ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT B
485BPOS, 1996-05-02
Previous: ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A, 485BPOS, 1996-05-02
Next: AMERICAN SKANDIA LIFE ASSURANCE CORP/CT, 424B3, 1996-05-02



<PAGE>
 
   
AS FILED WITH THE SECURITIES AND EXCHANGE
COMMISSION ON MAY 1, 1996                              REGISTRATION NO. 33-45380
 
- --------------------------------------------------------------------------------
    
- --------------------------------------------------------------------------------
 
                       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. 9                      /X/
    
 
                                      AND
 
        REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940      / /
   
                                AMENDMENT NO. 9                              /X/
    
                        (Check appropriate box or boxes)
                            ------------------------
 
                        ML OF NEW YORK VARIABLE ANNUITY
                               SEPARATE ACCOUNT B
                           (Exact Name of Registrant)
 
                     ML LIFE INSURANCE COMPANY OF NEW YORK
                              (Name of Depositor)
 
                               100 Church Street
                                   11th Floor
                         New York, New York 10080-6511
                                 (212) 415-8070
         (Address and telephone number of principal executive offices)
                            ------------------------
 
                            Barry G. Skolnick, Esq.
                   Senior Vice President and General Counsel
                     ML Life Insurance Company of New York
                             800 Scudders Mill Road
                          Plainsboro, New Jersey 08536
 
                                    COPY TO:
                             Stephen E. Roth, Esq.
                          Sutherland, Asbill & Brennan
                          1275 Pennsylvania Avenue, NW
                          Washington, D.C. 20004-2404
                            ------------------------
 
    The Registrant has registered an indefinite amount of securities pursuant to
Rule  24f-2 under the Investment Company Act  of 1940. 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) of Rule 485
                ------------
                   (date)
 
    
                                          EXHIBIT INDEX CAN BE FOUND ON PAGE C-9
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                             CROSS REFERENCE SHEET
                (AS REQUIRED BY RULE 495(A) UNDER THE 1933 ACT)
<TABLE>
<CAPTION>
N-4 ITEM NUMBER AND CAPTION                           LOCATION
- -----------------------------------  -------------------------------------------
<C>  <S>                             <C>
PART A
 1.  Cover Page....................  Cover Page
 2.  Definitions...................  Definitions
 3.  Synopsis......................  Fee Table
 4.  Condensed Financial
      Information..................  Accumulation  Unit Value  Table; Yields and
                                     Total Returns
                                      Part B:  Calculation of  Yields and  Total
                                      Returns
 5.  General Description of
      Registrant, Depositor, and
      Portfolio Companies..........  ML  Life Insurance Company of New York; The
                                      Accounts; Investments of the Accounts
 6.  Deductions and Expenses.......  Capsule Summary of  the Contract (Fees  and
                                     Charges;  Transfers;  Withdrawals); Charges
                                      and   Deductions;   Description   of   the
                                      Contract  (Accumulation  Units; Transfers;
                                      Withdrawals and  Surrenders;  Payments  to
                                      Contract Owners)
 7.  General Description of
      Variable Annuity Contracts...  Capsule   Summary  of   the  Contract  (The
                                     Accounts;  The  Funds;  Premiums;   Annuity
                                      Payments;  Transfers; Withdrawals; Ten Day
                                      Review); The Accounts; Description of  the
                                      Contract;    Other   Information   (Voting
                                      Rights; State Regulation)
 8.  Annuity Period................  Capsule Summary  of the  Contract  (Annuity
                                      Payments);  Description  of  the  Contract
                                      (Annuity Date; Annuity Options)
 9.  Death Benefit.................  Capsule  Summary  of  the  Contract  (Death
                                     Benefit);   Description  of   the  Contract
                                      (Death  Benefit;   Death  of   Annuitant);
                                      Federal Income Tax (Taxation of Annuities)
10.  Purchases and Contract
      Value........................  Capsule   Summary  of   the  Contract  (The
                                     Accounts;  Premiums);  Description  of  the
                                      Contract  (Premiums;  Premium Investments;
                                      Accumulation  Units);  Other   Information
                                      (Reports to Contract Owners)
                                      Part   B:  Other   Information  (Principal
                                      Underwriter)
11.  Redemptions...................  Capsule Summary  of the  Contract (Ten  Day
                                     Review); Charges and Deductions;
                                      Description  of the  Contract (Issuing the
                                      Contract;  Ten   Day  Right   to   Review;
                                      Withdrawals  and  Surrenders;  Payments to
                                      Contract Owners; Annuity Options)
12.  Taxes.........................  Capsule Summary of  the Contract (Fees  and
                                     Charges; Withdrawals) Charges and
                                      Deductions (Premium Taxes; Other Charges);
                                      Description  of the Contract (Accumulation
                                      Units;  Death  Benefit;  Withdrawals   and
                                      Surrenders;   Annuity   Options)   Federal
                                      Income Taxes
13.  Legal Proceedings.............  Other Information (Legal Proceedings)
14.  Table of Contents of the
      Statement of Additional
      Information..................  Table  of  Contents  of  the  Statement  of
                                     Additional Information
 
<CAPTION>
PART B
<C>  <S>                             <C>
15.  Cover Page....................  Cover Page
16.  Table of Contents.............  Table of Contents
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
N-4 ITEM NUMBER AND CAPTION          LOCATION
- -----------------------------------  -------------------------------------------
<C>  <S>                             <C>
17.  General Information and
      History......................  Part  A: ML  Life Insurance  Company of New
                                     York;  The  Accounts;  Investments  of  the
                                      Accounts
                                      Part   B:   Other   Information   (General
                                      Information and History)
18.  Services......................  Part A: Other Information (Experts)
                                     Part B: Administrative Services
                                      Arrangements
19.  Purchase of Securities Being
      Offered......................  Part  A:  Other  Information  (Selling  the
                                     Contract)
20.  Underwriters..................  Part  A:  Other  Information  (Selling  the
                                     Contract)
                                     Part  B:   Other   Information   (Principal
                                      Underwriter)
21.  Calculation of Performance
      Data.........................  Part A: Yields and Total Returns
                                     Part  B:  Calculation of  Yields  and Total
                                      Returns
22.  Annuity Payments..............  Part A:  Capsule  Summary of  the  Contract
                                     (Annuity   Payments);  Description  of  the
                                      Contract (Annuity Date; Annuity Options)
23.  Financial Statements..........  Other Information  (Financial  Statements);
                                     Financial  Statements  of  ML  of  New York
                                      Variable  Annuity   Separate  Account   A;
                                      Financial  Statements  of ML  of  New York
                                      Variable  Annuity   Separate  Account   B;
                                      Financial  Statements of ML Life Insurance
                                      Company of New York.
<CAPTION>
PART C
<C>  <S>                             <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.
</TABLE>
<PAGE>
                                     PART A
                      INFORMATION REQUIRED IN A PROSPECTUS
<PAGE>
PROSPECTUS
MAY 1, 1996
 
               ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
                                      AND
               ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT B
 
         FLEXIBLE PREMIUM INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACT
                                 ALSO KNOWN AS
     MODIFIED SINGLE PREMIUM INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACT
                                   ISSUED BY
                     ML LIFE INSURANCE COMPANY OF NEW YORK
 
                   Home Office: 100 Church Street, 11th Floor
                         New York, New York 10080-6511
                             Phone: (800) 333-6524
 
                                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. The Contract is issued by ML Life Insurance Company
of  New  York  ("ML of  New  York") both  on  a  nonqualified basis,  and  as an
Individual Retirement Annuity ("IRA") that is given qualified tax status.
 
Premiums will  be allocated  as the  contract  owner directs  into one  or  more
subaccounts  of ML of New York Variable Annuity Separate Account A ("Account A")
and/or ML  of  New York  Variable  Annuity  Separate Account  B  ("Account  B"),
(together,  the "Accounts"). The assets of  each of the current subaccounts will
be invested  in a  corresponding  mutual fund  portfolio  of the  Merrill  Lynch
Variable  Series Funds, Inc.  (the "Funds"). Currently,  there are sixteen Funds
available to Account A  and one Fund available  to Account B. Other  subaccounts
and  corresponding investment options may be added in the future. The value of a
contract owner's  investment  in  each  subaccount  will  vary  with  investment
experience, and it is the contract owner who bears the full investment risk with
respect to his or her investments.
 
The  Contract provides a choice of fixed annuity payment options. On the annuity
date, the  entire  contract value,  after  the deduction  of  a charge  for  any
applicable  premium  taxes, will  be  transferred to  ML  of New  York's general
account, from which  the annuity  payments will be  made. Prior  to the  annuity
date, the contract owner may make transfers among Account A subaccounts, limited
transfers  from Account A into  Account B, and full  or partial withdrawals from
the Contract to suit investment and liquidity needs. Withdrawals may be  taxable
and may be subject to a contingent deferred sales charge.
 
This  Prospectus contains information about the Contract and the Accounts that a
prospective contract owner should know before investing. Additional  information
about  the Contract and the  Accounts 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  to
or  calling ML of New York at its  Home Office address or phone number set forth
above. The table  of contents  for the  Statement of  Additional Information  is
included on page 40 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. ML OF NEW YORK 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.
 
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>
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
DEFINITIONS...............................................................    4
CAPSULE SUMMARY OF THE CONTRACT...........................................    5
FEE TABLE.................................................................    9
ACCUMULATION UNIT VALUE TABLE.............................................   12
YIELDS AND TOTAL RETURNS..................................................   14
ML LIFE INSURANCE COMPANY OF NEW YORK.....................................   15
THE ACCOUNTS..............................................................   15
INVESTMENTS OF THE ACCOUNTS...............................................   16
  Merrill Lynch Variable Series Funds, Inc................................   16
    Domestic Money Market Fund............................................   17
    Prime Bond Fund.......................................................   17
    High Current Income Fund..............................................   17
    Quality Equity Fund...................................................   18
    Equity Growth Fund....................................................   18
    Flexible Strategy Fund................................................   18
    Natural Resources Focus Fund..........................................   18
    American Balanced Fund................................................   18
    Global Strategy Focus Fund............................................   19
    Basic Value Focus Fund................................................   19
    World Income Focus Fund...............................................   19
    Global Utility Focus Fund.............................................   19
    International Equity Focus Fund.......................................   19
    International Bond Fund...............................................   19
    Intermediate Government Bond Fund.....................................   20
    Developing Capital Markets Focus Fund.................................   20
    Reserve Assets Fund...................................................   20
  Reinvestment............................................................   20
  Substitution of Investments and Changes to Accounts.....................   20
CHARGES AND DEDUCTIONS....................................................   21
  Contract Maintenance Charge.............................................   21
  Mortality and Expense Risk Charge.......................................   21
  Administration Charge...................................................   22
  Contingent Deferred Sales Charge........................................   22
  Premium Taxes...........................................................   23
  Other Charges...........................................................   23
DESCRIPTION OF THE CONTRACT...............................................   24
  Ownership of the Contract...............................................   24
  Issuing the Contract....................................................   24
  Ten Day Right to Review.................................................   24
  Contract Changes........................................................   25
  Premiums................................................................   25
  Premium Investments.....................................................   25
  Accumulation Units......................................................   25
  Death Benefit...........................................................   26
  Death of Annuitant......................................................   27
  Transfers...............................................................   27
  Dollar Cost Averaging...................................................   28
  Merrill Lynch Retirement Plus Advisor-SM-...............................   29
</TABLE>
 
                                       2
<PAGE>
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
  Withdrawals and Surrenders..............................................   29
  Payments to Contract Owners.............................................   31
  Annuity Date............................................................   31
  Annuity Options.........................................................   31
  Unisex..................................................................   33
FEDERAL INCOME TAXES......................................................   33
  Introduction............................................................   33
  ML of New York's Tax Status.............................................   33
  Taxation of Annuities...................................................   34
  Internal Revenue Service Diversification Standards......................   35
  IRA Contracts...........................................................   36
  Transfers, Assignments, or Exchanges of a Contract......................   36
  Withholding.............................................................   36
  Possible Changes in Taxation............................................   37
  Other Tax Consequences..................................................   37
OTHER INFORMATION.........................................................   37
  Voting Rights...........................................................   37
  Reports to Contract Owners..............................................   38
  Selling the Contract....................................................   38
  State Regulation........................................................   39
  Legal Proceedings.......................................................   39
  Experts.................................................................   39
  Legal Matters...........................................................   39
  Registration Statements.................................................   39
  Table of Contents of the Statement of Additional Information............   40
</TABLE>
 
                                       3
<PAGE>
                                  DEFINITIONS
 
ACCOUNTS: Two segregated investment accounts of ML Life Insurance Company of New
York,  named ML of  New York Variable Annuity  Separate Account A  and ML of New
York Variable Annuity Separate Account B. (See page 15.)
 
ACCOUNT VALUE: The value of a contract owner's interest in a particular Account.
 
ACCUMULATION UNIT: An index  used to compute the  value of the contract  owner's
interest in a subaccount prior to the annuity date. (See page 25.)
 
ANNUITANT: The person on whose continuation of life annuity payments may depend.
 
ANNUITY DATE: The date on which annuity payments begin. (See page 31.)
 
BENEFICIARY:  The person  to whom  payment is  to be  made on  the death  of the
contract owner.
 
CONTRACT: The variable annuity offered by this Prospectus.
 
CONTRACT ANNIVERSARY:  The same  date each  year as  the date  of issue  of  the
Contract.
 
CONTRACT  OWNER: The person entitled to  exercise all rights under the Contract.
(See page 24.)
 
CONTRACT VALUE: The value of a contract owner's interest in the Accounts.
 
CONTRACT YEAR: The period from one contract anniversary to the day preceding the
next contract anniversary.
 
DATE OF ISSUE: The  date on which  an initial premium  is received and  required
contract owner information is approved by ML of New York. (See page 24.)
 
DUE  PROOF  OF DEATH:  A certified  copy of  the death  certificate, Beneficiary
Statement, and any additional paperwork necessary to process the death claim.
 
FUNDS: The  mutual funds,  or  separate investment  portfolios within  a  series
mutual fund, designated as eligible investments for the Accounts. (See page 16.)
 
INDIVIDUAL   RETIREMENT  ACCOUNT  OR  ANNUITY  ("IRA"):  A  Contract  issued  in
connection with  a retirement  arrangement that  receives favorable  tax  status
under Section 408 of the Internal Revenue Code.
 
MONTHIVERSARY: The same date of each month as the date on which the Contract was
issued.
 
NET  INVESTMENT FACTOR: An index used to measure the investment performance of a
subaccount from one valuation period to the next. (See page 26.)
 
NONQUALIFIED CONTRACT:  A  Contract  issued  in  connection  with  a  retirement
arrangement other than a qualified arrangement described under Section 401, 403,
408, 457 or any similar provisions of the Internal Revenue Code.
 
PREMIUMS: Money paid into the Contract. (See page 25.)
 
SUBACCOUNT:  A division of  each of the  Accounts consisting of  the shares of a
particular Fund held by that Account.
 
VALUATION PERIOD: The interval from one determination of the net asset value  of
a  subaccount to the  next. Net asset values  are determined as  of the close of
business on each day the New York Stock Exchange is open. (See page 26.)
 
VARIABLE ANNUITY: A contract  with a value  that reflects investment  experience
prior  to the annuity date, and provides  periodic payments of set amounts after
the annuity date.
 
                                       4
<PAGE>
                        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 ACCOUNTS
 
Premiums will be allocated to ML of New York Variable Annuity Separate Account A
("Account  A")  and/or  ML  of  New York  Variable  Annuity  Separate  Account B
("Account B")  segregated investment  accounts  (together, the  "Accounts"),  as
directed  by  the  contract owner.  The  Accounts are  divided  into subaccounts
corresponding to the Funds in which contract value may be invested. Premiums are
not invested directly in the underlying  Funds. For the first 14 days  following
the date of issue, all premiums directed into Account A will be allocated to the
Domestic  Money Market  Fund Subaccount. Thereafter,  the account  value will be
reallocated to the Account A subaccounts  selected. Account A account value  may
be  periodically  transferred among  Account A  subaccounts, subject  to certain
limitations. The contract value and annuity payments will reflect the investment
performance of the Funds selected. (See THE ACCOUNTS on page 15 and TRANSFERS on
page 27.)
 
THE FUNDS
 
The Funds are separate  investment mutual fund portfolios  of the Merrill  Lynch
Variable  Series Funds, Inc. (the "Funds").  There are seventeen Funds available
for contract  owner  investment, each  with  a different  investment  objective:
Domestic  Money Market Fund, Prime Bond  Fund, High Current Income Fund, Quality
Equity Fund, Equity Growth Fund, Flexible Strategy Fund, Natural Resources Focus
Fund, American  Balanced Fund,  Global Strategy  Focus Fund,  Basic Value  Focus
Fund,  World Income Focus Fund, Global  Utility Focus Fund, International Equity
Focus  Fund,  International  Bond  Fund,  Intermediate  Government  Bond   Fund,
Developing Capital Markets Focus Fund, and Reserve Assets Fund. Other investment
options  may be added  in the future.  (See INVESTMENTS OF  THE ACCOUNTS on page
16.)
 
Detailed information about the investment objectives  of the Funds can be  found
under  INVESTMENTS OF THE ACCOUNTS on page 16 and in the attached prospectus for
the Funds.
 
PREMIUMS
 
The Contract generally allows  contract owners the  flexibility to make  premium
payments  as often as  desired. The Contract  is purchased by  making an initial
premium payment of $5,000 or more on a nonqualified Contract and $2,000 or  more
on  an IRA Contract. Subsequent premium payments  generally must be $300 or more
and can  be  made  at  any  time prior  to  the  annuity  date.  Maximum  annual
contributions  to IRA Contracts  are limited by federal  law. Under an automatic
investment feature, subsequent premium payments can be systematically made  from
a  Merrill  Lynch  Pierce,  Fenner &  Smith  Incorporated  account.  A Financial
Consultant should  be  contacted for  additional  information. ML  of  New  York
reserves  the right to refuse to accept subsequent premium payments, if required
by law. (See PREMIUMS on page 25.)
 
FEES AND CHARGES
 
A charge is made to reimburse ML of New York for expenses related to maintenance
of the Contract.  A $40 contract  maintenance charge will  be deducted from  the
contract  value on  each contract  anniversary that  occurs on  or prior  to the
annuity date. It will also be deducted  when the Contract is surrendered, if  it
is  surrendered on any date other than  a contract anniversary. This charge will
be waived  on all  Contracts with  a contract  value equal  to or  greater  than
$50,000  on the  date the  charge would  otherwise be  deducted, and  in certain
circumstances where multiple contracts are owned.  It is not deducted after  the
annuity date.
 
                                       5
<PAGE>
A  mortality and expense risk charge is imposed on the Accounts. It equals 1.25%
annually for Account A and  0.65% annually for Account  B and is deducted  daily
from  the net asset  value of the  Accounts. Of this  amount, 0.75% annually for
Account A and 0.35%  annually for Account B  is attributable to mortality  risks
assumed  by ML of New York for  the annuity payment and death benefit guarantees
made under the Contract. The remainder,  0.50% annually for Account A and  0.30%
annually  for Account B, is  attributable to expense risks  assumed by ML of New
York should the contract maintenance and administration charges be  insufficient
to cover all Contract maintenance and administration expenses.
 
An  administration  charge  is  made  to reimburse  ML  of  New  York  for costs
associated with the establishment and  administration of the Contract. A  charge
of  0.10%  annually will  be deducted  daily only  from the  net asset  value of
Account A. No administration charge is imposed on the assets of Account B.
 
A contingent deferred sales charge may be imposed on withdrawals and  surrenders
from  Account A. The maximum  contingent deferred sales charge  is 7% of premium
withdrawn during the  first year after  that premium is  paid, decreasing by  1%
annually  to 0% after  year seven. No  contingent deferred sales  charge will be
imposed on withdrawals or surrenders from Account B. In addition, ML of New York
reserves the  right  not  to  impose  a  contingent  deferred  sales  charge  on
withdrawals  or surrenders  from Contracts purchased  by employees of  ML of New
York or from Contracts purchased by the employees' spouses or dependents,  where
permitted by state regulation.
 
A  charge for any premium  taxes imposed by a state  or local government will be
deducted from the contract  value on the annuity  date. State premium tax  rates
vary  from jurisdiction to  jurisdiction and currently  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, ML of New York  will also deduct a charge  for these taxes on any
withdrawal, surrender or death benefit effected under the Contract.
 
ML of New York reserves the right, subject to any necessary regulatory approval,
to charge for assessments  or federal premium taxes  or federal, state or  local
excise,  profits or income taxes  measured by or attributable  to the receipt of
premiums. ML of New York also reserves the right to deduct from the Accounts any
taxes imposed on the  Accounts' investment earnings. (See  ML OF NEW YORK'S  TAX
STATUS on page 33.)
 
Detailed information about fees and charges imposed on the Contract can be found
under CHARGES AND DEDUCTIONS on page 21.
 
ANNUITY PAYMENTS
 
The  Contract provides a choice of fixed annuity payment options. On the annuity
date, the entire contract value will be transferred to ML of New York's  general
account,  from  which the  annuity payments  will  be made.  The amount  of each
payment is predetermined.
 
The contract owner  selects an annuity  date when annuity  payments will  begin.
Contract  owners may change the  annuity date up to 30  days prior to that date.
However, the annuity date for nonqualified  Contracts may not be later than  the
annuitant's  85th birthday. The annuity date for IRA Contracts will not be later
than when the  owner/annuitant reaches  the age of  70 1/2  unless the  contract
owner selects a later annuity date.
 
If  the contract value on the annuity date after the deduction of any applicable
premium taxes is less than $2,000 (or a different minimum amount, if required by
state law), ML of New  York may pay the annuity  benefits in a lump sum,  rather
than  as periodic payments. If any annuity payment  would be less than $20 (or a
different minimum amount, if required by state  law), ML of New York may  change
the frequency of
 
                                       6
<PAGE>
payments  so  that all  payments will  be at  least $20  (or the  minimum amount
required by state law). All annuity payments will be directly transferred to the
contract owner's designated Merrill Lynch,  Pierce, Fenner & Smith  Incorporated
brokerage account, unless otherwise specified.
 
Details  about the  annuity options  available under  the Contract  can be found
under ANNUITY OPTIONS on page 31.
 
TRANSFERS
 
Once each contract year, contract owners may transfer from Account A to  Account
B an amount equal to any gain in account value and/or any premium not subject to
a  contingent deferred sales  charge. Where permitted  by state regulation, once
each contract year, contract owners may transfer all or a portion of the greater
of that amount or 10% of premiums subject to a contingent deferred sales  charge
(minus  any  of that  premium already  withdrawn or  transferred). Additionally,
where permitted by state regulation, periodic  transfers of all or a portion  of
the  greater  amount, determined  at  the time  of  each periodic  transfer, are
permitted on a monthly, quarterly, semi-annual or annual basis.
 
This is the only  amount which may  be transferred from Account  A to Account  B
during  that contract year. There  is no charge imposed  on the transfer of this
amount. No transfers are permitted from Account B to Account A.
 
Prior to their annuity date, contract owners  may transfer all or part of  their
Account  A value among the subaccounts of Account A up to six times per contract
year without charge.  Additional transfers  among Account A  subaccounts may  be
made  at a charge of  $25 per transfer. Contract owners  may elect a Dollar Cost
Averaging feature in which Account A value invested in the Domestic Money Market
Subaccount  may  be  systematically  transferred  among  the  other  Account   A
subaccounts  on a monthly basis without  charge, subject to certain limitations.
In addition,  through  participation  in  the  Merrill  Lynch  RPA-SM-  program,
contract  owners may have their Account A values allocated in accordance with an
investment program consistent with the contract owner's investment profile. (See
TRANSFERS on  page 27;  DOLLAR COST  AVERAGING  on page  28; and  MERRILL  LYNCH
RETIREMENT PLUS ADVISOR-SM- on page 29.)
 
WITHDRAWALS
 
Contract  owners may make up  to six withdrawals from  the Contract per contract
year. Value  withdrawn from  Account  A is  generally  subject to  a  contingent
deferred  sales  charge.  (See CONTINGENT  DEFERRED  SALES CHARGE  on  page 22.)
However, a contingent  deferred sales charge  will not be  applied to the  first
withdrawal  in  any  contract year  out  of Account  A  to the  extent  that the
withdrawal consists of  gain and/or any  premium not subject  to such a  charge.
Where permitted by state regulation, a contingent deferred sales charge will not
be  applied  to that  portion  of the  first withdrawal  from  Account A  in any
contract year that  does not exceed  the greater  of any gain  in account  value
and/or  any premium not subject to a contingent deferred sales charge and 10% of
premiums subject  to a  contingent  deferred sales  charge  (minus any  of  that
premium  already transferred out of Account A). Additionally, where permitted by
state regulation, the amount withdrawn may be  elected to be paid on a  monthly,
quarterly, semi-annual or annual basis.
 
The  first withdrawal of the  contract year out of Account  A will be treated as
withdrawing gain in account  value first, followed by  premium not subject to  a
contingent  deferred sales  charge, then followed  by premium subject  to such a
charge. If the amount withdrawn is paid on a monthly, quarterly, semi-annual  or
annual  basis, all such payments will be treated in the same way. All subsequent
withdrawals will  be  treated as  withdrawing  premium accumulated  the  longest
first. (See WITHDRAWALS AND SURRENDERS on page 29.)
 
                                       7
<PAGE>
Value  withdrawn from Account B is not  subject to any contingent deferred sales
charge. In  addition,  ML  of New  York  reserves  the right  not  to  impose  a
contingent  deferred  sales charge  on withdrawals  from Contracts  purchased by
employees of  ML of  New York  or  from Contracts  purchased by  the  employees'
spouses or dependents, where permitted by state regulation.
 
In  addition to the six  withdrawals permitted each contract  year, the value in
Account B may be automatically  withdrawn on a monthly, quarterly,  semi-annual,
or  annual basis. These automatic withdrawals  are not subject to any contingent
deferred sales charge. (See WITHDRAWALS AND SURRENDERS on page 29.)
 
Withdrawals will decrease the contract value. Withdrawals from either Account  A
or Account B are subject to tax and prior to age 59 1/2 may also be subject to a
10% federal penalty tax. (See FEDERAL INCOME TAXES on page 33.)
 
DEATH BENEFIT
 
The Contract provides a death benefit feature that guarantees a death benefit if
the  contract owner  dies prior  to the  annuity date,  regardless of investment
experience. A Contract's death benefit is  equal to the greater of (a)  premiums
paid  less any withdrawals or (b) the contract value. If the contract owner dies
prior to the annuity date, ML of New York will pay the Contract's death  benefit
to the owner's beneficiary. (See DEATH BENEFIT on page 26.)
 
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,  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 ML  of New York's Home Office or to
the Financial Consultant who  sold it for a  refund to be made.  ML of New  York
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. The
Contract will then be deemed void. (See TEN DAY RIGHT TO REVIEW on page 24.)
 
                                       8
<PAGE>
                                   FEE TABLE
 
<TABLE>
<S>  <C>  <C>                                                               <C>
A.   Contract Owner Transaction Expenses
     1.   Sales Load Imposed on Premium...................................  None
     2.   Contingent Deferred Sales Charge
</TABLE>
 
<TABLE>
<CAPTION>
  COMPLETE YEARS ELAPSED     CONTINGENT DEFERRED SALES CHARGE AS A
 SINCE PAYMENT OF PREMIUM       PERCENTAGE OF PREMIUM WITHDRAWN
- ---------------------------  --------------------------------------
<S>                          <C>
                0 years                        7.00%
                 1 year                        6.00%
                2 years                        5.00%
                3 years                        4.00%
                4 years                        3.00%
                5 years                        2.00%
                6 years                        1.00%
        7 or more years                        0.00%
</TABLE>
 
<TABLE>
<S>  <C>  <C>                                                               <C>
     3.   Transfer Fee....................................................  $25
     The first 6 transfers  among Separate Account A  subaccounts in a  contract
     year  are free. A $25 fee may be charged on all subsequent transfers. These
     rules apply only to transfers among Separate Account A subaccounts. They do
     not apply to transfers  from Separate Account A  to Separate Account B.  No
     transfers may be made from Separate Account B.
B.   Annual Contract Maintenance Charge...................................  $40
     The Contract Maintenance Charge will be assessed annually on each contract
     anniversary, only if the contract value is less than $50,000.
C.   Separate Account Annual Expenses (as a percentage of account value)
</TABLE>
 
<TABLE>
<CAPTION>
                                          SEPARATE ACCT A    SEPARATE ACCT B
                                          ----------------   ----------------
<S>                                       <C>                <C>
Mortality and Expense Risk Charge.......        1.25%              .65%
Administration Charge...................         .10%              .00%
                                                                    --
                                                 ---
Total Separate Account Annual
 Expenses...............................        1.35%              .65%
</TABLE>
 
<TABLE>
<S>  <C>  <C>                                                               <C>
D.   Fund Expenses for the Year Ended December 31, 1995 (a)(b)(c)
     (as a percentage of each Fund's net assets)
</TABLE>
 
   
<TABLE>
<CAPTION>
                                                           MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
                               --------------------------------------------------------------------------------------------------
                                                           HIGH                                             NATURAL      GLOBAL
                                RESERVE       PRIME       CURRENT    QUALITY    EQUITY      FLEXIBLE       RESOURCES    STRATEGY
ANNUAL EXPENSES                 ASSETS        BOND        INCOME     EQUITY     GROWTH      STRATEGY         FOCUS        FOCUS
- ------------------------------ ---------  -------------  ---------  ---------  ---------  -------------  -------------  ---------
<S>                            <C>        <C>            <C>        <C>        <C>        <C>            <C>            <C>
Investment Advisory Fees......      .50%           .45%       .50%       .46%       .75%           .65%           .65%       .65%
Other Expenses................      .11%           .05%       .05%       .05%       .06%           .06%           .13%       .07%
Total Annual Operating
 Expenses.....................      .61%           .50%       .55%       .51%       .81%           .71%           .78%       .72%
</TABLE>
    
 
   
<TABLE>
<CAPTION>
                                                 MERRILL LYNCH VARIABLE SERIES FUNDS, INC. (CONT'D)
                               ---------------------------------------------------------------------------------------
                                            DOMESTIC       BASIC      WORLD     GLOBAL    INTERNATIONAL
                               AMERICAN       MONEY        VALUE     INCOME     UTILITY      EQUITY      INTERNATIONAL
ANNUAL EXPENSES                BALANCED    MARKET (A)      FOCUS      FOCUS      FOCUS        FOCUS       BOND(A)(B)
- ------------------------------ ---------  -------------  ---------  ---------  ---------  -------------  -------------
<S>                            <C>        <C>            <C>        <C>        <C>        <C>            <C>            <C>
Investment Advisory Fees......      .55%           .50%       .60%       .60%       .60%           .75%           .60%
Other Expenses................      .06%           .05%       .06%       .08%       .06%           .14%           .35%
Total Annual Operating
 Expenses.....................      .61%           .55%       .66%       .68%       .66%           .89%           .95%
</TABLE>
    
 
   
<TABLE>
<CAPTION>
                                                       DEVELOPING
                                      INTERMEDIATE       CAPITAL
                                       GOVERNMENT        MARKETS
ANNUAL EXPENSES                        BOND (A)(B)      FOCUS (C)
- ------------------------------------  -------------   -------------
<S>                                   <C>             <C>
Investment Advisory Fees............           .50%           1.00%
Other Expenses......................           .16%            .25%
Total Annual Operating Expenses.....           .66%           1.25%
</TABLE>
    
 
                                       9
<PAGE>
EXAMPLES OF CHARGES
 
If the Contract is surrendered at the end of the applicable time period:
 
    The  following cumulative  expenses would be  paid on  each $1,000 invested,
    assuming 5% annual return on assets:
 
   
<TABLE>
<CAPTION>
                                                               1 YEAR    3 YEARS    5 YEARS    10 YEARS
                                                              --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>
Separate Account B subaccount investing in:
  Reserve Assets Fund.......................................  $    84    $    94    $   106    $   166
  Prime Bond Fund...........................................  $    90    $   112    $   137    $   231
  High Current Income Fund..................................  $    91    $   114    $   140    $   236
  Quality Equity Fund.......................................  $    90    $   113    $   138    $   232
  Equity Growth Fund........................................  $    93    $   122    $   153    $   264
  Flexible Strategy Fund....................................  $    92    $   119    $   148    $   253
  Natural Resources Focus Fund..............................  $    93    $   121    $   152    $   260
  Global Strategy Focus Fund................................  $    92    $   119    $   148    $   254
  American Balanced Fund....................................  $    91    $   116    $   143    $   243
  Domestic Money Market Fund................................  $    91    $   114    $   140    $   236
  Basic Value Focus Fund....................................  $    92    $   117    $   145    $   248
  World Income Focus Fund...................................  $    92    $   118    $   146    $   250
  Global Utility Focus Fund.................................  $    92    $   117    $   145    $   248
  International Equity Focus Fund...........................  $    94    $   124    $   157    $   272
  International Bond Fund...................................  $    95    $   126    $   160    $   278
  Intermediate Government Bond Fund.........................  $    92    $   117    $   145    $   248
  Developing Capital Markets Focus Fund.....................  $    98    $   135    $   176    $   308
</TABLE>
    
 
If the Contract is annuitized, or not surrendered, at the end of the  applicable
time period:
 
    The  following cumulative  expenses would be  paid on  each $1,000 invested,
    assuming 5% annual return on assets:
 
   
<TABLE>
<CAPTION>
                                                               1 YEAR    3 YEARS    5 YEARS    10 YEARS
                                                              --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>
Separate Account B subaccount investing in:
  Reserve Assets Fund.......................................  $    14    $    44    $    76    $   166
  Prime Bond Fund...........................................  $    20    $    62    $   107    $   231
  High Current Income Fund..................................  $    21    $    64    $   110    $   236
  Quality Equity Fund.......................................  $    20    $    63    $   108    $   232
  Equity Growth Fund........................................  $    23    $    72    $   123    $   264
  Flexible Strategy Fund....................................  $    22    $    69    $   118    $   253
  Natural Resources Focus Fund..............................  $    23    $    71    $   122    $   260
  Global Strategy Focus Fund................................  $    22    $    69    $   118    $   254
  American Balanced Fund....................................  $    21    $    66    $   113    $   243
  Domestic Money Market Fund................................  $    21    $    64    $   110    $   236
  Basic Value Focus Fund....................................  $    22    $    67    $   115    $   248
  World Income Focus Fund...................................  $    22    $    68    $   116    $   250
  Global Utility Focus Fund.................................  $    22    $    67    $   115    $   248
  International Equity Focus Fund...........................  $    24    $    74    $   127    $   272
  International Bond Fund...................................  $    25    $    76    $   130    $   278
  Intermediate Government Bond Fund.........................  $    22    $    67    $   115    $   248
  Developing Capital Markets Focus Fund.....................  $    28    $    85    $   146    $   308
</TABLE>
    
 
                                       10
<PAGE>
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
EXAMPLES.
 
The preceding  Fee  Table and  Examples  are  intended to  assist  investors  in
understanding  the costs and expenses that  a contract owner will bear, directly
or indirectly. The Fee  Table and Examples include  expenses and charges of  the
Accounts  as well as the Merrill Lynch  Variable Series Funds, Inc. The Examples
also reflect the $40 contract maintenance charge as .089% of assets,  determined
by  dividing the total amount of such charges collected by the total average net
assets of  the subaccounts.  See  the CHARGES  AND  DEDUCTIONS section  in  this
Prospectus  and  the INVESTMENT  ADVISER section  in the  Fund prospectus  for a
further discussion of fees and charges.
 
The Fee Table and Examples do not include charges to contract owners for premium
taxes. Premium taxes may  be applicable. Refer to  the PREMIUM TAXES section  in
this Prospectus for further details.
 
NOTES TO FEE TABLE
 
   
(a)  The  Fee Table  does not  reflect any  fees waived  or expenses  assumed by
    Merrill Lynch Asset Management, L.P. ("MLAM") during the year ended December
    31, 1995 with respect  to any Fund because  such waivers and assumptions  of
    expenses  were made on a voluntary basis  and MLAM may discontinue or reduce
    any such waiver or assumption of expenses at any time without notice. During
    the fiscal year  ended December 31,  1995, MLAM waived  management fees  and
    reimbursed expenses totaling 0.66% for the Intermediate Government Bond Fund
    and 0.95% for the International Bond Fund after which each such Fund's total
    expense  ratio,  net  of  reimbursement,  was  0.00%  for  the  Intermediate
    Government Bond Fund, and  0.00% for the International  Bond Fund. See  also
    notes (b) and (c).
    
 
(b)   "Other  Expenses"  and   "Total  Annual  Operating   Expenses"  shown  for
    International Bond and  Intermediate Government Bond  are based on  expenses
    estimated for the year ended December 31, 1996.
 
   
(c)  MLAM and Merrill Lynch Life Agency,  Inc. have entered into a Reimbursement
    Agreement that limits the  operating expenses paid by  each Fund in a  given
    year  to 1.25%  of its average  net assets. This  Reimbursement Agreement is
    expected to  remain  in  effect  for the  current  year.  Pursuant  to  this
    Reimbursement  Agreement,  the  Developing  Capital  Market  Focus  Fund was
    reimbursed for a  portion of  its operating  expenses for  1995. Absent  the
    reimbursement,  "Other  Expenses"  for  this  Fund  would  have  been 0.36%.
    Expenses shown for all  other Funds do not  reflect any reimbursement  under
    the Reimbursement Agreement.
    
 
                                       11
<PAGE>
                            ACCUMULATION UNIT VALUES
                       (CONDENSED FINANCIAL INFORMATION)
<TABLE>
<CAPTION>
                                                             SUBACCOUNTS
                                               ---------------------------------------
                                                        DOMESTIC MONEY MARKET
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................       $10.64        $10.37        $10.20
(2)  Accumulation unit value at end of
       period................................       $11.09        $10.64        $10.37
(3)  Number of accumulation units outstanding
       at end of period......................  2,104,307.1   1,725,685.7     894,153.1
 
<CAPTION>
 
                                                             PRIME BOND
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................       $11.21        $11.94       $10.80
(2)  Accumulation unit value at end of
       period................................       $13.29        $11.21       $11.94
(3)  Number of accumulation units outstanding
       at end of period......................  2,866,758.2   2,939,785.1   2,187,536.2
 
<CAPTION>
 
                                                         HIGH CURRENT INCOME
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
(1)  Accumulation unit value at beginning of
       period................................       $12.18        $12.80        $11.01
(2)  Accumulation unit value at end of
       period................................       $14.08        $12.18        $12.80
(3)  Number of accumulation units outstanding
       at end of period......................  1,274,375.1   1,116,584.4     693,594.6
</TABLE>
<TABLE>
<CAPTION>
                                                           QUALITY EQUITY
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................       $11.38        $11.87        $10.33
(2)  Accumulation unit value at end of
       period................................       $13.77        $11.38        $11.67
(3)  Number of accumulation units outstanding
       at end of period......................  2,587,997.3   2,368,801.5   1,359,217.6
 
<CAPTION>
                                                            EQUITY GROWTH
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................        $9.90        $10.82        $9.31
(2)  Accumulation unit value at end of
       period................................       $14.25         $9.90       $10.82
(3)  Number of accumulation units outstanding
       at end of period......................  1,332,688.3   1,048,612.8    511,403.7
 
<CAPTION>
                                                          FLEXIBLE STRATEGY
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
(1)  Accumulation unit value at beginning of
       period................................       $11.22        $11.87        $10.39
(2)  Accumulation unit value at end of
       period................................       $13.00        $11.22        $11.87
(3)  Number of accumulation units outstanding
       at end of period......................  1,137,134.8   1,113,369.6     583,364.1
</TABLE>
<TABLE>
<CAPTION>
                                                          AMERICAN BALANCED
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................       $11.21        $11.88        $10.60
(2)  Accumulation unit value at end of
       period................................       $13.37        $11.21        $11.86
(3)  Number of accumulation units outstanding
       at end of period......................  1,294,854.9   1,205,254.3     820,318.5
 
<CAPTION>
                                                       NATURAL RESOURCES FOCUS
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................       $11.30        $11.29       $10.36
(2)  Accumulation unit value at end of
       period................................       $12.56        $11.30       $11.29
(3)  Number of accumulation units outstanding
       at end of period......................    167,533.9     190,785.7     79,452.1
 
<CAPTION>
                                                        GLOBAL STRATEGY FOCUS
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
(1)  Accumulation unit value at beginning of
       period................................       $11.78        $12.12        $10.15
(2)  Accumulation unit value at end of
       period................................       $12.85        $11.78        $12.12
(3)  Number of accumulation units outstanding
       at end of period......................  2,678,814.8   2,924,265.0   1,425,420.6
</TABLE>
<TABLE>
<CAPTION>
                                                          BASIC VALUE FOCUS
                                               ---------------------------------------
                                                 1/1/95        1/1/94        7/1/93*
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................       $10.98        $10.88        $10.00
(2)  Accumulation unit value at end of
       period................................       $13.60        $10.98        $10.88
(3)  Number of accumulation units outstanding
       at end of period......................  1,241,769.4     850,329.6     231,857.5
 
<CAPTION>
                                                         WORLD INCOME FOCUS
                                               ---------------------------------------
                                                 1/1/95        1/1/94        7/1/93*
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................        $9.94        $10.52       $10.00
(2)  Accumulation unit value at end of
       period................................       $11.45         $9.94       $10.52
(3)  Number of accumulation units outstanding
       at end of period......................    504,390.5     556,854.0    320,253.5
 
<CAPTION>
                                                        GLOBAL UTILITY FOCUS
                                               ---------------------------------------
                                                 1/1/95        1/1/94        7/1/93*
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
(1)  Accumulation unit value at beginning of
       period................................        $9.58        $10.61        $10.00
(2)  Accumulation unit value at end of
       period................................       $11.75         $9.58        $10.61
(3)  Number of accumulation units outstanding
       at end of period......................    724,247.5     785,888.0     576,579.5
</TABLE>
 
- ----------------------------------
* Commencement of business
 
                                       12
<PAGE>
<TABLE>
<CAPTION>
                                                     INTERNATIONAL EQUITY FOCUS
                                               ---------------------------------------
                                                 1/1/95        1/1/94        7/1/93*
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................       $10.87        $10.96        $10.00
(2)  Accumulation unit value at end of
       period................................       $11.31        $10.87        $10.96
(3)  Number of accumulation units outstanding
       at end of period......................  1,275,506.6   1,313,991.8     375,910.9
 
<CAPTION>
                                                           RESERVE ASSETS
                                               ---------------------------------------
                                                 1/1/95        1/1/94        1/1/93
                                                   TO            TO            TO
                                                12/31/95      12/31/94      12/31/93
                                               -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................       $10.76        $10.43       $10.22
(2)  Accumulation unit value at end of
       period................................       $11.29        $10.76       $10.43
(3)  Number of accumulation units outstanding
       at end of period......................    114,114.3     120,482.2    143,448.0
</TABLE>
<TABLE>
<CAPTION>
                                                  INTERNATIONAL BOND
                                               -------------------------
                                                 1/1/95       5/16/94*
                                                   TO            TO
                                                12/31/95      12/31/94
                                               -----------   -----------
<S>                                            <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................        $9.93        $10.00
(2)  Accumulation unit value at end of
       period................................       $11.40         $9.93
(3)  Number of accumulation units outstanding
       at end of period......................     40,678.5      18,139.0
 
<CAPTION>
 
                                                INTERMEDIATE GOV'T BOND
                                               -------------------------
                                                 1/1/95       5/16/94*
                                                   TO            TO
                                                12/31/95      12/31/94
                                               -----------   -----------
<S>                                            <C>           <C>
(1)  Accumulation unit value at beginning of
       period................................       $10.08        $10.00
(2)  Accumulation unit value at end of
       period................................       $11.42        $10.08
(3)  Number of accumulation units outstanding
       at end of period......................    153,524.3      69,485.0
 
<CAPTION>
 
                                                  DEVELOPING CAPITAL
                                                     MARKETS FOCUS
                                               -------------------------
                                                 1/1/95       5/16/94*
                                                   TO            TO
                                                12/31/95      12/31/94
                                               -----------   -----------
(1)  Accumulation unit value at beginning of
       period................................        $9.38       $10.00
(2)  Accumulation unit value at end of
       period................................        $9.16        $9.38
(3)  Number of accumulation units outstanding
       at end of period......................    240,156.6    174,741.4
</TABLE>
 
- ----------------------------------
* Commencement of business
 
                                       13
<PAGE>
                            YIELDS AND TOTAL RETURNS
 
From  time to time, ML  of New York may  advertise yields, effective yields, and
total returns for the Account A subaccounts and the Account B subaccount.  THESE
FIGURES  ARE BASED ON HISTORICAL EARNINGS AND  DO NOT INDICATE OR PROJECT FUTURE
PERFORMANCE. ML of New York also from time to time may advertise performance  of
the  subaccounts  relative to  certain  performance rankings  and  indices. More
detailed information as to the  calculation of performance information, as  well
as  comparisons  with  unmanaged  market indices  appears  in  the  Statement of
Additional Information.
 
Effective yields and total returns for a subaccount are based on the  investment
performance  of the  corresponding Fund. A  Fund's performance  in part reflects
that Fund's expenses. The investment adviser and Merrill Lynch Life Agency, Inc.
(see SELLING  THE  CONTRACT  on  page 38)  have  entered  into  a  Reimbursement
Agreement  that limits the operating expenses paid  by each Fund in a given year
to 1.25% of its average net assets.
 
The yields  of the  Domestic  Money Market  Subaccount  and the  Reserve  Assets
Subaccount  refer to  the annualized income  generated by an  investment in each
subaccount over a specified  7-day period. The yield  is calculated by  assuming
that  the income generated for that 7-day  period is generated each 7-day period
over a  52-week period  and is  shown as  a percentage  of the  investment.  The
effective  yield is calculated similarly but, when annualized, the income earned
by an investment in the subaccount or  Account is assumed to be reinvested.  The
effective  yield  will  be  slightly  higher  than  the  yield  because  of  the
compounding affect of this assumed reinvestment.
 
The yield  of an  Account A  subaccount (other  than the  Domestic Money  Market
Subaccount)  refers to the  annualized income generated by  an investment in the
subaccount over a specified 30-day or one-month period. The yield is  calculated
by  assuming that the income  generated by the investment  during that 30-day or
one-month period is generated each period over a 12-month period and is shown as
a percentage of the investment.
 
The average annual  total return  of a  subaccount refers  to return  quotations
assuming  an investment under a Contract has been held in each subaccount for 1,
5 and 10 years, or for a shorter period, if applicable. The average annual total
return quotations represent the average  annual compounded rates of return  that
would  equate an initial investment of $1,000 under a Contract to the redemption
value of that investment  as of the last  day of each of  the periods for  which
return  quotations are provided.  Average annual total  return information shows
the average percentage  change in  the value of  an investment  in a  subaccount
(including  any contingent  deferred sales charge  that would apply  if an owner
terminated the Contract at the end  of each period indicated, but excluding  any
deductions for premium taxes).
 
ML  of New  York may, in  addition, advertise  or present yield  or total return
performance information computed on different bases. ML of New York may  present
total  return information computed on the  same basis as described above, except
the information will not reflect a  deduction for the contingent deferred  sales
charge.  This  presentation  assumes that  an  investment in  the  Contract will
persist beyond the  period when  the contingent deferred  sales charge  applies,
consistent  with  the  long-term  investment and  retirement  objectives  of the
Contract. ML of New York may also advertise total return performance information
for the Funds, but this information will always be accompanied by average annual
total returns for the corresponding subaccounts. ML of New York may also present
total return  performance  information  for  a  hypothetical  Contract  assuming
allocation  of  the initial  premium  to more  than  one subaccount  or assuming
monthly transfers  from  the  Domestic Money  Market  Subaccount  to  designated
subaccounts under a dollar cost averaging program. This information will reflect
the  performance of the affected subaccounts  for the duration of the allocation
under the hypothetical Contract. It also  will reflect the deduction of  charges
described   above  except  for  the   contingent  deferred  sales  charge.  This
information may also be compared to various indices.
 
                                       14
<PAGE>
Advertising and  sales  literature  for  the  Contracts  may  also  compare  the
performance  of the  subaccounts or Funds  to the performance  of other variable
annuity issuers in general or to the performance of particular types of variable
annuities investing in mutual funds, or series of mutual funds, with  investment
objectives similar to each of the Funds corresponding to the subaccounts.
 
Performance  information may also be based on rankings by services which monitor
and rank  the performance  of variable  annuity  issuers in  each of  the  major
categories  of investment objectives  on an industry-wide  basis. Some services'
rankings include variable  life insurance  issuers as well  as variable  annuity
issuers,   while  others'  rankings  compare   only  variable  annuity  issuers.
Performance analysis prepared by services may rank such issuers on the basis  of
total  return, assuming  reinvestment of  distributions, but  do not  take sales
charges, redemption fees or certain  expense deductions at the separate  account
level  into consideration. In addition, some such services prepare risk-adjusted
rankings, which consider the effect of market risk on total return  performance.
This  type of ranking provides data as  to which funds provide the highest total
return within various categories of funds defined by the degree of risk inherent
in their  investment objectives.  Ranking services  ML of  New York  may use  as
sources   of  performance   comparison  are   Lipper,  VARDS,  CDA/Weisenberger,
Morningstar, MICROPAL, and Investment Company Data, Inc.
 
Advertising and  sales  literature  for  the  Contracts  may  also  compare  the
performance  of the  subaccounts to  the Standard &  Poor's Index  of 500 Common
Stocks, the Morgan Stanley EAFE Index, the Russell 2000 Index and the Dow  Jones
Indices,  all widely used measures of  stock market performance. These unmanaged
indices assume the reinvestment of dividends, but do not reflect any "deduction"
for the expense of operating or managing an investment portfolio. Other  sources
of  performance comparison  that ML  of New  York may  use are  Chase Investment
Performance Digest, Money,  Forbes, Fortune, Business  Week, Financial  Services
Weekly,  Kiplinger Personal  Finance, Wall  Street Journal,  USA Today, Barrons,
U.S. News  &  World Report,  Strategic  Insight, Donaghues,  Investors  Business
Daily, and Ibbotson Associates.
 
Advertising  and sales literature for the Contracts may also contain information
on the effect of tax deferred  compounding on subaccount investment returns,  or
returns  in general, which may be illustrated by graphs, charts or otherwise and
which may include a comparison at various  points in time of the return from  an
investment  in  a  Contract (or  returns  in  general) on  a  tax-deferred basis
(assuming one or more tax rates) with the return on a currently taxable basis.
 
                     ML LIFE INSURANCE COMPANY OF NEW YORK
 
ML Life  Insurance Company  of New  York  ("ML of  New York")  is a  stock  life
insurance  company organized under the laws of the State of New York in 1973. ML
of New York is an indirect wholly owned subsidiary of Merrill Lynch & Co., Inc.,
a corporation whose common stock is traded on the New York Stock Exchange.
 
ML of  New  York's  financial  statements  can be  found  in  the  Statement  of
Additional  Information  and should  only be  considered in  the context  of its
ability to meet any obligations it may have under the Contract.
 
All communications concerning  the Contract  should be  addressed to  ML of  New
York's Home Office at the address printed on the first page of this Prospectus.
 
                                  THE ACCOUNTS
 
Contract  owners may direct  their premiums into  one or both  of two segregated
investment accounts available to  the Contract (the "Accounts").  The ML of  New
York  Variable  Annuity Separate  Account A  ("Account A")  offers a  variety of
investment options,  each with  a different  investment objective,  through  its
subaccounts.  The ML of  New York Variable Annuity  Separate Account B ("Account
B") offers a money market investment through its subaccount.
 
                                       15
<PAGE>
The Accounts  were  established  on  August 14,  1991,  as  separate  investment
accounts.  They are  registered with the  Securities and  Exchange Commission as
unit investment trusts  pursuant to the  Investment Company Act  of 1940.  Their
registration  does not  involve any supervision  by the  Securities and Exchange
Commission over  the  investment policies  or  practices of  the  Accounts.  The
Accounts  each  meet the  definition  of a  separate  account under  the federal
securities laws.  The Accounts'  assets are  segregated from  all of  ML of  New
York's other assets.
 
Obligations  to contract owners and beneficiaries  that arise under the Contract
are obligations of ML of New York. ML of New York owns all of the assets in  the
Accounts.  With respect to  each Account, income, gains,  and losses, whether or
not realized, from assets allocated to that Account are, in accordance with  the
Contracts,  credited to or  charged against the Account  without regard to other
income, gains or  losses of  ML of  New York. As  required, the  assets in  each
Account  will always be at least equal  to the reserves and other liabilities of
the Account.  If the  assets exceed  the required  reserves and  other  Contract
liabilities (which will always be at least equal to the aggregate contract value
allocated  to the Account under the Contracts),  ML of New York may transfer the
excess to  its  general account.  New  York  insurance law  provides  that  each
Account's  assets, to  the extent  of its reserves  and liabilities,  may not be
charged with  liabilities arising  out of  any  other business  ML of  New  York
conducts nor may the assets of either Account be charged with any liabilities of
the other Account.
 
There  are sixteen subaccounts in Account A and one subaccount in Account B. All
subaccounts invest in a corresponding mutual fund portfolio of the Merrill Lynch
Variable Series Funds, Inc. Additional subaccounts may be added in the future.
 
The Accounts' financial statements can be  found in the Statement of  Additional
Information.
 
                          INVESTMENTS OF THE ACCOUNTS
 
MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
 
The  Merrill Lynch Variable Series Funds,  Inc. (the "Funds") is registered with
the Securities  and Exchange  Commission as  an open-end  management  investment
company.  It currently offers the Accounts  seventeen of its separate investment
mutual fund portfolios. The Reserve Assets Fund is available only to Account  B.
The  sixteen remaining Funds  are available only to  Account A. Other investment
options may be added in the future. The Funds' shares are currently sold only to
separate accounts of ML of New  York, Merrill Lynch Life, and several  insurance
companies  not affiliated with  ML of New  York, 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 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, the
ML of New York may be required to eliminate one or more subaccounts of  Separate
Account A or Separate Account B or substitute a new subaccount. In responding to
any conflict, ML of New York will take the action which it believes necessary to
protect its contract owners.
 
                                       16
<PAGE>
The  Accounts  will  purchase and  redeem  shares  of the  Funds  to  the extent
necessary to provide benefits under the  Contract or for such other purposes  as
may  be  consistent with  the Contract.  The Accounts  will purchase  and redeem
shares of the Funds at net asset  value. Fund distributions to the Accounts  are
automatically reinvested in additional shares of the Funds at net asset value.
 
Merrill  Lynch Asset Management, L.P. ("MLAM")  is the investment adviser to the
Funds. MLAM is a worldwide mutual fund  leader with more than $145.7 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. As  the investment adviser, MLAM  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.
 
Details  about  the Funds,  including  their investment  objectives, management,
policies, restrictions,  their expenses  and risks  associated with  investments
therein  (including any  risks associated  with investment  in the  High Current
Income Fund), and all other aspects of the Funds' operation can be found in  the
attached  prospectus  for  the  Funds  and  in  their  Statement  of  Additional
Information which  should  be  read  carefully before  investing.  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.
 
DOMESTIC MONEY MARKET FUND
 
This  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 domestic  money market  instruments. MLAM  receives from  the Fund  an
advisory  fee at the annual rate of 0.50% of the average daily net assets of the
Fund.
 
PRIME BOND FUND
 
This 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 rated 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 nets  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
 
This 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 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
 
                                       17
<PAGE>
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
 
This 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
 
This  Fund  seeks  to attain  long-term  growth  of capital  by  investing  in a
diversified portfolio  of securities,  primarily  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
 
This 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
 
This Fund seeks  to attain  long-term growth of  capital and  protection of  the
purchasing  power  of 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.
 
ML of New York and Account A reserve  the right to suspend the sale of units  of
the  Natural  Resources  Focus  Subaccount  in  response  to  conditions  in the
securities markets or otherwise.
 
AMERICAN BALANCED FUND
 
This 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
 
                                       18
<PAGE>
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.
 
GLOBAL STRATEGY FOCUS FUND
 
This Fund  seeks  high total  investment  return  by investing  primarily  in  a
portfolio   of  equity  and  fixed   income  securities,  including  convertible
securities, of U.S. and foreign issuers. The Fund seeks to achieve its objective
by investing primarily in  securities of issuers located  in the United  States,
Canada, Western Europe and the Far East. MLAM receives from the Fund an advisory
fee at the annual rate of 0.65% of the average daily net assets of the Fund.
 
BASIC VALUE FOCUS FUND
 
This  Fund  seeks to  attain capital  appreciation,  and secondarily,  income by
investing in  securities,  primarily  equities,  that  management  of  the  Fund
believes  are  undervalued  and  therefore  represent  basic  investment  value.
Particular emphasis  is  placed on  securities  which provide  an  above-average
dividend  return and sell at a below-average price/earnings ratio. MLAM receives
from the Fund an advisory fee at the  annual rate of 0.60% of the average  daily
net assets of the Fund.
 
WORLD INCOME FOCUS FUND
 
This Fund seeks to provide shareholders with high current income by investing in
a global portfolio of fixed-income securities denominated in various currencies,
including multinational currency units. The Fund may invest in United States and
foreign  government and corporate fixed income securities, including high yield,
high risk, lower rated and unrated  securities. The World Income Focus Fund  has
no  established rating criteria for the securities in which it may invest. 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.
Because investment in  the World  Income Focus Fund  entails relatively  greater
risk  of loss  of income  or principal,  an investment  in the  Fund may  not be
appropriate as the exclusive investment to  fund a Contract. MLAM receives  from
the  Fund an advisory fee at  the annual rate of 0.60%  of the average daily net
assets of the Fund.
 
GLOBAL UTILITY FOCUS FUND
 
This Fund  seeks  to obtain  capital  appreciation and  current  income  through
investment  of at least  65% of its  total assets in  equity and debt securities
issued by domestic and foreign companies which are, in the opinion of management
of the Fund, primarily engaged in the ownership or operation of facilities  used
to  generate,  transmit or  distribute  electricity, telecommunications,  gas or
water. MLAM receives from the Fund an  advisory fee at the annual rate of  0.60%
of the average daily net assets of the Fund.
 
INTERNATIONAL EQUITY FOCUS FUND
 
This  Fund  seeks to  obtain capital  appreciation  and, secondarily,  income by
investing in a diversified portfolio of equity securities, of issuers located in
countries other than the United States. Under normal conditions, at least 65% of
the Fund's net assets will be invested in such equity securities. MLAM  receives
from  the Fund an advisory fee at the  annual rate of 0.75% of the average daily
net assets of the Fund.
 
INTERNATIONAL BOND FUND
 
This Fund seeks a high total investment return by investing in an  international
portfolio  of non-U.S.  debt instruments  denominated in  various currencies and
multinational currency units. MLAM receives from the Fund an advisory fee at  an
annual rate of 0.60% of the average daily net assets of the Fund.
 
                                       19
<PAGE>
INTERMEDIATE GOVERNMENT BOND FUND
 
This  Fund seeks to achieve the  highest possible current income consistent with
the protection  of  capital. It  invests  in intermediate-term  debt  securities
issued   or  guaranteed  by  the  United  States  Government,  its  agencies  or
instrumentalities with a maximum maturity not to exceed fifteen years. Depending
on market conditions, an average maturity of six to eight years is  anticipated.
MLAM  receives from the Fund an  advisory fee at an annual  rate of 0.50% of the
average daily net assets of the Fund.
 
DEVELOPING CAPITAL MARKETS FOCUS FUND
 
This Fund  seeks  long-term capital  appreciation  by investing  in  securities,
principally  equities, of issuers  in countries having  smaller capital markets.
For purposes of its  investment objective, the  Fund considers countries  having
smaller capital markets to be all countries other than the four countries having
the  largest equity market capitalizations. The Developing Capital Markets Focus
Fund has established no rating criteria for the debt securities in which it  may
invest,  and will  rely on the  investment adviser's judgment  in evaluating the
creditworthiness of an issuer of such  securities. In an effort to minimize  the
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.  Because investment in
the Developing Capital  Markets Focus  Fund entails relatively  greater risk  of
loss of income or principal, an investment in the Fund may not be appropriate as
the  exclusive investment  to fund  a Contract. MLAM  receives from  the Fund an
advisory fee at an annual rate of 1.00%  of the average daily net assets of  the
Fund.
 
RESERVE ASSETS FUND
 
This  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.
 
REINVESTMENT
 
Fund  distributions to the  Accounts are automatically  reinvested in additional
Fund shares at net asset value.
 
SUBSTITUTION OF INVESTMENTS AND CHANGES TO ACCOUNTS
 
ML of New  York may  substitute a  different investment  option for  any of  the
current   Funds.  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. Additional investment options may be added in the
future as eligible investments through the Accounts.
 
In addition, ML of New York may make additional subaccounts available to  either
Account,  eliminate subaccounts in either Account,  deregister either or both of
the Accounts under the Investment Company Act of 1940 (the "1940 Act"), make any
changes required by the 1940 Act, operate  either or both Accounts as a  managed
investment  company  under the  1940 Act  or  any other  form permitted  by law,
transfer all or a
 
                                       20
<PAGE>
portion of  the assets  of a  subaccount  or Account  to another  subaccount  or
account pursuant to a combination or otherwise, and create new accounts. No such
changes  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 changes.
 
                             CHARGES AND DEDUCTIONS
 
CONTRACT MAINTENANCE CHARGE
 
A charge is made to reimburse ML of New York for expenses related to maintenance
of  the Contract. These expenses include issuing Contracts, maintaining records,
and performing accounting, regulatory compliance, and reporting functions.  This
$40 maintenance charge will be deducted from the contract value on each contract
anniversary  that  occurs on  or  prior to  the annuity  date.  It will  also be
deducted when the Contract is surrendered if it is surrendered on any date other
than a contract anniversary. The contract maintenance charge will be deducted on
a pro rata basis from among all subaccounts in which contract value is invested.
(See ACCUMULATION UNITS on page 25 for a discussion of the effect the  deduction
of  this charge  will have  on the  number of  accumulation units  credited to a
Contract.)
 
This charge will be waived  on all Contracts with a  contract value equal to  or
greater than $50,000 on the date the charge would otherwise be deducted.
 
Currently,  a contract owner of three or more Contracts will be assessed no more
than $120 in Contract Maintenance Charges annually, regardless of the number  of
Contracts  owned. Once Contract  Maintenance Charges in an  amount equal to $120
have been  paid in  a calendar  year  by a  contract owner,  remaining  Contract
Maintenance  Charges to which  the contract owner would  otherwise be subject in
the same calendar  year will be  waived. ML of  New York reserves  the right  to
discontinue this waiver at any time.
 
It  is not deducted  after the annuity date.  ML of New York  does not expect to
profit from this charge. The contract maintenance charge will never increase.
 
MORTALITY AND EXPENSE RISK CHARGE
 
A mortality and expense risk charge is imposed on the Accounts. It equals  1.25%
annually  for Account A and 0.65% annually for Account B deducted daily from the
net asset value of the  Accounts. Of this amount,  0.75% annually for Account  A
and  0.35% annually for Account B is  attributable to mortality risks assumed by
ML of New York for the annuity  payment and death benefit guarantees made  under
the  Contract. These  guarantees include  making annuity  payments unaffected by
mortality experience and providing a minimum death benefit under the Contract.
 
Additionally, of the total mortality and expense risk charge, 0.50% annually for
Account A and  0.30% annually  for Account B  is attributable  to expense  risks
assumed  by ML  of New York  should the contract  maintenance and administration
charges be insufficient  to cover  all Contract  maintenance and  administration
expenses.
 
The  mortality and expense risk charge is greater for Account A than for Account
B because  a  greater  death  benefit and  higher  administrative  expenses  are
attributable  to  Account  A.  If  the  mortality  and  expense  risk  charge is
inadequate  to  cover  the  actual  expenses  of  mortality,  maintenance,   and
administration,  ML of New  York will bear  the loss. If  the charge exceeds the
actual expenses,  the excess  will be  added to  ML of  New York's  profit.  The
mortality and expense risk charge will never increase.
 
                                       21
<PAGE>
ADMINISTRATION CHARGE
 
An  administration  charge  is  made  to reimburse  ML  of  New  York  for costs
associated with the establishment and  administration of Account A. This  charge
covers  such expenses as optional contract transactions (for example, processing
transfers and Dollar Cost  Averaging transactions). A  charge of 0.10%  annually
will  be deducted daily  only from the net  asset value of Account  A. ML of New
York does not expect to profit from this charge. The administration charge  will
never increase.
 
CONTINGENT DEFERRED SALES CHARGE
 
A  contingent deferred sales charge may be imposed on withdrawals and surrenders
from Account A. This charge reimburses ML  of New York for expenses relating  to
the  sale of the Contract, such as commissions, preparation of sales literature,
and other promotional activity. The charge is imposed only on premium  withdrawn
or  surrendered from Account A that was held for less than seven years. However,
where permitted by  state regulation,  up to  10% of  this premium  will not  be
subject  to such a charge if withdrawn  or surrendered from Account A during the
first withdrawal of the contract year, whether paid in a lump sum or elected  to
be paid on a monthly, quarterly, semi-annual or annual basis. In addition, where
permitted by state regulation, ML of New York reserves the right not to impose a
contingent  deferred sales charge  on any premium  withdrawn or surrendered from
Contracts purchased by employees of ML  of New York or from Contracts  purchased
by the employees' spouses or dependents.
 
The  maximum contingent  deferred sales  charge is  7% of  the premium withdrawn
during the first year after that premium  is paid, decreasing by 1% annually  to
0% after year seven, as shown below.
 
<TABLE>
<CAPTION>
   NUMBER OF COMPLETE YEARS        CONTINGENT DEFERRED SALES
ELAPSED SINCE PREMIUM WAS PAID              CHARGE
- ------------------------------  -------------------------------
<S>                             <C>
              0                               7%
              1                               6%
              2                               5%
              3                               4%
              4                               3%
              5                               2%
              6                               1%
              7                               0%
</TABLE>
 
Contingent  deferred sales  charges are  calculated on  total premiums withdrawn
from Account A, but not  to exceed the account value.  Gain in account value  is
never  subject  to  a contingent  deferred  sales  charge. (See  page  27  for a
discussion of the rules  for determining whether a  withdrawal is considered  to
come  from premiums or gain for  contingent deferred sales charge purposes.) For
example, if a  contract owner made  a $5,000  premium payment to  Account A  and
withdrew the entire $5,000 three years later when there had been no gain or loss
on  that premium, a 4% contingent deferred  sales charge would be imposed on the
$5,000 withdrawal. If that contract owner  had made a $5,000 premium payment  to
Account  A and  due to  negative investment  experience only  $4,500 remained in
Account A when the contract owner withdrew it three years later, a 4% contingent
deferred sales charge would be imposed  only on $4,500 of the original  premium.
If  instead the $5,000 premium payment the contract owner made to Account A grew
to $5,500 due to positive investment experience, and the contract owner withdrew
$200 of gain in  account value as  the first withdrawal  three years later,  and
thereafter  withdrew the remaining  $5,300 in a  subsequent withdrawal that same
year, no contingent  deferred sales charge  would be imposed  on the $200  first
withdrawn  (as it  represents gain in  account value  and not premium)  and a 4%
contingent deferred sales charge would be  imposed only on $5,000 of the  $5,300
subsequent withdrawal (as $300 of that amount represents gain in account value).
 
                                       22
<PAGE>
When  imposed, the contingent  deferred sales charge  will be deducted  on a pro
rata basis from among the subaccounts in which the contract owner has  invested,
on  the basis of the contract owner's interest in each subaccount to the Account
A account value.  (See WITHDRAWALS AND  SURRENDERS on page  29 and  ACCUMULATION
UNITS  on page 25  for a discussion of  the effect the  deduction of this charge
will have on the number of accumulation units credited to a Contract.)
 
To the extent that the contingent deferred sales charge is inadequate to recover
all sales expenses associated with the  Contract, the deficiency will be met  by
ML  of New York's  surplus, which may  be partly derived  from the mortality and
expense risk charge on the Contract.
 
No contingent deferred sales charge will be imposed on withdrawals or surrenders
from Account B.
 
PREMIUM TAXES
 
Various states and municipalities impose a premium tax on annuity premiums  when
they are received by an insurance company. In other jurisdictions, a premium tax
is paid on the contract value on the annuity date.
 
State  premium tax  rates vary from  jurisdiction to  jurisdiction and currently
range from 0% to 5%. ML of New York will pay these taxes when due, and a  charge
for  any premium taxes imposed  by a state or  local government will be deducted
from the contract value on the annuity date. (See ACCUMULATION UNITS on page  25
for  a discussion of  the effect the deduction  of this charge  will have on the
number of accumulation  units credited  to a 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, ML  of
New  York will also deduct a charge for these taxes on any withdrawal, surrender
or death benefit effected under the Contract.
 
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, ML of New York's status within that  state,
and the premium tax laws of that state.
 
OTHER CHARGES
 
Contract  owners may make  up to six  transfers among Account  A subaccounts per
contract year without charge. Additional transfers may be permitted at a  charge
of $25 per transfer. (See TRANSFERS on page 27.)
 
ML of New York reserves the right, subject to any necessary regulatory approval,
to  charge for assessments or  federal premium taxes or  federal, state or local
excise, profits or income  taxes measured by or  attributable to the receipt  of
premiums. ML of New York also reserves the right to deduct from the Accounts any
taxes  imposed on the Accounts'  investment earnings. (See ML  OF NEW YORK'S TAX
STATUS on page 33.)
 
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.
 
Fees associated with participation in the Merrill Lynch RPA-SM- program are paid
by the participating contract owner and are not deducted from the contract value
or imposed on the  Accounts. (See MERRILL LYNCH  RETIREMENT PLUS ADVISOR-SM-  on
page 29.)
 
                                       23
<PAGE>
                          DESCRIPTION OF THE CONTRACT
 
OWNERSHIP OF THE CONTRACT
 
The contract owner is entitled to exercise all rights under the Contract. Unless
otherwise  specified, the purchaser of the  Contract will be the contract owner.
The contract owner may designate a beneficiary. The beneficiary will receive all
outstanding Contract benefits  if the owner  dies. The contract  owner may  also
designate  an annuitant. The annuitant  may be changed at  any time prior to the
annuity date.  If no  annuitant is  selected,  the contract  owner will  be  the
annuitant.  If the  annuitant is  changed on  a contract  owned by  other than a
natural person, the change will  be treated as the  death of the contract  owner
for  purposes of the Internal Revenue Code. ML  of New York will then pay to the
owner's beneficiary the contract value, less any applicable fees and charges.
 
The Contract may be assigned  to another owner upon notice  to ML of New  York's
Home  Office. The Contract may only be assigned to another owner in full, not in
part. An assignment to  a new owner cancels  all prior beneficiary  designations
except for those prior beneficiary designations that have been made irrevocably.
Assignment  of the Contract  may have tax  consequences or may  be prohibited on
certain IRA Contracts, so the contract owner should consult with a qualified tax
adviser before assigning the Contract. (See FEDERAL INCOME TAXES on page 33.)
 
When co-owners  are established,  they exercise  all rights  under the  Contract
jointly unless they elect otherwise. IRA Contracts may not have co-owners.
 
ISSUING THE CONTRACT
 
A  nonqualified Contract may generally be issued to contract owners who are less
than 85 years  of age. Annuitants  on nonqualified Contracts  must also be  less
than  age 85 at issue. For IRA  Contracts owned by natural persons, the contract
owner and annuitant  must be  the same  person. Therefore,  contract owners  and
annuitants on IRA Contracts must be less than age 70 1/2 at issue.
 
Before  issuing the Contract,  ML of New York  requires certain information from
the prospective contract owner. Once that information is reviewed and  approved,
and  the prospective contract owner submits  an initial premium, a Contract will
be issued. Generally,  this review  and approval  process is  completed and  the
premium  invested within two business days, but if any necessary information has
not been obtained within five business days, ML of New York will offer to return
the premium and no Contract will be processed. If the prospective contract owner
instead consents,  ML of  New York  will hold  the premium  until all  necessary
information  is obtained, and  will then invest the  premium within two business
days after obtaining the  information. The initial premium  will be invested  as
described under PREMIUM INVESTMENTS, on page 25.
 
The  date of issue will be the date the required information and initial premium
are received at ML of New York's Home Office.
 
TEN DAY RIGHT TO 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  ML of New York's Home Office or  to
the  Financial Consultant who  sold it for a  refund to be made.  ML of New York
will   then   refund   to    the   contract   owner    the   greater   of    all
 
                                       24
<PAGE>
premiums  paid  into the  Contract  or the  contract value  as  of the  date the
Contract is returned. The Contract will then be deemed void.
 
CONTRACT CHANGES
 
Requests to  change the  owner, beneficiary,  annuitant, or  annuity date  of  a
Contract  will  take effect  as of  the date  such  a request  is signed  by the
contract owner, unless ML of New York has already acted in reliance on the prior
status. Such changes may have tax consequences. See FEDERAL INCOME TAXES on page
33. See also OWNERSHIP OF THE CONTRACT on page 24.
 
PREMIUMS
 
Initial premium payments must be $5,000  or more on a nonqualified Contract  and
$2,000  or more on an IRA Contract.  Subsequent premium payments must be $300 or
more and can be made  at any time prior to  the annuity date. (The $300  minimum
may be waived in connection with premiums paid under IRA Contracts that are held
in  Retirement Plan Operations (RPO) accounts of Merrill Lynch, Pierce, Fenner &
Smith Incorporated ("MLPF&S"), in order to transfer any existing cash balance of
such account, in full, into  a Contract.) ML of New  York reserves the right  to
refuse  to  accept  subsequent premium  payments,  if required  by  law. Premium
payments can be made directly by the  contract owner or debited from his or  her
MLPF&S brokerage account and must be transmitted to ML of New York's Home Office
at  the address  printed on  the cover  of this  Prospectus. Under  an automatic
investment feature,  premium  payments can  also  be made  systematically  on  a
monthly, quarterly, semi-annual or annual basis from a MLPF&S brokerage account.
A  Financial  Consultant should  be  contacted for  additional  information. The
automatic investment feature may be canceled by the contract owner at any  time.
Once  canceled,  it cannot  be  activated again  until  the next  contract year.
Maximum annual contributions to IRA Contracts are limited by federal law.
 
PREMIUM INVESTMENTS
 
For the first 14 days  following the date of  issue, all premiums directed  into
Account  A will be held in the Domestic Money Market Subaccount. Thereafter, the
account value  will  be  reallocated  to the  Account  A  subaccounts  selected.
Subsequent  premiums  allocated to  Account  A will  be  directly placed  in the
subaccounts selected as of  the end of  the valuation period  in which they  are
received  at ML of New York's Home Office. Premiums directed into Account B will
be directly  placed  in  the  Reserve  Assets  Subaccount  on  the  issue  date.
Subsequent  premiums  allocated to  Account  B will  be  directly placed  in its
Reserve Assets Subaccount as of  the end of the  valuation period in which  they
are  received at ML of  New York's Home Office.  Currently, a contract owner may
allocate his or  her premium among  as many  subaccounts as desired  as long  as
allocations  are made in increments that are even multiples of 10%. For example,
10% of a premium received may be allocated to the Prime Bond Fund, 40% allocated
to the High Current Income Fund, and  50% allocated to the Quality Equity  Fund.
However,  a contract owner may  not allocate 33 1/3% to  the Prime Bond Fund and
66 2/3% to  the High  Current Income Fund.  If allocation  instructions are  not
given  with subsequent  premiums received,  ML of  New York  will allocate those
premiums according  to  the  allocation  instructions  last  received  from  the
contract  owner.  ML of  New  York reserves  the right  to  limit the  number of
subaccounts to which future allocations may be made.
 
ACCUMULATION UNITS
 
Each subaccount has a  distinct value, called the  accumulation unit value.  The
accumulation  unit value varies daily, as described below. This value is used to
determine the number of subaccount accumulation units represented by a  contract
owner's  investment in a subaccount. When a  contract owner invests a premium or
transfers an amount to a subaccount,  accumulation units in that subaccount  are
purchased  and  credited  to the  Contract.  Conversely, when  a  contract owner
withdraws contract value or transfers an amount from a
 
                                       25
<PAGE>
subaccount, accumulation units credited to  the Contract in that subaccount  are
redeemed.  Similarly, when a deduction is made under a Contract for the contract
maintenance charge, any contingent deferred  sales charges, any transfer  charge
and  any premium taxes due,  accumulation units credited to  the Contract in the
subaccounts are  redeemed.  (See  CHARGES  AND  DEDUCTIONS  on  page  21  for  a
discussion  concerning the allocation of charges  to subaccounts.) The number of
accumulation units in a  subaccount so purchased or  redeemed for a Contract  is
based on the subaccount's accumulation unit value as of the end of the valuation
period  during which  the purchase  or redemption is  made. It  is determined by
dividing the dollar value of the amount of the purchase or redemption  allocated
to  the subaccount by the value of one accumulation unit for that subaccount for
the  valuation  period  in  which  the  transfer  is  effected.  The  number  of
accumulation  units in  each subaccount  credited to  a Contract  will therefore
increase or decrease as these transactions are effected.
 
The number of  subaccount accumulation  units credited  to a  Contract will  not
change  as a result of  investment experience or the  deduction of mortality and
expense risk and administration charges.  Instead, these charges and  investment
experience will be reflected in the accumulation unit value.
 
For  each subaccount, the value  of an accumulation unit  was arbitrarily set at
$10 when it was established. Accumulation  unit values may increase or  decrease
from  one valuation period to the next.  A valuation period is the interval from
one determination of the net asset value  of a subaccount to the next,  measured
from  the time each day the Funds are  valued. The Funds are valued at the close
of business on each  day the New  York Stock Exchange  is open. An  accumulation
unit   value  for  any  valuation  period   is  determined  by  multiplying  the
accumulation unit  value  for  the  last  prior  valuation  period  by  the  net
investment  factor  for the  subaccount for  the  current valuation  period. The
Funds' investment  performance,  expenses,  and  the  deduction  of  asset-based
charges affect the accumulation unit value.
 
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 is determined by dividing  the value of the assets of  the
subaccount  for  that  valuation  period  by the  value  of  the  assets  of the
subaccount for the preceding valuation  period, and subtracting from the  result
the  valuation period equivalent of the  annual administration and mortality and
expense risk charges. ML  of New York  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 Accounts  or  for any  assessments  or federal  premium  taxes or
federal, state  or  local  excise,  profits  or  income  taxes  measured  by  or
attributable to the receipt of premiums. (See OTHER CHARGES on page 23).
 
The  net investment factor may be greater or less than one. Therefore, the value
of an accumulation unit may increase or decrease.
 
DEATH BENEFIT
 
Prior to the annuity  date, the Contract provides  a death benefit feature  that
guarantees  a death benefit if the contract owner dies, regardless of investment
experience. A Contract's death benefit is  equal to the greater of (a)  premiums
paid  less any withdrawals or (b) the contract value. If the contract owner dies
prior to the annuity date, ML of New York will pay the Contract's death  benefit
to  the  owner's  beneficiary.  Unless  the  beneficiary  has  been  irrevocably
designated, the contract owner may change  the beneficiary at any time prior  to
the annuity date.
 
If  the owner's beneficiary is his or her surviving spouse, the spouse may elect
to continue the Contract  in force on  the same terms  as applicable before  the
owner's  death,  and the  spouse will  then  become the  contract owner  and the
beneficiary until a new beneficiary is named.
 
                                       26
<PAGE>
The death benefit will be paid in  a lump sum unless the beneficiary chooses  an
annuity  payment option  available under the  Contract. (See  ANNUITY OPTIONS on
page 31.) However, if the contract  owner dies before the annuity date,  federal
tax  law generally requires  the entire contract value  to be distributed within
five years  of the  date of  death. Special  rules may  apply to  the  surviving
spouse. (See FEDERAL INCOME TAXES on page 33.)
 
The death benefit is determined as of the date ML of New York receives due proof
of death at its Service Center. Due proof of death is received as of the date ML
of New York receives a certified copy of the contract owner's death certificate,
the  Beneficiary Statement,  and any  other paperwork  necessary to  process the
death claim. If other documents have not been received by the 60th day following
receipt of the certified death certificate, due proof of death will be deemed to
have been received and the death benefit will be paid in a lump sum.
 
DEATH OF ANNUITANT
 
If the annuitant dies prior  to the annuity date, and  the annuitant is not  the
contract  owner, the owner may designate a  new annuitant. If a new annuitant is
not designated, the contract owner will become the annuitant unless the owner is
not a natural  person. If the  contract owner is  not a natural  person, no  new
annuitant may be named and the death benefit will be paid.
 
If  the annuitant dies  after the annuity date,  while guaranteed amounts remain
unpaid, the contract owner may either (a) have payments continue for the  amount
or  period  guaranteed;  or  (b)  receive the  present  value  of  the remaining
guaranteed payments in a lump sum.  If the contract owner dies while  guaranteed
amounts  remain  unpaid, his  or her  beneficiary may  either (a)  have payments
continue for the amount or period  guaranteed; or (b) receive the present  value
of the remaining guaranteed payments in a lump sum.
 
TRANSFERS
 
Once  each contract year, contract owners may transfer from Account A to Account
B an amount equal to any gain in account value and/or any premium not subject to
a contingent deferred  sales charge, determined  as of the  date the request  is
received. Where permitted by state regulation, once each contract year, contract
owners  may transfer from Account A to Account B all or a portion of the greater
of that amount or 10% of premiums subject to a contingent deferred sales  charge
determined  as of the  date the request  is received (minus  any of that premium
already withdrawn  or  transferred).  Additionally,  where  permitted  by  state
regulation,  periodic  transfers of  all  or a  portion  of the  greater amount,
determined at the time of each  periodic transfer, are permitted, on a  monthly,
quarterly,  semi-annual or annual  basis. Periodic transfers  may be canceled by
the contract owner at any time. Once  canceled, they can not be activated  again
until the next contract year.
 
Generally,  the amount  transferred will  be deducted on  a pro  rata basis from
among the affected Account A subaccounts,  on the basis of the contract  owner's
interest  in each subaccount to the Account A account value, unless the contract
owner requests  otherwise. However,  if  the amount  will  be transferred  on  a
monthly,  quarterly, semi-annual or annual  basis, it must be  deducted on a pro
rata basis.
 
This is the only  amount which may  be transferred from Account  A to Account  B
during  that contract year. There  is no charge imposed  on the transfer of this
amount. No transfers are permitted from Account B to Account A.
 
Prior to the annuity  date, contract owners  may transfer all  or part of  their
Account  A value among the subaccounts of Account A up to six times per contract
year without charge. Additional transfers among
 
                                       27
<PAGE>
Account A subaccounts may be  made at a charge  of $25 per transfer.  Currently,
there  is  no  charge for  additional  transfers.  The transfer  charge  will be
deducted on a pro rata basis from among the subaccounts from which account value
is being transferred. ML of New York reserves the right to change the number  of
additional transfers permitted each contract year, as appropriate.
 
Transfers  among subaccounts  may be  made in  specific dollar  amounts or  as a
percentage of Account A value. Requests  to transfer dollar amounts must be  for
at  least $300 or the total value of a subaccount, if less. Requests to transfer
a percentage  of Account  A  value are  also subject  to  a $300  minimum,  with
allocations  in increments that are  even multiples of 10%.  For example, 20% of
the $1,500 Account A value in the Prime Bond Fund may be transferred to the High
Current Income Fund, but 15 1/2% may not.
 
Contract owners may make transfer requests  in writing or by telephone, once  ML
of  New York receives proper telephone transfer authorization. Transfer requests
may also be made through  a Merrill Lynch Financial  Consultant, once ML of  New
York  receives proper authorization. Transfers will take effect as of the end of
the valuation period on  the date the  request is received at  ML of New  York's
Home  Office. Telephone transfer requests received  after 4:00 p.m. (ET) will be
deemed to have been received the following business day.
 
DOLLAR COST AVERAGING
 
The Contract offers an additional  optional transfer feature called Dollar  Cost
Averaging.  This feature  allows contract  owners to  reallocate value  from the
Account A Domestic  Money Market Subaccount  to any of  the remaining Account  A
investment  options.  Amounts will  be  transferred monthly  to  the subaccounts
specified by the contract owner. Amounts of $1,000 or more must be allotted  for
transfer  each month in  the Dollar Cost Averaging  feature. Allocations must be
designated in percentage increments that are even multiples of 10%. No  specific
dollar  amount designations may  be made. ML  of New York  reserves the right to
change these minimums.
 
Contract owners may  apply for  the Dollar Cost  Averaging feature  at any  time
prior  to the  annuity date.  Dollar Cost  Averaging transfers  may continue for
anywhere from 12 to 36 months (or  to the annuity date, if earlier), subject  to
availability  of Domestic Money  Market Subaccount value  for this purpose. When
the Dollar Cost Averaging feature is elected, an amount equal to the total to be
transferred during the  term of the  feature must have  been deposited into  the
Domestic  Money Market Subaccount.  Should the owner's  interest in the Domestic
Money Market Subaccount drop below the  selected monthly transfer amount, ML  of
New  York will notify the contract owner that an additional premium payment will
be necessary in that  subaccount if he  or she wants to  continue in the  Dollar
Cost Averaging feature.
 
The  first  Dollar  Cost  Averaging  transfer  will  be  effected  on  the first
monthiversary date after ML of New  York receives the contract owner's  election
at  its Home Office. Subsequent Dollar Cost Averaging transfers will take effect
as of the end of  the valuation period on  each of the Contract's  monthiversary
dates.
 
The  main objective of the Dollar Cost Averaging feature is to shield investment
from short term price fluctuations. Since the same dollar amount is  transferred
to  selected subaccounts each month, more  accumulation units are purchased in a
subaccount when their value  is low and fewer  accumulation units are  purchased
when  their value is  high. Therefore, a  lower than average  cost of purchasing
accumulation units may be  achieved over the long  term. This plan of  investing
allows  contract owners to  take advantage of  investment fluctuations, but does
not assure a profit or protect against a loss in declining markets.
 
There is no charge imposed on  Dollar Cost Averaging transfers. These  transfers
are  in  addition  to the  annual  transfers  permitted under  the  Contract, as
described above.
 
                                       28
<PAGE>
Dollar Cost  Averaging is  an  investment strategy  and  does not  guarantee  an
investment  gain, nor  will it protect  against an investment  loss when markets
have declined.
 
MERRILL LYNCH RETIREMENT PLUS ADVISOR-SM-
 
Subject to  certain eligibility  requirements,  a contract  owner may  elect  to
participate  in the Merrill  Lynch Retirement Plus  Advisor-SM- ("RPA") program.
Through RPA,  premiums  and  Account  A values  are  allocated  and  transferred
periodically  among  the  subaccounts  of  Account  A,  in  accordance  with  an
investment  program  developed  by  Merrill   Lynch,  Pierce,  Fenner  &   Smith
Incorporated  ("MLPF&S") that is consistent with the contract owner's investment
profile. MLPF&S  is registered  as an  investment adviser  under the  Investment
Advisers Act of 1940.
 
Prior  to participating in this  program, a contract owner  must complete an RPA
profiling questionnaire  and  client agreement  for  each contract  under  which
Account A values will be allocated pursuant to the RPA program.
 
If premiums and Account A values under a contract are being invested pursuant to
the  RPA program, then Dollar Cost Averaging  is not available for the contract.
In addition, the contract owner's participation in the program may be terminated
in the discretion of MLPF&S  if a contract owner  requests a transfer while  the
RPA  program  is  in  effect; such  contract  owner-initiated  transfers  may be
inconsistent with investment strategies being implemented through the program.
 
RPA program  transfers of  Account A  values  are not  subject to  any  transfer
charge. Fees associated with participation in the RPA program, which are imposed
by  MLPF&S, are  paid by the  participating contract owner  directly through the
contract owner's Merrill Lynch brokerage account, and are not deducted from  the
contract value or imposed on the Accounts.
 
A  contract owner wishing to participate in  the RPA program should consult with
his or  her  Financial  Consultant  for  additional  information  regarding  the
availability of the program and specific eligibility requirements.
 
Participation  in  the program  does not  guarantee that  a contract  owner will
attain his or her investment goals. In addition, the program does not  guarantee
investment gains, or protect against investment losses.
 
WITHDRAWALS AND SURRENDERS
 
Withdrawals  may be  made from the  Contract up  to six times  per contract year
prior to the annuity date. The first  withdrawal from Account A in any  contract
year  will be effected as if gain in  account value and premium not subject to a
contingent deferred sales charge  is withdrawn first, followed  by premium on  a
"first-in,  first-out" basis.  A contingent  deferred sales  charge will  not be
applied to the first  withdrawal in any  contract year out of  Account A to  the
extent  that the withdrawal consists  of gain and/or any  premium not subject to
such a charge. Where permitted by state regulation, a contingent deferred  sales
charge  will not be applied to that portion of the first withdrawal from Account
A in any contract year that does not exceed the greater of (a) or (b) where  (a)
is  10% of total premiums  paid into Account A that  are subject to a contingent
deferred sales charge determined  as of the date  the request is received,  less
any  prior amount withdrawn  or transferred from  Account A to  Account B in the
contract year, and  (b) is  the gain  in Account  A plus  premiums allocated  to
Account  A as  of the date  the request  is received that  are not  subject to a
contingent  deferred  sales  charge.  Additionally,  where  permitted  by  state
regulation,   the  amount  withdrawn  may  be  paid  on  a  monthly,  quarterly,
semi-annual or annual basis,  if the contract owner  so elects. Withdrawals  are
subject  to tax and  prior to age  59 1/2 may  also be subject  to a 10% federal
penalty tax. (See PENALTY TAXES on page 35.)
 
                                       29
<PAGE>
All subsequent withdrawals  from Account  A in the  same contract  year will  be
effected  as if premium is withdrawn on a "first-in, first-out" basis before any
gain in account value is  withdrawn. Therefore, premium accumulated the  longest
will  be withdrawn first. These withdrawals are subject to a contingent deferred
sales charge. (See CONTINGENT DEFERRED SALES CHARGE on page 22.)
 
There are no contingent deferred sales  charges imposed on any withdrawals  from
Account  B. In  addition, ML  of New  York reserves  the right  not to  impose a
contingent deferred sales  charge on withdrawals  from Account A  on a  Contract
purchased by an employee of ML of New York or purchased by the employee's spouse
or dependents, where permitted by state regulation.
 
In  addition, the contract owner may  request monthly, quarterly, semiannual, or
annual automatic withdrawals from Account B. This optional automatic  withdrawal
program  can be activated or  canceled by the contract  owner once each contract
year. Once  canceled, the  program can  not be  activated again  until the  next
contract  year. Withdrawal  amounts may be  increased or decreased  at any time,
once ML of New York receives a proper  request at its Home Office. There are  no
contingent  deferred sales charges imposed on automatic withdrawals from Account
B. These withdrawals are in addition  to the annual withdrawals permitted  under
the  Contract, as described above. Automatic  withdrawals may be included in the
contract owner's gross income in the  year in which the withdrawal occurs.  (See
DISTRIBUTIONS  on page 34.) Withdrawals may be  taxable and subject to a 10% tax
penalty. (See PENALTY TAXES on page 35.)
 
If the contract owner  has elected both the  automatic withdrawal program and  a
withdrawal  from Account A on a monthly, quarterly, semi-annual or annual basis,
both forms of withdrawal must be paid out on the same date(s).
 
The minimum amount that may be withdrawn is $300. At least $2,000 must remain in
the Contract after a withdrawal  is made. ML of New  York reserves the right  to
change  these  minimums. Withdrawals  will  be effected  as  of the  end  of the
valuation period on the date  the request is received at  ML of New York's  Home
Office.  Unless otherwise  directed by the  contract owner,  withdrawals will be
taken from subaccounts  in the  same proportion  as the  owner's contract  value
bears  to the subaccounts of  the Accounts from which  the withdrawal is made. A
withdrawal may be  effected by telephone,  once a proper  authorization form  is
submitted to ML of New York's Home Office, 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 ML of New York's Home Office. Telephone withdrawal requests received
after 4:00 p.m. (ET) will be deemed to have been received the following business
day.
 
The Contract  may be  surrendered at  any time  prior to  the annuity  date.  To
surrender the Contract through a full withdrawal, the Contract must be delivered
to ML of New York's Home Office. The surrender will be effected as of the end of
the  valuation period on the  date the Contract is received  at ML of New York's
Home Office. The amount payable on surrender is the contract value as of the end
of the valuation  period when  the surrender  is effected,  less any  applicable
contingent  deferred sales charge,  less the contract  maintenance charge if the
contract value is less than $50,000 and that valuation period is not a  contract
anniversary,  less any  applicable charge  for premium  taxes. (See  CHARGES AND
DEDUCTIONS on page 21.)
Withdrawals will decrease the contract value. Withdrawals from either Account  A
or Account B are subject to tax and prior to age 59 1/2 may also be subject to a
10% federal penalty tax. (See FEDERAL INCOME TAXES on page 33.)
 
                                       30
<PAGE>
PAYMENTS TO CONTRACT OWNERS
 
ML of New York will generally pay the amount of any withdrawal or surrender, any
annuity payment or death benefit, minus any applicable charges, premium taxes or
tax  withholding, within seven days  of receipt of a  proper request at its Home
Office. However,  ML  of New  York  may delay  the  payment of  any  withdrawal,
surrender,  or  death  benefit, or  the  processing  of any  annuity  payment or
transfer request if (a) the New York Stock Exchange is closed, other than for  a
customary  weekend or  holiday; (b)  trading on the  New York  Stock 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  Accounts  or  to
determine  the value of their assets; (d) the Securities and Exchange Commission
by order so permits for  the protection of security  holders; or (e) payment  is
derived  from  a check  used to  make a  premium payment  which has  not cleared
through the banking system.
 
ANNUITY DATE
 
The contract owner selects an annuity date when the Contract is applied for. The
annuity date  may be  changed by  telephone or  by written  notice submitted  to
Merrill  Lynch  Life's  Service Center),  up  to  30 days  prior  to  that date.
Generally, the annuity date for nonqualified Contracts may not be later than the
annuitant's 85th birthday. For IRA Contracts, the annuity date may not be  later
than  when the owner/  annuitant reaches the  age of 70  1/2 unless the contract
owner selects a later annuity  date. If no annuity  date is chosen, the  annuity
date  will automatically be  the date on  which the annuitant  reaches age 85 or
70 1/2, as outlined above.
 
The first annuity payment will  be made on the  annuity date, and payments  will
continue thereafter according to the schedule of the annuity option selected.
 
Contract  owners may select from a variety  of fixed annuity payment options, as
outlined below in ANNUITY OPTIONS.
 
ANNUITY OPTIONS
 
The Contract provides a choice of  fixed annuity payment options. If an  annuity
option  is not chosen by  the contract owner, ML  of New York will automatically
effect the Life  Annuity with Payments  Guaranteed for 10  Years annuity  option
when  the contract owner  reaches age 85 (age  70 1/2 for  an IRA Contract). The
annuity option may be changed up to 30 days prior to the annuity date. ML of New
York reserves  the right  to limit  annuity options  available to  IRA  contract
owners  to comply  with provisions of  the Internal Revenue  Code or regulations
thereunder. On the annuity  date, the entire contract  value, after a  deduction
for  the cost of any applicable premium taxes,  will be transferred to ML of New
York's general account, from which the annuity payments will be made. The amount
of each payment is predetermined.
 
The dollar amount of annuity payments is determined by the contract value on the
annuity date, applied to ML of  New York's then current annuity purchase  rates.
These rates will be furnished on request. The rates will never be less favorable
than those shown in the Contract.
 
If  the  age and/or  sex  of the  annuitant  was misstated  to  ML of  New York,
resulting in an incorrect calculation of annuity payments on a Contract,  future
annuity  payments on that Contract  will be adjusted to  reflect the correct age
and/or sex. Any amount ML of New  York overpaid as the result of a  misstatement
will  be  deducted from  future payments  with 6%  annual interest  charges. Any
amount ML of New York underpaid as the result of a misstatement will be paid  in
full with the next payment made with 6% annual interest credited.
 
                                       31
<PAGE>
If  the contract value on the annuity date,  after the deduction for the cost of
any applicable  premium taxes,  is  less than  $2,000  (or a  different  minimum
amount,  if required by state law), ML of  New York may pay the annuity benefits
in a lump sum, rather than as periodic payments. If any annuity payment would be
less than $20 (or  a different minimum  amount, if required  by state law),  the
frequency  of payments may be changed so that  all payments will be at least $20
(or the minimum amount required by state law). Otherwise, the contract owner has
the following annuity  payment options.  ML of New  York reserves  the right  to
permit additional annuity payment options.
 
- -    PAYMENTS  OF  A FIXED  AMOUNT--Equal payments  in an  amount chosen  by the
     contract owner will  be guaranteed until  the sum of  all annuity  payments
     equals  the contract value transferred to  ML of New York's general account
     on the  annuity  date, adjusted  for  interest  credited as  shown  in  the
     Contract.  The amount  chosen must provide  for payments for  at least five
     years. Payments are guaranteed irrespective of the annuitant's life. If the
     annuitant dies before the end of  the guarantee period, the contract  owner
     may elect to receive the present value of the remaining guaranteed payments
     in  a lump sum. If the contract  owner dies while guaranteed amounts remain
     unpaid, his or her  beneficiary may elect to  receive the present value  of
     the remaining guaranteed payments in a lump sum.
 
- -    PAYMENTS  FOR A  FIXED PERIOD--Payments  will be made  for five  years or a
     longer period if selected  by the contract  owner. Payments are  guaranteed
     irrespective  of the annuitant's life. If the annuitant dies before the end
     of the  guarantee period,  the  contract owner  may  elect to  receive  the
     present  value of the remaining  guaranteed payments in a  lump sum. If the
     contract owner  dies while  guaranteed amounts  remain unpaid,  his or  her
     beneficiary  may  elect  to  receive the  present  value  of  the remaining
     guaranteed payments in a lump sum.
 
- -    *LIFE ANNUITY--Payments  will  be  made  for the  life  of  the  annuitant.
     Payments will cease with the last payment due before the annuitant's death.
 
- -    LIFE  ANNUITY WITH PAYMENTS GUARANTEED FOR 10 OR 20 YEARS--Payments will be
     made for the life of the annuitant. In addition, even if the annuitant dies
     before the guarantee period ends, payments will be guaranteed for either 10
     or 20 years as selected by the contract owner. If the annuitant dies before
     the end of the  guarantee period, the contract  owner may elect to  receive
     the  present value of the  remaining guaranteed payments in  a lump sum. If
     the contract owner dies while guaranteed amounts remain unpaid, his or  her
     beneficiary  may  elect  to  receive the  present  value  of  the remaining
     guaranteed payments in a lump sum.
 
- -    LIFE ANNUITY WITH  GUARANTEED RETURN  OF CONTRACT  VALUE--Payments will  be
     made for the life of the annuitant. In addition, even if the annuitant dies
     beforehand,  payments  will  be guaranteed  until  the sum  of  all annuity
     payments equals the contract value transferred to ML of New York's  general
     account on the annuity date, adjusted for interest credited as shown in the
     Contract.
 
- -    *JOINT  AND SURVIVOR LIFE  ANNUITY--Payments will be made  for the lives of
     the annuitant and  a designated  second person. Payments  will continue  as
     long as either one is living.
 
- -    INDIVIDUAL  RETIREMENT  ACCOUNT ANNUITY--This  annuity option  is available
     only to IRA contract owners. Payments will be made annually based on either
     (a) the  life  expectancy of  the  owner/  annuitant; (b)  the  joint  life
     expectancy  of the owner/annuitant and  his or her spouse;  or (c) the life
     expectancy of the surviving spouse  if the owner/annuitant dies before  the
     annuity  date. Each annual payment will  be equal to the remaining contract
     value transferred to ML of New York's general account, divided by the  then
     current  life  expectancy chosen,  as defined  by Internal  Revenue Service
     regulations. Payments will be made on each anniversary of the annuity date.
     If the measuring  life or lives  dies before the  remaining value has  been
     distributed, that value will be paid to the contract owner in a lump sum.
 
                                       32
<PAGE>
*These  options are life annuities.  Therefore, it is possible  for the payee to
receive only  one annuity  payment if  the  person (or  persons) on  whose  life
(lives)  payment is  based dies after  only one  payment or to  receive only two
annuity payments if that  person (those persons) dies  after only two  payments,
etc.
 
UNISEX
 
Generally,  the Contract  provides for  sex-distinct annuity  purchase rates for
life  annuities.  However,  in  those  states  that  have  adopted   regulations
prohibiting  sex-distinct rates, blended unisex  annuity purchase rates for life
annuities will  be applied,  whether the  annuitant is  male or  female.  Unisex
annuity purchase rates will provide the same annuity payments for male or female
annuitants that are the same age on their annuity dates.
 
Employers  and employee organizations considering purchasing the Contract should
consult with their legal  adviser to determine  whether purchasing the  Contract
based on sex-distinct annuity purchase rates is consistent with Title VII of the
Civil  Rights Act of 1964 or other applicable law. ML of New York may offer such
contract owners Contracts based on unisex annuity purchase rates.
 
                              FEDERAL INCOME TAXES
 
INTRODUCTION
 
The Contracts are designed for use in connection with retirement plans that  are
not  qualified plans under the provisions of  the Internal Revenue Code and also
Individual Retirement Annuities  (IRAs). The ultimate  effect of federal  income
taxes on contract value, on annuity payments, and on the economic benefit to the
contract owner, depends on the type of retirement plan for which the Contract is
purchased,  on whether  the investments  of the  Accounts meet  Internal Revenue
Service diversification standards (discussed below) and on the tax status of the
individual concerned. The following discussion is  general in nature and is  not
intended  as tax  advice. This  discussion is  not intended  to address  the tax
consequences resulting from all situations in which a person may by entitled  to
or may receive a distribution under the Contract. Contract owners should consult
a  competent tax adviser  before initiating any  transaction. This discussion is
based on  the Company's  understanding of  current federal  income tax  laws  as
currently  interpreted by  the Internal Revenue  Service and  generally does not
discuss or consider any applicable state or other tax laws. No representation is
made as to the likelihood of continuation of current federal income tax laws  or
of  the current interpretations by the Internal  Revenue Service. ML OF NEW YORK
DOES NOT MAKE  ANY GUARANTEE REGARDING  THE TAX  STATUS OF ANY  CONTRACT OR  ANY
TRANSACTION INVOLVING THE CONTRACTS.
 
ML OF NEW YORK'S TAX STATUS
 
ML  of New York is taxed as a  life insurance company under the Internal Revenue
Code. The  Accounts  are  not a  separate  entity  and for  tax  purposes  their
operations  are part of the Company's. Therefore, the Company will be liable for
any taxes attributable to  the Accounts. Under existing  federal income tax  law
the  investment  income of  the Accounts  is includable  in the  Company's gross
income. ML of New York  currently incurs no income taxes  on this income. ML  of
New York reserves the right, however, to deduct from the Accounts any such taxes
which   are  imposed  on  the  investment  earnings  or  taxes  measured  by  or
attributable to the receipt of premium.
 
                                       33
<PAGE>
TAXATION OF ANNUITIES
 
IN GENERAL
 
Section 72  of  the Internal  Revenue  Code  governs taxation  of  annuities  in
general.  With respect  to contracts  held by  natural persons,  ML of  New York
believes that the contract owner is not  taxed on increases in the value of  the
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
full  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.  Solely for purposes  of
applying  the  provisions  of  Section  72(s)  of  the  Code,  when nonqualified
Contracts are held by other than a  natural person, the death of, or change  of,
the annuitant is treated as the death of the contract 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. The  Company 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 IRAs.
 
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
 
                                       34
<PAGE>
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 Contracts, 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.  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 under section 72(e)  of the Internal Revenue  Code to the extent
that the net amount  received exceeds the investment  in the Contract. (For  the
tax  treatment  of any  premium paid  prior  to August  14, 1982,  under another
annuity contract, which contract has  been exchanged for this Contract,  consult
your  tax adviser.) Amounts  may be distributed  from a Contract  because of the
death of the owner. Generally, such amounts are includable in the income of  the
recipient  as follows: (1) if distributed in a  lump sum, the amount is taxed in
the same manner  as a full  withdrawal; or  (2) if distributed  under a  payment
option,  the amounts are taxed in the  same manner as annuity payments. For both
withdrawals and annuity payments under IRAs, there  may be no cost basis in  the
contract  within the meaning of Section 72 of the Internal Revenue Code, and the
total amount received may be taxable as ordinary income.
 
MULTIPLE ANNUITY CONTRACTS
 
All nonqualified annuity contracts entered into after October 21, 1988 that  are
issued  by ML  of New  York (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.
 
PENALTY TAXES
 
A penalty tax may  be imposed equal to  10% of the taxable  income portion of  a
withdrawal.  The penalty  tax applies to  both nonqualified  Contracts and IRAs,
with  different  exceptions  for  each.   The  exceptions  applicable  to   both
nonqualified  Contracts and IRAs include (a)  distributions made at or after the
contract owner  attains 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 designated person). In certain circumstances,  other
exceptions  may apply. Other  tax penalties may  apply to certain distributions,
loans and other transactions under IRAs.
 
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
Accounts 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 ML of  New York's opinion that each
subaccount of the Accounts  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
 
                                       35
<PAGE>
separate  account.  Such guidance  will be  included  in regulations  or Revenue
Rulings under  Section 817(d)  of  the Internal  Revenue  Code relating  to  the
definition  of a variable contract. It is unknown what standards will be adopted
in such regulations. ML of New York, 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 Accounts.  ML of  New York
reserves the right to modify the  Contract as necessary to prevent the  contract
owner  from being considered the owner of the assets of the Accounts 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.
 
IRA CONTRACTS
 
Section 408  of  the  Internal  Revenue Code  permits  eligible  individuals  to
contribute to an individual retirement program known as an Individual Retirement
Annuity  ("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 and
the  duration  of those  distributions. Also,  distributions from  certain other
types of qualified plans may  be "rolled over" on  a tax-deferred basis into  an
IRA.  The ultimate effect of federal income  taxes on the amounts contributed to
and held under a Contract, on annuity  payments, and on the economic benefit  to
the  contract owner, the  annuitant, or the  beneficiary depends on  the tax and
employment status  of the  individual concerned  and  on ML  of New  York's  tax
status. In addition, certain requirements must be satisfied in purchasing an IRA
with  proceeds from a tax qualified  retirement plan and receiving distributions
from an IRA in order to continue receiving favorable tax treatment. 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 seven days of the earlier of the establishment of the
IRA or the purchase of the Contract. Purchasers should seek competent tax advice
as to the suitability of  the Contract for use with  or as an IRA. The  Internal
Revenue  Service has not reviewed the Contract  for qualification as an IRA, and
has not addressed in a ruling  of general applicability whether a death  benefit
provision  such as the provision in the Contract comports with IRA qualification
requirements.
 
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.
 
WITHHOLDING
 
Unless  the contract owner  elects to the  contrary, the taxable  portion of any
amounts received  under the  Contract will  be subject  to withholding  to  meet
federal  and state  income tax obligations.  The rate of  withholding on annuity
payments  will  generally  be  determined  on  the  basis  of  the   withholding
certificate  filed  by  the contract  owner  with ML  of  New York.  If  no such
certificate is  filed, the  contract  owner will  be  treated, for  purposes  of
determining the withholding rate, as a married person with three exemptions.
 
                                       36
<PAGE>
The  rate of withholding on all other  payments made under the Contract, such as
amounts received upon withdrawals, will generally be 10%. Thus, if the  contract
owner  fails to elect that there be no withholding, ML of New York will withhold
from every  withdrawal or  annuity  payment the  appropriate percentage  of  the
amount  of the payment that is taxable. ML of New York will provide the contract
owner with forms and instructions concerning  the right to elect that no  amount
be  withheld from  payments. Generally, there  will be no  withholding for taxes
until payments are actually received under the Contract.
 
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
 
ML of New  York 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.
 
                               OTHER INFORMATION
 
VOTING RIGHTS
 
ML of New York is the  legal owner of all Fund  shares held in the Accounts.  As
the  owner, it has  the right to  vote on any  matter put to  vote at the Funds'
shareholder meetings.  However,  ML  of  New York  will  vote  all  Fund  shares
attributable  to  Contracts  according to  instructions  received  from contract
owners. Shares attributable to  Contracts for which  no voting instructions  are
received  will  be voted  in the  same  proportion as  shares in  the respective
subaccounts for  which instructions  are received.  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 any federal securities  laws
or regulations, or their present interpretation, change to permit ML of New York
to vote Fund shares in its own right, it may elect to do so.
 
Contract  owners have voting rights  prior to their annuity  date. They may give
voting  instructions  concerning  (1)  the  election  of  the  Funds'  Board  of
Directors;  (2) ratification of the  Funds' independent accountant; (3) approval
of the investment advisory  agreement for a Fund  corresponding to the  contract
owner's  selected  subaccounts; (4)  any  change in  the  fundamental investment
policy of a Fund corresponding to the contract owner's selected subaccounts; and
(5) any other matter requiring a vote of the Funds' shareholders. The number  of
shares  for which  a contract  owner may give  voting instructions  prior to the
annuity date  is determined  by  dividing the  contract  owner's interest  in  a
subaccount  by the  net asset  value per  share of  the corresponding  Fund. The
number of shares for which contract owners may give voting instructions will  be
 
                                       37
<PAGE>
determined as of a record date chosen by ML of New York. The record date will be
no earlier than 90 days prior to the shareholders meeting.
 
After  the annuity  date, contract  owners no  longer have  voting rights, since
their contract value has then been moved out of the Funds.
 
Contract owners will  receive periodic reports  relating to the  Funds in  which
they have an interest including proxy material and voting instruction forms.
 
REPORTS TO CONTRACT OWNERS
 
At least once each contract year prior to the annuity date, contract owners will
be  sent a statement that provides  information pertinent to their own Contract.
The statement  will  outline all  Contract  transactions during  the  year,  the
Contract's  current number of accumulation units, the value of each accumulation
unit, and the total contract value.
 
Contract owners will also be sent  an annual and a semiannual report  containing
financial  statements  and  a list  of  portfolio  securities of  the  Funds, as
required by the Investment Company Act of 1940.
 
SELLING THE CONTRACT
 
Merrill Lynch, Pierce, Fenner & Smith Incorporated 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").  Merrill  Lynch,  Pierce,  Fenner  &  Smith  Incorporated'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
Merrill Lynch, Pierce, Fenner & Smith Incorporated who are also licensed through
Merrill Lynch Life Agency, Inc.  as insurance agents for ML  of New York. ML  of
New  York has entered into a  distribution agreement with Merrill Lynch, Pierce,
Fenner & Smith Incorporated and a  companion sales agreement with Merrill  Lynch
Life  Agency,  Inc. through  which  agreements the  Contracts  are sold  and the
Financial Consultants are compensated by Merrill Lynch Life Agency, Inc.  and/or
Merrill  Lynch, Pierce, Fenner & Smith Incorporated. The maximum commission paid
to the  Financial Consultant  is  2.0% of  each  premium allocated  to  Separate
Account  A.  In addition,  on the  annuity date,  the Financial  Consultant will
receive additional  compensation of  no more  than 1.4%  of contract  value  not
subject to a contingent deferred sales charge. Additional annual compensation of
no  more  than  0.50%  of contract  value  may  also be  paid  to  the Financial
Consultant. Commission may be paid in  the form of non-cash compensation. ML  of
New  York reserves the right not to  pay commission or annuity date compensation
on Contracts purchased by employees of ML of New York or Contracts purchased  by
the employees' spouses or dependents.
 
The  maximum commission ML  of New York  will pay to  Merrill Lynch Life Agency,
Inc. to be  used to pay  commissions to  Financial Consultants is  3.5% of  each
premium allocated to Separate Account A.
 
Merrill  Lynch, Pierce, Fenner & Smith Incorporated may arrange for sales of the
Contract by  other  broker-dealers  who  are  registered  under  the  Securities
Exchange  Act of 1934 and are members of the NASD. Registered representatives of
these other broker-dealers may be compensated on a different basis than  Merrill
Lynch, Pierce, Fenner & Smith Incorporated registered representatives.
 
                                       38
<PAGE>
STATE REGULATION
 
ML  of New  York is  subject to the  laws of  the State of  New York  and to the
regulations of the  New York  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 ML of  New York 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. ML  of New
York's books and  accounts are  subject to  insurance department  review at  all
times.  A  full  examination  of  ML  of  New  York's  operations  is  conducted
periodically by the New York Insurance Department and under the auspices of  the
National Association of Insurance Commissioners.
 
LEGAL PROCEEDINGS
 
There are no legal proceedings to which the Accounts are a party or to which the
assets  of the Accounts are  subject. ML of New  York and Merrill Lynch, Pierce,
Fenner & Smith Incorporated are engaged  in various kinds of routine  litigation
that,  in  the Company's  judgment,  is not  material  to its  total  assets. No
litigation relates to the Accounts.
 
EXPERTS
 
The financial statements of ML of New York 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.
 
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,
ML of New York'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.
 
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.
 
                                       39
<PAGE>
TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION
 
The contents of the Statement of Additional Information for the Contract include
the following:
    OTHER INFORMATION
    General Information and History
    Principal Underwriter
    Financial Statements
    Administrative Services Arrangements
    CALCULATION OF YIELDS AND TOTAL RETURNS
    FINANCIAL STATEMENTS OF ML OF NEW YORK VARIABLE ANNUITY
      SEPARATE ACCOUNT A
    FINANCIAL STATEMENTS OF ML OF NEW YORK VARIABLE ANNUITY
      SEPARATE ACCOUNT B
    FINANCIAL STATEMENTS OF ML LIFE INSURANCE COMPANY OF NEW YORK
 
                                       40
<PAGE>
                                     PART B
                      INFORMATION REQUIRED IN A STATEMENT
                           OF ADDITIONAL INFORMATION
<PAGE>
STATEMENT OF ADDITIONAL INFORMATION
MAY 1, 1996
 
               ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
                                      AND
               ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT B
         FLEXIBLE PREMIUM INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACT
                                 ALSO KNOWN AS
                  MODIFIED SINGLE PREMIUM INDIVIDUAL DEFERRED
                           VARIABLE ANNUITY CONTRACT
                                   ISSUED BY
                     ML LIFE INSURANCE COMPANY OF NEW YORK
 
                   HOME OFFICE: 100 CHURCH STREET, 11TH FLOOR
                         NEW YORK, NEW YORK 10080-6511
                             PHONE: (800) 333-6524
 
                                OFFERED THROUGH
               MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
 
This  individual deferred variable annuity contract (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 issued by ML Life Insurance  Company of New York ("ML of New  York")
both  on a nonqualified  basis, and as an  Individual Retirement Annuity ("IRA")
that is given qualified tax status.
 
This Statement of Additional Information is not a Prospectus and should be  read
together with the Contract's Prospectus dated May 1, 1996, which is available on
request  and without charge by writing to or  calling ML of New York at its Home
Office address or phone number set forth above.
<PAGE>
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                    PAGE
                                                                    ----
 
<S>                                                                 <C>
OTHER INFORMATION...............................................       3
 
General Information and History.................................       3
 
Principal Underwriter...........................................       3
 
Financial Statements............................................       3
 
Administrative Services Arrangements............................       3
 
CALCULATION OF YIELDS AND TOTAL RETURNS.........................       3
 
FINANCIAL STATEMENTS OF ML OF NEW YORK VARIABLE ANNUITY SEPARATE
ACCOUNT A.......................................................     S-1
 
FINANCIAL STATEMENTS OF ML OF NEW YORK VARIABLE ANNUITY SEPARATE
ACCOUNT B.......................................................    S-18
 
FINANCIAL STATEMENTS OF ML LIFE INSURANCE COMPANY OF NEW YORK...     G-1
</TABLE>
 
                                       2
<PAGE>
                               OTHER INFORMATION
 
GENERAL INFORMATION AND HISTORY
 
ML  Life  Insurance Company  of New  York ("ML  of  New York")  is a  stock life
insurance company organized under  the laws of  the State of  New York in  1973.
Prior  to September 11,  1991, ML of  New York conducted  its business under the
name Royal Tandem Life Insurance Company. The name change was effected under the
authority of the New York Insurance Department.
 
PRINCIPAL UNDERWRITER
 
Merrill Lynch, Pierce, Fenner  & Smith Incorporated, an  affiliate of ML of  New
York,  performs all sales and distribution functions regarding the Contracts and
may be  deemed the  principal underwriter  of ML  of New  York Variable  Annuity
Separate  Account A and ML of New  York Variable Annuity Separate Account B (the
"Accounts")  under  the  Investment  Company  Act  of  1940.  The  offering   is
continuous.  For  the years  ended December  31, 1995,  1994, and  1993, Merrill
Lynch, Pierce, Fenner & Smith  Incorporated received $0.8 million, $3.5  million
and  $3.9 million, respectively,  in commissions in connection  with the sale of
the Contracts.
 
FINANCIAL STATEMENTS
 
The financial  statements  of ML  of  New York  included  in this  Statement  of
Additional  Information should be distinguished from the financial statements of
the Accounts and should be considered only as bearing upon the ability of ML  of
New York to meet any obligations it may have under the Contract.
 
ADMINISTRATIVE SERVICES ARRANGEMENTS
 
ML  of New York  has entered into  a Service Agreement  with its parent, Merrill
Lynch Insurance  Group, Inc.  ("MLIG") pursuant  to  which ML  of New  York  can
arrange  for MLIG  to provide directly  or through  affiliates certain services.
Pursuant to this  agreement, ML of  New York  has arranged for  MLIG to  provide
certain administrative services for the Accounts 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 ML of New York, 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, ML of New York paid
administrative services fees  of $4.4  million, $4.0 million,  and $5.7  million
respectively.
 
                    CALCULATION OF YIELDS AND TOTAL RETURNS
 
MONEY MARKET YIELDS
 
From  time  to  time, ML  of  New York  may  quote in  advertisements  and sales
literature the current annualized yield for the Domestic Money Market Subaccount
of Account A and the Reserve Assets  Subaccount of Account B for a 7-day  period
in  a manner that  does not take  into consideration any  realized or unrealized
gains or  losses  on shares  of  the underlying  Funds  or on  their  respective
portfolio   securities.  The  current  annualized  yield  is  computed  by:  (a)
determining the net change (exclusive of realized gains and losses on the  sales
of  securities and unrealized  appreciation and depreciation) at  the end of the
7-day period in the value  of a hypothetical account  under a Contract having  a
balance  of 1 unit at the beginning of  the period, (b) dividing such net change
in account value by the value of the  account at the beginning of the period  to
determine the base period return, and (c) annualizing this quotient on a 365-day
basis.  The net change in  account value reflects: (1)  net income from the Fund
attributable to the hypothetical account; and (2) charges and deductions imposed
under the  Contract which  are  attributable to  the hypothetical  account.  The
charges and deductions include the per unit charges for the hypothetical account
for: (1) the mortality and expense risk charge; (2) the administration charge in
the  case of the Domestic  Money Market Subaccount; and  (3) the annual contract
maintenance charge. For purposes of  calculating current yields for a  Contract,
an  average per  unit contract maintenance  charge is used,  as described below.
Current yield will be calculated according to the following formula:
 
                     Current Yield = ((NCF-ES/UV) X (365/7)
 
                                       3
<PAGE>
Where:
 
<TABLE>
<S>  <C>  <C>
NCF   =   the net change in the value of the Fund (exclusive of realized gains
          and losses on the sale of securities and unrealized appreciation and
          depreciation) for the 7-day period attributable to a hypothetical
          account having a balance of 1 unit.
ES    =   per unit expenses for the hypothetical account for the 7-day period.
UV    =   the unit value of the first day of the 7-day period.
</TABLE>
 
ML of New York also may quote  the effective yield of the Domestic Money  Market
Subaccount  or  the  Reserve  Assets  Subaccount  for  the  same  7-day  period,
determined  on  a  compounded  basis.  The  effective  yield  is  calculated  by
compounding  the  unannualized base  period  return according  to  the following
formula:
 
                 Effective Yield = (1 + ((NCF-ES)/UV)) 365/7 =1
 
Where:
 
<TABLE>
<S>  <C>  <C>
NCF   =   the net change in the value of the Fund (exclusive of realized gains
          and losses on the sale of securities and unrealized appreciation and
          depreciation) for the 7-day period attributable to a hypothetical
          account having a balance of 1 unit.
ES    =   per unit expenses of the hypothetical account for the 7-day period.
UV    =   the unit value for the first day of the 7-day period.
</TABLE>
 
The effective  yield for  the Domestic  Money Market  subaccount for  the  7-day
period  ended December 31, 1995  was 3.89%. The effective  yield for the Reserve
Assets subaccount for the 7-day period ended December 31, 1995 was 4.66%.
 
Because of the charges and deductions imposed under the Contract, the yield  for
the  Domestic Money Market Subaccount and  the Reserve Assets Subaccount will be
lower than the yield for the corresponding underlying Fund.
 
The yields  on amounts  held in  the  Domestic Money  Market Subaccount  or  the
Reserve  Assets Subaccount normally will fluctuate  on a daily basis. Therefore,
the disclosed  yield  for  any  given  past  period  is  not  an  indication  or
representation  of future yields or rates of  return. The actual yield for those
subaccounts is affected by changes in interest rates on money market securities,
average portfolio maturity of  the underlying Fund, the  types and qualities  of
portfolio  securities held by the Fund and the Fund's operating expenses. Yields
on amounts  held in  the Domestic  Money Market  Subaccount and  Reserve  Assets
Subaccount may also be presented for periods other than a 7-day period.
 
OTHER SUBACCOUNT YIELDS
 
From   time  to  time,  ML  of  New  York  may  quote  in  sales  literature  or
advertisements the current  annualized yield  of one or  more of  the Account  A
subaccounts (other than the Domestic Money Market Subaccount) for a Contract for
30-day  or one-month  periods. The  annualized yield  of a  subaccount refers to
income generated by the subaccount over a specified 30-day or one-month  period.
Because  the yield is  annualized, the yield generated  by the subaccount during
the 30-day or one-month  period is assumed  to be generated  each period over  a
12-month  period.  The yield  is computed  by: (1)  dividing the  net investment
income of the Fund attributable to the subaccount units less subaccount expenses
for the period; by (2)  the maximum offering price per  unit on the last day  of
the  period times the daily average number  of units outstanding for the period;
then (3) compounding that yield for  a 6-month period; and then (4)  multiplying
that  result by 2. Expenses attributable to the subaccount include the mortality
and expense  risk charge,  the  administration charge  and the  annual  contract
maintenance  charge. For purposes of calculating  the 30-day or one-month yield,
an average  contract maintenance  charge per  dollar of  contract value  in  the
subaccount  is used to  determine the amount  of the charge  attributable to the
subaccount for the 30-day or one-month period, as described below. The 30-day or
one-month yield is calculated according to the following formula:
 
                  Yield = 2 X ((((NY-ES)/(U X UV)) + 1)6 - 1)
 
                                       4
<PAGE>
Where:
 
<TABLE>
<S>  <C>  <C>
NI    =   net investment income of the Fund for the 30-day or one-month period
          attributable to the subaccount's units.
ES    =   expenses of the subaccount for the 30-day or one-month period.
U     =   the average number of units outstanding.
UV    =   the unit value at the close of the last day in the 30-day or one-month
          period.
</TABLE>
 
Currently, ML of New York may quote yields on bond subaccounts within Account A.
The yield for those  subaccounts for the 30-day  period ended December 31,  1995
was:
 
<TABLE>
<CAPTION>
NAME OF SUBACCOUNT                        YIELD
- ----------------------------------------  ------
<S>                                       <C>
Prime Bond                                 4.52%
High Current Income                        8.62%
World Income Focus                         7.36%
International Bond                         4.66%
Intermediate Government Bond               4.16%
</TABLE>
 
Because of the charges and deductions imposed under the Contracts, the yield for
an Account A subaccount will be lower than the yield for the corresponding Fund.
 
The  yield  on the  amounts  held in  the  Account A  subaccounts  normally will
fluctuate over time. Therefore, the disclosed yield for any given past period is
not an  indication or  representation of  future yields  or rates  of return.  A
subaccount's  actual yield  is affected  by the  types and  quality of portfolio
securities held by the corresponding Fund, and its operating expenses.
 
Yield calculations do not  take into account  the declining contingent  deferred
sales  charge under the  Contract of amounts surrendered  or withdrawn under the
Contract deemed to consist of premiums paid within the preceding seven years.  A
contingent  deferred sales charge will not be imposed on the first withdrawal in
any Contract year to the extent that it is deemed to consist of gain on premiums
paid during the preceding  seven contract years and/or  premiums not subject  to
such a charge.
 
TOTAL RETURNS
 
From  time  to time,  ML  of New  York  also may  quote  in sales  literature or
advertisements, total returns, including average annual total returns for one or
more of the subaccounts for various periods of time. ML of New York will  always
include  quotes of average annual total return  for the period measured from the
date the subaccount commenced operations until it has been in operation for more
than 10 years. In  addition, the average annual  total returns will be  provided
for an Account A subaccount or Account B for 1, 5 and 10 years, or for a shorter
period, if applicable. For the year ended December 31, 1995, returns were:
 
<TABLE>
<CAPTION>
NAME OF SUBACCOUNT                        RETURN
- ----------------------------------------  -------
<S>                                       <C>
Prime Bond                                 11.34%
High Current Income                         8.62%
Quality Equity                             14.29%
Equity Growth                              36.80%
Flexible Strategy                           9.01%
Natural Resources Focus                     5.22%
American Balanced                          12.29%
Global Strategy Focus                       2.27%
Basic Value Focus                          17.62%
World Income Focus                          8.28%
Global Utility Focus                       16.45%
International Equity Focus                 -2.08%
International Bond                          7.83%
Intermediate Government Bond                6.15%
Developing Capital Markets Focus           -7.92%
</TABLE>
 
                                       5
<PAGE>
Total  returns assume  the Contract  was surrendered  at the  end of  the period
shown, and are not indicative of performance if the Contract were continued  for
a longer period.
 
Average  annual total returns  for other periods  of time may  also be disclosed
from time to  time. For example,  average annual total  returns may be  provided
based on the assumption that a subaccount had been in existence and had invested
in  the corresponding underlying  Fund for the same  period as the corresponding
Fund had been in operation. The Funds commenced operations as indicated below:
 
<TABLE>
<CAPTION>
                                          COMMENCED
FUND                                      OPERATIONS
- ----------------------------------------  -------------------------
<S>                                       <C>
Prime Bond                                April 20, 1982
High Current Income                       April 20, 1982
Quality Equity                            April 20, 1982
Equity Growth                             April 20, 1982
Flexible Strategy                         May 1, 1986
Natural Resources Focus                   June 1, 1988
American Balanced                         June 1, 1988
Global Strategy Focus                     February 14, 1992
Basic Value Focus                         July 1, 1993
World Income Focus                        July 1, 1993
Global Utility Focus                      July 1, 1993
International Equity Focus                July 1, 1993
International Bond                        May 1, 1994
Intermediate Government Bond              May 1, 1994
Developing Capital Markets Focus          May 1, 1994
</TABLE>
 
Average annual total returns  represent the average  annual compounded rates  of
return that would equate an initial investment of $1,000 under a Contract to the
redemption  value of that investment as of the  last day of each of the periods.
The ending date for each period  for which total return quotations are  provided
will generally be as of the most recent calendar quarter-end.
 
Average  annual  total  returns  are  calculated  using  subaccount  unit values
calculated on each valuation day based  on the performance of the  corresponding
underlying  Fund, the deduction  for the mortality and  expense risk charge, the
administration charge (in the case of  Account A subaccounts), and the  contract
maintenance  charge, and assume  a surrender of  the Contract at  the end of the
period for the return quotation. Total returns therefore reflect a deduction  of
the  contingent deferred sales charge  for any period of  less than seven years.
For purposes  of  calculating  total  return, an  average  per  dollar  contract
maintenance  charge attributable to  the hypothetical account  for the period is
used, as described below. The total  return is then calculated according to  the
following formula:
 
                             TR = ((ERV/P)1/N) - 1
Where:
 
<TABLE>
<S>  <C>  <C>
TR    =   the average annual total return net of subaccount recurring charges
          (such as the mortality and expense risk charge, administration charge,
          if applicable, and contract maintenance charge).
ERV   =   the ending redeemable value (net of any applicable contingent deferred
          sales charge) at the end of the period of the hypothetical account
          with an initial payment of $1,000.
P     =   a hypothetical initial payment of $1,000.
N     =   the number of years in the period.
</TABLE>
 
From  time  to time,  ML  of New  York  also may  quote  in sales  literature or
advertisements, total returns that do not reflect the contingent deferred  sales
charge.  These are calculated  in exactly the  same way as  average annual total
returns described  above,  except  that  the  ending  redeemable  value  of  the
hypothetical  account for the  period is replaced  with an ending  value for the
period that does not take into  account any contingent deferred sales charge  or
surrender  of the  Contract. In addition,  such nonstandard returns  may also be
quoted for other periods.
 
                                       6
<PAGE>
From time  to time,  ML  of New  York  also may  quote  in sales  literature  or
advertisements total returns or other performance information for a hypothetical
Contract  assuming the initial premium is  allocated to more than one subaccount
or assuming monthly transfers from the  Domestic Money Market Subaccount to  one
or  more designated  subaccounts under  a dollar  cost averaging  program. These
returns will  reflect the  performance  of the  affected subaccount(s)  for  the
amount  and duration of  the allocation to each  subaccount for the hypothetical
Contract. They also will reflect the deduction of charges described above except
for the contingent deferred sales charge. For example, total return  information
for  a Contract with a dollar cost  averaging program for a 12-month period will
assume commencement of the program at the beginning of the most recent  12-month
period  for which  average annual  total return  information is  available. This
information will assume  an initial  lump-sum investment in  the Domestic  Money
Market  Subaccount at the  beginning of that  period and monthly  transfers of a
portion of the contract value  from that subaccount to designated  subaccount(s)
during  the 12-month period. The total return for the Contract for this 12-month
period therefore will reflect  the return on the  portion of the contract  value
that  remains invested in the Domestic Money Market Subaccount for the period it
is assumed to be so invested, as  affected by monthly transfers, and the  return
on amounts transferred to the designated subaccounts for the period during which
those amounts are assumed to be invested in those subaccounts. The return for an
amount  invested  in a  subaccount  will be  based  on the  performance  of that
subaccount for the  duration of  the investment,  and will  reflect the  charges
described  above other  than the  contingent deferred  sales charge. Performance
information for a dollar  cost-averaging program also may  show the returns  for
various  periods for a  designated subaccount assuming  monthly transfers to the
subaccount, and  may  compare  those  returns to  returns  assuming  an  initial
lump-sum investment in that subaccount. This information also may be compared to
various  indices, such as the  Merrill Lynch 91-day Treasury  Bills index or the
U.S. Treasury  Bills  index  and  may  be  illustrated  by  graphs,  charts,  or
otherwise.
 
                                       7

<PAGE>
INDEPENDENT AUDITORS' REPORT


To the Board of Directors of
ML Life Insurance Company of New York:

We  have audited the accompanying statement of net assets of
ML  of  New York Variable Annuity Separate Account  A   (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  ML
Life Insurance Company of New York. 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  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
supplemental  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>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
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):
Domestic Money Market Fund                                  $           23,342,691              23,342,691  $           23,342,691
Prime Bond Fund                                                         37,642,570               3,060,969              38,109,060
High Current Income Fund                                                18,303,918               1,595,364              17,947,843
Quality Equity Fund                                                     30,460,080               1,088,093              35,645,933
Equity Growth Fund                                                      14,328,488                 678,903              18,995,705
Flexible Strategy Fund                                                  13,636,737                 897,788              14,786,574
American Balanced Fund                                                  15,690,858               1,141,508              17,316,681
Natural Resources Focus Fund                                             1,953,679                 176,131               2,104,770
Global Strategy Focus Fund                                              33,098,634               2,743,559              34,431,669
Global Utility Focus Fund                                                7,712,601                 753,284               8,512,105
International Equity Focus Fund                                         14,444,008               1,304,676              14,429,712
World Income Focus Fund                                                  5,858,215                 590,068               5,776,764
Basic Value Focus Fund                                                  14,630,399               1,289,498              16,892,428
International Bond Fund                                                    455,915                  44,093                 463,854
Intermediate Government Bond Fund                                        1,652,736                 162,530               1,753,701
Developing Capital Markets Focus Fund                                    2,316,651                 236,095               2,200,405
                                                            -----------------------                         -----------------------
TOTAL ASSETS                                                $          235,528,180                                     252,709,895
                                                            =======================                         -----------------------

LIABILITIES:
Due to ML Life Insurance Company of New York                                                                                65,175
                                                                                                            -----------------------
TOTAL LIABILITIES                                                                                                           65,175
                                                                                                            -----------------------
NET ASSETS                                                                                                  $          252,644,720
                                                                                                            =======================
</TABLE>


See Notes to Financial Statements


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
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                                                               $           10,648,984  $            6,940,125
 Mortality and Expense Charges (Note 3)                                                         (3,040,823)             (2,415,219)
                                                                                    ----------------------- -----------------------
  Net Investment Income                                                                          7,608,161               4,524,906
                                                                                    ----------------------- -----------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains                                                                                795,417                  56,818
 Net Unrealized Gains (Losses)                                                                  25,415,498             (12,340,022)
                                                                                    ----------------------- -----------------------
  Net Realized and Unrealized Gains (Losses)                                                    26,210,915             (12,283,204)
                                                                                    ----------------------- -----------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                                                      33,819,076              (7,758,298)
                                                                                    ----------------------- -----------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                                                       24,211,078             100,871,436
 Transfer of Contract Owner Withdrawals                                                         (8,215,726)             (5,174,965)
 Transfers Out - Net                                                                            (1,121,733)               (434,705)
 Transfer of Contract Maintenance Charges (Note 3)                                                (108,508)                (59,295)
                                                                                    ----------------------- -----------------------
  Increase in Net Assets
   Resulting from Principal Transactions                                                        14,765,111              95,202,471
                                                                                    ----------------------- -----------------------

Increase in Net Assets                                                                          48,584,187              87,444,173
Net Assets Beginning Balance                                                                   204,060,533             116,616,360
                                                                                    ----------------------- -----------------------
Net Assets Ending Balance                                                           $          252,644,720  $          204,060,533
                                                                                    ======================= =======================
</TABLE>




See Notes to Financial Statements


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS


1. ML  of  New  York  Variable Annuity  Separate  Account  A
   ("Separate Account A"), a separate    account of ML  Life
   Insurance  Company of New York ("ML of  New  York"),  was
   established  to  support the operations with  respect  to
   certain   variable   annuity   contracts   ("Contracts").
   Separate  Account  A  is  governed  by   New  York  State
   Insurance  Law.   ML of New York is an  indirect  wholly-
   owned   subsidiary   of  Merrill  Lynch   &   Co.,   Inc.
   ("Merrill").  Separate Account A is registered as a  unit
   investment trust under the Investment Company Act of 1940
   and   consists  of  sixteen  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 various annual  rates
   ranging  from  .35%  to 1.00% of the  average  daily  net
   assets of the investment divisions.

   The  assets of Separate Account A are registered  in  the
   name  of ML of New York.  The portion of Separate Account
   A's assets applicable to the Contracts are not chargeable
   with liabilities arising out of any other business ML  of
   New York may conduct.
   
   The  change in net assets accumulated in Separate Account
   A  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  New York 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. The  following is a summary of significant accounting
   policies of  Separate Account A:

   Investments  in  the  divisions  are  included   in   the
   statement  of  net assets at the net asset value  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 Separate Account A are included in the
   Federal  income tax return of ML of New York.  Under  the
   provisions of the Contracts, ML of New York has the right
   to  charge Separate Account A for any Federal income  tax
   attributable  to  Separate  Account  A.   No  charge   is
   currently being made against Separate Account A for  such
   tax since, under current tax law, ML of New York pays  no
   tax  on investment income and capital gains reflected  in
   variable  annuity contract reserves. However, ML  of  New
   York  retains the right to charge for any Federal  income
   tax incurred which is attributable to Separate Account  A
   if  the  law  is  changed.  Charges for state  and  local
   taxes,  if  any, attributable to Separate Account  A  may
   also be made.

3. ML  of  New  York  assumes mortality  and  expense  risks
   related to Contracts investing in Separate Account A  and
   deducts  daily charges at a rate of 1.25% (on  an  annual
   basis)  of the net assets of Separate Account A to  cover
   these risks.

   An  administration  charge of .10% annually  is  deducted
   from  the  net asset value of Separate Account  A.   This
   charge  is  made  to reimburse ML of New York  for  costs
   associated  with the establishment and administration  of
   Separate Account A.
   
   ML  of New York deducts a contract maintenance charge  of
   $40 for each Contract on each Contract's anniversary that
   occurs  on  or  prior to the annuity date.   It  is  also
   deducted  when  the  Contract is  surrendered  if  it  is
   surrendered on any date other than a contract anniversary
   date.   The  contract  maintenance  charge  is  borne  by
   Contract  owners by redeeming accumulation units  with  a
   value equal to the charge.  This charge is waived on  all
   Contracts with a Contract value equal to or greater  than
   $50,000  on  the  date  the  charge  would  otherwise  be
   deducted.
   
   Contract  owners may make up to six transfers  among  the
   Separate  Account A divisions per contract  year  without
   charge.   Additional  transfers may  be  permitted  at  a
   charge of $25 per transfer.


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                          Domestic                                    High
                                                      Total                 Money                Prime               Current
                                                     Separate              Market                Bond                Income
                                                     Account                Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $         10,648,984  $         1,100,428  $         2,478,146  $         1,578,423
 Mortality and Expense Charges                         (3,040,823)            (270,684)            (477,417)            (216,105)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                          7,608,161              829,744            2,000,729            1,362,318
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                              795,417                    0             (259,212)             (66,370)
 Net Unrealized Gains                                  25,415,498                    0            4,266,420              958,892
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains (Losses)           26,210,915                    0            4,007,208              892,522
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                             33,819,076              829,744            6,007,937            2,254,840
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                              24,211,078           22,372,316              156,609              171,824
 Transfer of Contract Owner Withdrawals                (8,215,726)            (892,488)          (1,437,521)            (571,957)
 Transfers In (Out) - Net                              (1,121,733)         (17,320,263)             426,689            2,500,891
 Transfer of Contract Maintenance Charges                (108,508)              (6,945)             (14,830)              (7,731)
                                             --------------------- -------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               14,765,111            4,152,620             (869,053)           2,093,027
                                             --------------------- -------------------- -------------------- --------------------
Increase (Decrease) in Net Assets                      48,584,187            4,982,364            5,138,884            4,347,867
Net Assets Beginning Balance                          204,060,533           18,354,410           32,960,333           13,595,334
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $        252,644,720  $        23,336,774  $        38,099,217  $        17,943,201
                                             ===================== ==================== ==================== ====================

</TABLE>

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

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

                                                     Quality               Equity              Flexible             American
                                                      Equity               Growth              Strategy             Balanced
                                                       Fund                 Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $          1,037,519  $            52,571  $           595,685  $           608,454
 Mortality and Expense Charges                           (420,966)            (193,094)            (183,197)            (213,967)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                            616,553             (140,523)             412,488              394,487
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                              329,434              466,538               45,556              117,896
 Net Unrealized Gains                                   5,013,917            4,833,452            1,538,179            2,238,763
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains (Losses)            5,343,351            5,299,990            1,583,735            2,356,659
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                              5,959,904            5,159,467            1,996,223            2,751,146
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                 285,553              221,245              104,769               57,776
 Transfer of Contract Owner Withdrawals                  (971,173)            (406,068)            (517,208)            (680,911)
 Transfers In (Out) - Net                               3,422,212            3,644,722              712,004            1,675,613
 Transfer of Contract Maintenance Charges                 (15,607)              (6,923)              (6,880)              (7,519)
                                             --------------------- -------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                2,720,985            3,452,976              292,685            1,044,959
                                             --------------------- -------------------- -------------------- --------------------
Increase (Decrease) in Net Assets                       8,680,889            8,612,443            2,288,908            3,796,105
Net Assets Beginning Balance                           26,955,834           10,378,365           12,493,844           13,516,105
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $         35,636,723  $        18,990,808  $        14,782,752  $        17,312,210
                                             ===================== ==================== ==================== ====================

</TABLE>




<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ====================================================================================
                                                     Natural               Global               Global            International
                                                    Resources             Strategy              Utility              Equity
                                                      Focus                 Focus                Focus                Focus
                                                       Fund                 Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $             43,052  $         1,127,959  $           299,769  $           539,396
 Mortality and Expense Charges                            (28,412)            (453,534)            (105,223)            (183,716)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                             14,640              674,425              194,546              355,680
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                                7,502              249,732              (67,434)             (37,811)
 Net Unrealized Gains                                     202,558            2,012,207            1,480,395              197,776
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains (Losses)              210,060            2,261,939            1,412,961              159,965
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                                224,700            2,936,364            1,607,507              515,645
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                  25,450              204,373               77,973              187,196
 Transfer of Contract Owner Withdrawals                  (133,808)          (1,282,650)            (284,361)            (563,415)
 Transfers In (Out) - Net                                (166,290)          (1,860,983)            (416,424)              13,089
 Transfer of Contract Maintenance Charges                  (1,161)             (19,210)              (3,572)              (7,539)
                                             --------------------- -------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 (275,809)          (2,958,470)            (626,384)            (370,669)
                                             --------------------- -------------------- -------------------- --------------------
Increase (Decrease) in Net Assets                         (51,109)             (22,106)             981,123              144,976
Net Assets Beginning Balance                            2,155,335           34,444,876            7,528,785           14,281,004
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $          2,104,226  $        34,422,770  $         8,509,908  $        14,425,980
                                             ===================== ==================== ==================== ====================

</TABLE>



<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ====================================================================================
                                                      World                 Basic                                 Intermediate
                                                      Income                Value            International         Government
                                                      Focus                 Focus                Bond                 Focus
                                                       Fund                 Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $            491,150  $           585,824  $            21,076  $            74,510
 Mortality and Expense Charges                            (74,826)            (174,082)              (4,277)             (17,397)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                            416,324              411,742               16,799               57,113
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                              (86,645)             141,435                7,275                5,484
 Net Unrealized Gains                                     452,227            2,079,042                9,632              103,249
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains (Losses)              365,582            2,220,477               16,907              108,733
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                                781,906            2,632,219               33,706              165,846
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                  14,159              209,592                6,750                7,500
 Transfer of Contract Owner Withdrawals                  (156,235)            (233,699)             (27,624)             (12,520)
 Transfers In (Out) - Net                                (397,443)           4,946,139              270,850              892,104
 Transfer of Contract Maintenance Charges                  (2,722)              (6,429)                (123)                (340)
                                             --------------------- -------------------- -------------------- --------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 (542,241)           4,915,603              249,853              886,744
                                             --------------------- -------------------- -------------------- --------------------
Increase (Decrease) in Net Assets                         239,665            7,547,822              283,559            1,052,590
Net Assets Beginning Balance                            5,535,606            9,340,242              180,176              700,657
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $          5,775,271  $        16,888,064  $           463,735  $         1,753,247
                                             ===================== ==================== ==================== ====================

</TABLE>


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             =====================
                                                    Developing
                                                 Capital Markets
                                                      Focus
                                                       Fund
                                             =====================
<S>                                          <C>
Investment Income (Loss):
 Reinvested Dividends                        $             15,022
 Mortality and Expense Charges                            (23,926)
                                             ---------------------
  Net Investment Income (Loss)                             (8,904)
                                             ---------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                              (57,963)
 Net Unrealized Gains                                      28,789
                                             ---------------------
  Net Realized and Unrealized Gains (Losses)              (29,174)
                                             ---------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                                (38,078)
                                             ---------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                 107,993
 Transfer of Contract Owner Withdrawals                   (44,088)
 Transfers In (Out) - Net                                 535,357
 Transfer of Contract Maintenance Charges                    (977)
                                             ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                  598,285
                                             ---------------------
Increase (Decrease) in Net Assets                         560,207
Net Assets Beginning Balance                            1,639,627
                                             ---------------------
Net Assets Ending Balance                    $          2,199,834
                                             =====================

</TABLE>

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                          Domestic                                    High
                                                                            Money                Prime               Current
                                                                           Market                Bond                Income
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                 2,104,307.8          2,866,758.2          1,274,375.1
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1995                                2,104,307.8          2,866,758.2          1,274,375.1
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              11.09 $              13.29 $              14.08
                                                                   ==================== ==================== ====================
</TABLE>

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
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                                 2,587,997.3          1,332,688.3          1,137,134.8
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1995                                2,587,997.3          1,332,688.3          1,137,134.8
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              13.77 $              14.25 $              13.00
                                                                   ==================== ==================== ====================
</TABLE>


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

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


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                 1,294,854.9            167,533.9          2,678,814.8
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1995                                1,294,854.9            167,533.9          2,678,814.8
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              13.37 $              12.56 $              12.85
                                                                   ==================== ==================== ====================
</TABLE>

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                           Global            International            World
                                                                           Utility              Equity               Income
                                                                            Focus                Focus                Focus
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                   724,247.5          1,275,506.6            504,390.5
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1995                                  724,247.5          1,275,506.6            504,390.5
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              11.75 $              11.31 $              11.45
                                                                   ==================== ==================== ====================
</TABLE>


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                            Basic                                 Intermediate
                                                                            Value            International         Government
                                                                            Focus                Bond                 Bond
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                 1,241,769.4             40,678.5            153,524.3
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1995                                1,241,769.4             40,678.5            153,524.3
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1995                       $              13.60 $              11.40 $              11.42
                                                                   ==================== ==================== ====================
</TABLE>

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1995
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ====================
                                                                         Developing
                                                                       Capital Markets
                                                                            Focus
                                                                            Fund
                                                                   ====================
<S>                                                                <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1995                                   240,156.6
                                                                   --------------------

Total Units Outstanding at December 31, 1995                                  240,156.6
                                                                   ====================

Accumulation Unit Value at December 31, 1995                       $               9.16
                                                                   ====================
</TABLE>




<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                          Domestic                                    High
                                                      Total                 Money                Prime               Current
                                                     Separate              Market                Bond                Income
                                                     Account                Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $          6,940,125  $           596,265  $         2,418,437  $         1,139,024
 Mortality and Expense Charges                         (2,415,219)            (201,008)            (429,057)            (169,270)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                          4,524,906              395,257            1,989,380              969,754
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                               56,818                    0             (232,750)             (56,341)
 Net Unrealized Gains (Losses)                        (12,340,022)                   0           (3,729,246)          (1,560,404)
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains (Losses)          (12,283,204)                   0           (3,961,996)          (1,616,745)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                             (7,758,298)             395,257           (1,972,616)            (646,991)
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                             100,871,436           97,114,074              197,056              137,762
 Transfer of Contract Owner Withdrawals                (5,174,965)            (311,975)            (947,312)            (292,414)
 Transfers In (Out) - Net                                (434,705)         (88,116,032)           9,582,971            5,523,286
 Transfer of Contract Maintenance Charges                 (59,295)              (1,350)             (10,780)              (4,946)
                                             --------------------- -------------------- -------------------- --------------------
  Increase in Net Assets
   Resulting from Principal Transactions               95,202,471            8,684,717            8,821,935            5,363,688
                                             --------------------- -------------------- -------------------- --------------------
Increase in Net Assets                                 87,444,173            9,079,974            6,849,319            4,716,697
Net Assets Beginning Balance                          116,616,360            9,274,436           26,111,014            8,878,637
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $        204,060,533  $        18,354,410  $        32,960,333  $        13,595,334
                                             ===================== ==================== ==================== ====================

</TABLE>

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

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

                                                     Quality               Equity              Flexible             American
                                                      Equity               Growth              Strategy             Balanced
                                                       Fund                 Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $            572,258  $            51,338  $           410,932  $           356,013
 Mortality and Expense Charges                           (317,752)            (123,268)            (144,890)            (169,356)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                            254,506              (71,930)             266,042              186,657
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                               47,019               40,177               20,466               37,550
 Net Unrealized Gains (Losses)                           (979,862)            (788,241)            (879,444)            (909,980)
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains (Losses)             (932,843)            (748,064)            (858,978)            (872,430)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                               (678,337)            (819,994)            (592,936)            (685,773)
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                 569,295              459,225              113,625              110,532
 Transfer of Contract Owner Withdrawals                  (517,228)            (480,744)            (218,448)            (424,425)
 Transfers In (Out) - Net                              11,723,439            5,691,021            6,269,135            4,788,801
 Transfer of Contract Maintenance Charges                  (9,146)              (3,319)              (3,628)              (4,879)
                                             --------------------- -------------------- -------------------- --------------------
  Increase in Net Assets
   Resulting from Principal Transactions               11,766,360            5,666,183            6,160,684            4,470,029
                                             --------------------- -------------------- -------------------- --------------------
Increase in Net Assets                                 11,088,023            4,846,189            5,567,748            3,784,256
Net Assets Beginning Balance                           15,867,811            5,532,176            6,926,096            9,731,849
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $         26,955,834  $        10,378,365  $        12,493,844  $        13,516,105
                                             ===================== ==================== ==================== ====================

</TABLE>




<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ====================================================================================
                                                     Natural               Global               Global            International
                                                    Resources             Strategy              Utility              Equity
                                                      Focus                 Focus                Focus                Focus
                                                       Fund                 Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $             20,384  $           551,775  $           239,766  $           100,801
 Mortality and Expense Charges                            (22,990)            (410,106)            (104,976)            (146,336)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                             (2,606)             141,669              134,790              (45,535)
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                                  335              177,590              (50,332)              65,764
 Net Unrealized Gains (Losses)                            (25,610)          (1,531,836)            (848,502)            (435,551)
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains (Losses)              (25,275)          (1,354,246)            (898,834)            (369,787)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                                (27,881)          (1,212,577)            (764,044)            (415,322)
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                  98,047              627,754              359,318              675,002
 Transfer of Contract Owner Withdrawals                   (14,891)            (641,836)            (192,688)            (465,029)
 Transfers In (Out) - Net                               1,203,702           18,413,131            2,009,778           10,370,792
 Transfer of Contract Maintenance Charges                    (445)             (11,160)              (2,899)              (2,785)
                                             --------------------- -------------------- -------------------- --------------------
  Increase in Net Assets
   Resulting from Principal Transactions                1,286,413           18,387,889            2,173,509           10,577,980
                                             --------------------- -------------------- -------------------- --------------------
Increase in Net Assets                                  1,258,532           17,175,312            1,409,465           10,162,658
Net Assets Beginning Balance                              896,803           17,269,564            6,119,320            4,118,346
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $          2,155,335  $        34,444,876  $         7,528,785  $        14,281,004
                                             ===================== ==================== ==================== ====================

</TABLE>



<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             ====================================================================================
                                                      World                 Basic                                 Intermediate
                                                      Income                Value            International         Government
                                                      Focus                 Focus                Bond                 Focus
                                                       Fund                 Fund                 Fund                 Fund
                                             ===================== ==================== ==================== ====================
<S>                                          <C>                   <C>                  <C>                  <C>
Investment Income (Loss):
 Reinvested Dividends                        $            410,484  $            59,115  $             3,928  $             9,605
 Mortality and Expense Charges                            (69,930)             (93,409)                (934)              (3,510)
                                             --------------------- -------------------- -------------------- --------------------
  Net Investment Income (Loss)                            340,554              (34,294)               2,994                6,095
                                             --------------------- -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                              (36,553)              44,649                 (186)                  (8)
 Net Unrealized Gains (Losses)                           (596,211)              93,878               (1,692)              (2,285)
                                             --------------------- -------------------- -------------------- --------------------
  Net Realized and Unrealized Gains (Losses)             (632,764)             138,527               (1,878)              (2,293)
                                             --------------------- -------------------- -------------------- --------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                               (292,210)             104,233                1,116                3,802
                                             --------------------- -------------------- -------------------- --------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                 180,889               94,542                7,560                1,240
 Transfer of Contract Owner Withdrawals                  (143,364)            (511,706)              (1,427)              (7,440)
 Transfers In (Out) - Net                               2,423,501            7,133,453              172,931              703,075
 Transfer of Contract Maintenance Charges                  (1,796)              (2,002)                  (4)                 (20)
                                             --------------------- -------------------- -------------------- --------------------
  Increase in Net Assets
   Resulting from Principal Transactions                2,459,230            6,714,287              179,060              696,855
                                             --------------------- -------------------- -------------------- --------------------
Increase in Net Assets                                  2,167,020            6,818,520              180,176              700,657
Net Assets Beginning Balance                            3,368,586            2,521,722                    0                    0
                                             --------------------- -------------------- -------------------- --------------------
Net Assets Ending Balance                    $          5,535,606  $         9,340,242  $           180,176  $           700,657
                                             ===================== ==================== ==================== ====================

</TABLE>


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                             Divisions Investing In
                                             =====================
                                                    Developing
                                                 Capital Markets
                                                      Focus
                                                       Fund
                                             =====================
<S>                                          <C>
Investment Income (Loss):
 Reinvested Dividends                        $                  0
 Mortality and Expense Charges                             (8,427)
                                             ---------------------
  Net Investment Income (Loss)                             (8,427)
                                             ---------------------

Realized and Unrealized Gains (Losses):
 Net Realized Gains (Losses)                                 (562)
 Net Unrealized Gains (Losses)                           (145,036)
                                             ---------------------
  Net Realized and Unrealized Gains (Losses)             (145,598)
                                             ---------------------

Increase (Decrease)in Net Assets
 Resulting from Operations                               (154,025)
                                             ---------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                 125,515
 Transfer of Contract Owner Withdrawals                    (4,038)
 Transfers In (Out) - Net                               1,672,311
 Transfer of Contract Maintenance Charges                    (136)
                                             ---------------------
  Increase in Net Assets
   Resulting from Principal Transactions                1,793,652
                                             ---------------------
Increase in Net Assets                                  1,639,627
Net Assets Beginning Balance                                    0
                                             ---------------------
Net Assets Ending Balance                    $          1,639,627
                                             =====================

</TABLE>

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                          Domestic                                    High
                                                                            Money                Prime               Current
                                                                           Market                Bond                Income
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                 1,725,685.7          2,939,785.1          1,116,584.4
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1994                                1,725,685.7          2,939,785.1          1,116,584.4
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              10.64 $              11.21 $              12.18
                                                                   ==================== ==================== ====================
</TABLE>

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
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                                 2,368,801.5          1,048,612.8          1,113,369.6
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1994                                2,368,801.5          1,048,612.8          1,113,369.6
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              11.38 $               9.90 $              11.22
                                                                   ==================== ==================== ====================
</TABLE>


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

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


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                 1,205,254.3            190,785.7          2,924,265.0
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1994                                1,205,254.3            190,785.7          2,924,265.0
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              11.21 $              11.30 $              11.78
                                                                   ==================== ==================== ====================
</TABLE>

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                           Global            International            World
                                                                           Utility              Equity               Income
                                                                            Focus                Focus                Focus
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                   785,888.0          1,313,991.8            556,854.0
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1994                                  785,888.0          1,313,991.8            556,854.0
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1994                       $               9.58 $              10.87 $               9.94
                                                                   ==================== ==================== ====================
</TABLE>


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ==============================================================
                                                                            Basic                                 Intermediate
                                                                            Value            International         Government
                                                                            Focus                Bond                 Bond
                                                                            Fund                 Fund                 Fund
                                                                   ==================== ==================== ====================
<S>                                                                <C>                  <C>                  <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                   850,329.6             18,139.0             69,485.0
                                                                   -------------------- -------------------- --------------------

Total Units Outstanding at December 31, 1994                                  850,329.6             18,139.0             69,485.0
                                                                   ==================== ==================== ====================

Accumulation Unit Value at December 31, 1994                       $              10.98 $               9.93 $              10.08
                                                                   ==================== ==================== ====================
</TABLE>


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND
 CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
================================================================================
<TABLE>
<CAPTION>

                                                                   Divisions Investing In
                                                                   ====================
                                                                         Developing
                                                                       Capital Markets
                                                                            Focus
                                                                            Fund
                                                                   ====================
<S>                                                                <C>


Accumulation Units Allocable to Contracts in
  Accumulation Period at December 31,  1994                                   174,741.4
                                                                   --------------------

Total Units Outstanding at December 31, 1994                                  174,741.4
                                                                   ====================

Accumulation Unit Value at December 31, 1994                       $               9.38
                                                                   ====================
</TABLE>





<PAGE>
INDEPENDENT AUDITORS' REPORT


To the Board of Directors of
ML Life Insurance Company of New York:

We  have audited the accompanying statement of net assets of
ML  of  New York Variable Annuity Separate Account  B   (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  ML
Life Insurance Company of New York. 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  audits  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.



/S/ Deloitte & Touche LLP

January 18, 1996

<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT B
ML LIFE INSURANCE COMPANY OF NEW YORK
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                                          $            1,288,508               1,288,508  $            1,288,508







                                                             -----------------------                         -----------------------
TOTAL ASSETS                                                 $            1,288,508                                       1,288,508
                                                             =======================                         -----------------------









LIABILITIES:
Due to ML Life Insurance Company                                                                                                158
                                                                                                             -----------------------
TOTAL LIABILITIES                                                                                                               158
                                                                                                             -----------------------
NET ASSETS                                                                                                   $            1,288,350
                                                                                                             =======================
</TABLE>


See Notes to Financial Statements


<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT B
ML LIFE INSURANCE COMPANY OF NEW YORK
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                                                                $               72,245  $               58,513
 Mortality and Expense Charges (Note 3)                                                              (8,565)                (10,367)
                                                                                     ----------------------- -----------------------
  Net Investment Income                                                                              63,680                  48,146
                                                                                     ----------------------- -----------------------

Increase in Net Assets
 Resulting from Operations                                                                           63,680                  48,146
                                                                                     ----------------------- -----------------------

Changes from Principal Transactions:
 Transfer of Net Premiums                                                                           350,271                 919,914
 Transfer of Contract Owner Withdrawals                                                          (1,577,588)             (1,612,429)
 Transfers In - Net                                                                               1,156,573                 444,337
 Transfer of Contract Maintenance Charges (Note 3)                                                     (412)                   (349)
                                                                                     ----------------------- -----------------------
  Decrease in Net Assets
   Resulting from Principal Transactions                                                            (71,156)               (248,527)
                                                                                     ----------------------- -----------------------

Decrease in Net Assets                                                                               (7,476)               (200,381)
Net Assets Beginning Balance                                                                      1,295,826               1,496,207
                                                                                     ----------------------- -----------------------
Net Assets Ending Balance                                                            $            1,288,350  $            1,295,826
                                                                                     ======================= =======================
</TABLE>
<TABLE>
<CAPTION>
                                                                                                   Division Investing In
                                                                                     ===============================================
                                                                                              Reserve                 Reserve
                                                                                              Assets                  Assets
                                                                                               Fund                    Fund
                                                                                               1995                    1995
                                                                                     ======================= =======================
<S>                                                                                  <C>                     <C>
Accumulated Units Allocable to Contracts in
Accumulation Period at December 31,                                                                114,114.3               120,482.2

                                                                                     ----------------------- -----------------------
Total Units Outstanding at December 31,                                                            114,114.3               120,482.2
                                                                                     ======================= =======================

Accumulation Unit Value at December 31,                                              $                 11.29 $                 10.76
                                                                                     ======================= =======================

</TABLE>

See Notes to Financial Statements














<PAGE>
ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT B
ML LIFE INSURANCE COMPANY OF NEW YORK

NOTES TO FINANCIAL STATEMENTS


1. ML  of  New York Variable Annuity Separate Account  B
   ("Separate  Account B"), a separate account  of  ML  Life
   Insurance  Company of New York ("ML of  New  York"),  was
   established  to  support the operations with  respect  to
   certain   variable   annuity   contracts   ("Contracts").
   Separate  Account  B  is  governed  by  New  York   State
   Insurance  Law.   ML of New York is an  indirect  wholly-
   owned   subsidiary   of  Merrill  Lynch   &   Co.,   Inc.
   ("Merrill").  Separate Account B is registered as a  unit
   investment trust under the Investment Company Act of 1940
   and  consists of one investment division.  The investment
   division invests in the securities of the Reserve  Assets
   Fund  of  the  Merrill Lynch Variable Series Funds,  Inc.
   ("Series  Funds").  This portfolio of  the  Series  Funds
   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 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 of .50% on the first $500  million
   of   net  assets  of  the  mutual  fund  portfolio   with
   decreasing  rates on increments of net assets above  that
   amount.

   The  assets of Separate Account B are registered  in  the
   name  of ML of New York.  The portion of Separate Account
   B's assets applicable to the Contracts are not chargeable
   with liabilities arising out of any other business ML  of
   New York may conduct.
   
   The  change in net assets accumulated in Separate Account
   B  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  New York 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. The  following  is  a summary of significant  accounting
   policies of  Separate Account B:

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

3. ML  of  New  York  assumes mortality  and  expense  risks
   related to Contracts investing in Separate Account B  and
   deducts  a  daily charge at a rate of .65% (on an  annual
   basis)  of the net assets of Separate Account B to  cover
   these risks.

   ML  of New York deducts a contract maintenance charge  of
   $40 for each Contract on each Contract's anniversary that
   occurs  on  or  prior to the annuity date.   It  is  also
   deducted  when  the  Contract is  surrendered  if  it  is
   surrendered on any date other than a contract anniversary
   date.   The  contract  maintenance  charge  is  borne  by
   Contract  owners by redeeming accumulation units  with  a
   value equal to the charge.  This charge is waived on  all
   Contracts with a Contract value equal to or greater  than
   $50,000  on  the  date  the  charge  would  otherwise  be
   deducted.
   





INDEPENDENT AUDITORS' REPORT



The Board of Directors of
ML Life Insurance Company of New York:

We  have  audited  the accompanying balance  sheets  of  ML  Life
Insurance  Company  of New York (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>
ML LIFE INSURANCE COMPANY OF NEW YORK
(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 - $295,403; 1994 - $297,551)                $   307,596   $   286,078
 Equity securities available for sale, at estimated fair value                               
   (cost: 1995 - $3,017; 1994 - $3,987)                                    3,534         4,301
 Mortgage loans on real estate                                             4,032         7,941
 Policy loans on insurance contracts                                      82,073        77,827
                                                                     ------------  ------------
          Total Investments                                              397,235       376,147
                                                                                             
                                                                                             
                                                                                             
CASH AND CASH EQUIVALENTS                                                 17,387        20,915
ACCRUED INVESTMENT INCOME                                                  6,603         7,354
DEFERRED POLICY ACQUISITION COSTS                                         30,922        31,031
FEDERAL INCOME TAXES - DEFERRED                                            3,622         9,749
REINSURANCE RECEIVABLES                                                      493           605
OTHER ASSETS                                                               2,653         3,265
SEPARATE ACCOUNTS ASSETS                                                 544,432       471,656
                                                                     ------------  ------------                      
TOTAL ASSETS                                                         $ 1,003,347   $   920,722
                                                                     ============  ============                        
</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                                   $   337,137   $   340,882
   Claims and claims settlement expenses                                   2,901         4,314
                                                                     ------------  ------------
          Total policy liabilities and accruals                          340,038       345,196
 
 OTHER POLICYHOLDER FUNDS                                                    739         1,532
 OTHER LIABILITIES                                                         3,112         2,113
 FEDERAL INCOME TAXES - CURRENT                                              185           170
 PAYABLE TO AFFILIATES - NET                                               4,062         4,242
 SEPARATE ACCOUNTS LIABILITIES                                           544,432       471,656
                                                                     ------------  ------------
          Total Liabilities                                              892,568       824,909
                                                                     ------------  ------------                         


STOCKHOLDER'S EQUITY:                                                                         
 Common stock, $10 par value - 220,000 shares                                                 
   authorized, issued and outstanding                                      2,200         2,200
 Additional paid-in capital                                               83,006        83,006
 Retained earnings                                                        24,034        13,970
 Net unrealized investment gain (loss)                                     1,539       (3,363)
                                                                     ------------  ------------
          Total Stockholder's Equity                                     110,779        95,813
                                                                     ------------  ------------                         

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                           $ 1,003,347   $   920,722
                                                                     ============  ============                        

</TABLE>




<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(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                                        $ 29,819   $ 32,679   $ 50,661
   Net realized investment gains (losses)                           (265)    (2,218)     6,131
 Policy charge revenue                                            10,864     10,339      8,387
                                                                ---------  ---------  ---------                            
        Total Revenues                                            40,418     40,800     65,179
                                                                ---------  ---------  ---------                           
BENEFITS AND EXPENSES:                                                                          
 Interest credited to policyholders' account                                                    
   balances                                                       17,375     22,691     44,425
 Market value adjustment expense                                     238        132        642
 Policy benefits (net of reinsurance recoveries: 1995 - $917                                    
   1994 - $715; 1993 - $2,192)                                       528      1,620      1,729
 Reinsurance premium ceded                                         1,227      1,240      1,182
 Amortization of deferred policy acquisition costs                 1,300      4,141      9,523
 Insurance expenses and taxes                                      4,508      3,685      5,278
                                                                ---------  ---------  ---------                            
        Total Benefits and Expenses                               25,176     33,509     62,779
                                                                ---------  ---------  ---------                          
        Earnings Before Federal Income                                                          
          Tax Provision                                           15,242      7,291      2,400
                                                                ---------  ---------  ---------                            
FEDERAL INCOME TAX PROVISION (BENEFIT):                                                         
 Current                                                           1,692       (213)     2,842
 Deferred                                                          3,486      2,031     (2,250)
                                                                ---------  ---------  ---------                            
        Total Federal Income Tax Provision                         5,178      1,818        592
                                                                ---------  ---------  ---------                            
                                                                                                
NET EARNINGS                                                    $ 10,064   $  5,473   $  1,808
                                                                =========  =========  =========
</TABLE>








See notes to financial statements.
<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(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            $  2,200   $    83,006   $    6,689   $          352   $         92,247
                                                                                                           
 Net earnings                                                     1,808                               1,808
 Net unrealized investment loss                                                   (1,279)            (1,279)
                                    ---------  ------------  -----------  ---------------  -----------------
BALANCE, DECEMBER 31, 1993             2,200        83,006        8,497             (927)            92,776
                                                                                                           
 Net earnings                                                     5,473                               5,473
 Net unrealized investment loss                                                   (2,436)            (2,436)
                                    ---------  ------------  -----------  ---------------  -----------------
BALANCE, DECEMBER 31, 1994             2,200        83,006       13,970           (3,363)            95,813
                                                                                                           
 Net earnings                                                    10,064                              10,064
 Net unrealized investment gain                                                    4,902              4,902
                                    ---------  ------------  -----------  ---------------  -----------------
BALANCE, DECEMBER 31, 1995          $  2,200   $    83,006   $   24,034   $        1,539   $        110,779
                                    =========  ============  ===========  ===============  =================
</TABLE>















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

STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
(Dollars in Thousands)
=======================================================================
<TABLE>
<CAPTION>
                                                                    1995          1994          1993
                                                               ------------  ------------  ------------
<S>                                                            <C>           <C>           <C>
OPERATING ACTIVITIES:                                                                                 
 Net earnings                                                  $    10,064   $     5,473   $     1,808
   Adjustments to reconcile net earnings to net                                                       
     cash and cash equivalents provided (used)                                                        
     by operating activities:                                                                         
     Amortization of deferred policy acquisition                                                      
      costs                                                          1,300         4,142         9,523
     Capitalization of policy acquisition costs                     (4,368)       (7,142)       (7,252)
     Amortization and accretion of investments                        (434)         (312)          918
     Net realized investment (gains) losses                            265         2,218        (6,131)
     Interest credited to policyholders' account balances           17,375        22,691        44,425
     Provision (benefit) for deferred Federal                                                         
      income tax                                                     3,486         2,031        (2,250)
     Cash and cash equivalents provided (used) by                                                     
      changes in operating assets and liabilities:                                                    
      Accrued investment income                                        751         2,810         3,857
      Claims and claims settlement expenses                         (1,413)       (1,300)        2,273
      Federal income taxes - current                                    15          (694)          173
      Other policyholder funds                                        (793)          332         1,129
      Payable to affiliates - net                                     (180)         (981)       (1,923)
     Policy loans                                                   (4,246)       (4,447)       (7,343)
     Other, net                                                      1,723        (1,947)        2,644
                                                               ------------  ------------  ------------
      Net cash and cash equivalents provided                                                          
        by operating activities                                     23,545        22,874        41,851
                                                               ------------  ------------  ------------

INVESTING ACTIVITIES:                                                                                 
 Fixed maturity securities sold                                     68,382       123,518       166,033
 Fixed maturity securities matured                                  38,420        92,499       280,484
 Fixed maturity securities purchased                             (103,268)      (73,016)     (251,522)
 Equity securities available for sale purchased                      (300)          (29)         (109)
 Equity securities available for sale sold                             354         4,665         2,885
 Mortgage loans on real estate principal payments received               0         8,998         4,425
 Mortgage loans on real estate sold                                  3,608             0             0
                                                               ------------  ------------  ------------
      Net cash and cash equivalents provided by                                                       
        investing activities                                         7,196       156,635       202,196
                                                               ------------  ------------  ------------
</TABLE>

                                                           (Continued)
<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(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>
FINANCING ACTIVITIES:                                                                                 
 Policyholders' account balances:                                                                     
   Deposits                                                    $    43,191   $    56,297   $    33,953
   Withdrawals (net of transfers to/from Separate Accounts)        (77,460)     (242,355)     (291,658)
                                                               ------------  ------------  ------------
      Net cash and cash equivalents used                                                              
        by financing activities                                    (34,269)     (186,058)     (257,705)
                                                               ------------  ------------  ------------

NET DECREASE IN CASH AND                                                                              
 CASH EQUIVALENTS                                                   (3,528)       (6,549)      (13,658)
                                                                                                      
CASH AND CASH EQUIVALENTS:                                                                            
 Beginning of year                                                  20,915        27,464        41,122
                                                               ------------  ------------  ------------
 End of year                                                   $    17,387   $    20,915   $    27,464
                                                               ============  ============  ============

Supplementary Disclosure of Cash Flow Information:                                                    
 Cash paid for:                                                                                       
   Federal income taxes                                        $     1,677   $       482   $     2,668
   Intercompany interest                                               447           352           397

</TABLE>


















See notes to financial statements.
<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(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:  ML Life Insurance Company of New York  (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  licensed  to
 sell insurance in nine states, however, it currently limits  its
 marketing  activities  to the State of New  York.   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% - 5.50%
 Interest sensitive deferred annuities  3.80% - 8.23%
 Immediate annuities                    4.00% - 10.0%

 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 $179 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
 $151,317.
 
 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.
<PAGE>
 
 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              $ 14,923       $  15,614       $ 16,925
Capitalized amounts               1,553           1,447            843
Interest accrued                  2,138           1,407          1,478
Amortization                       (960)         (3,545)        (3,632)
                               ---------      ----------      ---------
Ending balance                 $ 17,654       $  14,923       $ 15,614
                               =========      ==========      =========
</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             $2,110
                  1997              1,615
                  1998              1,080
                  1999                944
                  2000                852
<PAGE>
 
 Investments:    In  accordance  with  Statement   of   Financial
 Accounting  Standards ("SFAS") No. 115 "Accounting  for  Certain
 Investments in Debt and Equity Securities" (SFAS No. 115"),  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.
 
 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.
 <PAGE>
 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.
 
 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.
 
 The  Company  has  previously  made  commercial  mortgage  loans
 collateralized by 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.
 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  rates;  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.
<PAGE>
 
 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  New York State insurance  law,  the  Company's
 domiciliary  state,  and  are  generally  not  chargeable   with
 liabilities  that arise from any other business of the  Company.
 Separate  Accounts  assets  may be subject  to  General  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.
 
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 (1)     $ 307,596   $ 286,078
       Equity securities available for sale (1)                 3,534       4,301
       Mortgage loans on real estate (2)                        4,032       7,941
       Policy loans on insurance contracts (3)                 82,073      77,827
       Cash and cash equivalents (4)                           17,387      20,915
       Separate Accounts assets (5)                           544,432     471,656
                                                            ----------  ----------                           
  Total financial instruments recorded as assets            $ 959,054   $ 868,718
                                                            ==========  ==========
 </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 $63,071 and $81,899, had  an  estimated
      fair value of $66,367 and $82,470, respectively.
<PAGE>
 
 (2)  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.
 
 (3)  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.
 
 (4)  The  estimated  fair  value of cash  and  cash  equivalents
      approximates the carrying value.
 
 (5)  Assets  held in the Separate Accounts are carried at quoted
      market values.
 
 
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                                                 $ 225,859   $    10,251   $       493   $   235,617
   Mortgage-backed securities                                        64,347         2,126            75        66,398
   U.S. government and agencies                                       5,197           384             0         5,581
                                                                  ----------  ------------  ------------  ------------
    Total fixed maturity securities                                                                          
      available for sale                                          $ 295,403   $    12,761   $       568   $   307,596
                                                                  ==========  ============  ============  ============

  Equity securities available for sale:                                                                              
   Common stocks                                                  $   1,766   $       135   $       767   $     1,134
   Non-redeemable preferred stocks                                    1,251         1,149             0         2,400
                                                                  ----------  ------------  ------------  ------------
                 
      Total equity securities available for sale                  $   3,017   $     1,284   $       767   $     3,534
                                                                  ==========  ============  ============  ============
</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                                                 $ 215,593   $     1,766   $     9,393   $    207,966
   Mortgage-backed securities                                        77,806           586         4,184         74,208
   U.S. government and agencies                                       4,152           177           425          3,904
                                                                  ----------  ------------  ------------  -------------
    Total fixed maturity securities                                                                               
      available for sale                                          $ 297,551   $     2,529   $    14,002   $    286,078
                                                                  ==========  ============  ============  =============
  
  Equity securities available for sale:                                                                           
   Common stocks                                                  $   2,281   $        72   $     1,165   $      1,188
   Non-redeemable preferred stocks                                    1,706         1,782           375          3,113
                                                                  ----------  ------------  ------------  -------------
      
      Total equity securities available for sale                  $   3,987   $     1,854   $     1,540   $      4,301
                                                                  ==========  ============  ============  =============
</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                           $  23,816          $   23,917
  Due after one year through five years               117,787             122,853
  Due after five years through ten years               76,228              80,204
  Due after ten years                                  13,225              14,224
                                                    ----------         -----------
                                                      231,056             241,198
  Mortgage-backed securities                           64,347              66,398
                                                    ----------         -----------
    Total fixed maturity securities                                              
      available for sale                            $ 295,403          $  307,596
                                                    =========          ===========
 
 </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                                       $  58,094          $   60,123
  AA                                           35,316              36,807
  A                                            67,228              69,893
  BBB                                         122,776             128,606
  Non-investment grade                         11,989              12,167
                                            ----------         -----------
    Total fixed maturity securities                                      
      available for sale                    $ 295,403          $  307,596
                                            ==========         ===========
 </TABLE>
 
 The  Company has recorded certain adjustments to deferred policy
 acquisition   costs  and  policyholders'  account  balances   in
 conjunction  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 shareholder's equity. The following reconciles  the
 net unrealized investment gain or (loss) as of December 31:
<PAGE>
 <TABLE>
 <CAPTION>
 
                                                       1995        1994   
                                                   ----------  ----------
  <S>                                              <C>         <C>      
  Assets:                                                                
   Fixed maturity securities available for sale    $  12,193   $ (11,473) 
   Equity securities available for sale                  517         314 
   Deferred policy acquisition costs                       0       3,177 
   Federal income taxes - deferred                      (829)      1,812 
                                                   ----------  ----------
                                                      11,881      (6,170) 
                                                   ----------  ----------
  
  Liabilities:                                                           
   Policyholders' account balances                    10,342      (2,807) 
                                                   ----------  ----------
  
  Stockholder's equity:                                                  
   Net unrealized investment gain (loss)           $   1,539   $ (3,363) 
                                                   ==========  ==========
 </TABLE>
 
 
 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                                  $ 68,352   $ 123,518   $ 166,033
  Gross realized investment gains              1,605       6,793       4,546
  Gross realized investment losses               620       8,560         438
 
 </TABLE>
 
 The  Company had investment securities of $1,130 and  $982  held
 on  deposit  with insurance regulatory authorities  at  December
 31, 1995 and 1994, respectively.
 
 The  Company's investment in mortgage loans on real  estate  are
 principally  collateralized  by  commercial  real  estate.   The
 Company's  investment in commercial real estate  mortgage  loans
 at  December 31, 1995, as measured by the outstanding  principal
 balance,  are  for properties located in California  ($2,032  or
 50.4%) and Pennsylvania ($2,000 or 49.6%).
 
 The  carrying  value  and  established valuation  allowances  of
 impaired  mortgage loans on real estate as of December 31,  1994
 were  $3,939  and  $1,536, respectively.   The  Company  had  no
 impaired mortgage loans on real estate as of December 31, 1995.
 
 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             $ 3,650   $ 5,475   $ 5,475
  Investment income recognized (cash basis)            233       275       333
 </TABLE>
<PAGE>
 
 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                  $ 25,046   $ 28,255   $ 45,523
  Equity securities available for sale              0          0        113
  Mortgage loans on real estate                   686        975      1,924
  Policy loans                                  3,903      3,680      3,487
  Cash equivalents                              1,103        659        476
                                             --------- ---------- ----------
  Gross investment income                      30,738     33,569     51,523
  Less investment expenses                       (919)      (890)      (862)
                                             --------- ---------- ----------
  Net investment income                      $ 29,819   $ 32,679   $ 50,661
                                             ========= ========== ==========
</TABLE>

 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                    $   985   $ (1,767)  $ 4,108
  Equity securities available for sale            (916)       237     2,081
  Mortgage loans on real estate                   (334)      (688)      (58)
                                               --------  ---------  --------
  Net realized investment gains (losses)       $  (265)  $ (2,218)  $ 6,131
                                               ========  =========  ========
 
 </TABLE>
 
 The  following  is a reconciliation of the change  in  valuation
 allowances  which  have been established to reflect  other  than
 temporary  declines  in estimated fair value  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                        $   1,536   $         0   $  1,536   $         0
       1994                              848           688          0         1,536
       1993                              790            58          0           848
 
 </TABLE>
 
 The  Company held no investments at December 31, 1995 which have
 been non-income producing for the preceding twelve months.
<PAGE>
 
NOTE 4:  FEDERAL INCOME TAXES
 
 The  following is a reconciliation of the provision  for  income
 taxes  based on income before taxes, computed using the  Federal
 statutory tax rate, with the provision for income taxes for  the
 years ended December 31:
 <TABLE>
 <CAPTION>
 
                                                      1995      1994      1993
                                                    --------  --------  --------
  <S>                                               <C>       <C>       <C>
  Provision for income taxes computed at Federal                             
   statutory rate                                   $ 5,334   $ 2,552    $  840
  State corporate income taxes                          (91)        0         0
  Decrease in income taxes resulting from:                                   
     Federal tax rate increase                            0         0      (227)
     Dividend received deduction                        (31)     (670)        0
     Other                                              (34)      (64)      (21)
                                                    --------  --------  --------
       Federal income tax provision                 $ 5,178   $ 1,818    $  592
                                                    ========  ========  ========
</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 cost       $  1,239  $    887  $ (1,184)
  Policyholders' account balances             738       833      (969)
  Investment adjustments                    1,445     1,117      (100)
  Other                                        64      (806)        3
                                         --------- --------- ---------
  Deferred Federal income tax                                        
   provision (benefit)                   $  3,486  $  2,031  $ (2,250)
                                         ========= ========= =========
 </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                   $  8,277      $  9,015 
       Net unrealized investment loss                           0         1,812 
       Investment adjustments                               2,581         4,026 
       Other                                                    2            66 
                                                         ---------     ---------
            Total deferred tax assets                      10,860        14,919 
                                                         ---------     ---------

  Deferred tax liabilities:                                                     
       Deferred policy acquisition costs                    6,409         5,170 
       Net unrealized investment gain                         829             0 
                                                         ---------     ---------
            Total deferred tax liabilities                  7,238         5,170 
                                                         ---------     ---------
            Net deferred tax asset                       $  3,622      $  9,749 
                                                         =========     =========
</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 $4,415, $4,025 and $5,688 for 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 $88, $50 and $69
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 $206, $203 and  $265  for
1995, 1994 and 1993, 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 $2,424, $5,329 and $4,927 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.

In  connection  with the acquisition of a block of variable  life
insurance  business from Monarch Life Insurance Company ("Monarch
Life"),  the Company borrowed funds from Merrill Lynch &  Co.  to
partially finance the transaction.  As of December 31,  1995  and
1994,  the  outstanding balance of these  loans  was  $3,075  and
$4,336,  respectively.   Repayments made on  these  loans  during
1995,   1994,   and   1993  were  $1,261,  $1,214   and   $1,650,
respectively.   Interest was calculated on these loans  at  LIBOR
plus 150 basis points.  Intercompany interest paid on these loans
during 1995, 1994 and 1993 was $359, $302 and $328, respectively.

NOTE 6:  STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS

At December 31, 1995 and 1994, $58,790 and $42,612, respectively,
of  stockholder's equity was available for distribution to  MLIG.
Notice of intention to declare a dividend must be filed with  the
New  York  Superintendent  of  Insurance  who  may  disallow  the
payment. No dividends were declared or paid during 1995, 1994 and
1993.  Statutory  capital and surplus at December  31,  1995  and
1994, was $72,113 and $64,913, 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  principals  utilized  in  theses   financial
statements  by  charging policy acquisition costs to  expense  as
incurred,  establishing  future  policy  benefit  reserves  using
different  actuarial  assumptions,  not  providing  for  deferred
income  taxes and valuing securities on a different  basis.   The
Company's  statutory  net  income for 1995,  1994  and  1993  was
$3,080, $3,816 and $6,515, respectively.

The  National  Association  of Insurance  Commissioners  ("NAIC")
utilized  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 709%  and
344%, 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,
<PAGE>
the  guaranty association assesses the remaining members  of  the
association  an  amount  sufficient  to  satisfy  the   insolvent
insurer's  policyholder  obligations (within  specified  limits).
Based  upon  the  public  information  available  at  this  time,
management  believes  the  Company  has  no  material   financial
obligations to state guaranty associations.

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>
                                     PART C
                               OTHER INFORMATION
<PAGE>
ITEM 24.  FINANCIAL STATEMENTS AND EXHIBITS
(a)  Financial Statements
 
<TABLE>
<C>    <C>   <S>
  (1)        Financial  Statements of  ML of  New York  Variable Annuity Separate
              Account A  as of  December 31,  1995 and  for the  two 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  ML of  New York  Variable Annuity Separate
              Account B  as of  December 31,  1995 and  for the  two years  ended
              December  31, 1995  and the  Notes relating  thereto appear  in the
              Statement of  Additional Information  (Part B  of the  Registration
              Statement).
  (3)        Financial  Statements of ML  Life Insurance Company  of New York 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).
</TABLE>
 
(b)  Exhibits
 
   
<TABLE>
<C>    <C>   <S>
  (1)        Resolution of the Board of Directors of ML Life Insurance Company of
              New York establishing the ML of New York Variable Annuity  Separate
              Account  A and ML  of New York Variable  Annuity Separate Account B
              (Incorporated by Reference  to Registrant's  Form N-4  Registration
              No. 33-45380 Filed January 29, 1992)
  (2)        Not Applicable
  (3)        Underwriting Agreement Between ML Life Insurance Company of New York
              and   Merrill   Lynch,   Pierce,   Fenner   &   Smith  Incorporated
              (Incorporated by Reference  to Registrant's  Form N-4  Registration
              No. 33-45380 Filed April 28, 1993)
  (4)    (a) Individual  Variable Annuity  Contract issued  by ML  Life Insurance
              Company of New York (Incorporated by Reference to Registrant's Form
              N-4 Registration No. 33-45380 Filed January 29, 1992)
         (b) ML Life  Insurance Company  of New  York Contingent  Deferred  Sales
              Charge   Waiver   Endorsement   (Incorporated   by   Reference   to
              Registrant's Form N-4 Registration  No. 33-45380 Filed January  29,
              1992)
         (c) ML  Life Insurance Company of New York Individual Retirement Annuity
              Endorsement (Incorporated  by Reference  to Registrant's  Form  N-4
              Registration No. 33-45380 Filed January 29, 1992)
         (d) ML  Life  Insurance  Company  of  New  York  Endorsement.  (MLNY008)
              (Incorporated by Reference  to Registrant's  Form N-4  Registration
              No. 33-45380 Filed April 26, 1995)
         (e) ML  Life  Insurance  Company  of  New  York  Endorsement.  (MLNY011)
              (Incorporated by Reference  to Registrant's  Form N-4  Registration
              No. 33-45380 Filed April 26, 1995)
         (f) ML  Life Insurance Company  of New York  Individual Variable Annuity
              Contract   (MLNY-VA-001NY1)   (Incorporated    by   Reference    to
              Registrant's  Form N-4  Registration No.  33-45380 Filed  April 26,
              1995)
  (5)    (a) ML Life Insurance Company of  New York Variable Annuity  Application
              (Incorporated  by Reference  to Registrant's  Form N-4 Registration
              No. 33-45380 Filed April 28, 1993)
         (b) ML Life Insurance Company of  New York Variable Annuity  Application
              (MLNY010)  (Incorporated  by  Reference  to  Registrant's  Form N-4
              Registration No. 33-45380 Filed April 25, 1996)
  (6)    (a) Certificate of Amendment of the Charter of ML Life Insurance Company
              of New York  (Incorporated by  Reference to  Registrant's Form  N-4
              Registration No. 33-45380 Filed January 29, 1992)
         (b) By-Laws  of ML Life  Insurance Company of  New York (Incorporated by
              Reference to Registrant's Form N-4 Registration No. 33-45380  Filed
              January 29, 1992)
  (7)        Not Applicable
  (8)    (a) Amended  General  Agency  Agreement  (Incorporated  by  Reference to
              Registrant's Form  N-4 Registration  No. 33-45380  Filed April  28,
              1994)
         (b) Management  Agreement Between ML Life  Insurance Company of New York
              and Merrill Lynch Asset Management, Inc. (Incorporated by Reference
              to Registrant's Form  N-4 Registration No.  33-45380 Filed  January
              29, 1992)
</TABLE>
    
 
                                      C-1
<PAGE>
   
<TABLE>
<C>    <C>   <S>
         (c) Agreement  Between ML Life Insurance Company of New York 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. 33-45380  Filed
              April 28, 1993)
         (d) Agreement  Between ML Life Insurance Company of New York and Merrill
              Lynch Variable Series Funds, Inc. Relating to Maintaining  Constant
              Net Asset Value for the Domestic Money Market Fund (Incorporated by
              Reference  to Registrant's Form N-4 Registration No. 33-45380 Filed
              April 28, 1993)
         (e) Agreement Between ML Life Insurance Company of New York and  Merrill
              Lynch  Variable  Series  Funds,  Inc.  Relating  to  Valuation  and
              Purchase Procedures (Incorporated by Reference to Registrant's Form
              N-4 Registration No. 33-45380 Filed April 28, 1993)
         (f) Service Agreement Between ML Life Insurance Company of New York  and
              Merrill  Lynch Insurance Group, Inc.  (Incorporated by Reference to
              Registrant's Form N-4 Registration  No. 33-45380 Filed January  29,
              1992)
         (g) Reimbursement Agreement Between Merrill Lynch Asset Management, Inc.
              and  Merrill  Lynch  Life  Agency  (Incorporated  by  Reference  to
              Registrant's Form  N-4 Registration  No. 33-45380  Filed April  28,
              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)        Schedule for Computation of Performance Quotations (Incorporated  by
              Reference  to Registrant's Form N-4 Registration No. 33-45380 Filed
              May 17, 1993)
 (14)    (a) Power of  Attorney  from  Frederick  J.C.  Butler  (Incorporated  by
              Reference  to Registrant's Form N-4 Registration No. 33-45380 Filed
              March 2, 1994)
         (b) Power  of  Attorney  from  Michael  P.  Cogswell  (Incorporated   by
              Reference  to Registrant's Form N-4 Registration No. 33-45380 Filed
              March 2, 1994)
         (c) Power of Attorney from Sandra  K. Cox (Incorporated by Reference  to
              Registrant's  Form  N-4 Registration  No.  33-45380 Filed  March 2,
              1994)
         (d) Power of Attorney from Joseph  E. Crowne (Incorporated by  Reference
              to  Registrant's Form N-4 Registration  No. 33-45380 Filed March 2,
              1994)
         (e) Power of Attorney from David  M. Dunford (Incorporated by  Reference
              to  Registrant's Form N-4 Registration  No. 33-45380 Filed March 2,
              1994)
         (f) Power of Attorney from John C.R. Hele (Incorporated by Reference  to
              Registrant's  Form  N-4 Registration  No.  33-45380 Filed  March 2,
              1994)
         (g) Power  of  Attorney  from  Robert  L.  Israeloff  (Incorporated   by
              Reference  to Registrant's Form N-4 Registration No. 33-45380 Filed
              March 2, 1994)
         (h) Power of Attorney from Allen N. Jones (Incorporated by Reference  to
              Registrant's  Form  N-4 Registration  No.  33-45380 Filed  March 2,
              1994)
         (i) Power of Attorney from Cynthia L. Kahn (Incorporated by Reference to
              Registrant's Form  N-4 Registration  No.  33-45380 Filed  March  2,
              1994)
         (j) Power  of Attorney from Robert A. King (Incorporated by Reference to
              Registrant's Form  N-4 Registration  No.  33-45380 Filed  March  2,
              1994)
         (k) Power  of Attorney from Irving M. Pollack (Incorporated by Reference
              to Registrant's Form N-4 Registration  No. 33-45380 Filed March  2,
              1994)
         (l) Power  of Attorney from Barry G. Skolnick (Incorporated by Reference
              to Registrant's Form N-4 Registration  No. 33-45380 Filed March  2,
              1994)
         (m) Power  of Attorney from William  A. Wilde (Incorporated by Reference
              to Registrant's Form N-4 Registration  No. 33-45380 Filed March  2,
              1994)
         (n) Power  of Attorney from Anthony  J. Vespa (Incorporated by Reference
              to Registrant's Form N-4 Registration  No. 33-45380 Filed March  2,
              1994)
         (o) Power  of  Attorney  from  Francis X.  Ervin,  Jr.  (Incorporated by
              Reference to Registrant's Form N-4 Registration No. 33-45380  Filed
              April 25, 1996)
         (p) Power  of Attorney from Gail R. Farkas (Incorporated by Reference to
              Registrant's Form  N-4 Registration  No. 33-45380  Filed April  25,
              1996)
</TABLE>
    
 
                                      C-2
<PAGE>
ITEM 25.  DIRECTORS AND OFFICERS OF THE DEPOSITOR*
 
<TABLE>
<CAPTION>
            NAME                    PRINCIPAL BUSINESS ADDRESS              POSITION WITH DEPOSITOR*
- -----------------------------  ------------------------------------  ---------------------------------------
<S>                            <C>                                   <C>
Frederick J.C. Butler          885 Third Avenue,                     Director.
                               Suite 3120
                               New York, NY 10022
Michael P. Cogswell            800 Scudders Mill Road                Director, Vice President and Senior
                               Plainsboro, NJ 08536                   Counsel.
Joseph E. Crowne, Jr.          800 Scudders Mill Road                Director, Senior Vice President, Chief
                               Plainsboro, NJ 08536                   Financial Officer, Chief Actuary and
                                                                      Treasurer.
David M. Dunford               800 Scudders Mill Road                Director, Senior Vice President and
                               Plainsboro, NJ 08536                   Chief Investment Officer.
Francis X. Ervin, Jr.          800 Scudders Mill Road                Director, Vice President and
                               Plainsboro, NJ 08536                   Controller.
Gail R. Farkas                 800 Scudders Mill Road                Director and Senior Vice President.
                               Plainsboro, NJ 08536
Robert L. Israeloff            Israeloff, Trattner & Co.             Director.
                               11 Sunrise Plaza
                               Valley Stream, NY 11580-6169
Cynthia L. Kahn                Rogers & Wells                        Director.
                               200 Park Avenue
                               New York, NY 10166
Robert A. King                 Marymount College                     Director.
                               Marymount Avenue
                               Tarrytown, NY 10591
Irving M. Pollack              11400 Strand Drive                    Director.
                               Apt. 310
                               Rockville, MD 20852-2970
Barry G. Skolnick              800 Scudders Mill Road                Director, Senior Vice President,
                               Plainsboro, NJ 08536                   General Counsel and Secretary.
Anthony J. Vespa               800 Scudders Mill Road                Director, Chairman of the Board, Chief
                               Plainsboro, NJ 08536                   Executive Officer and President.
William A. Wilde, III          800 Scudders Mill Road                Director.
                               Plainsboro, NJ 08536
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.
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
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
</TABLE>
 
                                      C-3
<PAGE>
<TABLE>
<CAPTION>
            NAME                    PRINCIPAL BUSINESS ADDRESS              POSITION WITH DEPOSITOR*
- -----------------------------  ------------------------------------  ---------------------------------------
<S>                            <C>                                   <C>
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
Margaret M. Toni               100 Church Street                     Vice President, Administrative Manager
                               11th Floor                             and Assistant Secretary.
                               New York, NY 10080-6511
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.
 
ITEM 26.  PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
REGISTRANT
 
    ML Life Insurance Company of New York is an indirect wholly-owned subsidiary
of Merrill Lynch & Co., Inc.
 
    A list of subsidiaries of Merrill Lynch & Co., Inc. appears below.
 
                                      C-4

<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>

<PAGE>
ITEM 27.  NUMBER OF CONTRACTS
 
    The number of contracts in force as of March 22, 1996 was 4,646.
 
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 ML Life  Insurance Company of New York  ("ML
of  New York") and its affiliate Merrill  Lynch Life Agency, Inc. ("MLLA"), with
respect to MLLA's general  agency responsibilities on behalf  of ML of New  York
and the Contract, provides:
 
        ML of New York 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 ML of  New York 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;  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: ML  of New  York  Variable
Annuity  Separate Account A; Merrill Lynch  Life Variable Life Separate Account;
Merrill Lynch  Life  Variable  Life  Separate Account  II;  Merrill  Lynch  Life
Variable  Annuity Separate Account; Merrill Lynch Life Variable Annuity Separate
Account A; Merrill  Lynch Life Variable  Annuity Separate Account  B; ML of  New
York  Variable  Life Separate  Account; ML  of New  York Variable  Life Separate
Account II and ML of New York Variable Annuity Separate Account.
 
                                      C-5
<PAGE>
    (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 100 Church Street, 11th Floor,
New York, New York 10080-6511, at  Merrill Lynch Insurance Group Services,  Inc.
at  4804 Deer Lake Drive East, Jacksonville, Florida 32246, and at the office of
the General Counsel at 800 Scudders Mill Road, Plainsboro, New Jersey 08536.
 
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 communications 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.
 
                                      C-6
<PAGE>
                                   SIGNATURES
 
   
    As  required by the Securities Act of 1933 and the Investment Company Act of
1940, the  Registrant, ML  of  New York  Variable  Annuity Separate  Account  B,
certifies  that  this Post-Effective  Amendment meets  all the  requirements for
effectiveness under paragraph (b) of Rule 485, and accordingly, has caused  this
Amendment  to be signed on  its behalf, in the City  of Plainsboro, State of New
Jersey, on the 30th day of April, 1996.
    
 
   
                                        ML of New York Variable Annuity
                                        Separate Account B
                                        ----------------------------------------
                                                      (Registrant)
 
Attest: /s/ SANDRA K. DOMINGUES     By: /s/ BARRY G. SKOLNICK
        --------------------------      ----------------------------------------
        Sandra K. Domingues             Barry G. Skolnick
        Assistant Vice President        Senior Vice President of
                                        ML Life Insurance Company of New York
 
                                         ML Life Insurance Company of New York
                                        ----------------------------------------
                                                      (Depositor)
 
Attest: /s/ SANDRA K. DOMINGUES     By: /s/ BARRY G. SKOLNICK
        --------------------------      ----------------------------------------
        Sandra K. Domingues             Barry G. Skolnick
        Assistant Vice President        Senior Vice President
 
    
 
   
    As required by the Securities Act of 1933, this Post-Effective Amendment No.
9 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>                                       <C>
                      *                         Chairman of the Board, President
 --------------------------------------------    and Chief Executive Officer
               Anthony J. Vespa
 
                      *                         Director, Senior Vice President,
 --------------------------------------------    Chief Financial Officer, Chief
            Joseph E. Crowne, Jr.                Actuary and Treasurer
 
                      *                         Director, Senior Vice President,
 --------------------------------------------    and Chief Investment Officer
               David M. Dunford
 
                      *                         Director, Vice President and
 --------------------------------------------    Controller
            Francis X. Ervin, Jr.
 
                      *                         Director and Senior Vice
 --------------------------------------------    President
                Gail R. Farkas
 
                      *                         Director, Vice President and
 --------------------------------------------    Senior Counsel
             Michael P. Cogswell
 
                      *
 --------------------------------------------   Director
            Frederick J.C. Butler
</TABLE>
 
                                      C-7
<PAGE>
   
<TABLE>
<CAPTION>
                  SIGNATURE                                  TITLE
- ----------------------------------------------  --------------------------------
<S>   <C>                                       <C>
                      *
 --------------------------------------------   Director
             Robert L. Israeloff
 
                      *
 --------------------------------------------   Director
               Cynthia L. Kahn
 
                      *
 --------------------------------------------   Director
                Robert A. King
 
                      *
 --------------------------------------------   Director
              Irving M. Pollack
 
                      *
 --------------------------------------------   Director
            William A. Wilde, III
 
                                                In his own capacity as Director,
*By:  /s/ BARRY G. SKOLNICK                      Senior Vice President and
      ---------------------------------------    General Counsel and as
      Barry G. Skolnick                          Attorney-In-Fact
</TABLE>
    
 
                                      C-8
<PAGE>
                                 EXHIBIT INDEX
 
   
<TABLE>
<CAPTION>
EXHIBIT                               DESCRIPTION                            PAGE
- --------     --------------------------------------------------------------  ----
<C>          <S>                                                             <C>
   (9)       Opinion of Barry G. Skolnick, Esq. and Consent to its use as
              to the legality of the securities being registered...........   C-
  (10)(a)    Written Consent of Sutherland, Asbill & Brennan...............   C-
  (10)(b)    Written Consent of Deloitte & Touche LLP, independent
              auditors.....................................................   C-
</TABLE>
    
 
                                      C-9

<PAGE>
                                                                     EXHIBIT (9)
   
                                             April 30, 1996
    
 
Board of Directors
ML Life Insurance Company of New York
100 Church Street, 11th Floor
New York, New York 10080-6511
 
To The Board Of Directors:
 
   
    In  my capacity as General Counsel of  ML Life Insurance Company of New York
(the "Company"), I have supervised  the preparation of Post-Effective  Amendment
No.  9 to the registration statements on Form N-4 of the ML of New York Variable
Annuity Separate  Account A  (File No.  33-43654) and  ML of  New York  Variable
Annuity  Separate Account B (File No. 33-45380)  (the "Accounts") 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 Accounts.
    
 
    I am of the following opinion:
 
    1. The  Company has been duly  organized under the laws  of the State of New
       York 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 Accounts are duly created  and validly existing as separate  accounts
       of the Company pursuant to New York law.
 
    4. The  assets held in the Accounts equal to the reserves and other contract
       liabilities with  respect to  the Accounts  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>
                                                                 EXHIBIT (10)(A)
 
   
                                          April 30, 1996
    
 
Board of Directors
ML Life Insurance Company of New York
717 Fifth Avenue, 16th Floor
New York, New York 10022
 
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. 9  to
Form  N-4  (File No.  33-45380) for  ML  of New  York Variable  Annuity Separate
Account B of ML Life Insurance Company  of New York. 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>
                                                                 EXHIBIT (10)(B)
 
                         INDEPENDENT AUDITORS' CONSENT
 
   
    We consent to the use in this Post-Effective Amendment No. 9 to Registration
Statement  No. 33-45380 of ML of New York Variable Annuity Separate Account B on
Form N-4 of  our reports  on (i)  ML Life Insurance  Company of  New York  dated
February  26, 1996, and (ii) ML of  New York Variable Annuity Separate Account B
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