Account
reserve the right to suspend the sale of units of the Natural Resources
subaccount in response to conditions in the securities markets or otherwise.
 
American Balanced Fund
 
The Fund seeks a level of current income and a degree of stability of principal
not normally available from an investment solely in equity securities and the
opportunity for capital appreciation greater than is normally available from an
investment solely in debt securities by investing in a balanced portfolio of
fixed income and
 
                                       15
<PAGE>   20
 
equity securities. MLAM receives from the Fund an advisory fee at the annual
rate of 0.55% of the average daily net assets of the Fund.
 
REINVESTMENT
 
Fund distributions to the Variable Account are automatically reinvested in
additional Fund shares at net asset value.
 
SUBSTITUTION OF INVESTMENTS
 
Merrill Lynch Life may at its discretion substitute a different mutual fund for
any of the Funds shown on the Schedule page of a contract owner's Contract.
Substitution may be made with respect to both existing investments and the
investment of future premiums. However, no such substitution will be made
without any necessary approval of the Securities and Exchange Commission and
applicable state insurance departments. Contract owners will be notified of any
substitutions. Merrill Lynch Life may also add other Funds as eligible
investments of the Variable Account.
 
                             CHARGES AND DEDUCTIONS
 
CONTINGENT DEFERRED SALES CHARGE
 
Merrill Lynch Life does not make any deductions from premiums paid at the time
of purchase. The contingent deferred sales charge, when applicable, permits
Merrill Lynch Life to recover a portion of the expenses relating to the sale of
the Contract, including commissions, preparation of sales literature and other
promotional activity.
 
The contingent deferred sales charge is imposed at withdrawal of all or part of
the contract value. It will be the lesser of (a) 5% of the sum of the premiums
paid within 7 years prior to the date of withdrawal, adjusted for any prior
withdrawals, or (b) 5% of the amount withdrawn. The cumulative sum of all
contingent deferred sales charges made within 7 years prior to the date of
withdrawal will never be more than 5% of the sum of all premiums paid during the
same period. No charge will be made for such part of the first withdrawal in a
contract year as does not exceed 10% of the sum of premiums paid prior to the
date of withdrawal. Withdrawals will be deemed made first from premiums on a
first-in, first-out basis and then from any gain. Under no circumstances will
the cumulative sum of the contingent deferred sales charges ever exceed 5% of
total premiums. No charge will be imposed on any payment made due to death of
the annuitant or contract owner. (See PAYMENT ON DEATH on page 20.)
 
The contingent deferred sales charge may be reduced when sales of Contracts are
made to a trustee, employer or similar party pursuant to a retirement plan or
similar arrangement for sales of Contracts to a group of individuals if such
program results in a savings of sales expenses. The amount of reduction will
depend on such factors as the size of the group, the total amount of premiums
and other relevant factors that might tend to reduce expenses incurred in
connection with such sales. This reduction will not be unfairly discriminatory
to any contract owner. (See ACCUMULATION UNITS on page 18 for a discussion of
the effect the deduction of this charge may have on the number of accumulation
units credited to the Contract.)
 
Merrill Lynch Life's sales expenses relating to all Contracts will initially be
provided for out of Merrill Lynch Life's surplus. Any contingent deferred sales
charge imposed at withdrawal from a Contract is expected to recover only a
portion of the sales expenses relating to that Contract. Other sales expenses
will be recovered through the distribution expense charge described below. Sales
expenses not recovered through the contingent deferred sales charge and the
distribution expense charge will be recovered from profits derived primarily
from the mortality risk charge and expense risk charge described below.
 
CONTRACT ADMINISTRATION CHARGE
 
Merrill Lynch Life imposes a contract administration charge of $30 per contract
year for administration of the Contracts. It is deducted from the contract value
on each contract anniversary on or prior to the annuity date and at full
withdrawal if made other than on a contract anniversary. Such administration
includes issuing
 
                                       16
<PAGE>   21
 
Contracts, maintenance of contract owner records, accounting, valuation,
regulatory compliance and reporting. Even though Merrill Lynch Life's expenses
may increase, the amount of the charge will not change. (See ACCUMULATION UNITS
on page 18 for a discussion of the effect the deduction of this charge may have
on the number of accumulation units credited to the Contract.) The charge is
designed only to reimburse Merrill Lynch Life for such expenses on a cumulative
basis.
 
WAIVER OF CHARGES
 
When permitted by the laws of the state in which the Contract is issued, the
contingent deferred sales charge and the contract administration charge will be
waived under a Contract issued by a trustee, employer or similar party pursuant
to a retirement plan or similar arrangement for the benefit of a group of
individuals where the initial premium is in the amount of $500,000 or more. As a
condition to the waiver, the contract owner must agree to a Contract endorsement
prohibiting the allocation of premiums and the transfer of contract values to
the Fixed Account.
 
EXPENSE RISK CHARGE
 
Merrill Lynch Life guarantees that the contract administration charge will not
increase, regardless of its actual expenses. To compensate for assuming this
expense risk, Merrill Lynch Life deducts an expense risk charge from the
Variable Account.
 
The charge is computed and deducted on a daily basis from each subaccount. For
nonqualified Contracts, on an annual basis it equals 0.5% of the daily net asset
value of the Variable Account. For qualified Contracts, the rate is 0.2% of the
daily net asset value of the Variable Account. If the expense risk charge is
insufficient to cover the actual cost of the expense risk, Merrill Lynch Life
will bear the loss. Conversely, if it is more than sufficient, the excess will
be part of Merrill Lynch Life's profit. The rate of the expense risk charge will
not change.
 
MORTALITY RISK CHARGE
 
Although variable annuity payments will vary according to the performance of the
investments selected by the contract owner, annuity payments will not be
affected by the mortality experience (death rate) of persons receiving such
payments or of the general population. Merrill Lynch Life assumes this mortality
risk by virtue of annuity rates in the Contract that cannot be changed. Merrill
Lynch Life also guarantees a minimum payment on death of the annuitant or
contract owner prior to the annuity date. (See PAYMENT ON DEATH on page 20.) As
compensation for assuming these mortality risks, Merrill Lynch Life deducts a
mortality risk charge from the Variable Account.
 
This charge is computed and deducted on a daily basis from each subaccount, but
on an annual basis it equals 0.75% of the daily net asset value of the Variable
Account. If the amount is insufficient to cover the actual cost of the mortality
risk, Merrill Lynch Life bears the loss. Conversely, if the amount proves more
than sufficient, as anticipated, the excess will be part of Merrill Lynch Life's
profit. The amount of the mortality risk charge will not change.
 
DISTRIBUTION EXPENSE CHARGE
 
Merrill Lynch Life anticipates that the cost of distributing the Contracts will
exceed the amounts it receives from deferred sales charges. Merrill Lynch Life
deducts a distribution expense charge from the Variable Account to compensate
for some of the distribution costs it incurs in connection with the Contracts.
 
The distribution expense charge is computed and deducted on a daily basis from
each subaccount, but on an annual basis it equals 0.05% of the daily net asset
value of the Variable Account.
 
PAYMENTS OF CHARGES AND DEDUCTIONS
 
The expense risk charge, the mortality risk charge and the distribution expense
charge will be computed and deducted from each subaccount of the Variable
Account for each day the Contract is in force. The contract administration
charge and the contingent deferred sales charge will be deducted from the Fixed
Account and
 
                                       17
<PAGE>   22
 
from each subaccount of the Variable Account in the ratio of each contract
owner's interest in each to his or her contract value.
 
PREMIUM TAXES
 
Various jurisdictions impose a premium tax on annuity purchase payments received
by insurance companies. Other jurisdictions impose a premium tax on the contract
value on the annuity date. These taxes will be paid by Merrill Lynch Life when
due. The dollar amount of any premium tax will be deducted from the contract
value at the annuity date. (See ACCUMULATION UNITS below for a discussion of the
effect the deduction of this charge may have on the number of accumulation units
credited to the Contract.) In those jurisdictions that do not allow an insurance
company to reduce its current taxable premium income by the amount of any
withdrawal, surrender or death benefit paid, Merrill Lynch Life will also deduct
a charge for these taxes on any withdrawal, surrender or death benefit effected
under the Contract. Premium taxes currently range from 0% to 5%.
 
Premium tax rates are subject to change by law, administrative interpretations
or court decisions. Premium tax amounts will depend on, among other things, the
contract owner's state of residence, Merrill Lynch Life's status within that
state and the premium tax laws of that state.
 
FUND EXPENSES
 
Merrill Lynch Variable Series Funds, Inc., in calculating the net asset values
of the Funds, deducts advisory fees and operating expenses from the assets of
each Fund. Information about those fees and expenses can be found in the
attached prospectus for the Funds and in its Statement of Additional
Information.
 
                          DESCRIPTION OF THE CONTRACT
 
PREMIUMS
 
The minimum initial premium for nonqualified Contracts is $1,500. For qualified
Contracts it is $10. The minimum subsequent premium for nonqualified Contracts
is $300 ($50 in Tennessee) and for qualified Contracts it is the same as for the
initial premium. Subsequent premiums may be paid at any time without prior
notice to Merrill Lynch Life. Merrill Lynch Life's consent for subsequent
premiums is required only for Tax-Sheltered Annuities where there has been a
prior withdrawal from the Contract. The Contract will not be in default even if
no subsequent premiums are paid.
 
Application for a Contract or acceptance of the first premium is subject to
Merrill Lynch Life's underwriting rules for such transactions. Merrill Lynch
Life reserves the right to reject any application. A properly completed
application that is accompanied by the first premium and all information
necessary for the processing of the application will normally be accepted within
2 business days. If an application is not completed properly and therefore,
cannot be processed, and necessary information is not obtained within 5 business
days, Merrill Lynch Life will offer to return the premium.
 
ACCUMULATION PROVISIONS
 
Accumulation Units
 
Premiums are allocated to the subaccounts in accordance with the contract
owner's selection, except during the first 14 days following the date of issue
of the Contract when premiums directed to the Variable Account will be allocated
to the Reserve Assets Fund subaccount. (See discussion under ELIGIBLE FUNDS on
page 13.) At the end of the 14-day period, contract values will be reallocated
to each subaccount selected. In the Commonwealth of Pennsylvania, all premiums
will be invested as of the date of issue in the subaccounts selected by the
contract owner. Upon allocation, premiums are converted into accumulation units
for that subaccount. The number of accumulation units is determined by dividing
the amount allocated by the value of an accumulation unit for the valuation
period in which the premium is received at Merrill Lynch Life's Service Center
or, in the case of the first premium, is accepted by Merrill Lynch Life. The
number of accumulation units will not change as a result of investment
experience. However, accumulation units will be canceled in connection with any
withdrawal or transfer from a subaccount, the assessment of all or a portion of
 
                                       18
<PAGE>   23
 
the contract administration charge, contingent deferred sales charge or premium
taxes against the subaccount, or upon the payment of a death benefit or
commencement of annuity payments.
 
Value of an Accumulation Unit
 
For each subaccount, the value of an accumulation unit was set at the value of
the corresponding unit of the Merrill Lynch Variable Annuity Account of FLIC as
of the date of the first transfer of assets and liabilities pursuant to the
assumption reinsurance agreement between FLIC and Merrill Lynch Life described
on page 13. The value of an accumulation unit may increase or decrease from one
valuation period to the next. The value for any valuation period is determined
by multiplying the value of an accumulation unit for the last prior valuation
period by the net investment factor for that subaccount for the current
valuation period. It reflects the investment performance and expenses of the
Funds and the deduction of the daily expense, mortality and distribution
charges.
 
Net Investment Factor
 
The net investment factor is an index used to measure the investment performance
of a subaccount from one valuation period to the next. For any subaccount, the
net investment factor for a valuation period is determined by dividing (a) by
(b) and subtracting (c):
 
     Where (a) is:
 
        The net asset value per share of the Fund held in the subaccount, as of
        the end of the valuation period;
 
               Plus
 
        The per-share amount of any dividend or capital gain distributions by
        the Fund if the "ex-dividend" date occurs in the valuation period.
 
     Where (b) is:
 
        The net asset value per share of the Fund held in the subaccount as of
        the end of the last prior valuation period.
 
     Where (c) is:
 
        The sum of the daily expense risk charge, the daily mortality risk
        charge and the daily distribution expense charge. (See CHARGES AND
        DEDUCTIONS on page 16.) For nonqualified Contracts, on an annual basis
        the amount of such charges equals 1.3% of the daily net asset value of
        the Variable Account. For qualified Contracts, the amount equals 1.0% of
        the daily net asset value of the Variable Account.
 
The net investment factor may be greater or less than one; therefore, the value
of an accumulation unit may increase or decrease. Merrill Lynch Life may adjust
the net investment factor to make provisions for any change in the law that
requires it to pay tax on capital gains in the Variable Account. (See FEDERAL
INCOME TAXES on page 24.)
 
Valuation Periods
 
A valuation period is the interval from one valuation day of a Fund to the next
valuation day, measured from the time each day the Fund is valued.
 
THE FIXED ACCOUNT
 
In addition to providing for the allocation of premiums to the subaccounts of
the Variable Account, the Contract also provides for allocation of premiums and
transfer of contract values to the Fixed Account, which accumulate at a
guaranteed interest rate and become part of Merrill Lynch Life's general
account. In the case of qualified contracts, loans also may be taken based on
Fixed Account contract values. (See TAX-SHELTERED ANNUITIES on page 28.) The
interests of contract owners arising from the allocation of premiums or the
transfer
 
                                       19
<PAGE>   24
 
of contract values to the Fixed Account are not registered under the Securities
Act of 1933. Merrill Lynch Life's general account is not registered as an
investment company under the Investment Company Act of 1940. Accordingly, the
Fixed Account contract values are not subject to the provisions that would apply
if registration under such acts were required.
 
Merrill Lynch Life has been advised that the staff of the Securities and
Exchange Commission has not reviewed the disclosures in this Prospectus that
relate to the Fixed Account. Disclosures regarding the Fixed Account and the
general account, however, may be subject to certain generally applicable
provisions of the federal securities laws relating to the accuracy and
completeness of statements made in the Prospectus.
 
PAYMENT ON DEATH
 
If either the annuitant or the contract owner dies prior to the annuity date,
Merrill Lynch Life will pay to the beneficiary, upon receipt of due proof of
death, the greater of (a) the sum of all premiums (adjusted for any withdrawals)
or (b) the contract value for the valuation period in which such proof is
received at Merrill Lynch Life's Service Center.
 
An annuitant's beneficiary may choose a lump sum or payment under any of the
annuity options of the Contract. A contract owner's beneficiary may receive
payment only as follows:
 
A surviving spouse of a deceased contract owner may choose a lump sum or payment
under any of the annuity options of the Contract. If the surviving spouse of the
deceased contract owner is both the contract owner's beneficiary and a
contingent owner (if a contingent owner has been named), he or she may choose to
continue the Contract in force after the contract owner's death. A contract
owner's beneficiary who is not the surviving spouse of the deceased contract
owner may choose (a) a lump sum, which must be paid within five years of the
contract owner's death, (b) a life annuity option without guaranteed payments,
or (c) a life annuity option with guaranteed payments or a fixed period annuity
option where the period required for full distribution of the payments
guaranteed does not exceed the life expectancy of the contract owner's
beneficiary. Payment under (b) or (c), above, must start within one year of the
contract owner's death.
 
If all or part of a lump sum payment to a contract owner's beneficiary or
annuitant's beneficiary is used within 30 days as the premium for a new Contract
issued to the beneficiary, then the new Contract will be deemed a continuation
of the old Contract in computing withdrawal charges under the new Contract. For
tax consequences of lump sum payment, see TAXATION OF ANNUITIES IN GENERAL on
page 25.
 
If either the annuitant or the contract owner dies after the annuity date, any
guaranteed amounts remaining unpaid will continue to be paid pursuant to the
annuity option in force at the date of death, unless the beneficiary chooses to
receive the present value of the remaining guaranteed payments in a lump sum.
(See ANNUITY PROVISIONS on page 22.)
 
BENEFICIARY
 
The beneficiary is named in the application. If the contract owner is not the
annuitant, there may be one beneficiary to receive payment on the annuitant's
death and a different beneficiary to receive payment on the contract owner's
death. Unless the beneficiary has been irrevocably designated, the beneficiary
may be changed during the lifetime of the annuitant or contract owner, as the
case may be. The estate or heirs of a beneficiary who dies before payment is due
have no rights under the Contract. If no beneficiary survives when payment is
due, payment will be made to the contract owner or to the contract owner's
estate.
 
OWNERSHIP
 
The contract owner is the person entitled to exercise all rights under the
Contract. The annuitant is the contract owner unless otherwise designated in the
application or by endorsement. Only a contract owner who is not also the
annuitant may designate a contingent owner; however, a contract owner who is
also the annuitant may name his or her spouse as a contingent owner. A
contingent owner is the person who is to become contract owner at the death of
the prior contract owner if the Contract continues in force after the death of
the prior contract owner. Ownership of the Contract may be transferred to a new
contract owner. Such a transfer of ownership cancels any designation of
contingent owner, but does not affect a designation of beneficiary. If
 
                                       20
<PAGE>   25
 
the Contract is issued pursuant to a qualified plan, it may not be assigned,
pledged or transferred, unless permitted by law. A collateral assignment does
not change contract ownership. The rights of a collateral assignee have priority
over the rights of a beneficiary. Contract owners should consult a competent tax
advisor before making any such designations, transfers or assignments.
 
ACCOUNT TRANSFERS
 
The contract owner may transfer all or part of the contract value among the
Fixed Account and the subaccounts of the Variable Account, subject to the
following restrictions. No transfer may be made from one subaccount of the
Variable Account to another within 30 days of the date of issue or within 30
days of a prior transfer. A transfer from the Fixed Account to any subaccount of
the Variable Account may not be made within six months of the date of issue or
within six months of the date of any prior transfer to the Fixed Account except
for one transfer from the Fixed Account to one or more subaccounts of the
Variable Account in January of each year. Transfers from the Variable Account to
the Fixed Account must be at least 30 days apart. No transfers may be made
between the Fixed Account and the Variable Account after the annuity date.
 
For Contracts issued prior to April 30, 1986 and reinsured by Merrill Lynch
Life, see the Appendix on page 32 for special provisions. Contract owners may
make transfer requests in writing or by telephone, once Merrill Lynch Life
receives proper telephone transfer authorization. Transfer requests may also be
made through a Merrill Lynch Financial Consultant, once Merrill Lynch Life
receives proper authorization. Transfers will take effect as of the end of the
valuation period on the date the request is received at Merrill Lynch Life's
Service Center. Telephone transfer requests received after 4:00 p.m. (ET) will
be deemed to have been received the following business day.
 
WITHDRAWALS
 
The contract owner may withdraw all or part of the contract value, less any
charges. For full withdrawal, the election must be accompanied by the Contract.
The election must be received by Merrill Lynch Life prior to the earlier of the
annuity date or the death of the annuitant. Under certain qualified plans, the
consent of the contract owner's spouse may be required.
 
On receipt of such an election, Merrill Lynch Life will cancel the number of
accumulation units necessary to equal the dollar amount of the withdrawal plus
any applicable contingent deferred sales charge or contract administration
charge. (See CHARGES AND DEDUCTIONS on page 16.) Unless otherwise requested,
partial withdrawals will be deducted from the Fixed Account and subaccounts of
the Variable Account in which the contract owner has an interest in the ratio of
his or her interest therein to the total contract value. Withdrawals and related
charges will be based on values for the valuation period in which the election
(and the Contract, if required) are received at Merrill Lynch Life's Service
Center. A withdrawal may be effected by telephone, once a proper authorization
form is submitted to Merrill Lynch Life's Service Center, if the amount
withdrawn is to be paid into a Merrill Lynch, Pierce, Fenner & Smith
Incorporated brokerage account. Otherwise, a withdrawal request must be
submitted by the contract owner in writing to Merrill Lynch Life's Service
Center. Telephone withdrawal requests received after 4:00 p.m. (ET) will be
deemed to have been received the following business day. A partial withdrawal
must be at least $500, and the remaining contract value must be at least $500;
otherwise, the partial withdrawal will not be permitted. Payment of withdrawals
may be deferred (see SUSPENSION OF PAYMENTS below and FEDERAL INCOME TAXES on
page 24), and withdrawals under Tax-Sheltered Annuities are restricted (see
TAX-SHELTERED ANNUITIES on page 28). Withdrawals will decrease the contract
value. Withdrawals are subject to tax and prior to age 59 1/2 may also be
subject to a 10% federal penalty tax. (See TAXATION OF ANNUITIES IN GENERAL on
page 25.)
 
SUSPENSION OF PAYMENTS
 
Payment of withdrawals will normally be made within 7 days. However, Merrill
Lynch Life reserves the right to defer any withdrawal payment or transfer of
values if (a) the New York Stock Exchange is closed (other than customary
weekend and holiday closings); (b) trading on the Exchange is restricted by the
Securities and Exchange Commission; (c) the Securities and Exchange Commission
declares that an emergency exists such that it is not reasonably practical to
dispose of securities held in the Separate Account or to determine
 
                                       21
<PAGE>   26
 
the value of its assets; or (d) the Securities and Exchange Commission by order
so permits for the protection of security holders.
 
ANNUITY PROVISIONS
 
Variable Annuity
 
A variable annuity is an annuity with payments that are not predetermined as to
dollar amount. Payments will vary according to the investment results of the
applicable subaccount. Annuity payments will be made to the contract owner
unless he or she specifies otherwise in writing. The contract owner may or may
not be the annuitant. The choice is made by the contract owner in the
application.
 
Selection of Annuity Date and Annuity Options
 
The contract owner may select the annuity date and an annuity option in the
application. If the contract owner does not do so, the annuity date will be the
first day of the next month after the annuitant's 75th birthday and the annuity
option will be a life annuity with a 10 year guarantee. The annuity date may not
be later than the first day of the next month after the annuitant's 85th
birthday. (For qualified Contracts, the annuity date may not be later than April
1 of the calendar year after the calendar year in which the annuitant attains
age 70.)
 
Change of Annuity Date or Annuity Option
 
The contract owner may change the annuity date or the annuity option by
telephone or written notice received at Merrill Lynch Life's Service Center at
least 30 days prior to the current annuity date.
 
Annuity Options
 
The contract owner may select any one of the following variable annuity options
or any other option satisfactory to the contract owner and Merrill Lynch Life.
 
- -  PAYMENTS FOR A FIXED PERIOD -- Payments will be made for the period chosen.
   The period must be at least 5 years. With respect to the Variable Account
   only, this option is not available until 3 years after the last premium
   payment is made for this Contract, and the contract owner may at any time
   choose to receive in a lump sum the present value of the remaining payments
   commuted at 4% interest. Such lump sum payment will be considered a
   withdrawal that may be subject to the contingent deferred sales charge. (See
   WITHDRAWALS on page 21.) The contingent deferred sales charge does not apply
   to any other variable annuity option. The mortality risk charge will continue
   to be deducted under this option, as other options, even though under this
   option Merrill Lynch Life assumes no mortality risk.
 
- -  *LIFE ANNUITY -- Payments will be made for the life of the annuitant.
   Payments will cease with the last payment due prior to the annuitant's death.
 
- -  *JOINT AND SURVIVOR LIFE ANNUITY -- Payments will be made during the
   lifetimes of the annuitant and a designated second person. Payments will
   continue as long as either is living.
 
- -  LIFE ANNUITY WITH PAYMENTS GUARANTEED FOR 10 OR 20 YEARS -- Payments will be
   made for the life of the annuitant. A guaranteed payment period of either 10
   or 20 years may be selected. If the annuitant dies during the guaranteed
   period, the beneficiary may elect to receive in a lump sum the present value
   of the remaining guaranteed payments computed at the interest rate in effect
   when annuity payments began.
 
*These options are life annuities. It is possible under these options for a
payee to receive only one annuity payment if the annuitant (or the annuitant and
a designated second person) dies after the first payment, or to receive only two
annuity payments if the annuitant (or the annuitant and a designated second
person) dies after the second payment, and so on.
 
Minimum Annuity Payments
 
Annuity payments will be made monthly. The contract owner may elect quarterly,
semi-annual or annual payments, in which case the calculation of the periodic
annuity payments will be based on the monthly
 
                                       22
<PAGE>   27
 
amount, adjusted by a factor that takes into account the longer interval between
payments. If any payment would be less than $50 Merrill Lynch Life may change
the frequency so payments are at least $50 each. If the net contract value to be
applied at the annuity date is less than $5,000 ($3,500 for qualified
Contracts), Merrill Lynch Life may elect to pay such amount in a lump sum. For
tax consequences of a lump sum payment, see TAXATION OF ANNUITIES IN GENERAL on
page 25.
 
First Variable Annuity Payment
 
The dollar amount of the first monthly variable annuity payment will be
determined by applying the contract owner's interest in the Variable Account,
less any premium taxes, to the annuity table for the annuity option chosen. The
annuity tables are in the Contract. The tables are based on the 1983 Table "a"
for Individual Annuity Valuation with interest at 4% and the annuitant's age set
back one year.
 
Age Adjustment
 
The Contract contains a formula for adjusting the age of the annuitant based on
the annuity date for purposes of determining the dollar amount of the first
monthly annuity payment for each $1,000 applied under an annuity option. If the
annuity date is between the years 1990 and 1999, the annuitant's age is reduced
one year. For each decade thereafter, the annuitant's age is reduced one
additional year. The maximum age adjustment is five years.
 
An age adjustment results in a reduction in the monthly annuity payments that
would otherwise be made. It may be advantageous, therefore, for the contract
owner to designate an annuity date that immediately precedes the date on which
an age adjustment would occur under the Contract. For example, annuity payment
rates for an annuitant with an annuity date in the year 2000 will be the same as
those for the year 1999, even though the annuitant is one year older, because
the new decade results in the annuitant's age being reduced by an additional
year.
 
Number of Annuity Units
 
The number of Annuity Units for each applicable subaccount is the amount of the
first monthly annuity payment attributable to that subaccount divided by the
value of an annuity unit for that subaccount as of the annuity date. The amount
of the first payment attributable to a subaccount is based on the ratio of each
contract owner's interest in that subaccount at the annuity date to his or her
interest in all subaccounts. The number will not change as a result of
investment experience.
 
Value of Each Annuity Unit
 
For each subaccount the value of an annuity unit was set at the value of the
corresponding unit of the Merrill Lynch Variable Annuity Account of FLIC as of
the date of the first transfer of assets and liabilities pursuant to the
assumption reinsurance agreement between FLIC and Merrill Lynch Life described
on page 13. The value may increase or decrease from one valuation period to the
next. For any valuation period, the value of an annuity unit for a particular
subaccount is the value of an annuity unit for that subaccount for the last
prior valuation period multiplied by the net investment factor for that
subaccount for the current valuation period. The result is then multiplied by a
factor to neutralize the assumed investment rate of 4% built into the annuity
tables.
 
Subsequent Variable Annuity Payments
 
Subsequent variable annuity payments will vary in amount according to the
investment performance of the applicable subaccounts within the Variable
Account. The amount of subsequent annuity payments, which may change from month
to month, is equal to the number of annuity units for each subaccount chosen
multiplied by the value of an annuity unit for such subaccount for the valuation
period in which payment is due. Merrill Lynch Life guarantees that the amount of
each subsequent annuity payment will not be affected by variations in expenses
or mortality experience.
 
                                       23
<PAGE>   28
 
Assumed Investment Rate
 
A 4% assumed investment rate is built into the annuity tables in the Contract. A
higher assumption would mean a higher first annuity payment but more slowly
rising and more rapidly falling subsequent payments. A lower assumption would
have the opposite effect. If the actual net investment rate is 4% annually,
annuity payments will be level.
 
Proof of Age, Sex and Survival
 
Merrill Lynch Life may require proof of age, sex or survival of any person upon
whose continuation of life annuity payments depend.
 
NOTICES AND ELECTIONS
 
Generally, all notices and elections under the Contract must be in writing,
signed by the proper party and must be received at Merrill Lynch Life's Service
Center to be effective. However, reallocations, account transfers, withdrawals,
and changes of annuity date or annuity option may be made in writing or by
telephone, once Merrill Lynch Life receives proper telephone transfer
authorization. Merrill Lynch Life is not responsible for their validity. If
acceptable to Merrill Lynch Life, notices or elections relating to beneficiaries
and ownership will take effect as of the date such a request is signed unless
Merrill Lynch Life has already acted in reliance on the prior status.
 
AMENDMENT OF CONTRACT
 
At any time Merrill Lynch Life may amend the Contract as required to make it
conform with any law, regulation or ruling issued by any government agency to
which the Contract is subject.
 
TEN DAY RIGHT TO REVIEW
 
When the owner receives the Contract, it should be reviewed carefully to make
sure it is what the contract owner intended to purchase. Generally, within 10
days after the contract owner receives the Contract, it may be returned for a
refund. Some states allow a longer period of time to return the Contract. The
Contract must be delivered to Merrill Lynch Life's Service Center or to the
Financial Consultant who sold it for a refund to be made. Merrill Lynch Life
will then refund to the contract owner the greater of all premiums paid into the
Contract or the contract value as of the date the Contract is returned. For
Contracts issued in the Commonwealth of Pennsylvania, Merrill Lynch Life will
refund the contract owner's premiums allocated to the Fixed Account plus the
value of the contract owner's interest in the Variable Account as of the date
the Contract is returned. The Contract will then be deemed void.
 
                              FEDERAL INCOME TAXES
 
INTRODUCTION
 
The Contracts are designed for use in connection with retirement plans that may
or may not be qualified plans under the provisions of the Internal Revenue Code.
The ultimate effect of federal income taxes on contract value, on annuity
payments and on the economic benefit to the contract owner, annuitant or
beneficiary depends on the type of retirement plan for which the Contract is
purchased, on whether the investments of the Variable Account meet Internal
Revenue Service diversification standards (discussed below) and on the tax and
employment status of the individual concerned. The following discussion is
general in nature and is not intended as tax advice. Each person concerned
should consult a competent tax advisor. This discussion is based on Merrill
Lynch Life's understanding of current federal income tax laws as currently
interpreted. No representation is made regarding the likelihood of continuation
of current federal income tax laws or of the current interpretations by the
Internal Revenue Service. MERRILL LYNCH LIFE DOES NOT MAKE ANY GUARANTEE
REGARDING THE TAX STATUS OF ANY CONTRACT OR ANY TRANSACTION INVOLVING THE
CONTRACTS.
 
                                       24
<PAGE>   29
 
MERRILL LYNCH LIFE'S TAX STATUS
 
Merrill Lynch Life is taxed as a life insurance company under the Internal
Revenue Code. The Variable Account is not a separate entity, and for tax
purposes its operations are a part of Merrill Lynch Life's. Therefore, Merrill
Lynch Life will be liable for any taxes attributable to the Variable Account.
(See THE VARIABLE ACCOUNT on page 12.)
 
Under existing federal income tax law, although investment income of the
Variable Account is includible in Merrill Lynch Life's gross income, no income
tax on such income is payable by Merrill Lynch Life. Merrill Lynch Life reserves
the right, however, to deduct from the Variable Account any such taxes imposed
in the future.
 
TAXATION OF ANNUITIES IN GENERAL
 
In General
 
Section 72 of the Internal Revenue Code governs taxation of annuities in
general. With respect to contracts held by natural persons, no taxes are imposed
on increases in the value of a contract until distribution occurs, either in the
form of a withdrawal or as annuity payments under the annuity option elected.
The taxable portion of a distribution (in the form of a single sum payment or an
annuity) is taxable as ordinary income. Additionally, certain transfers of a
Contract for less than adequate consideration, such as a gift, will trigger tax
on the excess of the net contract value over the contract owner's investment in
the Contract.
 
Required Distributions
 
In order to be treated as an annuity contract for federal income tax purposes,
Section 72(s) of the Code requires any nonqualified contract to provide that (a)
if any contract owner dies on or after the annuity commencement date but prior
to the time the entire interest in the Contract has been distributed, the
remaining portion of such interest will be distributed at least as rapidly as
under the method of distribution being used as of the date of that contract
owner's death; and (b) if any contract owner dies prior to the annuity
commencement date, the entire interest in the Contract will be distributed
within five years after the date of the contract owner's death. These
requirements will be considered satisfied as to any portion of the contract
owner's interest which is payable to or for the benefit of a "designated
beneficiary" and which is distributed over the life of such "designated
beneficiary" or over a period not extending beyond the life expectancy of that
beneficiary, provided that such distributions begin within one year of that
owner's death. The contract owner's "designated beneficiary" (referred to herein
as the "Owner's Beneficiary") is the person designated by such contract owner as
a beneficiary and to whom ownership of the Contract passes by reason of death
and must be a natural person. However, if the contract owner's "designated
beneficiary" is the surviving spouse of the contract owner, the Contract may be
continued with the surviving spouse as the new owner.
 
The nonqualified contracts contain provisions which are intended to comply with
the requirements of Section 72(s) of the Code, although no regulations
interpreting these requirements have yet been issued. Merrill Lynch Life intends
to review such provisions and modify them if necessary to assure that they
comply with the requirements of Code Section 72(s) when clarified by regulation
or otherwise. Other rules may apply to qualified contracts.
 
Non-natural Owners
 
Nonqualified contracts held by other than a natural person generally are not
treated as annuities, and the contract owner generally must include in income
any increase in the excess of the contract value over the contract owner's
investment in the contract. This is not applicable to trusts or other entities
acting as an agent for a natural person, and there are certain other exceptions
to this rule. Prospective contract owners who are not natural persons should
consult a competent tax adviser.
 
Distributions
 
The taxable portion of annuity payments is generally determined by a formula
that establishes the ratio that the cost basis of the contract bears to the
expected return under the contract. After such time as the sum of
 
                                       25
<PAGE>   30
 
the nontaxable portion of annuity payments received equals the sum of premium
payments (adjusted for any withdrawals or outstanding loans), all subsequent
annuity payments are fully taxable as ordinary income.
 
With respect to nonqualified plans, partial withdrawals of contract value are
treated as taxable income to the extent that the contract value just before the
withdrawal exceeds the investment in the contract. In the case of a withdrawal
under a qualified plan, a ratable portion of the amount received is taxable,
generally based on the ratio of the investment in the contract to the
individual's total accrued benefit under the retirement plan. The assignment or
pledge (or agreement to assign or pledge) of any portion of the value of the
Contract shall be treated as a withdrawal subject to this rule. Full withdrawals
are treated as taxable income to the extent that the net contract value
withdrawn exceeds the investment in the contract. Amounts may be distributed
from the Contract because of the death of an owner or the annuitant. Generally,
such amounts are includible in the income of the recipient as follows: (1) if
distributed in a lump sum, they are taxed in the same manner as a full surrender
as described above, or (2) if distributed under an annuity option, they are
taxed in the same manner as annuity payments, as described above.
 
All nonqualified annuity contracts entered into after October 21, 1988 that are
issued by Merrill Lynch Life (or its affiliates) to the same owner during any
calendar year are treated as one annuity contract for purposes of determining
the amount includable in gross income under Section 72(e) of the Internal
Revenue Code. In addition, the Treasury Department has specific authority to
issue regulations that prevent the avoidance of Section 72(e) through the serial
purchase of annuity contracts or otherwise. Congress has also indicated that the
Treasury Department may have authority to treat the combination purchase of an
immediate annuity contract and a separate deferred annuity contract as a single
annuity contract under its general authority to prescribe rules as may be
necessary to enforce the income tax laws.
 
For both withdrawals and annuity payments under some types of qualified plans,
there may be no investment in the contract within the meaning of Section 72 of
the Internal Revenue Code, and the total amount received may be taxable.
 
Contract owners, annuitants and beneficiaries should seek competent financial
advice about the tax consequences of distributions under the retirement plan in
connection with which the Contracts are purchased.
 
Penalty Tax
 
A penalty tax is imposed equal to 10% of the taxable income portion of a
withdrawal. The penalty tax applies to both nonqualified and qualified
contracts, with different exceptions for each. The exceptions applicable to both
nonqualified and qualified contracts include (a) distributions made at or after
the contract owner's age 59 1/2, (b) distributions made on or after the contract
owner's death, (c) distributions attributable to the contract owner's
disability, and (d) substantially equal periodic payments for the contract
owner's life or life expectancy (or joint life or joint life expectancy of the
contract owner and a second person). There is an additional exception for
distributions under an immediate annuity contract applicable to nonqualified
contracts and Section 457 plans. Finally, there is an exception unique to
qualified contracts (not applicable to Individual Retirement Annuities and
Accounts) for distributions made to an employee after separation from service
after age 55. (For the tax treatment of any premiums paid prior to August 14,
1982, consult a tax advisor.)
 
INTERNAL REVENUE SERVICE DIVERSIFICATION STANDARDS
 
The Internal Revenue Service has published regulations prescribing
diversification standards to be met by nonqualified variable annuity contracts
as a condition to being taxed as annuities under Section 72 of the Internal
Revenue Code. The standards provide that investments of a subaccount of the
Variable Account are adequately diversified if no more than (a) 55% of the value
of its assets is represented by any one investment, (b) 70% is represented by
any two investments, (c) 80% is represented by any three investments, and (d)
90% is represented by any four investments. It is Merrill Lynch Life's opinion
that each subaccount of the Variable Account will meet the diversification
standards imposed by the Internal Revenue Service.
 
The Treasury Department has announced that the diversification regulations do
not provide guidance concerning the extent to which contract owners may direct
their investments to particular subaccounts of a separate account. Such guidance
will be included in regulations or Revenue Rulings under Section 817(d) of
 
                                       26
<PAGE>   31
 
the Internal Revenue Code relating to the definition of a variable contract. It
is unknown what standards will be adopted in such regulations. Merrill Lynch
Life, however, believes that according to current law the Contract will be
treated as an annuity for federal income tax purposes and that the Company, not
the contract owner, will be treated as the owner of the contract investments.
 
The ownership rights under the Contract are similar to, but different in certain
respects from, those described by the Internal Revenue Service in rulings in
which it determined that the owners were not owners of separate account assets.
For example, the owner of the Contract has additional flexibility in allocating
premium payments and account values. These differences could result in the owner
being treated as the owner of the assets of the Variable Account. Merrill Lynch
Life reserves the right to modify the Contract as necessary to prevent the
contract owner from being considered the owner of the assets of the Variable
Account for federal tax purposes. Any such changes will apply uniformly to
affected contract owners and will be made with such notice to affected contract
owners as is feasible under the circumstances.
 
TRANSFERS, ASSIGNMENTS, OR EXCHANGES OF A CONTRACT
 
A transfer of ownership of the Contract, the designation of an annuitant who is
not also the owner, or the exchange of the Contract may result in certain tax
consequences to the contract owner that are not discussed herein. A contract
owner contemplating any such transfer, assignment, or exchange should contact a
competent tax adviser with respect to the potential tax effects of such a
transaction.
 
POSSIBLE CHANGES IN TAXATION
 
In past years, legislation has been proposed that would have adversely modified
the federal taxation of certain annuities. For example, one such proposal would
have changed the tax treatment of non-qualified annuities that did not have
"substantial life contingencies" by taxing income as it is credited to the
annuity. Although, as of the date of this prospectus, Congress is not actively
considering any legislation regarding the taxation of annuities, there is always
the possibility that the tax treatment of annuities could change by legislation
or other means (such as IRS regulations, revenue rulings, judicial decisions,
etc.). Moreover, it is also possible that any change could be retroactive (that
is, effective prior to the date of the change).
 
OTHER TAX CONSEQUENCES
 
Merrill Lynch Life does not make any guarantee regarding the tax status of the
Contract or any transaction regarding the Contract. As noted above, the
foregoing discussion of the income tax consequences under the Contract is not
exhaustive and special rules are provided with respect to other tax situations
not discussed in the Prospectus. Further, the income tax consequences discussed
herein reflect the Company's understanding of current law and the law may
change. Federal estate and state and local estate, inheritance, and other tax
consequences of ownership or receipt of distributions under the Contract depend
on the individual circumstances of each contract owner or recipient of the
distribution. A competent tax adviser should be consulted for further
information.
 
QUALIFIED PLANS
 
The Contracts are designed for use with several types of qualified plans. The
tax rules applicable to participants in such qualified plans vary according to
the type of plan and the terms and conditions of the plan itself. Therefore, no
attempt is made to provide more than general information about the use of the
Contracts with the various types of qualified plans. Contract owners, annuitants
and beneficiaries are cautioned that the rights of any person to any benefits
under such qualified plans may be subject to the terms and conditions of the
plans themselves, regardless of the terms and conditions of the Contract. Some
retirement plans are subject to distribution and other requirements that are not
incorporated into our Contract administration procedures. Contract owners,
participants and beneficiaries are responsible for determining that
contributions, distributions and other transactions with respect to the
Contracts comply with applicable law. Following are brief descriptions of the
various types of qualified plans in connection with which Merrill Lynch Life
will issue a Contract. When issued in connection with qualified plans, a
Contract will be amended as necessary to conform to the requirements of the
Internal Revenue Code.
 
                                       27
<PAGE>   32
 
Individual Retirement Annuities and Individual Retirement Accounts
 
Section 408 of the Internal Revenue Code permits eligible individuals to
contribute to an individual retirement program known as an Individual Retirement
Annuity or Individual Retirement Account (each hereafter referred to as "IRA").
IRAs are subject to limits on the amount that may be contributed, the
contributions that may be deducted from taxable income, the persons who may be
eligible and on the time when distributions may commence. Also, distributions
from certain other types of qualified plans may be "rolled over" on a
tax-deferred basis into an IRA. Sales of the Contract for use with IRAs may be
subject to special disclosure requirements of the Internal Revenue Service.
Purchasers of the Contract for use with IRAs will be provided with supplemental
information required by the Internal Revenue Service or other appropriate
agency. Such purchasers will have the right to revoke the Contract within 7 days
of the earlier of the establishment of the IRA or the purchase of the Contract.
Purchasers should seek competent advice as to the suitability of the Contract
for use with IRAs.
 
Pension and Profit Sharing Plans
 
Sections 401(a) and 403(a) of the Internal Revenue Code permit corporate
employers to establish various types of retirement plans for employees. These
plans are limited by law as to maximum permissible contributions, distribution
dates, nonforfeitability of interest and tax rates applicable to distributions.
These retirement plans may permit the purchase of the Contracts to accumulate
retirement savings under the plans. Adverse tax or other legal consequences to
the plan, to the participant or to both may result if this Contract is assigned
or transferred to any individual as a means to provide benefit payments, unless
the plan complies with all legal requirements applicable to such benefits prior
to transfer of the Contract. Employers intending to use the Contracts in
connection with such plans should seek competent advice.
 
Tax-Sheltered Annuities
 
Section 403(b) of the Internal Revenue Code permits public school employees and
employees of certain types of charitable, educational and scientific
organizations specified in Section 501(c)(3) of the Code to purchase annuity
contracts and, subject to certain limitations, exclude the amount of premiums
from gross income for tax purposes. These annuity contracts are commonly
referred to as "Tax-Sheltered Annuities." Premiums excluded from gross income
will be subject to FICA taxes. Purchasers using the Contracts as a Tax-Sheltered
Annuity should seek competent advice as to eligibility, limitations on
permissible amounts or premiums, and restrictions and tax consequences on
distribution. The restrictions on distributions include a PROHIBITION AGAINST
DISTRIBUTIONS FROM THE CONTRACT ATTRIBUTABLE TO CONTRIBUTIONS MADE PURSUANT TO A
SALARY REDUCTION AGREEMENT, unless made:
 
(a) After the contract owner attains age 59 1/2;
 
(b) Upon separation from service;
 
(c) Upon death or disability, or
 
(d) For an amount not greater than the total of such contributions in the case
of hardship.
 
The above restrictions apply to distributions of employee contributions made
after December 31, 1988, earnings on those contributions, and earnings on
amounts attributable to employee contributions that are held as of December 31,
1988. They do not apply to distributions of any employer or other after-tax
contributions, employee contributions made on or before December 31, 1988, and
earnings credited to employee contributions before December 31, 1988.
 
     Owners of Tax-Sheltered Annuities may receive Contract loans. Contract
loans that satisfy certain requirements with respect to loan amount and
repayment are not treated as taxable distributions. If these requirements are
not satisfied, or if the Contract terminates while a loan is outstanding, the
loan balance will be treated as a taxable distribution and may be subject to
penalty tax, and the treatment of the Contract under section 403(b) may be
adversely affected. In addition, if the section 403(b) plan is subject to the
Employee Retirement Income Security Act of 1974 ("ERISA"), a Contract loan will
be treated as a "prohibited
 
                                       28
<PAGE>   33
 
transaction" subject to certain penalties unless additional ERISA requirements
are satisfied. The Owner of a Tax-Sheltered Annuity should seek competent advice
before requesting a Contract loan.
 
Section 457 Deferred Compensation ("Section 457") Plans
 
Under Section 457 of the Internal Revenue Code, employees and independent
contractors who perform services for tax-exempt employers may participate in a
Section 457 plan of their employer allowing them to defer part of their salary
or other compensation. The amount deferred and any income on such amount will
not be taxable until paid or otherwise made available to the employee.
 
The maximum amount that can be deferred under a Section 457 plan in any tax year
is ordinarily one-third of the employee's includible compensation, up to $7,500.
Includible compensation means earnings for services rendered to the employer
which is includible in the employee's gross income, but excluding any
contributions under the Section 457 plan or a Tax-Sheltered Annuity. During the
last three years before an individual attains normal retirement age additional
"catch-up" deferrals are permitted.
 
The deferred amounts will be used by the employer to purchase the Contracts. The
Contracts will be owned by the employer and will be subject to the claims of the
employer's creditors. The employee has no rights or vested interest in the
Contract and is only entitled to payment in accordance with the Section 457 plan
provisions. Present federal income tax law does not allow tax-free transfers or
rollovers for amounts accumulated in a Section 457 plan except for transfers to
other Section 457 plans in certain limited cases.
 
Withholding
 
Pension and annuity distributions generally are subject to withholding for the
recipient's federal income tax liability at rates that vary according to the
type of distribution and the recipient's tax status. Recipients, however,
generally are provided the opportunity to elect not to have tax withheld from
distributions. As of January 1, 1993, Merrill Lynch Life is generally required
to withhold on distributions under qualified contracts.
 
                         VARIABLE ACCOUNT VOTING RIGHTS
 
In accordance with its view of present applicable law, Merrill Lynch Life will
vote the shares of the Funds held in the Variable Account at any special
meetings of the shareholders of the Funds according to instructions received
from persons having a voting interest in the Variable Account. Merrill Lynch
Life will vote shares attributable to Contracts for which it has not received
instructions in the same proportion as it votes shares for which it has received
instructions. Shares not attributable to Contracts will also be voted in the
same proportion as shares in the respective subaccounts for which instructions
are received. If, however, the Investment Company Act of 1940 should be amended,
or if the present interpretation thereof should change, and as a result Merrill
Lynch Life determines that it is permitted to vote the shares of the Funds in
its own right, Merrill Lynch Life may elect to do so.
 
The person having the voting interest under a Contract is the contract owner.
Prior to the annuity date, the number of shares of each Fund for which voting
instructions may be given by a contract owner is determined by dividing the
contract owner's interest in the applicable subaccount by the net asset value
per share of that Fund. After the annuity date, the number of shares of each
Fund for which voting instruction may be given is determined by dividing the
reserve for such Contract allocated to the applicable subaccount by the net
asset value per share of that Fund. The votes attributable to such a Contract
will decrease as the reserves underlying the Contract decrease.
 
The number of Fund shares for which voting instructions may be given will be
determined as of a date to be chosen by Merrill Lynch Life, not more than 90
days prior to the meeting of the Fund.
 
Each person having a voting interest in the Variable Account will receive
periodic reports relating to the Funds in which he or she has an interest,
including proxy material and a form with which to give voting instructions.
 
                                       29
<PAGE>   34
 
                           REPORTS TO CONTRACT OWNERS
 
Merrill Lynch Life will mail to each contract owner at his or her last address
on record at least annually prior to the annuity date a report containing such
information as may be required by any applicable law or regulation and a
statement showing the current number of accumulation units attributable to the
Contract, the value per accumulation unit, the value of his or her interest in
the Variable Account and the total contract value.
 
                           DISTRIBUTION OF CONTRACTS
 
Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S") is the principal
underwriter of the Contract. It was organized in 1958 under the laws of the
state of Delaware and is registered as a broker-dealer under the Securities
Exchange Act of 1934. It is a member of the National Association of Securities
Dealers, Inc. ("NASD"). MLPF&S' principal business address is World Financial
Center, 250 Vesey Street, New York, New York 10281.
 
Contracts are sold by registered representatives (Financial Consultants) of
MLPF&S who are also licensed through various Merrill Lynch Life Agencies
("MLLA") as insurance agents for Merrill Lynch Life. Merrill Lynch Life has
entered into a distribution agreement with MLPF&S and a companion sales
agreement with MLLA through which agreements the Contracts are sold and the
Financial Consultants are compensated by MLLA and/or MLPF&S. The maximum
compensation paid to the Financial Consultant is 2.3% of each premium. In
addition, on the annuity date, the Financial Consultant will receive additional
compensation of no more than 1.4% of the contract value. Additional annual
compensation of no more than 0.10% of the contract value may also be paid to the
Financial Consultant.
 
The maximum commission Merrill Lynch Life will pay to MLLA to be used to pay
commissions to Financial Consultants is 5% of each premium.
 
MLPF&S may arrange for sales of the Contract by other broker-dealers who are
registered under the Securities Act of 1934 and are members of the NASD.
Registered representatives of these other broker-dealers may be compensated on a
different basis than MLPF&S registered representatives.
 
                                STATE REGULATION
 
Merrill Lynch Life is subject to the laws of the State of Arkansas and to the
regulations of the Arkansas Insurance Department. It is also subject to the
insurance laws and regulations of all jurisdictions in which it is licensed to
do business.
 
An annual statement in the prescribed form is filed with the insurance
departments of jurisdictions where Merrill Lynch Life does business disclosing
the Company's operations for the preceding year and its financial condition as
of the end of that year. Insurance department regulation includes periodic
examination to verify Contract liabilities and reserves and to determine
solvency and compliance with all insurance laws and regulations. Merrill Lynch
Life's books and accounts are subject to insurance department review at all
times. A full examination of Merrill Lynch Life's operations is conducted
periodically by the Arkansas Insurance Department and under the auspices of the
National Association of Insurance Commissioners.
 
                               LEGAL PROCEEDINGS
 
There are no legal proceedings to which the Variable Account is a party or to
which the assets of the Variable Account are subject. Merrill Lynch Life and
MLPF&S are engaged in various kinds of routine litigation that, in the Company's
judgment, is not of material importance in relation to Merrill Lynch Life's
total assets. No such litigation relates to the Variable Account.
 
                                       30
<PAGE>   35
 
                                    EXPERTS
 
The financial statements of Merrill Lynch Life as of December 31, 1995 and 1994
and for each of the three years in the period ended December 31, 1995 and of the
Accounts as of December 31, 1995 and for the periods presented in the Statement
of Additional Information have been audited by Deloitte & Touche LLP,
independent auditors, as stated in their reports appearing therein, and are
included in reliance upon the reports of such firm given upon their authority as
experts in accounting and auditing. Deloitte & Touche LLP's principal business
address is Two World Financial Center, New York, New York 10281-1420.
 
                            REGISTRATION STATEMENTS
 
Registration statements have been filed with the Securities and Exchange
Commission under the Securities Act of 1933 and the Investment Company Act of
1940 that relate to the Contract and its investment options. This Prospectus
does not contain all of the information in the registration statements as
permitted by Securities and Exchange Commission regulations. The omitted
information can be obtained from the Securities and Exchange Commission's
principal office in Washington, D.C., upon payment of a prescribed fee.
 
                                 LEGAL MATTERS
 
The organization of the Company, its authority to issue the Contract, and the
validity of the form of the Contract have been passed upon by Barry G. Skolnick,
Merrill Lynch Life's Senior Vice President and General Counsel. Sutherland,
Asbill & Brennan of Washington, D.C. has provided advice on certain matters
relating to federal securities laws.
 
            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION
 
              Principal Underwriter
              Financial Statements
              Administrative Services Arrangements
              Financial Statements of Merrill Lynch Life Variable Annuity
              Separate
                Account
              Financial Statements of Merrill Lynch Life Insurance Company
 
                                       31
<PAGE>   36
 
                                    APPENDIX
 
          APPLICABLE ONLY TO CONTRACTS ISSUED PRIOR TO APRIL 30, 1986
 
If the contract owner's Contract was issued prior to April 30, 1986 and
assumption reinsured by Merrill Lynch Life ("old Contract"), the contract owner
may transfer all of the contract value at net asset value to a new Contract
described in this Prospectus. No contingent deferred sales charge will be
imposed on such transfer, and the new Contract will be deemed a continuation of
the old Contract in computing withdrawal charges under the new Contract.
 
Contracts issued prior to April 30, 1986, contain variable contract charges
identical in aggregate amount to the charges contained in the new Contracts,
except that the contingent deferred sales charge applies with respect to the old
Contracts to withdrawals of any amount during the first contract year. The new
Contracts provide that the contingent deferred sales charge does not apply to a
withdrawal up to 10% of the sum of premiums paid during the first contract year.
After the first contract year, both the old and new Contracts permit
withdrawals, without charge, of up to 10% of the sum of premiums paid prior to
the date of withdrawal.
 
In all other respects, both old and new Contracts are substantially similar,
except as follows:
 
1. The old Contracts do not provide for a Fixed Account (see THE FIXED ACCOUNT
on page 19).
 
2. The old Contracts do not provide for an annuity option of payments for a
fixed period (see ANNUITY OPTIONS on page 22).
 
3. The old Contracts contain different annuity tables for use in determining the
amount of the first variable annuity payment under the annuity options offered.
The annuity tables in the old Contracts are more favorable to contract owners
than the new Contracts' annuity tables and do not provide for an age adjustment
based on the year in which annuity payments commence. The annuity tables for
both new and old Contracts provide minimum guarantees.
 
4. Old Contracts, unlike new Contracts, permit a contract owner to transfer all
or part of his or her contract value to or from certain other fixed annuity
contracts issued or reinsured by Merrill Lynch Life to the contract owner.
Transfers must be at least $300, and for a partial transfer the remaining
contract value must be at least $100. All transfers must be at least 6 months
apart and must be made prior to the death of the annuitant and at least 30 days
prior to the annuity date. The primary purpose of this transfer provision is to
provide the contract owner with a means for transfer in and out of Merrill Lynch
Life's companion fixed annuity, a feature unnecessary with respect to the new
Contracts, because of the existence of the Fixed Account.
 
Any contract owner contemplating an exchange of Contracts should carefully
consider the potential adverse effect on the level of future annuity payments
that may result from an exchange to a new Contract.
 
                                       32
<PAGE>   37
 
                                     PART B
 
                      INFORMATION REQUIRED IN A STATEMENT
                           OF ADDITIONAL INFORMATION
<PAGE>   38
 
                      STATEMENT OF ADDITIONAL INFORMATION
 
                                  MAY 1, 1996
 
              MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
 
                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACT
 
                      FLEXIBLE PREMIUMS--NONPARTICIPATING
 
                                   ISSUED BY
 
                      MERRILL LYNCH LIFE INSURANCE COMPANY
 
                    Home Office: Little Rock, Arkansas 72201
          Service Center: P.O. Box 44222, Jacksonville, FL 32231-4222
             4804 Deer Lake Drive East, Jacksonville, Florida 32246
                             Phone: (800) 535-5549
 
                                OFFERED THROUGH
 
               MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
 
Premiums for the Contract described in the Prospectus will be allocated to the
Merrill Lynch Life Variable Annuity Separate Account ("Variable Account"), a
segregated investment account of Merrill Lynch Life Insurance Company ("Merrill
Lynch Life"), unless allocation to the Fixed Account is selected. Premiums and
contract values allocated to the Variable Account will be invested in certain
Funds selected by the contract owner of the Merrill Lynch Variable Series Funds,
Inc., except that, for the first 14 days following the date of issue, such
premiums will be allocated to the Reserve Assets Fund Subaccounts. In the
Commonwealth of Pennsylvania, all premiums will be invested as of the date of
issue in the subaccounts selected by the contract owner. The contract owner
bears the full investment risk with respect to such investments.
 
This Statement of Additional Information is not a prospectus and should be read
in conjunction with the Prospectus of the Variable Account, dated May 1, 1996.
The Prospectus may be obtained without charge by writing to or calling Merrill
Lynch Life's Service Center at the address or phone number set forth above.
<PAGE>   39
 
                               TABLE OF CONTENTS
 
<TABLE>
        <S>                                                                      <C>
        Principal Underwriter.................................................      2
        Financial Statements..................................................      2
        Administrative Services Arrangements..................................      2
        Financial Statements of Merrill Lynch Life Variable Annuity Separate
          Account.............................................................    S-1
        Financial Statements of Merrill Lynch Life Insurance Company..........    G-1
</TABLE>
 
                             PRINCIPAL UNDERWRITER
 
Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S"), an affiliate of
Merrill Lynch Life performs all sales and distribution functions regarding the
Contracts and may be deemed the principal underwriter of Merrill Lynch Life
Variable Annuity Separate Account (the "Variable Account") under the Investment
Company Act of 1940. The offering of the Contracts relates to Merrill Lynch
Life's assumption reinsurance of the Contracts previously issued by Family Life
Insurance Company ("FLIC") and offers may also be made from time to time to the
general public. The offering of the interests under the Contracts is continuous.
For the years ended December 31, 1995, 1994 and 1993, MLPF&S received in
connection with the sale of the Contracts $0.7 million, $0.8 million and $1
million, respectively.
 
                              FINANCIAL STATEMENTS
 
The financial statements of Merrill Lynch Life included in this Statement of
Additional Information should be distinguished from the financial statements of
the Variable Account and should be considered only as bearing upon the ability
of Merrill Lynch Life to meet any obligations it may have under the Contract.
Because the Variable Account acquired a majority of the assets of Merrill Lynch
Variable Annuity Account of FLIC in connection with Merrill Lynch Life's
assumption reinsurance of certain variable annuity contracts of FLIC commencing
on September 1, 1991, the financial statements of the Variable Account include
the financial operations of the FLIC separate account for periods prior to
September 1, 1991.
 
                      ADMINISTRATIVE SERVICES ARRANGEMENTS
 
Merrill Lynch Life has entered into a Service Agreement with its parent, Merrill
Lynch Insurance Group, Inc. ("MLIG") pursuant to which Merrill Lynch Life can
arrange for MLIG to provide directly or through affiliates certain services.
Pursuant to this agreement, Merrill Lynch Life has arranged for MLIG to provide
administrative services for the Variable Account and the Contracts, and MLIG, in
turn, has arranged for a subsidiary, Merrill Lynch Insurance Group Services,
Inc. ("MLIG Services"), to provide these services. Compensation for these
services, which will be paid by Merrill Lynch Life, will be based on the charges
and expenses incurred by MLIG Services, and will reflect MLIG Services' actual
costs. For the years ended December 31, 1995, 1994 and 1993, Merrill Lynch Life
paid administrative services fees of $43.0 million, $44.2 million and $55.8
million, respectively.
 
                                        2
<PAGE>   40


<PAGE>
INDEPENDENT AUDITORS' REPORT

To the Board of Directors of
Merrill Lynch Life Insurance Company:

We  have audited the accompanying statement of net assets of
Merrill  Lynch Life Variable Annuity Separate  Account  (the
"Account")   as  of  December  31,  1995  and  the   related
statements of operations and changes in net assets for  each
of  the  two years in the period then ended. These financial
statements  are  the  responsibility of  the  management  of
Merrill Lynch Life Insurance Company.  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.  Our procedures included confirmation
of  mutual  fund securities owned at December 31,  1995,  by
correspondence  with  the funds' custodian.  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 Account
at  December 31, 1995 and the results of its operations  and
the  changes  in  its net assets for the  above  periods  in
conformity with generally accepted accounting principles.

Our  audits  were conducted for the purpose  of  forming  an
opinion on the basic financial statements taken as a  whole.
The supplemental schedules included herein are presented for
the  purpose of additional analysis and are not  a  required
part of the basic financial statements. These schedules  are
the   responsibility  of  the  Company's  management.   Such
schedules  have  been  subjected to the auditing  procedures
applied in our audits of the basic financial statements and,
in  our  opinion, are fairly stated in all material respects
when   considered   in  relation  to  the  basic   financial
statements taken as a whole.




\s\Deloitte & Touche LLP

January 18, 1996
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENT OF NET ASSETS AT DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>
                                                                                                                      Market
                                                                       Cost                   Shares                   Value
                                                             ======================= ======================= =======================
<S>                                                          <C>                     <C>                     <C>
ASSETS:
Investments in Merrill Lynch Variable Series Funds, Inc. (Note 1):
Reserve Assets Fund                                          $           11,840,299              11,840,299  $           11,840,299
Prime Bond Fund                                                          28,258,182               2,337,418              29,100,854
High Current Income Fund                                                 12,277,048               1,073,342              12,075,094
Quality Equity Fund                                                      44,108,161               1,693,261              55,471,241
Equity Growth Fund                                                       11,769,246                 595,464              16,661,071
Flexible Strategy Fund                                                   41,149,639               2,857,602              47,064,699
American Balanced Fund                                                    6,634,543                 493,397               7,484,839
Natural Resources Focus Fund                                              1,412,409                 127,187               1,519,885
                                                             -----------------------                         -----------------------
TOTAL ASSETS                                                 $          157,449,527                                     181,217,982
                                                             =======================                         -----------------------









LIABILITIES:
Due to Merrill Lynch Life Insurance Company                                                                                  40,605
                                                                                                             -----------------------
TOTAL LIABILITIES                                                                                                            40,605
                                                                                                             -----------------------
NET ASSETS                                                                                                   $          181,177,377
                                                                                                             =======================
</TABLE>


See Notes to Financial Statements


<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1995 AND 1994
================================================================================
<TABLE>
<CAPTION>
                                                                                               1995                    1994
                                                                                     ======================= =======================
<S>                                                                                  <C>                     <C>
Investment Income:
 Reinvested Dividends                                                                $            8,474,693  $            9,687,712
 Mortality and Expense Charges (Note 4)                                                          (2,068,466)             (2,239,090)
                                                                                     ----------------------- -----------------------
  Net Investment Income                                                                           6,406,227               7,448,622
                                                                                     ----------------------- -----------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains                                                                               3,562,843               3,879,896
 Net Unrealized Gains (Losses)                                                                   20,887,037             (19,576,263)
                                                                                     ----------------------- -----------------------
  Net Realized and Unrealized Gains (Losses)                                                     24,449,880             (15,696,367)
                                                                                     ----------------------- -----------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                                                       30,856,107              (8,247,745)
                                                                                     ----------------------- -----------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                                                         2,148,026               2,949,329
 Transfer of Contract Owner Withdrawals                                                         (27,074,144)            (28,182,329)
 Transfers Out - Net                                                                               (243,238)               (571,028)
 Transfer of Benefit Payments of Annuitized Contracts                                              (152,562)                (94,424)
 Transfer of Contract Administration Charges (Note 4)                                              (120,746)                (26,754)
 Net Assets Transferred under Assumption Reinsurance Agreement (Note 2)                                   0                 445,900
                                                                                     ----------------------- -----------------------
  Decrease in Net Assets
   Resulting from Principal Transactions                                                        (25,442,664)            (25,479,306)
                                                                                     ----------------------- -----------------------

Increase (Decrease) in Net Assets                                                                 5,413,443             (33,727,051)
Net Assets Beginning Balance                                                                    175,763,934             209,490,985
                                                                                     ----------------------- -----------------------
Net Assets Ending Balance                                                            $          181,177,377  $          175,763,934
                                                                                     ======================= =======================
Comprised of:
 Contracts in the Accumulation Period                                                $          179,813,386  $          175,097,847
 Contracts in the Annuity Period                                                                  1,363,991                 666,087
                                                                                     ----------------------- -----------------------
Net Assets                                                                           $          181,177,377  $          175,763,934
                                                                                     ======================= =======================

</TABLE>

See Notes to Financial Statements

<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY

NOTES TO FINANCIAL STATEMENTS


1. Merrill  Lynch  Life  Variable  Annuity  Separate  Account
   ("Account"),  a  separate account of Merrill  Lynch  Life
   Insurance    Company   ("Merrill   Lynch   Life"),    was
   established  to  support Merrill Lynch Life's  operations
   with   respect  to  certain  variable  annuity  contracts
   ("Contracts").   The  Account  is  governed  by  Arkansas
   State  Insurance Law. Merrill Lynch Life is  an  indirect
   wholly-owned  subsidiary of Merrill  Lynch  &  Co.,  Inc.
   ("Merrill").    The   Account  is   a   registered   unit
   investment  trust  under the Investment  Company  Act  of
   1940  and  consists of eight investment  divisions.   The
   investment divisions each invest in the securities  of  a
   single  mutual  fund  portfolio  of  the  Merrill   Lynch
   Variable  Series  Funds,  Inc.  ("Series  Funds").    The
   portfolios  of  the Series Funds have varying  investment
   objectives  relative  to growth of  capital  and  income.
   The  Series Funds receives investment advice from Merrill
   Lynch  Asset Management, L.P., an indirect subsidiary  of
   Merrill,  for  a  fee calculated at an  effective  annual
   rate  ranging from 0.275% to 0.75% of net assets  of  the
   Series Funds.
   
   The  assets of the Account are registered in the name  of
   Merrill Lynch Life.  The portion of the Account's  assets
   applicable  to  the  Contracts are  not  chargeable  with
   liabilities  arising  out of any other  business  Merrill
   Lynch  Life may conduct.  There are two sub-accounts  for
   each   investment  division.   One  sub-account  is   for
   Contracts issued in connection with retirement plans that
   are  qualified under the Internal Revenue Code,  and  the
   other  is for non-qualified Contracts.  No transfers  may
   be  made  between  a  qualified and a non-qualified  sub-
   account.
   
   The  change  in  net assets accumulated  in  the  Account
   provides the basis for the periodic determination of  the
   amount  of  increased  or decreased  benefits  under  the
   Contracts.
   
   The  net  assets may not be less than the amount required
   under  Arkansas State Insurance Law to provide for  death
   benefits  (without  regard to the minimum  death  benefit
   guarantee)  and other Contract benefits
   
   To  facilitate comparisons with the current year, certain
   amounts in the prior year have been reclassified.
   
2. As  a  result  of  an  Assumption  Reinsurance  Agreement
   between  Family  Life Insurance Company  ("Family  Life")
   and   Merrill  Lynch  Life,  assets  along  with  related
   contractual  liabilities of approximately  $446,000  were
   transferred  to  the Account from Family  Life's  Merrill
   Lynch  Variable Annuity Account on various  dates  during
   1994.
   
3. The  following  is  a summary of significant  accounting
   policies of the Account:

   Investments  in  the  divisions  are  included   in   the
   statement  of net assets at the net asset values  of  the
   Series Funds shares held.
   
   Dividend  income  is recognized on the ex-dividend  date.
   All dividends are automatically reinvested.
   
   Realized gains and losses on the sales of investments are
   computed on the first in first out method.
   
   The operations of the Account are included in the Federal
   income  tax  return  of  Merrill Lynch  Life.  Under  the
   provisions of the Contracts, Merrill Lynch Life  has  the
   right  to  charge the Account for any Federal income  tax
   attributable  to  the  Account.  No charge  is  currently
   being  made against the Account for such tax since, under
   current  tax  law,  Merrill Lynch Life  pays  no  tax  on
   investment income and capital gains reflected in variable
   annuity  Contract reserves.  However, Merrill Lynch  Life
   retains  the right to charge for any Federal  income  tax
   incurred which is attributable to the Account if the  law
   is  changed.  Charges for state and local taxes, if  any,
   attributable to the Account may also be made.

4. Merrill  Lynch  Life  deducts a  contract  administration
   charge  of  $30  for  each Contract  on  each  Contract's
   anniversary on or prior to the annuity date and upon full
   withdrawal  if made other than on a Contract anniversary.
   The  contract administration charge is borne by  Contract
   owners by redeeming accumulation units with a value equal
   to the charge.
   
   Merrill  Lynch Life deducts a daily expense risk  charge.
   For  non-qualified Contracts, the charge is equal  to  an
   annual  rate  of 0.5% of the sum of the daily  net  asset
   values  of all non-qualified sub-accounts.  For qualified
   Contracts, the rate is 0.2% of the sum of the  daily  net
   asset  values of all qualified sub-accounts.  This charge
   is  made to compensate Merrill Lynch Life for the risk of
   guaranteeing  not to increase the contract administration
   charge regardless of actual administrative costs.
   
   Merrill  Lynch Life deducts a daily distribution  expense
   charge equal to an annual rate of 0.05% of the daily  net
   asset  value  of  the  Account.  This charge  compensates
   Merrill  Lynch  Life in part for expenses  it  incurs  in
   distributing the Contracts.
   
   Merrill Lynch Life deducts a daily mortality risk  charge
   equal  to an annual rate of 0.75% of the daily net  asset
   value  of the Account.  This charge is made to compensate
   Merrill Lynch Life for the mortality guarantees it  makes
   under the Contract.


<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>
                                                                                       Total
                                                               Total                   Non-                    Total
                                                               Separate                Qualified               Qualified
                                                               Account                 Contracts               Contracts
                                                             ======================= ======================= =======================
<S>                                                          <C>                     <C>                     <C>
Investment Income:
 Reinvested Dividends                                        $            8,474,693  $            5,128,563  $            3,346,130
 Mortality and Expense Charges                                           (2,068,466)             (1,362,484)               (705,982)
                                                             ----------------------- ----------------------- -----------------------
  Net Investment Income                                                   6,406,227               3,766,079               2,640,148
                                                             ----------------------- ----------------------- -----------------------

Realized and Unrealized Gains:
 Net Realized Gains                                                       3,562,843               1,935,122               1,627,721
 Net Unrealized Gains                                                    20,887,037              12,423,909               8,463,128
                                                             ----------------------- ----------------------- -----------------------
  Net Realized and Unrealized Gains                                      24,449,880              14,359,031              10,090,849
                                                             ----------------------- ----------------------- -----------------------
Increase in Net Assets
 Resulting from Operations                                               30,856,107              18,125,110              12,730,997
                                                             ----------------------- ----------------------- -----------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                                 2,148,026                 263,025               1,885,001
 Transfer of Contract Owner Withdrawals                                 (27,074,144)            (15,281,007)            (11,793,137)
 Transfers In (Out) - Net                                                  (243,238)               (432,545)                189,307
 Transfer of Benefit Payments of Annuitized Contracts                      (152,562)               (114,164)                (38,398)
 Transfer of Contract Administration Charges                               (120,746)                (62,199)                (58,547)
                                                             ----------------------- ----------------------- -----------------------
  Decrease in Net Assets
   Resulting from Principal Transactions                                (25,442,664)            (15,626,890)             (9,815,774)
                                                             ----------------------- ----------------------- -----------------------

Increase in Net Assets                                                    5,413,443               2,498,220               2,915,223
Net Assets Beginning Balance                                            175,763,934             105,294,135              70,469,799
                                                             ----------------------- ----------------------- -----------------------
Net Assets Ending Balance                                    $          181,177,377  $          107,792,355  $           73,385,022
                                                             ======================= ======================= =======================
Comprised of:
 Contracts in the Accumulation Period                        $          179,813,386  $          106,859,122  $           72,954,264
 Contracts in the Annuity Period                                          1,363,991                 933,233                 430,758
                                                             ----------------------- ----------------------- -----------------------
Net Assets                                                   $          181,177,377  $          107,792,355  $           73,385,022
                                                             ======================= ======================= =======================


</TABLE>







NOTE:  A Qualified contract is a contract issued in connection with a retirement
       plan that receives a favorable tax treatment under sections 401, 403,
       408, or 457 or any similar provision of the Internal Revenue Code.  A
       Nonqualified contract is a contract other than a Qualified contract.



<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
<TABLE>
<CAPTION>
                                                                                       Total
                                                               Total                   Non-                    Total
                                                               Separate                Qualified               Qualified
                                                               Account                 Contracts               Contracts
                                                             ======================= ======================= =======================
<S>                                                          <C>                     <C>                     <C>
Investment Income:
 Reinvested Dividends                                        $            9,687,712  $            5,846,180  $            3,841,532
 Mortality and Expense Charges                                           (2,239,090)             (1,476,613)               (762,477)
                                                             ----------------------- ----------------------- -----------------------
  Net Investment Income                                                   7,448,622               4,369,567               3,079,055
                                                             ----------------------- ----------------------- -----------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains                                                       3,879,896               2,405,174               1,474,722
 Net Unrealized Losses                                                  (19,576,263)            (11,879,156)             (7,697,107)
                                                             ----------------------- ----------------------- -----------------------
  Net Realized and Unrealized Losses                                    (15,696,367)             (9,473,982)             (6,222,385)
                                                             ----------------------- ----------------------- -----------------------
Decrease in Net Assets
 Resulting from Operations                                               (8,247,745)             (5,104,415)             (3,143,330)
                                                             ----------------------- ----------------------- -----------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                                 2,949,329                  48,008               2,901,321
 Transfer of Contract Owner Withdrawals                                 (28,182,329)            (14,537,564)            (13,644,765)
 Transfers Out - Net                                                       (571,028)               (336,754)               (234,274)
 Transfer of Benefit Payments of Annuitized Contracts                       (94,424)                (69,741)                (24,683)
 Transfer of Contract Administration Charges                                (26,754)                (11,458)                (15,296)
 Net Assets Transferred under Assumption Reinsurance Agreement              445,900                 328,548                 117,352
                                                             ----------------------- ----------------------- -----------------------
  Decrease in Net Assets
   Resulting from Principal Transactions                                (25,479,306)            (14,578,961)            (10,900,345)
                                                             ----------------------- ----------------------- -----------------------
Decrease in Net Assets                                                  (33,727,051)            (19,683,376)            (14,043,675)
Net Assets Beginning Balance                                            209,490,985             124,977,511              84,513,474
                                                             ----------------------- ----------------------- -----------------------
Net Assets Ending Balance                                    $          175,763,934  $          105,294,135  $           70,469,799
                                                             ======================= ======================= =======================
Comprised of:
 Contracts in the Accumulation Period                        $          175,097,847  $          104,769,096  $           70,328,751
 Contracts in the Annuity Period                                            666,087                 525,039                 141,048
                                                             ----------------------- ----------------------- -----------------------
Net Assets                                                   $          175,763,934  $          105,294,135  $           70,469,799
                                                             ======================= ======================= =======================


</TABLE>






NOTE:  A Qualified contract is a contract issued in connection with a retirement
       plan that receives a favorable tax treatment under sections 401, 403,
       408, or 457 or any similar provision of the Internal Revenue Code.  A
       Nonqualified contract is a contract other than a Qualified contract.

<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                      Total                                                           High
                                                       Non-                Reserve               Prime               Current
                                                    qualified              Assets                Bond                Income
                                                    Contracts               Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $          5,128,563  $           487,528  $         1,231,311  $           815,424
 Mortality and Expense Charges                         (1,362,484)            (114,650)            (225,357)            (105,441)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                          3,766,079              372,878            1,005,954              709,983
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                            1,935,122                    0              (27,549)             (80,626)
 Net Unrealized Gains                                  12,423,909                    0            2,008,443              553,216
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains                    14,359,031                    0            1,980,894              472,590
                                             --------------------- -------------------- -------------------- --------------------

Increase in Net Assets
 Resulting from Operations                             18,125,110              372,878            2,986,848            1,182,573
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                 263,025               13,282               39,737               17,750
 Transfer of Contract Owner Withdrawals               (15,281,007)          (1,915,410)          (2,181,449)          (1,571,554)
 Transfers In (Out) - Net                                (432,545)          (1,074,629)            (956,699)             555,255
 Transfer of Benefit Payments
  on Annuitized Contracts                                (114,164)              (6,594)             (16,263)              (7,778)
 Transfer of Contract Administration Charges              (62,199)              (5,191)              (9,315)              (4,525)
                                             --------------------- -------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions              (15,626,890)          (2,988,542)          (3,123,989)          (1,010,852)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease) in Net Assets                       2,498,220           (2,615,664)            (137,141)             171,721
Net Assets Beginning Balance                          105,294,135           10,111,960           18,050,583            7,965,360
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $        107,792,355  $         7,496,296  $        17,913,442  $         8,137,081
                                             ===================== ==================== ==================== ====================

Comprised of:
 Contracts in the Accumulation Period        $        106,859,122  $         7,446,719  $        17,769,487  $         8,068,308
 Contracts in the Annuity Period                          933,233               49,577              143,955               68,773
                                             --------------------- -------------------- -------------------- --------------------
Total Contract Owners' Balances              $        107,792,355  $         7,496,296  $        17,913,442  $         8,137,081
                                             ===================== ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ===============================================================

                                                     Quality               Equity              Flexible
                                                      Equity               Growth              Strategy
                                                       Fund                 Fund                 Fund
                                             ===================== ==================== ====================
<S>                                          <C>                   <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $          1,104,008  $            31,147  $         1,257,059
 Mortality and Expense Charges                           (403,324)            (103,585)            (340,597)
                                             --------------------- -------------------- --------------------
  Net Investment Income (Loss)                            700,684              (72,438)             916,462
                                             --------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                              978,150              319,960              657,622
 Net Unrealized Gains                                   4,309,779            2,582,532            2,309,994
                                             --------------------- -------------------- --------------------
  Net Realized and Unrealized Gains                     5,287,929            2,902,492            2,967,616
                                             --------------------- -------------------- --------------------

Increase in Net Assets
 Resulting from Operations                              5,988,613            2,830,054            3,884,078
                                             --------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                  75,288               41,770               64,192
 Transfer of Contract Owner Withdrawals                (3,460,102)            (614,431)          (5,143,297)
 Transfers In (Out) - Net                                 898,354            1,060,737             (401,958)
 Transfer of Benefit Payments
  on Annuitized Contracts                                 (44,141)             (14,450)             (22,762)
 Transfer of Contract Administration Charges              (18,954)              (4,643)             (16,614)
                                             --------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               (2,549,555)             468,983           (5,520,439)
                                             --------------------- -------------------- --------------------

Increase (Decrease) in Net Assets                       3,439,058            3,299,037           (1,636,361)
Net Assets Beginning Balance                           29,273,579            6,816,608           27,553,383
                                             --------------------- -------------------- --------------------
Net Assets Ending Balance                    $         32,712,637  $        10,115,645  $        25,917,022
                                             ===================== ==================== ====================

Comprised of:
 Contracts in the Accumulation Period        $         32,373,253  $         9,989,413  $        25,739,147
 Contracts in the Annuity Period                          339,384              126,232              177,875
                                             --------------------- -------------------- --------------------
Total Contract Owners' Balance               $         32,712,637  $        10,115,645  $        25,917,022
                                             ===================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ==========================================
                                                                           Natural
                                                     American             Resources
                                                     Balanced               Focus
                                                       Fund                 Fund
                                             ===================== ====================
<S>                                          <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                        $            182,255  $            19,831
 Mortality and Expense Charges                            (57,244)             (12,286)
                                             --------------------- --------------------
  Net Investment Income (Loss)                            125,011                7,545
                                             --------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                               91,096               (3,531)
 Net Unrealized Gains                                     564,537               95,408
                                             --------------------- --------------------
  Net Realized and Unrealized Gains                       655,633               91,877
                                             --------------------- --------------------

Increase in Net Assets
 Resulting from Operations                                780,644               99,422
                                             --------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                   8,206                2,800
 Transfer of Contract Owner Withdrawals                  (355,102)             (39,662)
 Transfers In (Out) - Net                                (423,463)             (90,142)
 Transfer of Benefit Payments
  on Annuitized Contracts                                  (2,176)                   0
 Transfer of Contract Administration Charges               (2,516)                (441)
                                             --------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 (775,051)            (127,445)
                                             --------------------- --------------------

Increase (Decrease) in Net Assets                           5,593              (28,023)
Net Assets Beginning Balance                            4,482,368            1,040,294
                                             --------------------- --------------------
Net Assets Ending Balance                    $          4,487,961  $         1,012,271
                                             ===================== ====================

Comprised of:
 Contracts in the Accumulation Period        $          4,460,524  $         1,012,271
 Contracts in the Annuity Period                           27,437                    0
                                             --------------------- --------------------
Total Contract Owners' Balance               $          4,487,961  $         1,012,271
                                             ===================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                                                                      High
                                                                           Reserve               Prime               Current
                                                                           Assets                Bond                Income
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                   347,815.0            506,686.3            174,186.3

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1995                             2,315.6              4,104.8              1,484.7
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1995                                  350,130.6            510,791.1            175,671.0
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              21.41 $              35.07 $              46.32
                                                                   ==================== ==================== ====================
</TABLE>

<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================

                                                                           Quality              Equity              Flexible
                                                                           Equity               Growth              Strategy
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                   641,308.5            320,173.5          1,170,493.3

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1995                             6,723.1              4,045.9              8,088.9
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1995                                  648,031.6            324,219.4          1,178,582.2
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              50.48 $              31.20 $              21.99
                                                                   ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   =========================================
                                                                                                Natural
                                                                          American             Resources
                                                                          Balanced               Focus
                                                                            Fund                 Fund
                                                                   ==================== ====================
<S>                                                                <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                   235,881.8             81,046.5

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1995                             1,450.9                  0.0
                                                                   -------------------- --------------------

Total Units Outstanding at December 31, 1995                                  237,332.7             81,046.5
                                                                   ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              18.91 $              12.49
                                                                   ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                      Total                                                           High
                                                       Non-                Reserve               Prime               Current
                                                    qualified              Assets                Bond                Income
                                                    Contracts               Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $          5,846,180  $           373,517  $         1,594,361  $           823,398
 Mortality and Expense Charges                         (1,476,613)            (128,165)            (252,571)            (116,614)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                          4,369,567              245,352            1,341,790              706,784
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains                                     2,405,174                    0              118,236              324,459
 Net Unrealized Losses                                (11,879,156)                   0           (2,756,448)          (1,467,899)
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Losses                   (9,473,982)                   0           (2,638,212)          (1,143,440)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                             (5,104,415)             245,352           (1,296,422)            (436,656)
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                  48,008             (318,149)              35,173                9,704
 Transfer of Contract Owner Withdrawals               (14,537,564)          (1,513,677)          (2,928,942)          (1,097,801)
 Transfers In (Out) - Net                                (336,754)           2,901,045           (1,170,884)            (867,856)
 Transfer of Benefit Payments
  on Annuitized Contracts                                 (69,741)              (6,685)              (5,781)              (7,647)
 Transfer of Contract Administration Charges              (11,458)              (1,643)              (1,501)                (681)
 Net Assets Transferred under Assumption
  Reinsurance Agreement                                   328,548               26,204               98,547               40,702
                                             --------------------- -------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions              (14,578,961)           1,087,095           (3,973,388)          (1,923,579)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease) in Net Assets                     (19,683,376)           1,332,447           (5,269,810)          (2,360,235)
Net Assets Beginning Balance                          124,977,511            8,779,513           23,320,393           10,325,595
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $        105,294,135  $        10,111,960  $        18,050,583  $         7,965,360
                                             ===================== ==================== ==================== ====================

Comprised of:
 Contracts in the Accumulation Period        $        104,769,096  $        10,058,122  $        18,003,868  $         7,898,666
 Contracts in the Annuity Period                          525,039               53,838               46,715               66,694
                                             --------------------- -------------------- -------------------- --------------------
Total Contract Owners' Balance               $        105,294,135  $        10,111,960  $        18,050,583  $         7,965,360
                                             ===================== ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ===============================================================

                                                     Quality               Equity              Flexible
                                                      Equity               Growth              Strategy
                                                       Fund                 Fund                 Fund
                                             ===================== ==================== ====================
<S>                                          <C>                   <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $          1,076,258  $            71,934  $         1,730,192
 Mortality and Expense Charges                           (405,031)             (97,081)            (398,925)
                                             --------------------- -------------------- --------------------
  Net Investment Income (Loss)                            671,227              (25,147)           1,331,267
                                             --------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains                                       982,475              172,085              628,370
 Net Unrealized Losses                                 (2,474,097)            (879,487)          (3,737,958)
                                             --------------------- -------------------- --------------------
  Net Realized and Unrealized Losses                   (1,491,622)            (707,402)          (3,109,588)
                                             --------------------- -------------------- --------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               (820,395)            (732,549)          (1,778,321)
                                             --------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                 138,879               31,499              138,539
 Transfer of Contract Owner Withdrawals                (3,268,713)            (649,881)          (4,442,882)
 Transfers In (Out) - Net                                (646,932)             199,615             (302,215)
 Transfers of Benefit Payments   
  on Annuitized Contracts                                 (31,619)              (8,544)              (9,465)
 Transfer of Contract Administration Charges               (2,673)                (676)              (3,722)
 Net Assets Transferred under Assumption
  Reinsurance Agreement                                   105,116               12,159               42,859
                                             --------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               (3,705,942)            (415,828)          (4,576,886)
                                             --------------------- -------------------- --------------------

Increase (Decrease) in Net Assets                      (4,526,337)          (1,148,377)          (6,355,207)
Net Assets Beginning Balance                           33,799,916            7,964,985           33,908,590
                                             --------------------- -------------------- --------------------
Net Assets Ending Balance                    $         29,273,579  $         6,816,608  $        27,553,383
                                             ===================== ==================== ====================

Comprised of:
 Contracts in the Accumulation Period        $         29,043,048  $         6,769,305  $        27,473,425
 Contracts in the Annuity Period                          230,531               47,303               79,958
                                             --------------------- -------------------- --------------------
Total Contract Owners' Balance               $         29,273,579  $         6,816,608  $        27,553,383
                                             ===================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ==========================================
                                                                           Natural
                                                     American             Resources
                                                     Balanced               Focus
                                                       Fund                 Fund
                                             ===================== ====================
<S>                                          <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                        $            159,575  $            16,945
 Mortality and Expense Charges                            (63,084)             (15,142)
                                             --------------------- --------------------
  Net Investment Income (Loss)                             96,491                1,803
                                             --------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains                                       174,836                4,713
 Net Unrealized Losses                                   (557,938)              (5,329)
                                             --------------------- --------------------
  Net Realized and Unrealized Losses                     (383,102)                (616)
                                             --------------------- --------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               (286,611)               1,187
                                             --------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                   8,644                3,719
 Transfer of Contract Owner Withdrawals                  (496,315)            (139,353)
 Transfers In (Out) - Net                                (522,620)              73,093
 Transfer of Benefit Payments
  on Annuitized Contracts                                       0                    0
 Transfer of Contract Administration Charges                 (481)                 (81)
 Net Assets Transferred under Assumption
  Reinsurance Agreement                                         0                2,961
                                             --------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               (1,010,772)             (59,661)
                                             --------------------- --------------------

Increase (Decrease) in Net Assets                      (1,297,383)             (58,474)
Net Assets Beginning Balance                            5,779,751            1,098,768
                                             --------------------- --------------------
Net Assets Ending Balance                    $          4,482,368  $         1,040,294
                                             ===================== ====================

Comprised of:
 Contracts in the Accumulation Period        $          4,482,368  $         1,040,294
 Contracts in the Annuity Period                                0                    0
                                             --------------------- --------------------
Total Contract Owners' Balances              $          4,482,368  $         1,040,294
                                             ===================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                                                                      High
                                                                           Reserve               Prime               Current
                                                                           Assets                Bond                Income
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                   489,744.2            608,952.0            197,319.8

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1994                             2,621.4              1,580.0              1,666.1
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1994                                  492,365.6            610,532.0            198,985.9
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              20.54 $              29.57 $              40.03
                                                                   ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================

                                                                           Quality              Equity              Flexible
                                                                           Equity               Growth              Strategy
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                   696,376.1            312,486.9          1,447,768.7

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1994                             5,527.5              2,183.6              4,213.5
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1994                                  701,903.6            314,670.5          1,451,982.2
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              41.71 $              21.66 $              18.98
                                                                   ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - NONQUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   =========================================
                                                                                                Natural
                                                                          American             Resources
                                                                          Balanced               Focus
                                                                            Fund                 Fund
                                                                   ==================== ====================
<S>                                                                <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                   282,733.9             92,609.5

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1994                                 0.0                  0.0
                                                                   -------------------- --------------------

Total Units Outstanding at December 31, 1994                                  282,733.9             92,609.5
                                                                   ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              15.85 $              11.23
                                                                   ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                                                                      High
                                                      Total                Reserve               Prime               Current
                                                    Qualified              Assets                Bond                Income
                                                    Contracts               Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $          3,346,130  $           266,215  $           779,205  $           393,672
 Mortality and Expense Charges                           (705,982)             (48,317)            (109,227)             (39,102)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                          2,640,148              217,898              669,978              354,570
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                            1,627,721                    0               20,009              (29,616)
 Net Unrealized Gains                                   8,463,128                    0            1,248,712              265,190
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains                    10,090,849                    0            1,268,721              235,574
                                             --------------------- -------------------- -------------------- --------------------

Increase in Net Assets
 Resulting from Operations                             12,730,997              217,898            1,938,699              590,144
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                               1,885,001              163,971              335,187               84,878
 Transfer of Contract Owner Withdrawals               (11,793,137)          (1,384,792)          (1,800,688)            (697,898)
 Transfers In (Out) - Net                                 189,307              (29,963)            (388,386)               1,344
 Transfer of Benefit Payments  
  on Annuitized Contracts                                 (38,398)              (2,383)             (11,120)                   0
 Transfer of Contract Administration Charges              (58,547)              (4,808)              (7,460)              (2,535)
                                             --------------------- -------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               (9,815,774)          (1,257,975)          (1,872,467)            (614,211)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease) in Net Assets                       2,915,223           (1,040,077)              66,232              (24,067)
Net Assets Beginning Balance                           70,469,799            5,381,423           11,114,624            3,959,317
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $         73,385,022  $         4,341,346  $        11,180,856  $         3,935,250
                                             ===================== ==================== ==================== ====================

Comprised of:
 Contracts in the Accumulation Period        $         72,954,264  $         4,320,130  $        11,111,954  $         3,935,250
 Contracts in the Annuity Period                          430,758               21,216               68,902                    0
                                             --------------------- -------------------- -------------------- --------------------
Total Contract Owners' Balance               $         73,385,022  $         4,341,346  $        11,180,856  $         3,935,250
                                             ===================== ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ===============================================================

                                                     Quality               Equity              Flexible
                                                      Equity               Growth              Strategy
                                                       Fund                 Fund                 Fund
                                             ===================== ==================== ====================
<S>                                          <C>                   <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $            796,672  $            21,350  $           961,624
 Mortality and Expense Charges                           (218,042)             (49,985)            (206,592)
                                             --------------------- -------------------- --------------------
  Net Investment Income (Loss)                            578,630              (28,635)             755,032
                                             --------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                              822,264              281,374              444,026
 Net Unrealized Gains                                   2,865,864            1,753,667            1,926,979
                                             --------------------- -------------------- --------------------
  Net Realized and Unrealized Gains                     3,688,128            2,035,041            2,371,005
                                             --------------------- -------------------- --------------------

Increase in Net Assets
 Resulting from Operations                              4,266,758            2,006,406            3,126,037
                                             --------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                 565,557              166,027              495,856
 Transfer of Contract Owner Withdrawals                (3,110,527)            (765,885)          (3,508,036)
 Transfers In (Out) - Net                                (265,737)             713,692               79,148
 Transfer of Benefit Payments
  on Annuitized Contracts                                 (20,186)                   0               (4,709)
 Transfer of Contract Administration Charges              (18,748)              (4,795)             (17,621)
                                             --------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               (2,849,641)             109,039           (2,955,362)
                                             --------------------- -------------------- --------------------

Increase (Decrease) in Net Assets                       1,417,117            2,115,445              170,675
Net Assets Beginning Balance                           21,329,062            4,426,242           20,966,563
                                             --------------------- -------------------- --------------------
Net Assets Ending Balance                    $         22,746,179  $         6,541,687  $        21,137,238
                                             ===================== ==================== ====================

Comprised of:
 Contracts in the Accumulation Period        $         22,449,586  $         6,541,687  $        21,093,191
 Contracts in the Annuity Period                          296,593                    0               44,047
                                             --------------------- -------------------- --------------------
Total Contract Owners' Balance               $         22,746,179  $         6,541,687  $        21,137,238
                                             ===================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ==========================================
                                                                           Natural
                                                     American             Resources
                                                     Balanced               Focus
                                                       Fund                 Fund
                                             ===================== ====================
<S>                                          <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                        $            116,670  $            10,722
 Mortality and Expense Charges                            (29,343)              (5,374)
                                             --------------------- --------------------
  Net Investment Income (Loss)                             87,327                5,348
                                             --------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                               84,660                5,004
 Net Unrealized Gains                                     354,234               48,482
                                             --------------------- --------------------
  Net Realized and Unrealized Gains                       438,894               53,486
                                             --------------------- --------------------

Increase in Net Assets
 Resulting from Operations                                526,221               58,834
                                             --------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                  62,918               10,607
 Transfer of Contract Owner Withdrawals                  (428,250)             (97,061)
 Transfers In (Out) - Net                                  57,844               21,365
 Transfer of Benefit Payments 
  on Annuitized Contracts                                       0                    0
 Transfer of Contract Administration Charges               (2,065)                (515)
                                             --------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 (309,553)             (65,604)
                                             --------------------- --------------------

Increase (Decrease) in Net Assets                         216,668               (6,770)
Net Assets Beginning Balance                            2,778,532              514,036
                                             --------------------- --------------------
Net Assets Ending Balance                    $          2,995,200  $           507,266
                                             ===================== ====================

Comprised of:
 Contracts in the Accumulation Period        $          2,995,200  $           507,266
 Contracts in the Annuity Period                                0                    0
                                             --------------------- --------------------
Total Contract Owners' Balance               $          2,995,200  $           507,266
                                             ===================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                                                                      High
                                                                           Reserve               Prime               Current
                                                                           Assets                Bond                Income
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                   193,727.8            301,463.8             79,516.1

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1995                               951.4              1,869.3                  0.0
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1995                                  194,679.2            303,333.1             79,516.1
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              22.30 $              36.86 $              49.49
                                                                   ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================

                                                                           Quality              Equity              Flexible
                                                                           Equity               Growth              Strategy
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                   406,842.8            188,466.9            932,089.7

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1995                             5,375.0                  0.0              1,946.4
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1995                                  412,217.8            188,466.9            934,036.1
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              55.18 $              34.71 $              22.63
                                                                   ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   =========================================
                                                                                                Natural
                                                                          American             Resources
                                                                          Balanced               Focus
                                                                            Fund                 Fund
                                                                   ==================== ====================
<S>                                                                <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                   154,870.7             39,692.2

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1995                                 0.0                  0.0
                                                                   -------------------- --------------------

Total Units Outstanding at December 31, 1995                                  154,870.7             39,692.2
                                                                   ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              19.34 $              12.78
                                                                   ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                                                                      High
                                                      Total                Reserve               Prime               Current
                                                    Qualified              Assets                Bond                Income
                                                    Contracts               Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $          3,841,532  $           212,896  $         1,039,359  $           391,041
 Mortality and Expense Charges                           (762,477)             (57,509)            (125,851)             (42,808)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                          3,079,055              155,387              913,508              348,233
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains                                     1,474,722                    0               89,787               39,761
 Net Unrealized Losses                                 (7,697,107)                   0           (1,805,419)            (595,737)
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Losses                   (6,222,385)                   0           (1,715,632)            (555,976)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                             (3,143,330)             155,387             (802,124)            (207,743)
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                               2,901,321              573,241              462,565               95,287
 Transfer of Contract Owner Withdrawals               (13,644,765)          (1,528,449)          (2,898,797)            (628,892)
 Transfers In (Out) - Net                                (234,274)            (219,312)          (1,334,718)             526,167
 Transfer of Benefit Payments
  on Annuitized Contracts                                 (24,683)              (2,387)              (8,469)                   0
 Transfer of Contract Administration Charges              (15,296)              (1,692)              (2,669)                (922)
 Net Assets Transferred under Assumption
  Reinsurance Agreement                                   117,352                    0                  829                    0
                                             --------------------- -------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions              (10,900,345)          (1,178,599)          (3,781,259)              (8,360)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease) in Net Assets                     (14,043,675)          (1,023,212)          (4,583,383)            (216,103)
Net Assets Beginning Balance                           84,513,474            6,404,635           15,698,007            4,175,420
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $         70,469,799  $         5,381,423  $        11,114,624  $         3,959,317
                                             ===================== ==================== ==================== ====================

Comprised of:
 Contracts in the Accumulation Period        $         70,328,751  $         5,358,801  $        11,092,312  $         3,959,317
 Contracts in the Annuity Period                          141,048               22,622               22,312                    0
                                             --------------------- -------------------- -------------------- --------------------
Total Contract Owners' Balance               $         70,469,799  $         5,381,423  $        11,114,624  $         3,959,317
                                             ===================== ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ===============================================================

                                                     Quality               Equity              Flexible
                                                      Equity               Growth              Strategy
                                                       Fund                 Fund                 Fund
                                             ===================== ==================== ====================
<S>                                          <C>                   <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $            761,797  $            46,224  $         1,283,716
 Mortality and Expense Charges                           (223,079)             (50,852)            (225,801)
                                             --------------------- -------------------- --------------------
  Net Investment Income (Loss)                            538,718               (4,628)           1,057,915
                                             --------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains                                       543,800              185,827              517,931
 Net Unrealized Losses                                 (1,578,201)            (597,254)          (2,775,184)
                                             --------------------- -------------------- --------------------
  Net Realized and Unrealized Losses                   (1,034,401)            (411,427)          (2,257,253)
                                             --------------------- -------------------- --------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               (495,683)            (416,055)          (1,199,338)
                                             --------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                 748,065              219,376              703,198
 Transfer of Contract Owner Withdrawals                (3,029,491)            (576,190)          (4,197,525)
 Transfers In (Out) - Net                                  28,968               68,904              421,502
 Transfer of Benefit Payments
  on Annuitized Contracts                                  (9,141)                   0               (4,686)
 Transfer of Contract Administration Charges               (3,965)              (1,263)              (3,953)
 Net Assets Transferred under Assumption
  Reinsurance Agreement                                    13,285               10,685               92,553
                                             --------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               (2,252,279)            (278,488)          (2,988,911)
                                             --------------------- -------------------- --------------------

Increase (Decrease) in Net Assets                      (2,747,962)            (694,543)          (4,188,249)
Net Assets Beginning Balance                           24,077,024            5,120,785           25,154,812
                                             --------------------- -------------------- --------------------
Net Assets Ending Balance                    $         21,329,062  $         4,426,242  $        20,966,563
                                             ===================== ==================== ====================

Comprised of:
 Contracts in the Accumulation Period        $         21,275,233  $         4,426,242  $        20,924,278
 Contracts in the Annuity Period                           53,829                    0               42,285
                                             --------------------- -------------------- --------------------
Total Contract Owners' Balance               $         21,329,062  $         4,426,242  $        20,966,563
                                             ===================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ==========================================
                                                                           Natural
                                                     American             Resources
                                                     Balanced               Focus
                                                       Fund                 Fund
                                             ===================== ====================
<S>                                          <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                        $             99,715  $             6,784
 Mortality and Expense Charges                            (31,633)              (4,944)
                                             --------------------- --------------------
  Net Investment Income (Loss)                             68,082                1,840
                                             --------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains                                        96,960                  656
 Net Unrealized Losses                                   (344,505)                (807)
                                             --------------------- --------------------
  Net Realized and Unrealized Losses                     (247,545)                (151)
                                             --------------------- --------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               (179,463)               1,689
                                             --------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                  82,859               16,730
 Transfer of Contract Owner Withdrawals                  (766,582)             (18,839)
 Transfers In (Out) - Net                                 218,571               55,644
 Transfers of Benefit Payments
  on Annuitized Contracts                                       0                    0
 Transfer of Contract Administration Charges                 (743)                 (89)
 Net Assets Transferred under Assumption
  Reinsurance Agreement                                         0                    0
                                             --------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 (465,895)              53,446
                                             --------------------- --------------------

Increase (Decrease) in Net Assets                        (645,358)              55,135
Net Assets Beginning Balance                            3,423,890              458,901
                                             --------------------- --------------------
Net Assets Ending Balance                    $          2,778,532  $           514,036
                                             ===================== ====================

Comprised of:
 Contracts in the Accumulation Period        $          2,778,532  $           514,036
 Contracts in the Annuity Period                                0                    0
                                             --------------------- --------------------
Total Contract Owners' Balance               $          2,778,532  $           514,036
                                             ===================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                                                                      High
                                                                           Reserve               Prime               Current
                                                                           Assets                Bond                Income
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                   251,304.3            357,997.9             92,839.7

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1994                             1,060.9                720.1                  0.0
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1994                                  252,365.2            358,718.0             92,839.7
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              21.32 $              30.98 $              42.65
                                                                   ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================

                                                                           Quality              Equity              Flexible
                                                                           Equity               Growth              Strategy
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                   468,074.9            184,213.2          1,074,654.6

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1994                             1,184.3                  0.0              2,171.7
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1994                                  469,259.2            184,213.2          1,076,826.3
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              45.45 $              24.03 $              19.47
                                                                   ==================== ==================== ====================
</TABLE>
<PAGE>
MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT
MERRILL LYNCH LIFE INSURANCE COMPANY
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS - QUALIFIED CONTRACTS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   =========================================
                                                                                                Natural
                                                                          American             Resources
                                                                          Balanced               Focus
                                                                            Fund                 Fund
                                                                   ==================== ====================
<S>                                                                <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                   171,872.9             44,876.1

Accumulation Units Equivalent to Annuity Units Allocable to
  Contracts in Annuity Period at December 31,  1994                                 0.0                  0.0
                                                                   -------------------- --------------------

Total Units Outstanding at December 31, 1994                                  171,872.9             44,876.1
                                                                   ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              16.17 $              11.45
                                                                   ==================== ====================
</TABLE>





<PAGE>
INDEPENDENT AUDITORS' REPORT



The Board of Directors of
Merrill Lynch Life Insurance Company:

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

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

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





/s/ Deloitte & Touche LLP
February 26, 1996

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

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



See notes to financial statements.

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




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


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

</TABLE>

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

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

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








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

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














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

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

</TABLE>


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

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

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

</TABLE>




See notes to financial statements.

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

NOTES TO FINANCIAL STATEMENTS
 (Dollars in Thousands)


 NOTE 1:  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

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

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

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

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

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

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

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

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

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

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

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


<PAGE>   41
 
                                     PART C
 
                               OTHER INFORMATION
<PAGE>   42
 
ITEM 24. FINANCIAL STATEMENTS AND EXHIBITS
 
<TABLE>
<C> <S>       <C>
(a) FINANCIAL STATEMENTS
     (1)      Financial Statements of Merrill Lynch Life Variable Annuity Separate Account for
              the three years ended December 31, 1995 and the Notes relating thereto appear in
              the Statement of Additional Information (Part B of the Registration Statement)
     (2)      Financial Statements of Merrill Lynch Life Insurance Company for the three years
              ended December 31, 1995 and the Notes relating thereto appear in the Statement
              of Additional Information (Part B of the Registration Statement)
(b) EXHIBITS
     (1)      Resolution of the Board of Directors of Merrill Lynch Life Insurance Company
              establishing the Merrill Lynch Life Variable Annuity Separate Account
              (Incorporated by Reference to Registrant's Form N-4 Registration No. 33-40856
              Filed May 29, 1991)
     (2)      Not Applicable
     (3)      Underwriting Agreement Between Merrill Lynch Life Insurance Company and Merrill
              Lynch, Pierce, Fenner & Smith Incorporated (Incorporated by Reference to
              Registrant's Form N-4 Registration No. 33-40856 Filed May 29, 1991)
     (4)(a)   Individual Variable Annuity Contract Issued by Family Life Insurance Company
              (Incorporated by Reference to Family Life Insurance Company's Form S-6
              Registration No. 33-4292)
        (b)   Individual Variable Annuity Contract Issued by Merrill Lynch Life Insurance
              Company
              (Incorporated by Reference to Registrant's Form N-4 Registration No. 33-43053
              Filed August 6, 1993)
        (c)   Endorsements to Individual Variable Annuity Contract issued by Family Life
              Insurance Company
              (Incorporated by Reference to Family Life Insurance Company's Form S-6
              Registration Nos. 2-68607 and 33-4292)
        (d)   Assumption Certificate (Incorporated by Reference to Registrant's Form N-4
              Registration No. 33-40856 Filed May 29, 1991)
        (e)   Assumption Certificate for use in Illinois (Incorporated by Reference to
              Registrant's Post-Effective Amendment No. 1 to Form N-4, Registration No.
              33-40856 Filed September 5, 1991)
        (f)   Assumption Certificate for use in Tennessee (Incorporated by Reference to
              Registrant's Post-Effective Amendment No. 1 to Registrant's Form N-4
              Registration No. 33-40856 Filed September 5, 1991)
        (g)   Assumption Certificate of Tandem Insurance Group, Inc. and Company Name Change
              and Home Office Address Change Endorsement (Incorporated by Reference to
              Registrant's Form N-4 Registration No. 33-43053 Filed October 1, 1991)
        (h)   Endorsement to Individual Variable Annuity Contract Issued by Merrill Lynch Life
              Insurance Company or Family Life Insurance Company (Incorporated by Reference to
              Registrant's Form N-4 Registration No. 33-43053 Filed April 25, 1994)
     (5)      Annuity Application for Fixed and Variable Annuities (Incorporated by Reference
              to Registrant's Form N-4 Registration No. 33-43053 Filed April 25, 1994)
     (6)(a)   Articles of Amendment, Restatement and Redomestication of the Articles of
              Incorporation of Merrill Lynch Life Insurance Company (Incorporated by Reference
              to Registrant's Form N-4 Registration No. 33-40856 Filed September 5, 1991)
        (b)   Amended and Restated By-laws of Merrill Lynch Life Insurance Company
              (Incorporated by Reference to Registrant's Form N-4 Registration No. 33-40856
              Filed September 5, 1991)
     (7)      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 Family Life Insurance
              Company's Post-Effective Amendment No. 8 on Form S-6 Registration No. 33-4292
              Filed April 24, 1991)
</TABLE>
 
                                       C-1
<PAGE>   43
 
   
<TABLE>
<S>           <C>
     (8)(a)   Amended General Agency Agreement Between Merrill Lynch Life Insurance Company
              and Merrill Lynch Life Agency Inc. (Incorporated by Registrant's Form N-4
              Registration No. 33-43053 Filed April 25, 1994)
        (b)   Indemnity Agreement Between Merrill Lynch Life Insurance Company and Merrill
              Lynch Life Agency, Inc. (Incorporated by Reference to Registrant's Form N-4
              Registration No. 33-40856 Filed May 29, 1991)
        (c)   Agreement Between Merrill Lynch Life Insurance Company and Merrill Lynch
              Variable Series Funds, Inc. Relating to Maintaining Constant Net Asset Value for
              the Reserve Assets Fund (Incorporated by Reference to Registrant's Form N-4
              Registration No. 33-40856 Filed May 29, 1991)
        (d)   Agreement Between Merrill Lynch Life Insurance Company and Merrill Lynch
              Variable Series Funds, Inc. Relating to Valuation and Purchase Procedures
              (Incorporated by Reference to Registrant's Form N-4 Registration No. 33-40856
              Filed May 29, 1991)
        (e)   Plan and Agreement of Merger between Merrill Lynch Life Insurance Company and
              Tandem Insurance Group, Inc. (Incorporated by Reference to Registrant's
              Post-Effective Amendment No. 1 on Form N-4, Registration No. 33-40856 Filed
              September 5, 1991)
        (f)   Amended Service Agreement Between Merrill Lynch Life Insurance Company and
              Merrill Lynch Insurance Group, Inc. (Incorporated by Reference to Registrant's
              Form N-4 Registration No. 33-43053 Filed April 25, 1994)
        (g)   Indemnity Agreement Between Merrill Lynch Life Insurance Company and Merrill
              Lynch Life Agency Inc. (Incorporated by Reference to Registrant's Post-Effective
              Amendment No. 1 on Form N-4, Registration No. 33-43053 Filed April 30, 1992)
        (h)   Management Agreement Between Merrill Lynch Life Insurance Company and Merrill
              Lynch Asset Management, Inc. (Incorporated by Reference to Registrant's
              Post-Effective Amendment No. 1 on Form N-4, Registration No. 33-43053 Filed
              April 30, 1992)
        (i)   Reimbursement Agreement Between Merrill Lynch Asset Management, Inc. and Merrill
              Lynch Life Agency (Incorporated by Reference to Registrant's Post-Effective
              Amendment No. 2 on Form N-4 Registration No. 33-43053 Filed April 30, 1993)
     (9)      Opinion of Barry G. Skolnick, Esq. and Consent to its use as to the legality of
              the securities being registered
    (10)(a)   Written Consent of Sutherland, Asbill & Brennan
        (b)   Written Consent of Deloitte & Touche LLP, independent auditors
    (11)      Not Applicable
    (12)      Not Applicable
    (13)      Not Applicable
    (14)(a)   Power of Attorney from Joseph E. Crowne (Incorporated by Reference to
              Registrant's Form N-4 Registration No. 33-43053 Filed April 25, 1994)
        (b)   Power of Attorney from David E. Dunford (Incorporated by Reference to
              Registrant's Form N-4 Registration No. 33-43053 Filed April 25, 1994)
        (c)   Power of Attorney from John C.R. Hele (Incorporated by Reference to Registrant's
              Form N-4 Registration No. 33-43053 Filed April 25, 1994)
        (d)   Power of Attorney from Allen N. Jones (Incorporated by Reference to Registrant's
              Form N-4 Registration No. 33-43053 Filed April 25, 1994)
        (e)   Power of Attorney from Barry G. Skolnick (Incorporated by Reference to
              Registrant's Form N-4 Registration No. 33-43053 Filed April 25, 1994)
        (f)   Power of Attorney from Anthony J. Vespa (Incorporated by Reference to
              Registrant's Form N-4 Registration No. 33-43053 Filed April 25, 1994)
        (g)   Power of Attorney from Gail R. Farkas (Incorporated by Reference to Registrant's
              Form N-4 Registration No. 33-43053 Filed April 26, 1996)
</TABLE>
    
 
                                       C-2
<PAGE>   44
 
ITEM 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR*
 
<TABLE>
<CAPTION>
        NAME             PRINCIPAL BUSINESS ADDRESS            POSITION WITH DEPOSITOR*
- ---------------------    --------------------------    ----------------------------------------
<S>                      <C>                           <C>
Joseph E. Crowne, Jr.    800 Scudders Mill Road        Director, Senior Vice President,
                         Plainsboro, NJ 08536          Chief Financial Officer, Chief Actuary,
                                                       and Treasurer.
David M. Dunford         800 Scudders Mill Road        Director, Senior Vice President and
                         Plainsboro, NJ 08536          Chief Investment Officer.
Gail R. Farkas           800 Scudders Mill Road        Director and Senior Vice President.
                         Plainsboro, NJ 08536
Barry G. Skolnick        800 Scudders Mill Road        Director, Senior Vice President General
                         Plainsboro, NJ 08536          Counsel, and Secretary.
Anthony J. Vespa         800 Scudders Mill Road        Director, Chairman of the Board,
                         Plainsboro, NJ 08536          President and Chief Executive Officer.
Deborah J. Adler         800 Scudders Mill Road        Vice President and Actuary.
                         Plainsboro, NJ 08536
Robert J. Boucher        1414 Main Street              Senior Vice President, Variable Life
                         Springfield, MA 01102         Administration.
Michael P. Cogswell      800 Scudders Mill Road        Vice President and Senior Counsel.
                         Plainsboro, NJ 08536
Edward W. Diffin, Jr.    800 Scudders Mill Road        Vice President and Senior Counsel.
                         Plainsboro, NJ 08536
Eileen Dyson             4804 Deer Lake Drive East     Vice President and Assistant Secretary.
                         Jacksonville, FL 32246
Francis X. Ervin, Jr.    800 Scudders Mill Road        Vice President and Controller.
                         Plainsboro, NJ 08536
Peter P. Massa           800 Scudders Mill Road        Vice President.
                         Plainsboro, NJ 08536
Kelly A. O'Dea           800 Scudders Mill Road        Vice President and Senior Compliance
                         Plainsboro, NJ 08536          Officer.
Shelley K. Parker        1414 Main Street              Vice President and Assistant Secretary.
                         Springfield, MA 01102
Julia Raven              800 Scudders Mill Road        Vice President.
                         Plainsboro, NJ 08536
Lori M. Salvo            800 Scudders Mill Road        Vice President and Senior Counsel.
                         Plainsboro, NJ 08536
John A. Shea             800 Scudders Mill Road        Vice President.
                         Plainsboro, NJ 08536
Frederick H. Steele      800 Scudders Mill Road        Vice President.
                         Plainsboro, NJ 08536
Thomas J. Thatcher       4804 Deer Lake Drive East     Vice President and Assistant Secretary.
                         Jacksonville, FL 32246
Robert J. Viamari        1414 Main Street              Vice President and Assistant Secretary.
                         Springfield, MA 01102
Denis G. Wuestman        800 Scudders Mill Road        Vice President.
                         Plainsboro, NJ 08536
</TABLE>
 
- ---------------
* Each director is elected to serve until the next annual shareholder meeting or
  until his or her successor is elected and shall have qualified.
 
                                       C-3
<PAGE>   45
 
ITEM 26. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
REGISTRANT
 
Merrill Lynch Life Insurance Company is an indirect wholly-owned subsidiary of
Merrill Lynch & Co., Inc.
 
A list of subsidiaries of Merrill Lynch & Co., Inc. appears below.


<PAGE>
                                                                     MLCOSUBO395

                         SUBSIDIARIES OF THE REGISTRANT

    The  following are  subsidiaries of ML  & Co. as  of March 24,  1995 and the
states or jurisdictions in which  they are organized. Indentation indicates  the
principal parent of each subsidiary. Except as otherwise specified, in each case
ML  & Co. owns, directly or indirectly, at least 99% of the voting securities of
each subsidiary. The names of particular subsidiaries have been omitted because,
considered in the aggregate as a  single subsidiary, they would not  constitute,
as  of the end of the year covered by this report, a "significant subsidiary" as
that term is  defined in  Rule 1.02(v) of  Regulation S-X  under the  Securities
Exchange Act of 1934.

<TABLE>
<CAPTION>
                                                                                                 STATE OR
                                                                                               JURISDICTION
NAME                                                                                            OR ENTITY
- --------------------------------------------------------------------------------------  --------------------------
<S>                                                                                     <C>
Merrill Lynch & Co., Inc. ............................................................  Delaware
  Merrill Lynch, Pierce, Fenner & Smith Incorporated(1)...............................  Delaware
    Broadcort Capital Corp. ..........................................................  Delaware
    Merrill Lynch & Co., Canada Ltd. .................................................  Ontario
      Merrill Lynch Canada Incorporated/Incorporee....................................  Nova Scotia
    Merrill Lynch Life Agency Inc.(2).................................................  Washington
    Merrill Lynch Princeton Incorporated..............................................  Delaware
    ROC Denver, Inc. .................................................................  Delaware
    R.O.C. Florida, Inc. .............................................................  Florida
    ROC Texas, Inc. ..................................................................  Texas
    Wagner Stott Clearing Corp.(3)....................................................  Delaware
  Green Equity, Inc. .................................................................  New Jersey
  Merrill Lynch Bank & Trust Co. .....................................................  New Jersey
  Merrill Lynch Capital Services, Inc. ...............................................  Delaware
  Merrill Lynch Derivative Products, Inc.(4)..........................................  Delaware
  Merrill Lynch Government Securities Inc. ...........................................  Delaware
    Merrill Lynch Government Securities of Puerto Rico S.A. ..........................  Delaware
    Merrill Lynch Money Markets Inc. .................................................  Delaware
  Merrill Lynch Group, Inc. ..........................................................  Delaware
    HQ North Company, Inc. ...........................................................  New York
    Investor Protection Insurance Company.............................................  Vermont
    Merrill Lynch Capital Partners, Inc. .............................................  Delaware
    Merrill Lynch Fiduciary Services, Inc. ...........................................  New York
    Merrill Lynch Futures Inc. .......................................................  Delaware
    Merrill Lynch, Hubbard Inc.(5)....................................................  Delaware
    Merrill Lynch Insurance Group, Inc. ..............................................  Delaware
      Merrill Lynch Life Insurance Company............................................  Arkansas
      ML Life Insurance Company of New York...........................................  New York
    Merrill Lynch International Finance Corporation...................................  New York
      Merrill Lynch International Bank Limited........................................  England
        Merrill Lynch Bank (Suisse) S.A. .............................................  Switzerland
        Merrill Lynch Trust Company (Jersey) Limited..................................  Jersey,
                                                                                         Channel Islands
    Merrill Lynch L.P. Holdings, Inc. ................................................  Delaware
    Merrill Lynch MBP Inc. ...........................................................  Delaware
    Merrill Lynch Mortgage Capital Inc. ..............................................  Delaware
    Merrill Lynch National Financial..................................................  Utah
    Merrill Lynch Private Capital Inc.(6).............................................  Delaware
    Merrill Lynch Trust Company.......................................................  New Jersey
      Merrill Lynch Business Financial Services Inc. .................................  Delaware
      Merrill Lynch Credit Corporation................................................  Delaware
        Merrill Lynch Home Equity Acceptance, Inc. ...................................  Delaware
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                                 STATE OR
                                                                                               JURISDICTION
NAME                                                                                            OR ENTITY
- --------------------------------------------------------------------------------------  --------------------------
<S>                                                                                     <C>
Merrill Lynch & Co., Inc.
  Merrill Lynch International Incorporated (cont'd)
    Merrill Lynch Trust Company.......................................................  Florida
    Merrill Lynch Trust Company of America............................................  Illinois
    Merrill Lynch Trust Company of California.........................................  California
    Merrill Lynch Trust Company of Texas..............................................  Texas
    Merrill Lynch/WFC/L, Inc. ........................................................  New York
    ML Futures Investment Partners Inc. ..............................................  Delaware
    ML IBK Positions Inc. ............................................................  Delaware
      Merrill Lynch Capital Corporation(7)............................................  Delaware
    ML Leasing Equipment Corp.(8).....................................................  Delaware
      Merlease Leasing Corp. .........................................................  Delaware
      Merrill Lynch Venture Capital Inc. .............................................  Delaware
    Princeton Services, Inc.(9).......................................................  Delaware
  Merrill Lynch International Incorporated............................................  Delaware
    Merrill Lynch GFX, Inc. ..........................................................  Delaware
    Merrill Lynch International (Australia) Limited...................................  New South Wales
    Merrill Lynch International Bank..................................................  United States
    Merrill Lynch International Holdings Inc. ........................................  Delaware
      Merrill Lynch Bank (Austria) Aktiengesellschaft A.G. ...........................  Austria
      Merrill Lynch Bank and Trust Company (Cayman) Limited...........................  Cayman Islands,
                                                                                         British West Indies
        Merrill Lynch International & Co.(10).........................................  Netherlands Antilles
      Merrill Lynch Capital Markets A.G. .............................................  Switzerland
      Merrill Lynch Europe Limited....................................................  England
        Merrill Lynch International Limited...........................................  England
        Merrill Lynch Capital Markets PLC.............................................  England
        Merrill Lynch, Pierce, Fenner & Smith (Brokers & Dealers) Limited.............  England
      Merrill Lynch Europe Ltd. ......................................................  Cayman Islands,
                                                                                         British West Indies
      Merrill Lynch Holding GmbH(11)..................................................  Fed. Rep. of Germany
        Merrill Lynch Bank A.G. ......................................................  Fed. Rep. of Germany
        Merrill Lynch GmbH............................................................  Fed. Rep. of Germany
      Merrill Lynch Holding S.A.F. ...................................................  France
        Merrill Lynch Capital Markets (France) S.A. ..................................  France
      Merrill Lynch Hong Kong Securities Limited......................................  Hong Kong
    Merrill Lynch Japan Incorporated..................................................  Delaware
  Merrill Lynch Specialists Inc. .....................................................  Delaware
<FN>
- ------------------------
(1)  MLPF&S also conducts business as "Merrill Lynch & Co."
(2)  Similarly named affiliates and subsidiaries that engage in the sale of life
     insurance   and  annuity   products  are  incorporated   in  various  other
     jurisdictions.
(3)  The preferred stock of the corporation is owned by an unaffiliated group of
     investors.
(4)  ML & Co. owns 100% of  this corporation's outstanding common voting  stock.
     100%  of the outstanding preferred voting stock is held by outside parties.
     The board of  directors consist  of 10  members, 9 of  which are  ML &  Co.
     employees and 1 of which represents outside parties.
(5)  This corporation has more than 30 direct or indirect subsidiaries operating
     in  the United States  and serving as either  general partners or associate
     general partners of real estate limited partnerships.
(6)  This corporation has 12 subsidiaries which have engaged in direct principal
     lending and investment management.
</TABLE>

<PAGE>

<TABLE>
<S>  <C>
(7)  This company has  10 subsidiaries holding  or having a  direct or  indirect
     interest in specific investments on its behalf.
(8)  This corporation has more than 45 direct or indirect subsidiaries operating
     in  the United States  and serving as either  general partners or associate
     general partners of limited partnerships.
(9)  This corporation is the general partner of Merrill Lynch Asset  Management,
     L.P. (whose limited partner is ML & Co.).
(10) A partnership among subsidiaries of ML & Co.
(11) ML  & Co. holds a 50% interest  in this corporation, with the remaining 50%
     interest held by an outside party.
</TABLE>

 
ITEM 27. NUMBER OF CONTRACTS
 
As of February 29, 1996, there were 3,016 Qualified Contracts and 2,795
Non-Qualified Contracts.
 
ITEM 28. INDEMNIFICATION
 
There is no indemnification of the principal underwriter, Merrill Lynch, Pierce,
Fenner & Smith Incorporated, with respect to the Contract.
 
The indemnity agreement between Merrill Lynch Life Insurance Company ("Merrill
Lynch Life") and its affiliate Merrill Lynch Life Agency, Inc. ("MLLA"), with
respect to MLLA's general agency responsibilities on behalf of Merrill Lynch
Life and the Contract, provides:
 
     Merrill Lynch Life will indemnify and hold harmless MLLA and all persons
     associated with MLLA as such term is defined in Section 3(a)(21) of the
     Securities Exchange Act of 1934 against all claims, losses, liabilities and
     expenses, to include reasonable attorneys' fees, arising out of the sale by
     MLLA of insurance products under the above-referenced Agreement, provided
     that Merrill Lynch Life shall not be bound to indemnify or hold harmless
     MLLA or its associated persons for claims, losses, liabilities and expenses
     arising directly out of the willful misconduct or negligence of MLLA or its
     associated persons.
 
Insofar as indemnification for liabilities arising under the Securities Act of
1933 may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions or otherwise, the Registrant has
been advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.
 
ITEM 29. PRINCIPAL UNDERWRITERS
 
(a) Merrill Lynch, Pierce, Fenner & Smith Incorporated also acts as principal
underwriter for the following additional funds: CBA Money Fund; CMA Government
Securities Fund; CMA Money Fund; CMA Tax-Exempt Fund; CMA Treasury Fund; CMA
Multi-State Municipal Series Trust; The Corporate Fund Investment Accumulation
Program, Inc.; The Municipal Fund Investment Accumulation Program, Inc.;
Corporate Income Fund; Equity Income Fund; The Fund of Stripped ("Zero") U.S.
Treasury Securities; The GNMA Investment Accumulation Program; Government
Security Income Fund; International Bond Fund; The Merrill Lynch Fund of
Stripped ("Zero") U.S. Treasury Securities; Merrill Lynch Trust for Government
Securities; Municipal Income Fund; and Municipal Investment Trust Fund.
 
Merrill Lynch, Pierce, Fenner & Smith Incorporated also acts as principal
underwriter for the following additional accounts: Merrill Lynch Life Variable
Annuity Separate Account A; Merrill Lynch Life Variable Life Separate Account B;
Merrill Lynch Life Variable Life Separate Account II; ML of New York Variable
Life Separate Account; ML of New York Variable Life Separate Account II; ML of
New York Variable Annuity Separate Account; ML of New York Variable Annuity
Separate Account A; ML of New York Variable Annuity Separate Account B; and
Merrill Lynch Variable Life Separate Account.
 
                                       C-4
<PAGE>   46
 
(b) The directors, president, treasurer and executive vice presidents of Merrill
Lynch, Pierce, Fenner & Smith Incorporated are as follows:
 
<TABLE>
<CAPTION>
               NAME AND PRINCIPAL
                BUSINESS ADDRESS                 POSITIONS AND OFFICES WITH UNDERWRITER
    -----------------------------------------   -----------------------------------------
    <S>                                         <C>
    Herbert M. Allison, Jr.*.................   Director and Executive Vice President
    Barry S. Friedberg*......................   Executive Vice President
    Edward L. Goldberg*......................   Executive Vice President
    Stephen L. Hammerman*....................   Director, Chairman and General Counsel
    Jerome P. Kenney*........................   Executive Vice President
    David H. Komansky*.......................   Director, President and Chief Executive
                                                Officer
    Theresa Lang*............................   Senior Vice President and Treasurer
    Daniel T. Napoli*........................   Senior Vice President
    Thomas H. Patrick*.......................   Executive Vice President
    Winthrop H. Smith, Jr.*..................   Executive Vice President
    John L. Steffens*........................   Director and Executive Vice President
    Daniel P. Tully*.........................   Director
    Roger M. Vasey*..........................   Executive Vice President
</TABLE>
 
- ---------------
* World Financial Center, 250 Vesey Street, New York, NY 10281
 
(c) Not Applicable
 
ITEM 30. LOCATION OF ACCOUNTS AND RECORDS
 
All accounts, books, and records required to be maintained by Section 31(a) of
the 1940 Act and the rules promulgated thereunder are maintained by the
depositor at the principal executive offices at 800 Scudders Mill Road,
Plainsboro, New Jersey 08536 and the Service Center at 4804 Deer Lake Drive
East, Jacksonville, Florida 32246.
 
ITEM 31. NOT APPLICABLE
 
ITEM 32. UNDERTAKINGS
 
(a) Registrant undertakes to file a post-effective amendment to the Registrant
Statement as frequently as is necessary to ensure that the audited financial
statements in the Registration Statement are never more than 16 months old for
so long as payments under the variable annuity contracts may be accepted.
 
(b) Registrant undertakes to include either (1) as part of any application to
purchase a contract offered by the prospectus, a space that an applicant can
check to request a statement of additional information, or (2) a postcard or
similar written communication affixed to or included in the prospectus that the
applicant can remove to send for a statement of additional information.
 
(c) Registrant undertakes to deliver any statement of additional information and
any financial statements required to be made available under this Form promptly
upon written or oral request.
 
(d) Merrill Lynch Life Insurance Company is relying on a no-action letter issued
to the American Counsel of Life Insurance published November 28, 1988. The
no-action letter provides certain assurances relating to variable annuity
registrants' compliance with Section 403(b)(11) of the Internal Revenue Code and
Sections 22(e), 27(c)(1) and 27(d) of the Investment Company Act of 1940.
Merrill Lynch Life hereby represents that it has complied with the provisions of
paragraph (1) through (4) of said no-action letter.
 
                                       C-5
<PAGE>   47
 
                                   SIGNATURES
 
   
As required by the Securities Act of 1933 and the Investment Company Act of
1940, the Registrant, Merrill Lynch Life Variable Annuity Separate Account,
certifies that it meets the requirements of Securities Act Rule 485(b) for
effectiveness of this Post-Effective Amendment No. 7 to the Registration
Statement and has caused this Registration Statement to be signed on its behalf,
in the City of Plainsboro, State of New Jersey, on the 30th day of April, 1996.
    
 
   
<TABLE>
<S>                                             <C>
ATTEST:                                         MERRILL LYNCH LIFE VARIABLE ANNUITY
                                                SEPARATE ACCOUNT
                                                ---------------------------------------------
                                                (Registrant)
/S/  SANDRA K. DOMINGUES                        By: /S/  BARRY G. SKOLNICK
- ---------------------------------------------       -----------------------------------------
Sandra K. Domingues                                 Barry G. Skolnick
Assistant Secretary                                 Senior Vice President of
                                                      Merrill Lynch Life Insurance Company
ATTEST:                                         MERRILL LYNCH LIFE INSURANCE COMPANY
                                                ---------------------------------------------
                                                (Depositor)
/S/  SANDRA K. DOMINGUES                        By: /S/  BARRY G. SKOLNICK
- ---------------------------------------------       -----------------------------------------
Sandra K. Domingues                                 Barry G. Skolnick
Assistant Secretary                                 Senior Vice President
</TABLE>
    
 
   
As required by the Securities Act of 1933, this Post-Effective Amendment No. 7
to the Registration Statement has been signed below by the following persons in
the capacities indicated on April 30, 1996.
    
 
   
<TABLE>
<CAPTION>
                  SIGNATURE                                         TITLE
- ---------------------------------------------   ---------------------------------------------
<S>                                             <C>
*                                               Director, Chairman of the Board, President,
- ---------------------------------------------     and Chief Executive Officer
Anthony J. Vespa
*                                               Director, Senior Vice President, Chief
- ---------------------------------------------     Financial Officer, Chief Actuary, and
Joseph E. Crowne, Jr.                             Treasurer
*                                               Director, Senior Vice President and Chief
- ---------------------------------------------     Investment Officer
David M. Dunford
*                                               Director and Senior Vice President
- ---------------------------------------------
Gail R. Farkas
By: /S/  BARRY G. SKOLNICK                      In his own capacity as Director, Senior Vice
    -----------------------------------------     President, and General Counsel and as
    Barry G. Skolnick                             Attorney-In-Fact
</TABLE>
    
 
                                       C-6
<PAGE>   48
 
                                 EXHIBIT INDEX
 
   
<TABLE>
<CAPTION>
EXHIBIT                                    DESCRIPTION                                    PAGE
- --------   ----------------------------------------------------------------------------   -----
<S>        <C>                                                                            <C>
 (9)       Opinion of Barry G. Skolnick, Esq. and Consent to its use as to the legality
             of the securities being registered........................................
(10)(a)    Written Consent of Sutherland, Asbill & Brennan.............................
    (b)    Written Consent of Deloitte & Touche LLP, independent auditors..............
</TABLE>
    
 
                                       C-7

<PAGE>   1
                                                                     EXHIBIT (9)






                                                April 30, 1996


Board of Directors
Merrill Lynch Life Insurance Company
800 Scudders Mill Road
Plainsboro, New Jersey 08536

To The Board Of Directors:

In my capacity as General Counsel of Merrill Lynch Life Insurance Company (the
"Company"), I have supervised the preparation of Post Effective Amendment No. 7
to the registration statements on Form N-4 of the Merrill Lynch Life Variable 
Annuity Separate Account (the "Account") File No. 33-43053 to be filed by the 
Company with the Securities and Exchange Commission under the Securities Act 
of 1933 and the Investment Company Act of 1940.  Such registration statements 
describe certain individual variable annuity contracts which will participate 
in the Account.

I am of the following opinion:

1.       The Company has been duly organized under the laws of the State of
         Arkansas and is a validly existing corporation.

2.       The individual variable annuity contracts, when issued in accordance
         with the prospectus contained in the aforesaid registration statements
         and upon compliance with applicable local law, will be legal and
         binding obligations of the Company in accordance with their terms.

3.       The Account is duly created and validly existing as a separate account
         of the Company pursuant to Arkansas law.

4.       The assets held in the Account equal to the reserves and other
         contract liabilities with respect to the Account will not be
         chargeable with liabilities arising out of any other business the
         Company may conduct.

In arriving at the foregoing opinion, I have made such examination of law and
examined such records and other documents as in my judgment are necessary or
appropriate.

I hereby consent to the filing of this opinion as an exhibit to the aforesaid
registration statements and to the reference to me under the caption "Legal
Matters" in the prospectus contained in said registration statements.

                                                       Very truly yours,

                                                       /s/ Barry G. Skolnick

                                                       Barry G. Skolnick
                                                       Senior Vice President and
                                                       General Counsel


<PAGE>   1
                                                                   EXHIBIT 10(a)




                                                April 30, 1996





Board of Directors
Merrill Lynch Life Insurance Company
800 Scudders Mill Road
Plainsboro, New Jersey  08536

Gentlemen:

         We hereby consent to the reference to our name under the caption
"Legal Matters" in the Prospectus filed as part of Post-Effective Amendment
No. 7 to Form N-4 (File No. 33-43053) for Merrill Lynch Life Variable Annuity
Separate Account of Merrill Lynch Life Insurance Company.  In giving this
consent, we do not admit that we are in the category of persons whose consent
is required under Section 7 of the Securities Act of 1933.

                                                   Very truly yours,

                                                   SUTHERLAND, ASBILL & BRENNAN

                                                                            
                                                   By   /s/ Kimberly J. Smith
                                                     --------------------------
                                                            Kimberly J. Smith


<PAGE>   1
                                                                 EXHIBIT (10)(b)





INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Post-Effective Amendment No. 7 to Registration
Statement No. 33-43053 of Merrill Lynch Life Variable Annuity Separate Account
on Form N-4 of our reports on (i) Merrill Lynch Life Insurance Company dated
February 26, 1996, and (ii) Merrill Lynch Life Variable Annuity Separate
Account dated January 18, 1996, appearing in the Statement of Additional
Information, which is a part of such Registration Statement, and to the
reference to us under the heading "Experts" in the Prospectus, which is a part
of such Registration Statement.



/s/ Deloitte & Touche LLP

New York, New York
April 30, 1996



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