ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT B
485BPOS, 2000-04-28
Previous: ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A, 485BPOS, 2000-05-01
Next: DATA SYSTEMS & SOFTWARE INC, 10-K/A, 2000-05-01



<PAGE>

      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 1, 2000

                                                       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. 14                  /X/
                                      AND

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940
                                AMENDMENT NO. 14                         /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) 602-8250
         (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.
                            KIMBERLY J. SMITH, ESQ.
                        SUTHERLAND ASBILL & BRENNAN LLP
                          1275 PENNSYLVANIA AVENUE, NW
                          WASHINGTON, D.C. 20004-2415
                            ------------------------

    It is proposed that this filing will become effective (check appropriate
space):

    / /  immediately upon filing pursuant to paragraph (b) of Rule 485
    /X/  on ___May 1, 2000___ pursuant to paragraph (b) of Rule 485
                 (date)
    / /  60 days after filing pursuant to paragraph (a)(1) of Rule 485
    / /  on _______________pursuant to paragraph (a)(1) of Rule 485
               (date)


    If appropriate, check the following box:
    / /  This post-effective amendment designates a new effective date for a
previously filed post-effective amendment.

Title of Securities Being Registered: Units of Interest in Flexible Premium
Individual Deferred Variable Annuity Contracts.

                    EXHIBIT INDEX CAN BE FOUND ON PAGE C-12

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
PROSPECTUS


May 1, 2000


         ML of New York Variable Annuity Separate Account A (Account A)
                                      and
         ML of New York Variable Annuity Separate Account B (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 ("ML OF NEW YORK")
                   HOME OFFICE: 100 Church Street, 11th Floor
                         New York, New York 10080-6511

                         SERVICE CENTER: P.O. Box 44222
                        Jacksonville, Florida 32231-4222
                           4804 Deer Lake Drive East,
                          Jacksonville, Florida 32246

                             PHONE: (800) 333-6524

                                offered through
               Merrill Lynch, Pierce, Fenner & Smith Incorporated

This prospectus gives you information you need to know before you invest. Keep
it for future reference. Address all communications concerning the Contract to
the Service Center at the address above.


The variable annuity contract described here provides a variety of investment
features. It also provides options for income protection later in life. We may
offer other variable annuity contracts that have different death benefits,
contract features, fund selections, and optional programs. However, these other
contracts also have different charges that would affect your subaccount
performance and contract values. To obtain more information, contact our Service
Center or your Financial Consultant.



It is important that you understand how the Contract works, and its benefits,
costs, and risks. First, some basics.


                              WHAT IS AN ANNUITY?

An annuity provides for the systematic liquidation of a sum of money at the
annuity date through a variety of annuity options. Each Annuity Option has
different protection features intended to cover different kinds of income needs.
Many of these Annuity Options provide income streams that can't be outlived.

                          WHAT IS A VARIABLE ANNUITY?

A variable annuity bases its benefits on the performance of underlying
investments. These investments may typically include stocks, bonds, and money
market instruments. The annuity described here is a variable annuity.

                WHAT ARE THE RISKS IN OWNING A VARIABLE ANNUITY?

A variable annuity does not guarantee the performance of the underlying
investments. The performance can go up or down. It can even decrease the value
of money you've put in. You bear all of this risk. You could lose all or part of
the money you've put in.
<PAGE>
                          HOW DOES THIS ANNUITY WORK?

We put your premium payments as you direct into one or more subaccounts of
Account A and/or Account B. In turn, we invest each subaccount's assets in
corresponding portfolios of the following:

- -   MERRILL LYNCH VARIABLE SERIES FUNDS
      -  Domestic Money Market Fund
      -  Prime Bond Fund
      -  High Current Income Fund
      -  Quality Equity Fund

      -  Small Cap Value Focus Fund

      -  Global Strategy Focus Fund
      -  Basic Value Focus Fund

      -  Balanced Capital Focus Fund

      -  Global Growth Focus Fund
      -  Government Bond Fund
      -  Developing Capital Markets Focus Fund
      -  Index 500 Fund
      -  Reserve Assets Fund


- -   AIM VARIABLE INSURANCE FUNDS

      -  AIM V.I. Capital Appreciation Fund
      -  AIM V.I. Value Fund
- -   ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.
      -  Premier Growth Portfolio
      -  Quasar Portfolio
- -   MFS-REGISTERED TRADEMARK- VARIABLE INSURANCE TRUST-SM-
      -  Emerging Growth Series
      -  Research Series
- -   HOTCHKIS AND WILEY VARIABLE TRUST
      -  International VIP Portfolio
- -   DEFINED ASSET FUNDS

      -  2000 ML Select Ten V.I. Trust


- -   MERCURY ASSET MANAGEMENT V.I. FUNDS, INC.


      -  Mercury V.I. U.S. Large Cap Fund


The value of your contract at any point in time up to the annuity date is called
your contract value. Before the annuity date, you are generally free to direct
your contract value among the subaccounts as you wish. You may also withdraw all
or part of your contract value. If you die before the annuity date, we pay a
death benefit to your beneficiary.


We've designed this annuity as a long-term investment. If you withdraw money
from the annuity too soon, you may incur substantial charges. In addition, any
money you take out of the contract is subject to tax, and if taken before age
59 1/2 may also be subject to a 10% federal penalty tax or more. FOR THESE
REASONS, YOU NEED TO CONSIDER YOUR CURRENT AND SHORT-TERM INCOME NEEDS CAREFULLY
BEFORE YOU DECIDE TO BUY THE CONTRACT.


                          WHAT DOES THIS ANNUITY COST?

We impose a number of charges. The two most significant charges are a sales
charge and a mortality and expense risk charge.

We provide more details on these two charges as well as a description of all
other charges later in the prospectus.
    ************************************************************************


This prospectus contains information about the Contract and the Accounts that
you should know before you invest. A Statement of Additional Information
contains more information about the Contract and the Accounts. We have filed
this Statement of Additional Information, dated May 1, 2000, with the Securities
and Exchange Commission. We incorporate this Statement of Additional Information
by reference. If you want to obtain this Statement of Additional Information,
simply call or write the Service Center at the phone number or address noted
above. There is no charge to obtain it. The table of contents for this Statement
of Additional Information is found on page 53 of this prospectus.



The Securities and Exchange Commission ("SEC") maintains a web site that
contains the Statement of Additional Information, material incorporated by
reference, and other information regarding registrants that file electronically
with the SEC. The address of the site is http://www.sec.gov.


                                       2
<PAGE>

CURRENT PROSPECTUSES FOR THE MERRILL LYNCH VARIABLE SERIES FUNDS, INC., THE AIM
VARIABLE INSURANCE FUNDS, THE ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC., THE
MFS-REGISTERED TRADEMARK- VARIABLE INSURANCE TRUST-SM-, THE HOTCHKIS AND WILEY
VARIABLE TRUST, THE MERCURY ASSET MANAGEMENT V.I. FUNDS, INC., AND THE DEFINED
ASSET FUNDS MUST ACCOMPANY THIS PROSPECTUS. PLEASE READ THESE DOCUMENTS
CAREFULLY AND RETAIN THEM FOR FUTURE REFERENCE.


THE SECURITIES AND EXCHANGE COMMISSION HAS NOT APPROVED THESE CONTRACTS OR
DETERMINED THAT THIS PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.

                                       3
<PAGE>
                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                         Page
                                                                         ----
 <S>                                                                     <C>
 DEFINITIONS...........................................................     7
 CAPSULE SUMMARY OF THE CONTRACT.......................................     8
     Premiums..........................................................     8
     The Accounts......................................................     8
     The Funds Available For Investment................................     9
     Fees and Charges..................................................     9
          Mortality & Expense Risk Charge..............................     9
          Sales Charge.................................................     9
          Administration Charge........................................     9
          Contract Maintenance Charge..................................    10
          Premium Taxes................................................    10
          Fund Expenses................................................    10
     Transfers.........................................................    10
          Transfers Among Account A Subaccounts........................    10
          Transfers From Account A to Account B........................    10
          Withdrawals..................................................    10
          Death Benefit................................................    11
          Annuity Payments.............................................    11
          Ten Day Review...............................................    11
 FEE TABLE.............................................................    12
 YIELDS AND TOTAL RETURNS..............................................    17
 ML LIFE INSURANCE COMPANY OF NEW YORK.................................    18
 THE ACCOUNTS..........................................................    18
     Segregation of Account Assets.....................................    18
     Number of Subaccounts; Subaccount Investments.....................    19
 INVESTMENTS OF THE ACCOUNTS...........................................    19
     General Information and Investment Risks..........................    19
     Merrill Lynch Variable Series Funds, Inc..........................    19
          Domestic Money Market Fund...................................    20
          Prime Bond Fund..............................................    20
          High Current Income Fund.....................................    20
          Quality Equity Fund..........................................    21
          Small Cap Value Focus Fund...................................    21
          Natural Resources Focus Fund.................................    21
          American Balanced Fund.......................................    21
          Global Strategy Focus Fund...................................    21
          Basic Value Focus Fund.......................................    21
          Global Bond Focus Fund.......................................    22
          Utilities and Telecommunications Focus Fund..................    22
          International Equity Focus Fund..............................    22
          Government Bond Fund.........................................    22
          Developing Capital Markets Focus Fund........................    22
          Reserve Assets Fund..........................................    23
          Index 500 Fund...............................................    23
          Balanced Capital Focus Fund..................................    23
          Global Growth Focus Fund.....................................    23
     Defined Asset Funds -- Select Ten V.I. Trust......................    23
     AIM Variable Insurance Funds......................................    24
          AIM V.I. Capital Appreciation Fund...........................    25
</TABLE>


                                       4
<PAGE>

<TABLE>
 <S>                                                                     <C>
          AIM V.I. Value Fund..........................................    25
     Alliance Variable Products Series Fund, Inc.......................    25
          Alliance Premier Growth Portfolio............................    25
          Alliance Quasar Portfolio....................................    25
     MFS-Registered Trademark- Variable Insurance Trust-SM-............    25
          MFS Emerging Growth Series...................................    26
          MFS Research Series..........................................    26
     Hotchkis and Wiley Variable Trust.................................    26
          Hotchkis and Wiley International VIP Portfolio...............    26
     Mercury Asset Management V.I. Funds, Inc..........................    26
          Mercury V.I. U.S. Large Cap Fund.............................    27
     Purchases and Redemptions of Fund Shares; Reinvestment............    27
     Material Conflicts, Substitution of Investments and Changes to
     Accounts..........................................................    27
 CHARGES AND DEDUCTIONS................................................    28
     Mortality and Expense Risk Charge.................................    28
     Sales Charge......................................................    28
          When Imposed.................................................    28
          Amount of Charge.............................................    29
          How Deducted.................................................    30
     Administration Charge.............................................    30
     Contract Maintenance Charge.......................................    30
     Other Charges.....................................................    30
          Transfer Charges.............................................    30
          Tax Charges..................................................    31
          Fund Expenses................................................    31
          Retirement Plus Advisor Fees.................................    31
     Premium Taxes.....................................................    31
 FEATURES AND BENEFITS OF THE CONTRACT.................................    31
     Ownership of The Contract.........................................    31
     Issuing the Contract..............................................    32
          Issue Age....................................................    32
          Information We Need To Issue The Contract....................    32
          Ten Day Right to Review......................................    32
     Premiums..........................................................    32
          Minimum and Maximum Premiums.................................    32
          How to Make Payments.........................................    33
          Premium Investments..........................................    33
     Accumulation Units................................................    33
 ADDITIONAL PROVISIONS APPLICABLE TO ALL CONTRACTS.....................    34
     Death of Annuitant Prior to Annuity Date..........................    34
     Transfers.........................................................    34
          Transfers Within Account A...................................    34
     Dollar Cost Averaging.............................................    35
          What Is It?..................................................    35
          Minimum Amounts..............................................    35
          When Do We Make DCA Transfers?...............................    35
     Merrill Lynch Retirement Plus Advisor-SM-.........................    36
          Fees and Charges for RPA.....................................    36
     Transfers From Account A to Account B.............................    36
     Withdrawals and Surrenders........................................    36
          When and How Withdrawals are Made............................    36
          Automatic Withdrawals........................................    37
</TABLE>


                                       5
<PAGE>

<TABLE>
 <S>                                                                     <C>
          Minimum Amounts..............................................    37
          Surrenders...................................................    38
     Payments to Contract Owners.......................................    38
     Contract Changes..................................................    38
     Death Benefit.....................................................    38
     Annuity Payments..................................................    40
     Annuity Options...................................................    40
          Payments of a Fixed Amount...................................    41
          Payments for a Fixed Period..................................    41
          Life Annuity.................................................    41
          Life Annuity With Payments Guaranteed for 10 or 20 Years.....    41
          Life Annuity With Guaranteed Return of Contract Value........    41
          Joint and Survivor Life Annuity..............................    42
          Individual Retirement Account Annuity........................    42
     Gender-based Annuity Purchase Rates...............................    42
 FEDERAL INCOME TAXES..................................................    42
     Federal Income Taxes..............................................    42
     Tax Status of the Contract........................................    43
     Taxation of Annuities.............................................    43
     Penalty Tax on Some Withdrawals...................................    44
     Transfers, Assignments, or Exchanges of a Contract................    44
     Withholding.......................................................    44
     Multiple Contracts................................................    45
     Possible Changes In Taxation......................................    45
     Possible Charge For Our Taxes.....................................    45
     Individual Retirement Annuities...................................    45
          Traditional IRAs.............................................    45
          Roth IRAs....................................................    45
          Other Tax Issues For IRAs and Roth IRAs......................    46
     Tax Sheltered Annuities...........................................    46
 OTHER INFORMATION.....................................................    46
     Voting Rights.....................................................    46
     Reports to Contract Owners........................................    47
     Selling the Contract..............................................    47
     State Regulation..................................................    47
     Controlling Documents.............................................    47
     Legal Proceedings.................................................    48
     Experts...........................................................    48
     Legal Matters.....................................................    48
     Registration Statements...........................................    48
 ACCUMULATION UNIT VALUES..............................................    49
 TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION..........    53
</TABLE>


                                       6
<PAGE>
                                  DEFINITIONS

ACCUMULATION UNIT: An index used to compute the value of the contract owner's
interest in a subaccount prior to the annuity date.

ANNUITANT: The person on whose continuation of life annuity payments may depend.

ANNUITY DATE: The date on which annuity payments begin.

BENEFICIARY: The person to whom payment is to be made on the death of the
contract owner.

CONTRACT ANNIVERSARY: The same date each year as the date of issue of the
Contract.

CONTRACT YEAR: The period from one contract anniversary to the day preceding the
next contract anniversary.

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 ("IRC").

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.


NONQUALIFIED CONTRACT: A Contract issued in connection with a retirement
arrangement other than a qualified arrangement described in the IRC.



QUALIFIED CONTRACT: A Contract issued in connection with a retirement
arrangement described under section 403(b), 408, or 408A of the IRC.



TAX SHELTERED ANNUITY: A Contract issued in connection with a retirement
arrangement that receives favorable tax status under Section 403(b) of the IRC.


VALUATION PERIOD: The interval from one determination of the net asset value of
a subaccount to the next.

                                       7
<PAGE>

                        CAPSULE SUMMARY OF THE CONTRACT


This capsule summary provides 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.

PREMIUMS


Generally, before the annuity date you can pay premiums as often as you like.
The minimum initial premium is $5,000 for a non-qualified Contract and $2,000
for an IRA Contract. Subsequent premiums generally must be $100 or more.
Transfer amounts from tax sheltered annuity plans that are not subject to the
Employee Retirement Income Security Act of 1974, as amended, will be accepted as
premium payments, as permitted by law. Other premium payments will not be
accepted under a Contract used as a tax sheltered annuity. Under an automatic
investment feature, you can make subsequent premium payments systematically from
your Merrill Lynch brokerage account. For more information, contact your
Financial Consultant.



The Contract is available as a non-qualified contract or may be issued as an IRA
in certain circumstances or purchased through an established IRA or Roth IRA
custodial account with Merrill Lynch, Pierce, Fenner & Smith Incorporated
("MLPF&S"). Federal law limits maximum annual contributions to IRAs and Roth
IRAs.



The tax advantages typically provided by a variable annuity are already
available with tax-qualified plans, including IRAs and Roth IRAs. You should
carefully consider the advantages and disadvantages of owning a variable annuity
in a tax-qualified plan, including the costs and benefits of the Contract
(including the annuity income benefits), before you purchase the Contract in a
tax-qualified plan.


THE ACCOUNTS


As you direct, we will put premiums into subaccounts of Account A and/or
Account B corresponding to the Funds in which we invest your contract value. For
the first 14 days following the date of issue, we put all premiums you've
directed into Account A into the Domestic Money Market Subaccount. After the 14
days, we'll put the money into the Account A subaccounts you've selected.
Currently, you may allocate premiums or contract value among 18 of 22 available
subaccounts. Generally, within certain limits you may transfer Account A value
periodically among Account A subaccounts.


                                       8
<PAGE>
THE FUNDS AVAILABLE FOR INVESTMENT

- --ARROW-- FUNDS OF MERRILL LYNCH VARIABLE SERIES FUNDS
      --ARROW-- Domestic Money Market Fund
      --ARROW-- Prime Bond Fund
      --ARROW-- High Current Income Fund
      --ARROW-- Quality Equity Fund

      --ARROW-- Small Cap Value Focus Fund

      --ARROW-- Global Strategy Focus Fund
      --ARROW-- Basic Value Focus Fund

      --ARROW-- Balanced Capital Focus Fund

      --ARROW-- Global Growth Focus Fund
      --ARROW-- Government Bond Fund
      --ARROW-- Developing Capital Markets Focus Fund
      --ARROW-- Index 500 Fund
      --ARROW-- Reserve Assets Fund

- --ARROW-- FUNDS OF ALLIANCE VARIABLE PRODUCTS SERIES FUND
      --ARROW-- Premier Growth Portfolio
      --ARROW-- Quasar Portfolio

- --ARROW-- FUNDS OF AIM VARIABLE INSURANCE FUNDS

      --ARROW-- AIM V.I. Capital Appreciation Fund
      --ARROW-- AIM V.I. Value Fund
- --ARROW-- FUNDS OF MFS-REGISTERED TRADEMARK- VARIABLE INSURANCE TRUST-SM-
      --ARROW-- Emerging Growth Series
      --ARROW-- Research Series
- --ARROW-- FUNDS OF HOTCHKIS AND WILEY VARIABLE TRUST
      --ARROW-- International VIP Portfolio
- --ARROW-- TRUSTS OF DEFINED ASSETS FUNDS

      --ARROW-- 2000 ML Select Ten V.I. Trust


- --ARROW-- MERCURY ASSET MANAGEMENT & V.I. FUNDS, INC.


      --ARROW-- Mercury V.I. U.S. Large Cap Fund



We have closed to new purchase payments and to transfers the subaccounts
investing in the Natural Resources Focus Fund, American Balanced Fund, Global
Bond Focus Fund, International Equity Focus Fund, and Utilities and
Telecommunications Focus Fund of the Merrill Lynch Variable Series Funds.


If you want detailed information about the investment objectives of the Funds,
see "Investments of the Accounts" and the attached prospectuses for the Funds.

FEES AND CHARGES

MORTALITY & EXPENSE RISK CHARGE

We impose a mortality and expense risk charge to cover certain risks. The
mortality portion compensates us for mortality risks we assume for the annuity
payment and death benefit guarantees made under the Contract. The expense
portion compensates us for expense risks we assume if the contract maintenance
and administration charges aren't enough to cover all Contract maintenance and
administration expenses. The charge equals 1.25% annually for Account A and
0.65% annually for Account B. We deduct it daily from the net asset value of the
Accounts. This charge ends on the annuity date.

SALES CHARGE

We may impose a deferred sales charge only if you withdraw money from
Account A. The maximum charge is 7% of premium withdrawn during the first year
after that premium is paid. The charges decrease by 1% each year. After year
seven, it's 0%. We don't impose a sales charge on withdrawals or surrenders from
Account B.

ADMINISTRATION CHARGE

We charge 0.10% annually to reimburse us for costs associated with the
establishment and administration of the Contract. We deduct this charge daily
only from the net asset value of Account A. We don't impose the charge on the
assets of Account B. This charge ends on the annuity date.

                                       9
<PAGE>
CONTRACT MAINTENANCE CHARGE


We charge $40 a year to reimburse us for expenses related to maintenance of the
Contract. We waive this charge on all Contracts with a contract value of at
least $50,000 on the Contract anniversary and in certain circumstances where you
own at least three Contracts. The charge ends on the annuity date.


PREMIUM TAXES

On the annuity date we deduct a charge for any premium taxes imposed by a state
or local government. Premium tax rates vary from jurisdiction to jurisdiction.
They currently range from 0% to 5%.


FUND EXPENSES



You will bear the costs of advisory fees and operating expenses deducted from
Fund assets.


You can find detailed information about fees and charges imposed on the Contract
under "Charges and Deductions".

TRANSFERS

TRANSFERS AMONG ACCOUNT A SUBACCOUNTS


Before the annuity date, you may transfer all or part of your Account A value
among the subaccounts up to six times per contract year without charge. However,
the Natural Resources Focus Subaccount, American Balanced Subaccount, Global
Bond Focus Subaccount, International Equity Focus Subaccount, and Utilities and
Telecommunications Focus Subaccount are closed to transfers.


You may make more than six transfers among available subaccounts, but we may
charge $25 per extra transfer. You may elect a Dollar Cost Averaging feature so
that money you've put in the Domestic Money Market Subaccount is systematically
transferred monthly into other Account A subaccounts you select without charge.
In addition, through participation in the Merrill Lynch RPA-SM- program, you may
have your Account A values invested under an investment program based on your
investment profile (see "Transfers", "Dollar Cost Averaging", and "Merrill Lynch
Retirement Plus Advisor-SM-").

TRANSFERS FROM ACCOUNT A TO ACCOUNT B


Once each contract year, you may transfer from Account A to Account B an amount
equal to any gain in account value since the date of issue and/or any premium no
longer subject to a sales charge. Once each contract year, you may transfer from
Account A to Account B all or a portion of the greater of that amount or 10% of
premiums still subject to a sales charge (minus any premium already withdrawn or
transferred). Additionally, we allow periodic transfers of all or a portion of
the greater amount, determined at the time of each periodic transfer, on a
monthly, quarterly, semi-annual or annual basis.


This is the only amount you may transfer from Account A to Account B during a
contract year. We impose no charge on this transfer. We don't permit transfers
from Account B to Account A.

WITHDRAWALS


You can withdraw money from the Contract six times each contract year.
Withdrawals from Account A are generally subject to a sales charge (see "Sales
Charge"). However, we won't impose a sales charge to the first withdrawal in any
contract year of gain out of Account A and/or any premium no longer subject to a
sales


                                       10
<PAGE>

charge. We won't impose a sales charge on that portion of the first withdrawal
from Account A in any contract year that does not exceed the greater of:


   (1) any gain in account value and/or any premium not subject to a sales
      charge; and
   (2) 10% of premiums subject to a sales charge (minus any of that premium
      already withdrawn or transferred out of Account A).


Additionally, you may elect that the amount withdrawn be paid on a monthly,
quarterly, semi-annual or annual basis.


We don't impose a sales charge on withdrawals from Account B.

In addition to the six withdrawals permitted each contract year, you may
withdraw the value in Account B automatically on a monthly, quarterly,
semi-annual, or annual basis. These automatic withdrawals are not subject to any
sales charge (see "Withdrawals and Surrenders").

A withdrawal may have adverse tax consequences (see "Federal Income Taxes").

DEATH BENEFIT

Regardless of investment experience, the Contract provides a guaranteed minimum
death benefit if you die before the annuity date.

Currently, if you are age 80 or under on the issue date, the death benefit
equals the greatest of:

   (1) premiums paid less any withdrawals,
   (2) the contract value, or
   (3) the maximum death benefit value.

If you are over age 80 on the issue date, the death benefit equals the greater
of:

   (1) premiums paid less any withdrawals, or
   (2) the contract value.

The maximum death benefit value equals the greatest anniversary value of
Account A, plus the value of Account B.

ANNUITY PAYMENTS

Annuity payments begin on the annuity date and are made under the annuity option
you select. When you first buy the Contract, the annuity date for nonqualified
Contracts is the annuitant's 85th birthday. The annuity date for IRA Contracts
or Tax Sheltered Annuity Contracts is when the owner/annuitant reaches age
70 1/2.

Details about the annuity options available under the Contract can be found
under "Annuity Options".

TEN DAY REVIEW

When you receive the Contract, read it carefully to make sure it's what you
want. Generally, within 10 days after you receive the Contract, you may return
it for a refund. Some states allow a longer period of time to return the
Contract. To get a refund, return the Contract to the Service Center or to the
Financial Consultant who sold it. We will then refund the greater of all
premiums paid into the Contract or the contract value as of the date you return
the Contract.

                                       11
<PAGE>

                                   FEE TABLE



A.   Contract Owner Transaction Expenses


     1. Sales Load Imposed on Premium .................................     None


     2. Contingent Deferred Sales Charge



<TABLE>
<CAPTION>
          COMPLETE YEARS ELAPSED SINCE            CONTINGENT DEFERRED SALES CHARGE AS A
          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>



     3. Transfer Fee ...................................................     $25


     The first 6 transfers among Separate Account A subaccounts in a
     contract year are free. We currently do not, but may in the future,
     charge a $25 fee 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.



     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.



B.   Annual Contract Maintenance Charge ................................     $40


     The Contract Maintenance Charge will be assessed annually on each
     contract anniversary if the contract value is less than $50,000.



C.   Separate Account Annual Expenses (as a percentage of account value)



<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>



D.   Fund Expenses for the Year Ended December 31, 1999 (see "Notes to Fee
     Table") (as a percentage of each Fund's
     average net assets)



<TABLE>
<CAPTION>
                                        MERRILL LYNCH VARIABLE SERIES FUNDS, INC. (CLASS A SHARES)
                           -------------------------------------------------------------------------------------
                                            HIGH             SMALL CAP   NATURAL    GLOBAL              DOMESTIC
                           RESERVE  PRIME  CURRENT  QUALITY    VALUE    RESOURCES  STRATEGY  AMERICAN    MONEY
ANNUAL EXPENSES            ASSETS   BOND   INCOME   EQUITY   FOCUS(A)    FOCUS*     FOCUS    BALANCED*   MARKET
- ---------------            -------  -----  -------  -------  ---------  ---------  --------  ---------  --------
<S>                        <C>      <C>    <C>      <C>      <C>        <C>        <C>       <C>        <C>
Investment Advisory
  Fees...................     .50%   .42%     .47%     .43%      .75%       .65%       .65%      .55%       .50%
Other Expenses...........     .15%   .05%     .05%     .06%      .06%       .26%       .08%      .06%       .05%
                            -----   ----    -----    -----    ------     ------     ------    ------     ------
Total Annual Operating
  Expenses...............     .65%   .47%     .52%     .49%      .81%       .91%       .73%      .61%       .55%
Expense Reimbursements...       0%     0%       0%       0%        0%         0%         0%        0%         0%
                            -----   ----    -----    -----    ------     ------     ------    ------     ------
Net Expenses.............     .65%   .47%     .52%     .49%      .81%       .91%       .73%      .61%       .55%
</TABLE>


                                       12
<PAGE>

<TABLE>
<CAPTION>

                                                         MERRILL LYNCH VARIABLE SERIES FUNDS, INC. (CLASS A SHARES) (CONT'D)
                                                    -----------------------------------------------------------------------------
                                                                           UTILITIES                                  DEVELOPING
                                                    BASIC    GLOBAL           AND         INTERNATIONAL                 CAPITAL
                                                    VALUE     BOND     TELECOMMUNCATIONS     EQUITY      GOVERNMENT     MARKETS
ANNUAL EXPENSES                                     FOCUS    FOCUS**       FOCUS(A)          FOCUS**        BOND       FOCUS(B)
- ---------------                                     ------  ---------  -----------------  -------------  -----------  -----------
<S>                                                 <C>     <C>        <C>                <C>            <C>          <C>
Investment Advisory Fees..........................    .60%     .60%            .60%             .75%         .50%         1.00%
Other Expenses....................................    .06%     .17%            .09%             .17%         .05%          .67%
                                                      ---      ---             ---              ---          ---          ----
Total Annual Operating Expenses...................    .66%     .77%            .69%             .92%         .55%         1.67%
Expense Reimbursements............................      0%       0%              0%               0%           0%          .42%
                                                      ---      ---             ---              ---          ---          ----
Net Expenses......................................    .66%     .77%            .69%             .92%         .55%         1.25%

<CAPTION>
                                                             MERRILL LYNCH VARIABLE SERIES
                                                             FUNDS, INC. (CLASS A SHARES)
                                                                       (CONT'D)
                                                    -----------------------------------------------

                                                                      GLOBAL            BALANCED
                                                                      GROWTH             CAPITAL
ANNUAL EXPENSES                                     INDEX 500          FOCUS            FOCUS(A)
- ---------------                                     ---------      -------------      -------------
<S>                                                 <C>            <C>                <C>
Investment Advisory Fees..........................     .30%             .75%               .60%
Other Expenses....................................     .05%             .12%               .11%
                                                       ---             ----                ---
Total Annual Operating Expenses...................     .35%             .87%               .71%
Expense Reimbursements............................       0%               0%                 0%
                                                       ---             ----                ---
Net Expenses......................................     .35%             .87%               .71%
</TABLE>


<TABLE>
<CAPTION>
                                              ALLIANCE VARIABLE
                                                  PRODUCTS
                         AIM VARIABLE         SERIES FUND, INC.    MFS-REGISTERED TRADEMARK- VARIABLE  HOTCHKIS AND WILEY
                        INSURANCE FUNDS       (CLASS A SHARES)             INSURANCE TRUST-SM-           VARIABLE TRUST
                     --------------------- ----------------------- ----------------------------------- ------------------
                       AIM V.I.             ALLIANCE                      MFS
                       CAPITAL    AIM V.I.   PREMIER    ALLIANCE       EMERGING             MFS        HOTCHKIS AND WILEY
ANNUAL EXPENSES      APPRECIATION  VALUE    GROWTH(C)   QUASAR(C)      GROWTH(D)        RESEARCH(D)    INTERNATIONAL VIP
- ---------------      ------------ -------- ----------- ----------- ----------------- ----------------- ------------------
<S>                  <C>          <C>      <C>         <C>         <C>               <C>               <C>
Investment Advisory
  Fees..............     .62%       .61%      1.00%       1.00%           .75%              .75%               .75%
Other Expenses......     .11%       .15%       .05%        .19%           .09%              .11%               .26%
                         ---        ---       ----        ----            ---               ---               ----
Total Annual
  Operating
  Expenses..........     .73%       .76%      1.05%       1.19%           .84%              .86%              1.01%
Expense
  Reimbursements....       0%         0%         0%          0%             0%                0%                 0%
                         ---        ---       ----        ----            ---               ---               ----
Net Expenses........     .73%       .76%      1.05%       1.19%           .84%              .86%              1.01%

<CAPTION>
                        MERCURY ASSET
                         MANAGEMENT
                      V.I. FUNDS, INC.
                      (CLASS A SHARES)
                      -----------------
                        MERCURY V.I.
                         U.S. LARGE
ANNUAL EXPENSES            CAP(E)
- ---------------       -----------------
<S>                   <C>
Investment Advisory
  Fees..............         .65%
Other Expenses......        2.18%
                            ----
Total Annual
  Operating
  Expenses..........        2.83%
Expense
  Reimbursements....        1.58%
                            ----
Net Expenses........        1.25%
</TABLE>



<TABLE>
<CAPTION>
                                                             DEFINED ASSET FUNDS
                                                    -------------------------------------
ANNUAL EXPENSES                                           SELECT TEN V.I. TRUST(F)
- ---------------                                     -------------------------------------
<S>                                                 <C>
Deferred Transaction Fee..........................         $4.29 per 1,000 Trust Units
Trustee's Fee.....................................                                .099%
Portfolio Supervision, Bookkeeping and
  Administrative Fees.............................                                .077%
Organizational Expenses...........................                                .132%
Other Operating Expenses..........................                                .030%
                                                      --------------------------------
Total Annual Operating Expenses...................                                .338%
</TABLE>


- ---------


*    Closed to allocations of premiums or contract value following the close of
     business on December 6, 1996.

**   Closed to allocations of premiums or contract value following the close of
     business on June 5, 1998.



                                       13
<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:
           ML Reserve Assets Fund+.................................            $14            $43            $74           $163

           SEPARATE ACCOUNT A SUBACCOUNT INVESTING IN:
           ML Prime Bond Fund+.....................................            $84           $109           $132           $221
           ML High Current Income Fund+............................            $85           $111           $135           $226
           ML Quality Equity Fund+.................................            $85           $110           $133           $223
           ML Small Cap Value Focus Fund+..........................            $88           $119           $150           $257
           ML Natural Resources Focus Fund+*.......................            $89           $122           $155           $267
           ML Global Strategy Focus Fund+..........................            $87           $117           $146           $249
           ML American Balanced Fund+*.............................            $86           $113           $139           $236
           ML Domestic Money Market Fund+..........................            $85           $111           $136           $229
           ML Basic Value Focus Fund+..............................            $86           $115           $142           $241
           ML Global Bond Focus Fund+**............................            $87           $118           $148           $253
           ML Utilities and Telecommunications Focus Fund+*........            $86           $116           $144           $244
           ML International Equity Focus Fund+**...................            $89           $122           $155           $268
           ML Government Bond Fund+................................            $85           $111           $136           $229
           ML Developing Capital Markets Focus Fund+...............            $92           $132           $172           $302
           ML Index 500 Fund+......................................            $83           $106           $126           $208
           ML Global Growth Focus Fund+............................            $88           $121           $153           $263
           ML Balanced Capital Focus Fund+.........................            $87           $116           $145           $246
           Defined Asset Funds -- Select Ten V.I. Trust............            $87           $118           $147           $251
           AIM V.I. Capital Appreciation Fund......................            $87           $117           $146           $249
           AIM V.I. Value Fund.....................................            $87           $118           $147           $252
           Alliance Premier Growth Portfolio+......................            $90           $126           $162           $282
           Alliance Quasar Portfolio+..............................            $91           $130           $169           $296
           MFS Emerging Growth Series..............................            $88           $120           $151           $260
           MFS Research Series.....................................            $88           $121           $152           $262
           Hotchkis and Wiley International VIP Portfolio..........            $90           $125           $160           $278
           Mercury V.I. U.S. Large Cap Fund+.......................            $92           $132           $172           $302
</TABLE>


- ---------


<TABLE>
<S>                         <C>
+                           Class A Shares.

*                           Closed to allocations of premiums or contract value
                            following the close of business on December 6, 1996.

**                          Closed to allocations of premiums or contract value
                            following the close of business on June 5, 1998.
</TABLE>


                                       14
<PAGE>

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:
           ML Reserve Assets Fund+.................................            $14            $43            $74           $163

           SEPARATE ACCOUNT A SUBACCOUNT INVESTING IN:
           ML Prime Bond Fund+.....................................            $19            $59           $102           $221
           ML High Current Income Fund+............................            $20            $61           $105           $226
           ML Quality Equity Fund+.................................            $19            $60           $103           $223
           ML Small Cap Value Focus Fund+..........................            $23            $70           $120           $257
           ML Natural Resources Focus Fund+*.......................            $24            $73           $125           $267
           ML Global Strategy Focus Fund+..........................            $22            $67           $116           $249
           ML American Balanced Fund+*.............................            $21            $64           $109           $236
           ML Domestic Money Market Fund+..........................            $20            $62           $106           $229
           ML Basic Value Focus Fund+..............................            $21            $65           $112           $241
           ML Global Bond Focus Fund+**............................            $22            $69           $118           $253
           ML Utilities and Telecommunications Focus Fund+*........            $21            $66           $114           $244
           ML International Equity Focus Fund+**...................            $24            $73           $125           $268
           ML Government Bond Fund+................................            $20            $62           $106           $229
           ML Developing Capital Markets Focus Fund+...............            $27            $83           $142           $302
           ML Index 500 Fund+......................................            $18            $56           $ 96           $208
           ML Global Growth Focus Fund+............................            $23            $72           $123           $263
           ML Balanced Capital Focus Fund+.........................            $22            $68           $117           $251
           Defined Asset Funds -- Select Ten V.I. Trust............            $22            $68           $117           $251
           AIM V.I. Capital Appreciation Fund......................            $22            $67           $116           $249
           AIM V.I. Value Fund.....................................            $22            $68           $117           $252
           Alliance Premier Growth Portfolio+......................            $25            $77           $132           $282
           Alliance Quasar Portfolio+..............................            $27            $82           $139           $296
           MFS Emerging Growth Series..............................            $23            $71           $121           $260
           MFS Research Series.....................................            $23            $71           $122           $262
           Hotchkis and Wiley International VIP Portfolio..........            $25            $76           $130           $278
           Mercury V.I. U.S. Large Cap Fund+.......................            $27            $83           $142           $302
</TABLE>


- ---------


<TABLE>
<S>                         <C>
+                           Class A Shares.

*                           Closed to allocations of premiums or contract value
                            following the close of business on December 6, 1996.

**                          Closed to allocations of premiums or contract value
                            following the close of business on June 5, 1998.
</TABLE>


                                       15
<PAGE>

The preceding Fee Table and Examples help you understand the costs and expenses
you will bear, directly or indirectly. The Fee Table and Examples include
expenses and charges of the Accounts as well as the Funds. The Examples also
reflect the $40 contract maintenance charge as .025% of average assets. See the
CHARGES AND DEDUCTIONS section in this Prospectus and the Fund prospectuses for
a further discussion of fees and charges.



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.



Condensed financial information containing the accumulation unit value history
appears at the end of this prospectus.



NOTES TO FEE TABLE



(a)  Effective April 4, 2000, (i) the Special Value Focus Fund was renamed the
    Small Cap Value Focus Fund; (ii) the Global Utility Focus Fund was renamed
    the Utilities and Telecommunications Focus Fund; and (iii) the Capital Focus
    Fund was renamed the Balanced Capital Focus Fund. See the accompanying
    prospectus for Merrill Variable Funds for additional information regarding
    these changes.



(b)  Merrill Lynch Asset Management L.P. ("MLAM") and Merrill Lynch Life Agency,
    Inc. have entered into a Reimbursement Agreement that limits the operating
    expenses, exclusive of any distribution fees imposed on Class B shares, paid
    by each Fund of the Merrill Variable Funds 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. Under this Reimbursement Agreement, the
    Developing Capital Markets Focus Fund was reimbursed for a portion of its
    operating expenses for 1999.



(c)  The Fee Table does not reflect fees waived or expenses assumed by Alliance
    Capital Management L.P. ("Alliance") for the Alliance Quasar Portfolio
    during the year ended December 31, 1999. Such waivers and assumption of
    expenses were made on a voluntary basis. Alliance may discontinue or reduce
    any such waiver or assumption of expenses at any time without notice. During
    the fiscal year ended December 31, 1999, Alliance waived management fees
    totaling .24% for the Alliance Quasar Portfolio. Considering such
    reimbursements, "Total Annual Operating Expenses" would have been .95%.



(d)  The MFS Emerging Growth Series and MFS Research Series have expense offset
    arrangements which reduce each Fund's custodian fee based upon the amount of
    cash maintained by each Fund with its custodian and dividend disbursing
    agent. The Funds may enter into such arrangements and directed brokerage
    arrangements, which would also have the effect of reducing the Funds'
    expenses. "Other Expenses" do not take into account these expense
    reductions, and are therefore higher than the actual expenses of the Funds.
    Had these fee reductions been taken into account, "Net Expenses" would have
    been 0.83% for the Emerging Growth Series and 0.85% for the Research Series.



(e)  Mercury Asset Management International Ltd. has agreed to limit for one
    year the operating expenses paid by the Mercury V.I. U.S. Large Cap Fund to
    1.25% of its average net assets.



(f)  Merrill Lynch, Pierce, Fenner & Smith Incorporated, the sponsor of Defined
    Asset Funds, receives a deferred transaction fee accrued daily at an annual
    rate of $4.29 per 1,000 units of the Select Ten V.I. Trust ("Trust Units")
    (about 0.47% per Trust Unit) for creating and maintaining the Select Ten
    V.I. Trust. This deferred transaction fee also applies to income and
    principal distributions on Trust Units, which are reinvested in Trust Units.
    Other annual operating expenses are shown as a percentage of net assets of
    the Select Ten V.I. Trust. The amount of each of these other expenses, on a
    per 1,000 Trust Unit basis, are as follows: $0.99 (trustee's fee); $0.77
    (portfolio supervision, bookkeeping and administrative fees); $1.32
    (organizational expenses); and $0.30 (other operating expenses); for a total
    of $3.38 per 1,000 Trust Units. These expenses do not include the costs of
    purchasing and selling the underlying stocks held by the Select Ten V.I.
    Trust.


                                       16
<PAGE>
                            YIELDS AND TOTAL RETURNS

From time to time, we may advertise yields, effective yields, and total returns
for the subaccounts. THESE FIGURES ARE BASED ON HISTORICAL EARNINGS AND DO NOT
INDICATE OR PROJECT FUTURE PERFORMANCE. We may also advertise performance of the
subaccounts in comparison to certain performance rankings and indices. More
detailed information on 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. Fund expenses influence Fund performance.

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 is assumed to be reinvested. The effective yield will be
slightly higher than the yield because of the compounding effect of this assumed
reinvestment.

The yield of an Account A subaccount (besides 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 the income generated by the investment during that 30-day or
one-month period is generated each period over 12 months and is shown as a
percentage of the investment.

The average annual total return of a subaccount refers to return quotations
assuming an investment has been held in each subaccount for 1, 5 and 10 years,
or for a shorter period, if applicable. The average annual total returns
represent the average compounded rates of return that would cause an initial
investment of $1,000 to equal the value of that investment at the end of each
period. These percentages include any sales charge that would apply if you
terminated the Contract at the end of each period indicated, but exclude any
deductions for premium taxes.

We may also advertise or present yield or total return performance information
computed on different bases, but this information will always be accompanied by
average annual total returns for the corresponding subaccounts. For example, we
may present total return information that doesn't reflect a deduction for the
sales charge. This presentation assumes that an investment in the Contract will
extend beyond the period when the sales charge applies, consistent with the long
term investment and retirement objectives of the Contract. We may also advertise
total return performance information for the Funds. We may also present total
return performance information for a subaccount for periods before the date the
subaccount commenced operations. If we do, we'll base performance of the
corresponding Fund as if the subaccount existed for the same periods as those
indicated for the corresponding Fund, with a level of fees and charges equal to
those currently imposed under the Contracts. We may also present total
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 will also reflect the deduction of charges described above except
for the sales charge. This information may also be compared to various indices.

Advertising and sales literature for the Contracts may also compare the
performance of the subaccounts and 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, with investment objectives similar to each
of the Funds corresponding to the subaccounts.

                                       17
<PAGE>
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. Ranking services
we 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 we 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. The tax deferral may be illustrated by graphs and charts and
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

We are a stock life insurance company organized under the laws of the State of
New York on November 28, 1973. We are an indirect wholly-owned subsidiary of
Merrill Lynch & Co., Inc., a corporation whose common stock is traded on the New
York Stock Exchange.

Our financial statements can be found in the Statement of Additional
Information. You should consider them only in the context of our ability to meet
any Contract obligation.

                                  THE ACCOUNTS

You may direct 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 through its subaccounts a variety of
investment options. Each option has a different investment objective. The ML of
New York Variable Annuity Separate Account B ("Account B") offers a money market
investment through its subaccount.

We established the Accounts on August 14, 1991. They are governed by New York
law, our state of domicile. They are registered with the Securities and Exchange
Commission as unit investment trusts under the Investment Company Act of 1940.
Each account meets the definition of a separate account under the federal
securities laws. The Accounts' assets are SEGREGATED from all of our other
assets.

SEGREGATION OF ACCOUNT ASSETS

Obligations to contract owners and beneficiaries that arise under the Contract
are our obligations. We own all of the assets in the Accounts. Each Account's
income, gains, and losses, whether or not realized, derived from Account assets
are credited to or charged against the Account without regard to our other
income, gains or losses. The assets in each Account will always be at least
equal to the reserves and other liabilities of the Account. If an Account's
assets exceed the required reserves and other Contract liabilities, we may
transfer the excess to our general account. Under New York insurance law the
assets in each Account, to the extent of its

                                       18
<PAGE>
reserves and liabilities, may not be charged with liabilities arising out of any
other business we conduct nor may the assets of either Account be charged with
any liabilities of the other Account.

NUMBER OF SUBACCOUNTS; SUBACCOUNT INVESTMENTS


There are 21 subaccounts currently available through Account A and one
subaccount currently available through Account B. Five subaccounts previously
available through Account A (the Natural Resources Focus Subaccount, the
American Balanced Subaccount, the Global Bond Focus Subaccount, the
International Equity Focus Subaccount and the Utilities and Telecommunications
Focus Subaccount) are closed to allocations of premiums and contract value. All
subaccounts invest in a corresponding portfolio of the Merrill Lynch Variable
Series Funds, Inc. (the "Merrill Variable Funds"); the AIM Variable Insurance
Funds (the "AIM V.I. Funds"); the Alliance Variable Products Series Fund, Inc.
(the "Alliance Fund"); the MFS-Registered Trademark- Variable Insurance
Trust-SM- (the "MFS Trust"); the Hotchkis and Wiley Variable Trust (the
"Hotchkis and Wiley Trust"); the Mercury Asset Management V.I. Funds, Inc. (the
"Mercury V.I. Funds"); or the Defined Asset Funds. Additional subaccounts may be
added or closed in the future.



Although the investment objectives and policies of certain Funds are similar to
the investment objectives and policies of other portfolios that may be managed
or sponsored by the same investment adviser, manager, or sponsor, nevertheless,
we do not represent or assure that the investment results will be comparable to
any other portfolio, even where the investment adviser or manager is the same.
Differences in portfolio size, actual investments held, fund expenses, and other
factors all contribute to differences in fund performance. For all of these
reasons, you should expect investment results to differ. In particular, certain
funds available only through the Contract have names similar to funds not
available through the Contract. The performance of a fund not available through
the Contract should not be indicative of performance of the similarly named fund
available through the Contract.


                          INVESTMENTS OF THE ACCOUNTS

GENERAL INFORMATION AND INVESTMENT RISKS

Information about investment objectives, management, policies, restrictions,
expenses and all other aspects of fund operations can be found in the Fund's
prospectus and Statement of Additional Information. Fund shares are currently
sold to our separate accounts as well as separate accounts of Merrill Lynch Life
Insurance Company (an indirect wholly owned subsidiary of Merrill Lynch &
Co., Inc.), and insurance companies not affiliated with us to fund benefits
under certain variable annuity and variable life insurance contracts. Shares of
these funds may be offered in the future to certain pension or retirement plans.

Generally, you should consider the funds as long-term investments and vehicles
for diversification, but not as a balanced investment program. Many of these
funds may not be appropriate as the exclusive investment to fund a Contract for
all contract owners. There is no guarantee that any fund will be able to meet
its investment objectives. Meeting these objectives depends upon future economic
conditions and upon how well fund management anticipates changes in economic
conditions.

MERRILL LYNCH VARIABLE SERIES FUNDS, INC.

The Merrill Lynch Variable Series Funds, Inc. ("Merrill Variable Funds") is
registered with the Securities and Exchange Commission as an open-end management
investment company. It currently offers the Accounts Class A shares of 18 of its
separate investment mutual fund portfolios. The Reserve Assets Fund is available
only to Account B.

                                       19
<PAGE>

Merrill Lynch Asset Management, L.P. ("MLAM") is the investment adviser to the
Merrill Variable Funds. MLAM, together with its affiliates, Fund Asset
Management, L.P., Mercury Asset Management International Ltd., and Hotchkis and
Wiley, is a worldwide mutual fund leader, and had a total of $550.07 billion in
investment company and other portfolio assets under management as of the end of
January 31, 2000. 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, it is paid fees by
these Funds for its services. The fees charged to each of these Funds are set
forth in the summary below.


Details about these Funds, including their investment objectives, management,
policies, restrictions, expenses and risks, and all other aspects of these
Funds' operation can be found in the attached prospectus for the Merrill
Variable Funds and in their Statement of Additional Information. Read these
carefully before investing. As described in the prospectus for Merrill Variable
Funds, many of these Funds should be considered a long-term investment and a
vehicle for diversification, and not as a balanced investment program. Such
Funds may not be appropriate as the exclusive investment to fund a Contract for
all contract owners. The Merrill Variable Funds prospectus also describes
certain additional risks, including investing on an international basis or in
foreign securities and investing in lower rated or unrated fixed income
securities.


DOMESTIC MONEY MARKET FUND. This Fund seeks to preserve capital, maintain
liquidity, and achieve the highest possible current income consistent with the
foregoing objectives by investing in short-term domestic money market
securities. MLAM receives an advisory fee from the Fund at the annual rate of
0.50% of the average daily net assets of the Fund.



PRIME BOND FUND. This Fund seeks to obtain a high level of current income.
Secondarily, the Fund seeks capital appreciation when consistent with the
foregoing objective. The Fund invests primarily in long-term corporate bonds
rated in the top three ratings categories by Moody's Investors Service, Inc.
("Moody's") or Standard & Poor's Ratings Group ("Standard & Poor's"). MLAM
receives an advisory fee from the Fund 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 Merrill Variable Funds.



HIGH CURRENT INCOME FUND. This Fund seeks to obtain a high level of current
income. Secondarily, the Fund seeks 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
(including securities commonly known as "junk bonds"). Investment in such
securities entails relatively greater risk of loss of income or principal. In an
effort to minimize risk, the Fund will diversify its holdings among many
issuers. However, there can be no assurance that diversification will protect
the Fund from widespread defaults during periods of sustained economic downturn.
MLAM receives an advisory fee from the Fund 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 Merrill Variable Funds.


                                       20
<PAGE>

QUALITY EQUITY FUND. This Fund seeks to achieve high total investment return.
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 an advisory fee from the Fund
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.



SMALL CAP VALUE FOCUS FUND (FORMERLY, THE SPECIAL VALUE FOCUS FUND). This Fund
seeks long term growth of capital by investing in a diversified portfolio of
securities, primarily common stocks, of relatively small companies that
management of the Merrill Variable Funds believes have special investment value,
and of emerging growth companies regardless of size. 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 the selection of securities. MLAM
receives an advisory fee from the Fund at the annual rate of 0.75% of the
average daily net assets of the Fund.



NATURAL RESOURCES FOCUS FUND. This Fund seeks to achieve capital appreciation
and to protect the purchasing power of capital by investing primarily in equity
securities of domestic and foreign companies with substantial natural resource
assets. MLAM receives an advisory fee from the Fund at the annual rate of 0.65%
of the average daily net assets of the Fund.


We 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.

The subaccount corresponding to this Fund was closed to allocations of premiums
and contract value following the close of business on December 6, 1996.

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 equity securities. MLAM receives an
advisory fee from the Fund at the annual rate of 0.55% of the average daily net
assets of the Fund.

The subaccount corresponding to this Fund was closed to allocations of premiums
and contract value following the close of business on December 6, 1996.

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, the Far East and Latin America. MLAM
receives an advisory fee from the Fund at the annual rate of 0.65% of the
average daily net assets of the Fund.

Effective following the close of business on December 6, 1996, the Flexible
Strategy Fund was merged with and into the Global Strategy Focus Fund.

BASIC VALUE FOCUS FUND. This Fund seeks 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.
The Fund seeks special opportunities in securities that are selling at a
discount, either from book value or historical price-earnings ratios, or seem
capable of recovering from temporarily out-of-favor considerations. Particular
emphasis is placed on securities which provide an above-average dividend return
and

                                       21
<PAGE>
sell at a below-average price/earnings ratio. MLAM receives an advisory fee from
the Fund at the annual rate of 0.60% of the average daily net assets of the
Fund.


GLOBAL BOND FOCUS FUND. This Fund seeks to provide high total investment return
by investing in a global portfolio of fixed-income securities denominated in
various currencies, including multinational currency units. The Fund may invest
in fixed-income securities that have a credit rating of A or better by
Standard & Poor's or by Moody's or commercial paper rated A-1 by Standard &
Poor's or Prime-1 by Moody's or obligations that MLAM has determined to be of
similar creditworthiness. MLAM receives an advisory fee from the Fund at the
annual rate of 0.60% of the average daily net assets of the Fund.


Effective following the close of business on December 6, 1996, the International
Bond Fund was merged with and into the Global Bond Focus Fund. The subaccount
corresponding to this Fund was closed to allocations of premiums and contract
value following the close of business on June 5, 1998.


UTILITIES AND TELECOMMUNICATIONS FOCUS FUND (FORMERLY, THE GLOBAL UTILITY FOCUS
FUND). This Fund seeks both 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 MLAM,
primarily engaged in the ownership or operation of facilities used to generate,
transmit or distribute electricity, telecommunications, gas or water. MLAM
receives an advisory fee from the Fund at the annual rate of 0.60% of the
average daily net assets of the Fund.


The subaccount corresponding to this Fund was closed to allocations of premiums
and contract value following the close of business on December 6, 1996.

INTERNATIONAL EQUITY FOCUS FUND. This Fund seeks 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 and at least 65% of the Fund's total assets will be invested
in the securities of issuers from at least three different foreign countries.
MLAM receives an advisory fee from the Fund at the annual rate of 0.75% of the
average daily net assets of the Fund.

The subaccount corresponding to this Fund was closed to allocations of premiums
and contract value following the close of business on June 5, 1998.


GOVERNMENT BOND FUND. This Fund seeks the highest possible current income
consistent with the protection of capital afforded by investing in debt
securities issued or guaranteed by the United States Government, its agencies or
instrumentalities. MLAM receives an advisory fee from the Fund 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. Investment in the Developing Capital
Markets Focus Fund entails relatively greater risk of loss of income or
principal. MLAM receives an advisory fee from the Fund at an annual rate of
1.00% of the average daily net assets of the Fund.

                                       22
<PAGE>
RESERVE ASSETS FUND. This Fund seeks to preserve capital, maintain liquidity,
and achieve 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; U.S. government agency
securities; bank certificates of deposit and bankers' acceptances; short-term
debt securities such as commercial paper and variable amount master demand
notes; repurchase agreements and other money market instruments. MLAM receives
an advisory fee from the Fund 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.

INDEX 500 FUND. This Fund seeks investment results that, before expenses,
correspond to the aggregate price and yield performance of the Standard & Poor's
500 Composite Stock Price Index (the "S&P 500 Index"). MLAM receives an advisory
fee from the Fund at an annual rate of 0.30% of the Fund's average daily net
assets.


BALANCED CAPITAL FOCUS FUND (FORMERLY, THE CAPITAL FOCUS FUND). This Fund seeks
to achieve high total investment return. To do this, management of the Fund uses
a flexible "fully managed" investment policy that shifts the emphasis among
equity, debt (including money market), and convertible securities. MLAM receives
an advisory fee from the Fund at the annual rate of 0.60% of the Fund's average
daily net assets.


GLOBAL GROWTH FOCUS FUND. This Fund seeks long-term growth of capital. The Fund
invests in a diversified portfolio of equity securities of issuers located in
various countries and the United States, placing particular emphasis on
companies that have exhibited above-average growth rates in earnings. Because a
substantial portion of the Fund's assets may be invested on an international
basis, contract owners should be aware of certain risks, such as fluctuations in
foreign exchange rates, future political and economic developments, different
legal systems, and the possible imposition of exchange controls or other foreign
government laws or restrictions. An investment in the Fund may be appropriate
only for long-term investors who can assume the risk of loss of principal, and
do not seek current income. MLAM receives an advisory fee from the Fund at an
annual rate of 0.75% of the Fund's average daily net assets.


DEFINED ASSET FUNDS--SELECT TEN V.I. TRUST


Defined Asset Funds is America's oldest and largest family of unit investment
trusts, with over $160 billion sponsored over the last 28 years. Each Defined
Asset Fund is a portfolio of preselected securities. The portfolio is divided
into "units" representing equal shares of the underlying assets ("Trust Units").
Each Trust Unit receives an equal share of income and principal distributions.
Units are redeemable securities.


Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S") serves as sponsor
of Defined Asset Funds. MLPF&S receives a deferred transaction fee, accrued
daily at an annual rate of $4.29 per 1,000 Trust Units (about 0.47%) for
creating and maintaining the Select Ten V.I. Trust (the "Select Ten Trust").
Half of this fee is paid to MLIG to compensate it for its administrative
services in making Trust Units available for investment by Account A. The Select
Ten Trust is also subject to additional operating expenses, summarized in the
Fee Table and described more fully in the attached prospectus for the Select Ten
Trust.



The Select Ten Trust, one portfolio of Defined Asset Funds, Equity Investor
Fund, buys approximately equal amounts of the ten highest dividend-yielding
common stocks of the 30 stocks in the Dow Jones Industrial Average* ("DJIA")
(determined three business days prior to May 1, 2000) and holds them for about
one year.

- --------

* The name "Dow Jones Industrial Average" is the property of Dow Jones &
Company, Inc., which is not affiliated with MLPF&S, has not participated in any
way in the creation of the Select Ten Trust or in the selection of stocks
included in the Select Ten Trust, and has not reviewed or approved any
information included in this prospectus.

                                       23
<PAGE>

MLPF&S anticipates that the Select Ten Trust portfolio will remain unchanged
over its one year life despite any adverse developments concerning an issuer, an
industry, or the economy or stock market generally.



AT THE END OF THE YEAR (ON OR ABOUT MAY 1, 2001), THE SELECT TEN TRUST WILL BE
LIQUIDATED. WE CURRENTLY ANTICIPATE THAT THE SAME INVESTMENT STRATEGY WILL BE
REAPPLIED TO THE DJIA TO SELECT (AS OF TWO BUSINESS DAYS PRIOR TO MAY 1, 2001) A
NEW STOCK PORTFOLIO FOR A SUCCESSOR TRUST. You must give us instructions BY
APRIL 30, 2001 about how to invest any account value in the 2000 Select Ten
Trust when it terminates. You will receive a notice requesting instructions
prior to that time.



Your choices at that time will include:



    - Giving us instructions to rollover your account value in the 2000 Select
      Ten Trust when it terminates to the 2001 Select Ten Trust, if available.



    - Giving us instructions to transfer any account value in the 2000 Select
      Ten Trust to any of the other investment options available under the
      Contract. This transfer will be made on the date you give us your transfer
      instructions, unless you direct us to make the transfer on April 30, 2001.



If you do not pick either of these choices at that time, you will be deemed to
have instructed us to transfer any of your account value in the 2000 Select Ten
Trust to the Domestic Money Market Fund on April 30, 2001.



On or about May 1, 2001, it is contemplated that remaining Trust Units will be
redeemed, and the proceeds (for contract owners electing to rollover their
account value) will be immediately invested in the 2001 Select Ten Trust.
Brokerage commissions in selling and purchasing stocks for the rollover trust
will be borne indirectly by contract owners.



MLPF&S reserves the right to depart from the Select Ten investment strategy
described above in order to maintain the Select Ten Trust's compliance with the
diversification requirements of Section 817(h) of the Internal Revenue Code and
regulations thereunder. The Internal Revenue Service has not addressed the issue
of investment control with respect to a narrow investment policy such as that of
the Select Ten Trust. If you are deemed to have investment control of the assets
in a Select Ten Trust, then you could be treated as the owner of those assets.
If so, income and gains from the Select Ten Trust's assets would be includable
(pro rata) in your taxable income each year.



WE RESERVE THE RIGHT TO CEASE OFFERING THE SELECT TEN SUBACCOUNT AT ANY TIME.
THERE CAN BE NO ASSURANCE THAT DEFINED ASSET FUNDS OR MLPF&S WILL CONTINUE TO
MAKE TRUSTS AVAILABLE IN 2001, OR THEREAFTER.



AIM VARIABLE INSURANCE FUNDS



AIM Variable Insurance Funds ("AIM V.I. Funds") is registered with the
Securities and Exchange Commission as an open-end, series, management investment
company. It currently offers Account A two of its separate investment
portfolios.



A I M Advisors, Inc. ("AIM"), 11 Greenway Plaza, Suite 100, Houston, Texas
77046-1173, serves as the investment adviser to each of the Funds of AIM V.I.
Funds. AIM has acted as an investment adviser since its organization in 1976.
Today AIM, together with its subsidiaries, advises or manages over 120
investment portfolios, including the Funds, encompassing a broad range of
investment objectives. As the investment adviser, AIM receives compensation from
the Funds for its services. The fees charged to each of these Funds are set
forth in the summary of investment objectives below.


                                       24
<PAGE>

AIM V.I. CAPITAL APPRECIATION FUND. This Fund seeks growth of capital through
investment in common stocks, with emphasis on medium and small-sized growth
companies. AIM will be particularly interested in companies that are likely to
benefit from new or innovative products, services or processes as well as those
that have experienced above-average, long-term growth in earnings and have
excellent prospects for future growth. AIM receives an advisory fee from the
Fund at an annual rate of 0.65% of the first $250 million of the Fund's average
daily net assets and 0.60% of the Fund's average daily net assets in excess of
$250 million.


AIM V.I. VALUE FUND. This Fund seeks to achieve long-term growth of capital by
investing primarily in equity securities judged by AIM to be undervalued
relative to AIM's appraisal of the current or projected earnings of the
companies issuing the securities, or relative to current market values of assets
owned by the companies issuing the securities or relative to the equity market
generally. Income is a secondary objective. AIM receives an advisory fee from
the Fund at an annual rate of 0.65% of the first $250 million of the Fund's
average daily net assets and 0.60% of the Fund's average daily net assets in
excess of $250 million.

ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.


Alliance Variable Products Series Fund, Inc. ("Alliance Fund") is registered
with the Securities and Exchange Commission as an open-end management investment
company. It currently offers Account A Class A shares of two of its separate
investment portfolios. Alliance Capital Management L.P. ("Alliance"), a Delaware
limited partnership with principal offices at 1345 Avenue of the Americas, New
York, New York 10105 serves as the investment adviser to each Fund of the
Alliance Fund. Alliance Capital Management Corporation ("ACMC"), the sole
general partner of Alliance, is an indirect wholly owned subsidiary of The
Equitable Life Assurance Society of the United States, which is in turn a wholly
owned subsidiary of AXA Financial, Inc., a holding company which is controlled
by AXA, a French insurance holding company for an international group of
insurance and related financial services companies. As the investment adviser,
Alliance is paid fees by the Funds for its services. The fees charged to the
Funds are set forth in the summary of investment objective below.



ALLIANCE PREMIER GROWTH PORTFOLIO. This Fund seeks growth of capital by pursuing
aggressive investment policies. Since investments will be made based upon their
potential for capital appreciation, current income is incidental to the
objective of capital growth. Alliance receives an advisory fee from the Fund at
an annual rate of 1.00% of the Fund's average daily net assets.


ALLIANCE QUASAR PORTFOLIO. This Fund seeks growth of capital by pursuing
aggressive investment policies. The Fund invests principally in a diversified
portfolio of equity securities of any company and industry and in any type of
security which is believed to offer possibilities for capital appreciation, and
invests only incidentally for current income. The selection of securities based
on the possibility of appreciation cannot prevent loss in value. Moreover,
because the Fund's investment policies are aggressive, an investment in the Fund
is risky and investors who want assured income or preservation of capital should
not invest in the Fund. Alliance receives an advisory fee from the Fund at an
annual rate of 1.00% of the Fund's average daily net assets. (See "Notes to Fee
Table" for a discussion of a reimbursement arrangement applicable to this Fund.)

MFS-REGISTERED TRADEMARK- VARIABLE INSURANCE TRUST-SM-

MFS-Registered Trademark- Variable Insurance Trust-SM- ("MFS Trust") is
registered with the Securities and Exchange Commission as an open-end management
investment company. It currently offers Account A two of its separate investment
portfolios.

Massachusetts Financial Services Company ("MFS"), a Delaware corporation, 500
Boylston Street, Boston, Massachusetts 02116, serves as the investment adviser
to each of the Funds of MFS Trust. MFS is a subsidiary of Sun Life of Canada
(U.S.), Financial Services Holdings, Inc. which, in turn, is a indirect wholly
owned

                                       25
<PAGE>
subsidiary of Sun Life Assurance Company of Canada. As the investment adviser,
MFS is paid fees by each of these Funds for its services. The fees charged to
these Funds are set forth in the summary of investment objectives below.


MFS EMERGING GROWTH SERIES. This Fund seeks long-term growth of capital. The
Fund invests, under normal market conditions, at least 65% of its total assets
in common stocks and related securities, such as preferred stocks, convertible
securities and depositary receipts for those securities, of emerging growth
companies. These companies are companies that the Fund's adviser believes are
either early in their life cycle but have the potential to become major
enterprises or are major enterprises whose rates of earnings growth are expected
to accelerate. MFS receives an advisory fee from the Fund at an annual rate of
0.75% of the average daily net assets of the Fund.


MFS RESEARCH SERIES. This Fund will seek to provide long-term growth of capital
and future income. The Fund invests, under normal market conditions, at least
80% of its total assets in common stocks and related securities, such as
preferred stocks, convertible securities and depositary receipts. The Fund
focuses on companies that the Fund's adviser believes have favorable prospects
for long-term growth, attractive valuations based on current and expected
earnings or cash flow, dominant or growing market share and superior management.
MFS receives an advisory fee from the Fund at an annual rate of 0.75% of the
average daily net assets of the Fund.

HOTCHKIS AND WILEY VARIABLE TRUST

Hotchkis and Wiley Variable Trust ("Hotchkis and Wiley Trust"), a Massachusetts
business trust, is registered with the Securities and Exchange Commission as an
open-end management investment company. The Hotchkis and Wiley Trust is intended
to serve as the investment medium for variable annuity contracts and variable
life insurance policies to be offered by the separate accounts of certain
insurance companies.

Hotchkis and Wiley, 725 S. Figueroa Street, Suite 4000, Los Angeles, California
90017-5400, serves as the investment adviser to the Hotchkis and Wiley
International VIP Portfolio and generally administers the affairs of the
Hotchkis and Wiley Trust. Hotchkis and Wiley is a division of MLAM. As the
investment adviser, Hotchkis and Wiley is paid fees by the Fund for its
services. The fees charged to the Fund for advisory services are set forth in
the summary of investment objectives below.


HOTCHKIS AND WILEY INTERNATIONAL VIP PORTFOLIO. The Fund's investment objective
is to provide current income and long-term growth of income, accompanied by
growth of capital. The Fund invests at least 65% of its total assets in stocks
in at least ten foreign markets. In investing the Fund, Hotchkis and Wiley
follows a VALUE style. This means that it buys stocks that it believes are
currently undervalued by the market and thus have a lower price than their true
worth. Hotchkis and Wiley receives an advisory fee from the Fund at an annual
rate of 0.75% of the Fund's average daily net assets.


MERCURY ASSET MANAGEMENT V.I. FUNDS, INC.


Mercury Asset Management V.I. Funds, Inc. ("Mercury V.I. Funds") is registered
with the Securities and Exchange Commission as an open-end management investment
company, and its adviser is Mercury Asset Management International Ltd. It
currently offers Account A Class A shares of one of its mutual fund portfolios,
the Mercury V.I. U.S. Large Cap Fund. The investment objective of the Mercury
V.I. U.S. Large Cap Fund is described below.


Mercury Asset Management International Ltd. is located at 33 King William
Street, London EC4R 9AS, England. Its intermediate parent is Mercury Asset
Management Group Ltd. a London-based holding company. The ultimate parent of
Mercury Asset Management Group Ltd. is Merrill Lynch & Co., Inc. The Mercury
V.I.

                                       26
<PAGE>
U.S. Large Cap Fund, as part of its operating expenses, pays an investment
advisory fee to Mercury Asset Management International Ltd. set forth in the
summary of investment objective below.

MERCURY V.I. U.S. LARGE CAP FUND. This Fund's main goal is long-term capital
growth. The Fund invests primarily in a diversified portfolio of equity
securities of large cap companies (which are companies whose market
capitalization is at least $5 billion) located in the U.S. that Fund Management
believes are undervalued or have good prospects for earnings growth. The Fund
may also invest up to 10% of its assets in stocks of companies located in
Canada. The Mercury V.I. Funds incurs operating expenses and pays a monthly
advisory fee to Mercury Asset Management International Ltd. at an annual rate of
..65% of the average daily net assets of the Mercury V.I. U.S. Large Cap Fund.


PURCHASES AND REDEMPTIONS OF FUND SHARES; REINVESTMENT


The Accounts will purchase and redeem shares or Trust Units of the Funds at net
asset value to provide benefits under the Contract. Fund distributions to the
Accounts are automatically reinvested at net asset value in additional shares or
Trust Units of the Funds.


The investment adviser of a Fund (or its affiliates) may pay compensation to us
or our affiliates, which may be significant, in connection with administration,
distribution, or other services provided with respect to the Funds and their
availability through the Contracts. The amount of this compensation is based
upon a percentage of the assets of the Fund attributable to the Contracts and
other contracts that we or our affiliates issue. These percentages differ, and
some advisers (or affiliates) may pay more than others.


MATERIAL CONFLICTS, SUBSTITUTION OF INVESTMENTS AND CHANGES TO ACCOUNTS

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, we
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, we will take the action we believe necessary to protect our contract
owners.

We may substitute a different investment option for any of the current Funds. We
can do this for both existing investments and the investment of future premiums.
However, before any such substitution, we would need the approval of the
Securities and Exchange Commission and applicable state insurance departments.
We will notify you of any substitutions.

We may also add new subaccounts 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 portion of the assets
of a subaccount or account to another subaccount or account pursuant to a
combination or otherwise, and create new accounts. Before we make certain
changes we need approval of the Securities and Exchange Commission and
applicable state insurance departments. We will notify you of any changes.

                                       27
<PAGE>
                             CHARGES AND DEDUCTIONS

We deduct the charges described below to cover costs and expenses, services
provided, and risks assumed under the Contracts. The amount of a charge may not
necessarily correspond to the costs associated with providing the services or
benefits. For example, the sales charge may not fully cover all of the sales and
distribution expenses we actually incur, and we may use proceeds from other
charges, including the mortality and expense risk charge, in part to cover such
expenses.

MORTALITY AND EXPENSE RISK CHARGE

We impose a mortality and expense risk charge on the Accounts. It equals 1.25%
annually for Account A and 0.65% annually for Account B. We deduct it 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 we assume
for the annuity payment and death benefit guarantees made under the Contract.
These guarantees include making annuity payments which won't change based on our
actual mortality experience, and providing a guaranteed minimum death benefit
under the Contract.

The remaining portion of the charge, 0.50% annually for Account A and 0.30%
annually for Account B, is attributable to expense risks we assume 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 guaranteed death benefit and higher administrative expenses
are attributable to Account A. If this charge is inadequate to cover the actual
expenses of mortality, maintenance, and administration, we will bear the loss.
If the charge exceeds the actual expenses, we will add the excess to our profit
and it may be used to finance distribution expenses. The charge will never
increase.


SALES CHARGE

     WHEN IMPOSED

We may impose a contingent deferred sales charge on withdrawals and surrenders
from Account A. We don't impose the charge on withdrawals or surrenders from
Account B. This charge is for expenses relating to the sale of the Contract,
such as commissions, preparation of sales literature, and other promotional
activity. We impose the charge only on premium withdrawn from Account A 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 from Account A
as part of the first withdrawal of the contract year, whether paid in a lump sum
or paid on a monthly, quarterly, semi-annual or annual basis. In addition, where
permitted by state regulation, we won't impose a contingent deferred sales
charge on any premium withdrawn from Contracts purchased by our employees or our
affiliates or from Contracts purchased by the employees' spouses or dependents.

                                       28
<PAGE>
     AMOUNT OF CHARGE

The maximum charge is 7% of the premium withdrawn during the first year after
that premium is paid. The charge decreases by 1% annually to 0% after year
seven, as shown below.

<TABLE>
<CAPTION>
                    NUMBER OF COMPLETE
                       YEARS ELAPSED        CONTINGENT
                       SINCE PREMIUM         DEFERRED
                         WAS PAID          SALES CHARGE
                   <S>                     <C>
                             0                  7%
                             1                  6%
                             2                  5%
                             3                  4%
                             4                  3%
                             5                  2%
                             6                  1%
                             7                  0%
</TABLE>

The charge is calculated on total premiums withdrawn from Account A. If,
however, your account value at the time of withdrawal is less than your premiums
paid in, the charge is based on your account value. Gain in account value is
never subject to this sales charge. The example below explains this charge.

                           HOW THE SALES CHARGE WORKS

                If you made a $5,000 premium payment to Account
                A and withdrew the entire $5,000 three years
                later, we would impose a 4% charge on the $5,000
                withdrawal. If you had made a $5,000 premium
                payment to Account A and due to negative
                investment experience only $4,500 remained in
                Account A when you withdrew it three years
                later, we would impose a 4% charge only on
                $4,500 of the original premium. If instead the
                $5,000 premium payment you made to Account A
                grew to $5,500 due to positive investment
                experience, and you 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, we would impose no contingent
                deferred sales charge on the $200 first
                withdrawn (as it represents gain, and not
                premium) and we would impose a 4% contingent
                deferred sales charge only on $5,000 of the
                $5,300 subsequent withdrawal (as $300 of that
                amount represents gain).

                                       29
<PAGE>
     HOW DEDUCTED

We deduct the charge on a pro rata basis from among the subaccounts you're
invested in, based on the ratio of your subaccount value to your Account A
value. The example below shows how this works.

                              PRO-RATA DEDUCTIONS


                Kim Investor's Retirement Plus Contract has a
                current account value of $100,000. $60,000 is in
                the Basic Value Focus Subaccount, and $40,000 is
                in the Balanced Capital Focus Subaccount. Kim
                withdraws $20,000 from the Contract, and the
                entire $20,000 is subject to a 7% sales charge
                ($1400). Accordingly, $840--60% of $1400--is
                deducted from the Basic Value Focus Subaccount
                and $560--40% of $1400--is deducted from the
                Balanced Capital Focus Subaccount.


(See "Withdrawals and Surrenders" and "Accumulation Units" for a discussion of
the effect the deduction of this charge will have on the number of accumulation
units credited to a Contract.)

ADMINISTRATION CHARGE

We charge 0.10% annually to reimburse us for costs associated with the
establishment and administration of the Contract. We deduct the charge daily
only from the net asset value of Account A. We don't impose the charge on the
assets in Account B. This charge covers such expenses as optional contract
transactions (for example, processing transfers and Dollar Cost Averaging
transactions). This charge will never increase.

CONTRACT MAINTENANCE CHARGE

We charge $40 a year to reimburse us for expenses related to maintenance of the
Contract. These expenses include issuing Contracts, maintaining records, and
performing accounting, regulatory compliance, and reporting functions. We deduct
this charge from your contract value on each contract anniversary that occurs on
or before the annuity date. We won't deduct it after the annuity date. We also
deduct the charge if you surrender the Contract on any date besides a contract
anniversary. We deduct the charge on a pro rata basis from among all subaccounts
in which your contract value is invested. The contract maintenance charge will
never increase.

We'll waive this charge on all Contracts with a contract value equal to or
greater than $50,000 on the date the charge would normally be deducted.

Currently, a contract owner of three or more Contracts will be assessed no more
than $120 in Contract Maintenance Charges annually. We reserve the right to
change this limit at any time.

OTHER CHARGES

     TRANSFER CHARGES


You may make up to six transfers among Account A subaccounts per contract year
without charge. If you make more than six, we may, but currently do not, charge
you $25 for each extra transfer. Certain transfers from the Select Ten
subaccount will not count toward the six transfers permitted among Account A
subaccounts per contract year without charge. (See "Defined Asset Funds--Select
Ten V.I. Trust" and "Transfers".)


                                       30
<PAGE>
     TAX CHARGES

We reserve 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.
We also reserve the right to deduct from the Accounts any taxes imposed on the
Accounts' investment earnings. (See "Tax Status of the Contract".)

     FUND EXPENSES

In calculating the net asset values of the Funds (except the Select Ten Trust),
advisory fees and operating expenses are deducted from the assets of each Fund.
Deferred transaction fees, trustee's fees, portfolio supervision, bookkeeping
and administrative fees, organizational expenses, and other operating expenses
are deducted from the assets of the Select Ten Trust. Information about those
fees and expenses can be found in the attached prospectuses for the Funds, and
in the Statement of Additional Information for each Fund, if applicable.

     RETIREMENT PLUS ADVISOR FEES

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-".)

PREMIUM TAXES


Various states 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.


Premium tax rates vary from jurisdiction to jurisdiction and currently range
from 0% to 5%. Although we pay these taxes when due, we won't deduct them from
your contract value until the annuity date. (See "Accumulation Units" 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, we will also deduct a
charge for these taxes on any withdrawal, surrender or death benefit paid 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, our status within that state, and the
premium tax laws of that state.

                     FEATURES AND BENEFITS OF THE CONTRACT

As we describe the contract, we will often use the word "you". In this context
"you" means "contract owner".

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 can be owned by a trust or a corporation. However, special tax
rules apply to contracts owned by "non-natural persons" such as corporations or
trusts. If you are a human being, you are considered a "natural person." You may
designate a beneficiary. If you die, the beneficiary will receive a death
benefit. You may also designate an annuitant. You may change the annuitant at
any time prior to the annuity date. If you don't select an annuitant, you are
the annuitant.

                                       31
<PAGE>
If a non-natural person owns the Contract and changes the annuitant, the
Internal Revenue Code ("IRC") requires us to treat the change as the death of a
contract owner. We will then pay the beneficiary the contract value, less any
applicable fees and charges.


When co-owners are established, they exercise all rights under the Contract
jointly unless they elect otherwise. Qualified Contracts may not have co-owners.



You may assign the Contract to someone else by giving notice to the Service
Center. Only complete ownership of the Contract may be assigned to someone else.
You can't do it in part. An assignment to a new owner cancels all prior
beneficiary designations except a prior irrevocable beneficiary designation.
Assignment of the Contract may have tax consequences or may be prohibited on
certain qualified Contracts, so you should consult with a qualified tax adviser
before assigning the Contract. (See "Federal Income Taxes".)


ISSUING THE CONTRACT

     ISSUE AGE

You can buy a nonqualified Contract if you are less than 85 years old.
Annuitants on nonqualified Contracts must also be less than 85 years old when we
issue the Contract. For qualified Contracts owned by natural persons, the
contract owner and annuitant must be the same person. Contract owners and
annuitants on qualified Contracts must be less than 70 1/2 years old when we
issue the Contract.

     INFORMATION WE NEED TO ISSUE THE CONTRACT


Before we issue the Contract, we need certain information from you. We require
you to complete and return a written application. Once we review and approve the
information provided or the application, and you pay the initial premium, we'll
issue a Contract. The date we do this is called the Date of Issue. Generally,
we'll do this and invest the premium within two business days of our receiving
your premium. If we haven't received necessary information within five business
days, however, we will offer to return the premium and no Contract will be
issued. You can consent to our holding the premium until we get all necessary
information, and then we will invest the premium within two business days after
we get the information.


     TEN DAY RIGHT TO REVIEW


When you get the Contract, review it carefully to make sure it is what you
intended to purchase. Generally, within ten days after you receive the Contract,
you may return it for a refund. The Contract will then be deemed void. You may
have a longer period of time to return the Contract if the Contract is replacing
another contract. To get a refund, return the Contract to the Service Center or
to the Financial Consultant who sold it. We will then refund the greater of all
premiums paid into the Contract or the contract value as of the date the
Contract is returned.


PREMIUMS

     MINIMUM AND MAXIMUM 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 generally must be
$100 or more. You can make them at any time before the annuity date. Transfer
amounts from tax sheltered annuity plans that are not subject to the Employee
Retirement Income Security Act of 1974, as amended, will be accepted as premium
payments, as permitted by law. Other premium payments will not be accepted under
a Contract used as a tax sheltered annuity. We may waive the $100 minimum for
premiums paid under IRA Contracts held in Retirement Plan Operations accounts of
MLPF&S where you're transferring the complete cash balance of such Account into
a


                                       32
<PAGE>

Contract. Maximum annual contributions to qualified Contracts are limited by
federal law. We reserve the right to reject subsequent premium payments, if
required by law.


     HOW TO MAKE PAYMENTS


You can pay premiums directly to the Service Center at the address printed on
the first page of this Prospectus or have money debited from your MLPF&S
brokerage account. Under an automatic investment feature, you can make
systematic premium payments on a monthly, quarterly, semi-annual or annual basis
from a MLPF&S brokerage account. Contact your Financial Consultant for
additional information. You may cancel the automatic investment feature at any
time.


     PREMIUM INVESTMENTS


For the first 14 days following the date of issue, we'll hold all premiums
directed into Account A in the Domestic Money Market Subaccount. After the 14
days, we'll reallocate the Account value to the Account A subaccounts you
selected. We'll place premiums directed into Account B in the Reserve Assets
Subaccount on the Date of Issue. We'll place subsequent premiums allocated to
Account B in the Reserve Assets Subaccount as of the end of the valuation period
in which the Service Center receives them.



Currently, you may allocate your premium among 18 of 22 subaccounts (21
available through Account A and one available through Account B). Allocations
must be made in whole numbers. For example, 12% of a premium received may be
allocated to the Prime Bond Subaccount, 58% allocated to the High Current Income
Subaccount, and 30% allocated to the Quality Equity Subaccount. However, you may
not allocate 33 1/3% to the Prime Bond Subaccount and 66 2/3% to the High
Current Income Subaccount. If we don't get allocation instructions when we
receive subsequent premiums, we will allocate those premiums according to the
allocation instructions you last gave us. We reserve the right to modify the
limit on 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 for a subaccount varies daily with the performance and
expenses of the corresponding fund. We use this value to determine the number of
subaccount accumulation units represented by your investment in a subaccount.

                    HOW ARE MY CONTRACT TRANSACTIONS PRICED?
      We calculate an accumulation unit value for each subaccount at the
      close of business on each day that the New York Stock Exchange is
      open. Transactions are priced, which means that accumulation units
      in your Contract are purchased (added to your contract) or redeemed
      (taken out of your Contract), at the unit value next calculated
      after the Service Center receives notice of the transaction. For
      premium payments and transfers into a subaccount, units are
      purchased. For payment of Contract proceeds (i.e., partial
      withdrawals, surrenders, annuitization, and death benefits),
      transfers out of a subaccount, and deduction for the contract
      maintenance charge, any sales charge, any transfer charge, and any
      premium taxes due, units are redeemed.

                                       33
<PAGE>
                    HOW DO WE DETERMINE THE NUMBER OF UNITS?
      We determine the number of units 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 made. The number of
      accumulation units in each subaccount credited to a Contract will
      therefore increase or decrease as these transactions are made. 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 are reflected in the
      accumulation unit value.

When we first established each subaccount, we arbitrarily set the value of an
accumulation unit at $10. Accumulation unit values increase, decrease, or stay
the same from one valuation period to the next. A valuation period is the time
period 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 prior valuation period by the net investment
factor for the subaccount for the current valuation period.

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, we
determine the net investment factor 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. We subtract from that result the
valuation period equivalent of the annual administration and mortality and
expense risk charges. The net investment factor takes into account the
reinvestment of dividends and capital gains. We may adjust the net investment
factor to make provisions for any change in law that requires us 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").

               ADDITIONAL PROVISIONS APPLICABLE TO ALL CONTRACTS

DEATH OF ANNUITANT PRIOR TO ANNUITY DATE

If the annuitant dies before the annuity date, and the annuitant is not a
contract owner, the owner may designate a new annuitant. If a new annuitant is
not designated, the contract owner will become the annuitant unless any owner is
not a natural person. If any contract owner is not a natural person, no new
annuitant may be named and the death benefit will be paid to the beneficiary.

TRANSFERS

     TRANSFERS WITHIN ACCOUNT A


Before the annuity date, you may transfer all or part of your Account A value
among the Account A subaccounts up to six times per contract year without
charge. You can make additional transfers among Account A subaccounts, but we
may charge you $25 for each extra transfer. We will deduct the transfer charge
pro rata from among the subaccounts you're transferring from. Certain transfers
from the Select Ten subaccount will not count toward the six transfers permitted
among Account A subaccounts per contract year without charge. (See "Defined
Asset Funds -- Select Ten V.I. Trust".) We reserve the right to change the
number of additional transfers permitted each contract year.


                                       34
<PAGE>

Transfers among subaccounts may be made in specific dollar amounts or as a
percentage of Account A value. You must transfer at least $100 or the total
value of a subaccount, if less. Transfers specified as percentages are also
subject to a $100 minimum with allocations in whole numbers. For example, 10% or
30% of $1,000 Account A value in the Prime Bond Subaccount may be transferred to
the High Current Income Subaccount, but 10.5% may not. Also, 20% of $600 ($120)
Account A value in the Prime Bond Subaccount may be transferred to the High
Current Income Subaccount, but 10% of $600 ($60) may not.


You may request transfers in writing or by telephone, once we get proper
telephone transfer authorization. Transfer requests may also be made through
your Merrill Lynch Financial Consultant, or another person you designate, once
we receive proper authorization. Transfers will take effect as of the end of the
valuation period on the date the Service Center receives the request. We will
consider telephone transfer requests received after 4:00 p.m. (ET) to be
received the following business day.

DOLLAR COST AVERAGING

     WHAT IS IT?


The Contract offers an optional transfer feature called Dollar Cost Averaging
("DCA"). This feature allows you to reallocate money at monthly intervals from
the Account A Domestic Money Market Subaccount to any of the remaining Account A
subaccounts. The DCA feature is intended to reduce the effect of short term
price fluctuations on investment cost. 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, over the long haul a DCA
program may let you buy accumulation units at a lower average cost. However, a
DCA program does not assure a profit or protect against a loss in declining
markets.


You can choose the DCA feature any time before the annuity date. Once you start
using it, you must continue it for at least three months. Once you reach the
annuity date, you may no longer use Dollar Cost Averaging.

If you participate in the RPA program, you can't use DCA.

     MINIMUM AMOUNTS


To elect DCA, you need to have a minimum amount of money in the Domestic Money
Market subaccount. We determine the amount required by multiplying the specified
length of your DCA program in months by your specified monthly transfer amount.
Amounts of $100 or more must be allotted for transfer each month in the DCA
feature. Allocations must be designated in whole percentage increments. No
specific dollar amount designations may be made. We reserve the right to change
these minimums. Should the amount in your Domestic Money Market Subaccount drop
below the selected monthly transfer amount, we'll notify you that you need to
put more money in to continue DCA.


     WHEN DO WE MAKE DCA TRANSFERS?

You select the date for DCA transfers. After we receive your request at the
Service Center, we will make the first DCA transfer on the selected date of the
following month. We'll make subsequent DCA transfers on the same day of each
succeeding month. We don't charge for DCA transfers. These transfers are in
addition to the six transfers permitted each year under the Contract.

                                       35
<PAGE>
MERRILL LYNCH RETIREMENT PLUS ADVISOR-SM-

If you qualify, you may participate in the Merrill Lynch Retirement Plus
Advisor-SM- ("RPA") program. Through RPA, an investment program developed by
MLPF&S, premiums and Account A money are allocated and transferred periodically
among the subaccounts of Account A based on your investment profile. MLPF&S is a
registered investment adviser under the Investment Advisers Act of 1940.

Before you can participate, you must complete a profiling questionnaire and
client agreement for each contract with which you're using the RPA program.

If you participate in the RPA program, you can't use DCA. In addition, MLPF&S
may ask you to give up the RPA program if you request a transfer while the RPA
program is in effect; such transfers may be inconsistent with investment
strategies being implemented through the RPA program.

     FEES AND CHARGES FOR RPA

MLPF&S charges a fee for the RPA program. MLPF&S deducts this fee directly from
your brokerage account. The fee is not deducted from your contract value or
imposed on the Accounts. We don't charge for RPA program transfers of Account A
money.

If you wish to participate in the RPA program, consult with your Financial
Consultant for additional information regarding the availability of the program
and specific eligibility requirements.

Participation in the program does not guarantee that you will attain your
investment goals. In addition, the program does not guarantee investment gains,
or protect against investment losses.

     TRANSFERS FROM ACCOUNT A TO ACCOUNT B


Once each contract year, you may transfer from Account A to Account B an amount
equal to any gain in account value and/or any premium not subject to sales
charge, determined as of the date we receive the request. Once each contract
year, you may transfer from Account A to Account B all or a portion of the
greater of that amount, or 10% of premiums still subject to a sales charge
determined as of the date we receive the request (minus any of that premium
already withdrawn or transferred). Additionally, 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. You may
cancel periodic transfers at any time. Once canceled, they cannot be activated
again until the next contract year.


Generally, we will deduct the amount transferred on a pro rata basis from among
the Account A subaccounts you specify, based on your proportional interest in
each of these subaccounts to the Account A value, unless you request otherwise.
However, if you want the amount transferred on a monthly, quarterly, semi-annual
or annual basis, it must be deducted on a pro rata basis. There is no charge
imposed on the transfer of this amount. No transfers are permitted from Account
B to Account A.

WITHDRAWALS AND SURRENDERS

     WHEN AND HOW WITHDRAWALS ARE MADE


Before the annuity date, you may withdraw money from the Contract up to six
times per contract year. Withdrawals 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".)


                                       36
<PAGE>

             The Contract provides a specific order for
             withdrawals. We treat the first withdrawal from
             Account A in any contract year in the following order:

             1.    Gain in account value and premium no longer
                   subject to a sales charge; then
             2.    Premium on a "first-in, first-out" basis.

             "Gain" means any positive difference between
             account value and premiums paid, less withdrawals
             and transfers from Account A.


By using this order, we don't impose a sales charge on the first withdrawal in
any contract year out of Account A to the extent that the withdrawal consists of
gain and/or any premium no longer subject to such a charge. We won't impose a
sales charge on that portion of the first withdrawal from Account A in any
contract year that does not exceed the greater of:


    (1) 10% of premiums subject to a sales charge determined as of the date the
        request is received, minus any prior amount withdrawn or transferred
        from Account A to Account B, and
    (2) any gain in Account A plus premiums allocated to Account A that are not
        subject to a sales charge.


You may elect that the amount withdrawn be paid on a monthly, quarterly,
semi-annual or annual basis.


Unless you direct us otherwise, withdrawals will be taken from subaccounts in
the same proportion as the subaccounts of the Account from which the withdrawal
is made bear to your Account A value. You may withdraw money by telephone, once
you've submitted a proper telephone authorization form to the Service Center,
but only if the amount withdrawn is to be paid into a Merrill Lynch brokerage
account. You may make a withdrawal request in writing to the Service Center. We
will consider telephone withdrawal requests received after 4:00 p.m. (ET) to be
received the following business day.

We will treat all subsequent withdrawals from Account A in the same contract
year 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 sales charge. (See "Sales
Charge".)

We don't impose sales charges on any withdrawals from Account B. In addition,
where permitted by state regulation we don't impose a sales charge on
withdrawals from Account A on a Contract purchased by our employees or employees
of our affiliates or purchased by the employee's spouse or dependents.

     AUTOMATIC WITHDRAWALS

You may request monthly, quarterly, semi-annual, or annual automatic withdrawals
from Account B. You may activate or cancel this optional automatic withdrawal
program once each contract year. Once canceled, you can't activate the program
again until the next contract year. You may increase or decrease withdrawals at
any time by contacting the Service Center. These automatic withdrawals are in
addition to the six withdrawals permitted each year under the Contract.

     MINIMUM AMOUNTS

The minimum amount that may be withdrawn is $100. At least $2,000 must remain in
the Contract after you make a withdrawal. We reserve the right to change these
minimums.

                                       37
<PAGE>
     SURRENDERS

At any time before the annuity date you may surrender the Contract through a
full withdrawal. The Contract must be delivered to the Service Center. We will
pay you an amount equal to the contract value as of the end of the valuation
period when we process the surrender, minus any applicable sales charge, minus
any applicable contract maintenance charge, and minus any applicable charge for
premium taxes. (See "Charges and Deductions".)

PAYMENTS TO CONTRACT OWNERS

We'll make any payments to you usually within seven days of the Service Center
receiving your proper request. However, we may delay any payment, or delay
processing 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
        making it difficult to dispose of securities held in the Accounts or to
        determine their value;
    (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.

CONTRACT CHANGES

Requests to change the owner, beneficiary, annuitant, or annuity date of a
Contract will take effect as of the date you sign such a request, unless we have
already acted in reliance on the prior status. Such changes may have tax
consequences. See "Federal Income Taxes". See also "Ownership of the Contract".

DEATH BENEFIT


Regardless of investment experience, the Contract provides a guaranteed minimum
death benefit if you die before the annuity date. Death benefit proceeds are
taxable. (See "Federal Income Taxes -- Taxation of Death Benefit Proceeds".)
Death Benefit proceeds are not payable on the death of an annuitant. (See "Death
of Annuitant Prior to Annuity Date".)


Unless you irrevocably designated a beneficiary, you may change the beneficiary
at any time before the annuity date. If your beneficiary is your surviving
spouse, your spouse may elect to continue the Contract. Your spouse becomes the
contract owner and the beneficiary until your spouse names a new beneficiary.


If you are age 80 or under on the Contract Date of Issue, the death benefit
equals the greatest of:


    (a) premiums paid less any withdrawals,
    (b) the contract value, or
    (c) the maximum death benefit value.


If you are over age 80 on the Contract Date of Issue, the death benefit equals
the greater of:


    (a) premiums paid less any withdrawals, or
    (b) the contract value.

                                       38
<PAGE>
The maximum death benefit value equals the greatest anniversary value of Account
A, plus the value of Account B. We calculate each anniversary value of Account A
as follows:


    - the value of Account A on the Date of Issue and each contract anniversary
      thereafter; plus



    - premium payments you allocated to Account A since the Date of Issue or
      that anniversary; less



    - withdrawals and transfers from Account A since the Date of Issue or that
      anniversary.


After age 80, the greatest anniversary value of Account A equals the greatest
anniversary value of Account A as of attained age 80, plus premium payments
allocated to Account A since such anniversary, less withdrawals and transfers
from Account A since such anniversary.

EXAMPLE: Assume you are below age 80 at issue, and you made no allocations to
Account B. Your maximum death benefit values, based on hypothetical values of
Account A* and the contract transactions shown, are illustrated below:


<TABLE>
<CAPTION>
                                                                   MAXIMUM
            TRANSACTIONS               ANNIVERSARY VALUES           DEATH              PREMIUMS
        ---------------------  ----------------------------------  BENEFIT  CONTRACT     LESS       DEATH
DATE    PREMIUMS  WITHDRAWALS  1/1/03   1/1/04   1/1/05   1/1/06    VALUE    VALUE    WITHDRAWALS  BENEFITS
- ----    --------  -----------  -------  -------  -------  -------  -------  --------  -----------  --------
<S>     <C>       <C>          <C>      <C>      <C>      <C>      <C>      <C>       <C>          <C>
1/1/01.. 100,000               100,000                             100,000  100,000     100,000    100,000
1/1/04..                       100,000  105,000                    105,000  105,000     100,000    105,000
6/1/04..  10,000               110,000  115,000                    115,000  114,000     110,000    115,000
7/1/04..             5,000     105,000  110,000                    110,000  112,000     105,000    112,000
1/1/05..                       105,000  110,000  109,000           110,000  109,000     105,000    110,000
1/1/06..                       105,000  110,000  109,000  112,000  112,000  112,000     105,000    112,000
</TABLE>


- --------
*   Account Anniversary values reflect hypothetical positive and negative
    investment performance to demonstrate the calculation of the maximum death
    benefit value. There is, of course, no assurance that Account A will
    experience positive investment performance.

For Contracts issued on a joint ownership basis, we calculate the greatest
anniversary value based on the period of time through the earlier of:

    (a) the older co-owner attaining age 80; or
    (b) the anniversary on or prior to either co-owner's date of death.

If the contract owner changes, we will not increase the period of time during
which we use anniversary values to determine the maximum death benefit value.
Subsequent changes could shorten the period if a subsequent owner is older than
the prior owner. Specifically, if a new contract owner has not attained age 80
and is older than the contract owner whose age is being used to determine the
maximum death benefit value at the time of the ownership change, we will base
the period of time used in the calculation of the maximum death benefit value on
the age of the new contract owner when the owner changes. If the new contract
owner is over attained age 80 when the owner changes, we will calculate the
maximum death benefit value based on the greatest anniversary value of Account A
as of the contract anniversary prior to the ownership change. If a contract
owner is a non-natural person, we use the annuitant's age, rather than the
contract owner's age, to determine the period of time used in the calculation of
the maximum death benefit value.

We will pay the death benefit in a lump sum unless the beneficiary chooses an
annuity payment option available under the Contract. (See "Annuity Options".)
However, if you die before the annuity date, federal tax law generally requires
us to distribute the entire contract value within five years of the date of
death. Special rules may apply to a surviving spouse. (See "Federal Income
Taxes".)

                                       39
<PAGE>
We determine the death benefit as of the date we receive certain information at
the Service Center. We call this information due proof of death. It consists of
the Beneficiary Statement, a certified copy of the death certificate, and any
additional documentation we may need to process the death claim. If we haven't
received the other documents within 60 days following our receipt of a certified
death certificate, we will consider due proof of death to have been received and
we will pay the death benefit in a lump sum.

ANNUITY PAYMENTS


We'll make the first annuity payment on the annuity date, and payments will
continue according to the annuity option selected. When you first buy the
Contract, the annuity date for non-qualified Contracts is the annuitant's 85th
birthday. The annuity date for IRA Contracts is when the owner/annuitant reaches
age 70 1/2. However, you may specify an earlier annuity date. Contract owners
may select from a variety of fixed annuity payment options, as outlined below in
"Annuity Options." If you don't choose an annuity option, we'll use 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). You may change the
annuity option before the annuity date. We reserve the right to limit annuity
options available to qualified contract owners to comply with the Internal
Revenue Code or regulations under it.


We determine the dollar amount of annuity payments by applying your contract
value on the annuity date to our then current annuity purchase rates. Purchase
rates show the amount of periodic payment that a $1000 value buys. These rates
are based on the annuitant's age and sex at the time payments begin. The rates
will never be less than those shown in the Contract.

If the age and/or sex of the annuitant was misstated to us, resulting in an
incorrect calculation of annuity payments, we will adjust future annuity
payments to reflect the correct age and/or sex. We will deduct any amount we
overpaid as the result of a misstatement from future payments with 6% annual
interest charges. Likewise, if we underpaid any amount as the result of a
misstatement, we correct it with the next payment made with 6% annual interest
credited.

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), we may cash out your Contract in a lump sum. If any annuity payment
would be less than $20 (or a different minimum amount, if required by state
law), we may change the frequency of payments so that all payments will be at
least $20 (or the minimum amount required by state law). Unless you tell us
differently, we'll make annuity payments directly to your Merrill Lynch
brokerage account.

ANNUITY OPTIONS


We currently provide the following fixed annuity payment options. After the
annuity date, your contract value does not vary with the performance of the
Accounts. We may in the future offer more options. Once you begin to receive
annuity payments, you cannot change the annuity option, payment amount, or the
payment period. Under certain circumstances, several options provide the ability
to take the present value of future guaranteed payments in a lump sum.


                                       40
<PAGE>
                        HOW WE DETERMINE PRESENT VALUE OF
                       FUTURE GUARANTEED ANNUITY PAYMENTS
             Present value refers to the amount of money needed
             today to fund the remaining guaranteed payments under
             the annuity payment option you select. The primary
             factor in determining present value is the interest
             rate assumption we use. If you are receiving annuity
             payments under an option that gives you the ability to
             take the present value of future payments in a lump
             sum and you elect to take the lump sum, we will use
             the same interest rate assumption in calculating the
             present value that we used to determine your payment
             stream at the time your annuity payments commenced.

     PAYMENTS OF A FIXED AMOUNT

We will make equal payments in an amount you choose until the sum of all
payments equals the contract value applied, increased for interest credited. The
amount you choose must provide at least five years of payments. These payments
don't depend on the annuitant's life. If the annuitant dies before the end of
the period, you 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, the beneficiary may elect to receive the present value of
the remaining guaranteed payments in a lump sum.

     PAYMENTS FOR A FIXED PERIOD

We will make equal payments for a period you select of at least five years.
These payments don't depend on the annuitant's life. If the annuitant dies
before the end of the period, you 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, the beneficiary may elect to receive the
present value of the remaining guaranteed payments in a lump sum.

     *LIFE ANNUITY

We make payments for as long as the annuitant lives. Payments will cease with
the last payment made before the annuitant's death.

     LIFE ANNUITY WITH PAYMENTS GUARANTEED FOR 10 OR 20 YEARS

We make payments for as long as the annuitant lives. In addition, even if the
annuitant dies before the period ends, we guarantee payments for either 10 or 20
years as you selected. If the annuitant dies before the end of the period, you
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, the
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


We make payments for as long as the annuitant lives. In addition, even if the
annuitant dies, we guarantee payments until the sum of all annuity payments
equals the contract value applied. If the annuitant dies before the end of the
period, you 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, the beneficiary may elect to receive the present value of the
remaining guaranteed payments in a lump sum.


                                       41
<PAGE>
     *JOINT AND SURVIVOR LIFE ANNUITY

We make payments 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; (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 applied, divided by the then current life expectancy, as defined by
Internal Revenue Service regulations. If the measuring life or lives dies before
the remaining value has been distributed, we will pay that value to you in a
lump sum.


*These options are "pure" 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.


GENDER-BASED ANNUITY PURCHASE RATES

Generally, the Contract provides for gender-based annuity purchase rates when
life annuity options are chosen. However, in states that have adopted
regulations prohibiting gender-based rates, blended unisex annuity purchase
rates will be applied to both male and female annuitants. 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 purchase of the Contract should
consult with their legal advisor to determine whether purchasing a Contract
containing gender-based annuity purchase rates is consistent with Title VII of
the Civil Rights Act of 1964 or other applicable law. We may offer such contract
owners Contracts containing unisex annuity purchase rates.

                              FEDERAL INCOME TAXES

FEDERAL INCOME TAXES

The following summary discussion is based on our understanding of current
federal income tax law as the Internal Revenue Service (IRS) now interprets it.
We can't guarantee that the law or the IRS's interpretation won't change. It
does not purport to be complete or to cover all tax situations. This discussion
is not intended as tax advice. Counsel or other tax advisors should be consulted
for further information.

We haven't considered any applicable federal gift, estate or any state or other
tax laws. Of course, your own tax status or that of your beneficiary can affect
the tax consequences of ownership or receipt of distributions.


When you invest in an annuity contract, you usually do not pay taxes on your
investment gains until you withdraw the money -- generally for retirement
purposes. If your annuity is independent of any formal retirement or pension
plan, it is termed a NONQUALIFIED contract. If you invest in a variable annuity
as part of an individual retirement annuity or tax sheltered annuity, your
contract is called a QUALIFIED contract. The tax rules applicable to qualified
contracts vary according to the type of retirement plan and the terms and
conditions of the plan.


                                       42
<PAGE>
TAX STATUS OF THE CONTRACT

DIVERSIFICATION REQUIREMENTS. Section 817(h) of the Internal Revenue Code (IRC)
and the regulations under it provide that separate account investments
underlying a Contract must be "adequately diversified" for it to qualify as an
annuity contract under IRC section 72. The separate account intends to comply
with the diversification requirements of the regulations under section 817(h).
This will affect how we make investments.

OWNER CONTROL. In certain circumstances, owners of variable annuity contracts
have been considered for Federal income tax purposes to be the owners of the
assets of the separate account supporting their Contracts due to their ability
to exercise investment control over those assets. When this is the case, the
contract owners have been currently taxed on income and gains attributable to
the separate account assets. There is little guidance in this area, and some
features such as the flexibility of an owner to allocate premium payments and
transfer contract accumulation values, have not been explicitly addressed in IRS
published rulings. While we believe that the Contracts do not give owners
investment control over Account assets, we reserve the right to modify the
Contracts as necessary to prevent an owner from being treated as the owner of
the Account assets supporting the Contract.

REQUIRED DISTRIBUTIONS. To qualify as an annuity contract under section 72(s) of
the IRC, a non-qualified annuity contract must provide that: (a) if any owner
dies on or after the annuity starting date but before all amounts under the
Contract have been distributed, the remaining amounts will be distributed at
least as quickly as under the method being used when the owner died; and (b) if
any owner dies before the annuity starting date, all amounts under the Contract
will be distributed within five years of the date of death. So long as the
distributions begin within a year of the owner's death, the IRS will consider
these requirements satisfied for any part of the owner's interest payable to or
for the benefit of a "designated beneficiary" and distributed over the
beneficiary's life or over a period that cannot exceed the beneficiary's life
expectancy. A designated beneficiary is the person the owner names as
beneficiary and who assumes ownership when the owner dies. A designated
beneficiary must be a natural person. If the deceased owner's spouse is the
designated beneficiary, he or she can continue the Contract when such contract
owner dies.

The Contract is designed to comply with section 72(s) of the IRC. We will review
the Contract and amend it if necessary to make sure that it continues to comply
with the section's requirements.


Other rules regarding required distributions apply to qualified Contracts.


TAXATION OF ANNUITIES

IN GENERAL. IRC section 72 governs annuity taxation generally. We believe an
owner who is a natural person usually won't be taxed on increases in the value
of a contract until there is a distribution (i.e., the owner withdraws all or
part of the accumulation or takes annuity payments). Assigning, pledging, or
agreeing to assign or pledge any part of the accumulation usually will be
considered a distribution. Distributions of accumulated investment earnings are
taxable as ordinary income.

The owner of any annuity contract who is not a natural person (e.g., a
corporation or a trust) generally must include in income any increase in the
excess of the accumulation over the "investment in the contract" during the
taxable year. There are some exceptions to this rule and a prospective owner
that is not a natural person may wish to discuss them with a competent tax
advisor.

The following discussion applies generally to Contracts owned by a natural
person:

                                       43
<PAGE>
PARTIAL WITHDRAWALS AND SURRENDERS. When you take a withdrawal from a Contract,
the amount received generally will be treated as ordinary income subject to tax
up to an amount equal to the excess (if any) of the Contract value immediately
before the distribution over the investment in the Contract (generally, the
premiums or other consideration paid for the Contract, reduced by any amount
previously distributed from the Contract that was not subject to tax) at that
time. Other rules apply to Individual Retirement Annuities.

If you withdraw your entire contract value, you will be taxed only on the part
that exceeds your investment in the Contract.

ANNUITY PAYMENTS. Although tax consequences may vary depending on the annuity
option selected under an annuity contract, a portion of each annuity payment is
generally not taxed and the remainder is taxed as ordinary income. The
non-taxable portion of an annuity payment is generally determined in a manner
that is designed to allow you to recover your investment in the Contract ratably
on a tax-free basis over the expected stream of annuity payments, as determined
when annuity payments start. Once your investment in the Contract has been fully
recovered, however, the full amount of each annuity payment is subject to tax as
ordinary income.

TAXATION OF DEATH BENEFIT PROCEEDS. Amounts may be paid from a Contract because
an owner or annuitant (if the owner is not a natural person) has died. If the
payments are made in a single sum, they're taxed the same way a full withdrawal
from the Contract is taxed. If they are distributed as annuity payments, they're
taxed as annuity payments.

PENALTY TAX ON SOME WITHDRAWALS

You may have to pay a penalty tax (10 percent of the amount treated as taxable
income) on some withdrawals. However, there is usually no penalty on
distributions:

(1) on or after you reach age 59 1/2;
(2) after you die (or after the annuitant dies, if the owner isn't an
    individual)
(3) after you become disabled; or
(4) that are part of a series of substantially equal periodic (at least annual)
    payments for your life (or life expectancy) or the joint lives (or life
    expectancies) of you and your beneficiary.


Other exceptions may be applicable under certain circumstances and special rules
may apply in connection with the exceptions listed above. Also, additional
exceptions apply to distributions from an Individual Retirement Annuity or Tax
Sheltered Annuity. You should consult a tax adviser with regard to exceptions
from the penalty tax.


TRANSFERS, ASSIGNMENTS, OR EXCHANGES OF A CONTRACT

Transferring or assigning ownership of the Contract, designating a payee or
beneficiary who is not also the owner, or exchanging a Contract can have other
tax consequences that we don't discuss here. If you're thinking about any of
those transactions, contact a tax advisor.

WITHHOLDING


Annuity distributions usually are subject to withholding for the recipient's
federal income tax liability at rates that vary according to the type of
distribution and the recipient's tax status. However, except for certain
distributions from Tax Sheltered Annuities, recipients can usually choose not to
have tax withheld from distributions.


                                       44
<PAGE>
MULTIPLE CONTRACTS

All non-qualified deferred annuity Contracts that we (or our affiliates) issue
to the same owner during any calendar year are generally treated as one annuity
Contract for purposes of determining the amount includible in such owner's
income when a taxable distribution occurs. This could affect when income is
taxable and how much is subject to the ten percent penalty tax discussed above.

POSSIBLE CHANGES IN TAXATION

Although the likelihood of legislative change is uncertain, there is always the
possibility that the tax treatment of the Contracts could change by legislation
or other means. It is also possible that any change could be retroactive (that
is, effective prior to the date of the change). A tax adviser should be
consulted with respect to legislative developments and their effect on the
Contract.

POSSIBLE CHARGE FOR OUR TAXES

Currently we don't charge the Account for any federal, state, or local taxes on
them or the Contracts (other than premium taxes), but we reserve the right to
charge the Account or the Contracts for any tax or other cost resulting from the
tax laws that we believe should be attributed to them.

INDIVIDUAL RETIREMENT ANNUITIES


     TRADITIONAL IRAS



Section 408 of the IRC permits eligible individuals to contribute to an
individual retirement program known as an "Individual Retirement Annuity" or
"IRA." This Contract is available for purchase through an established IRA
custodial account with Merrill Lynch, Pierce, Fenner & Smith Incorporated. An
individual may make annual contributions of up to the lesser of $2,000 or 100%
of adjusted gross income to an IRA. The contributions may be deductible in whole
or in part, depending on the individual's income. Distributions from certain
pension plans may be "rolled over" into an IRA on a tax-deferred basis without
regard to these limits. Amounts in the IRA (other than nondeductible
contributions) are taxed when distributed from the IRA. A 10% penalty tax
generally applies to distributions made before age 59 1/2, unless certain
exceptions apply. IRAs have minimum distribution rules that govern the timing
and amount of distributions. You should refer to your adoption agreement or
consult a tax advisor for more information about these distribution rules.
Adverse tax consequences may result if you do not ensure that contributions,
distributions and other transactions with respect to the Contract comply with
the law. The IRS 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 enhanced death benefit provision in the Contract comports
with IRA qualification requirements.


     ROTH IRAS

A Contract is available for purchase by an individual who has separately
established a Roth IRA custodial account with Merrill Lynch, Pierce, Fenner &
Smith Incorporated. Roth IRAs, as described in section 408A of the IRC, permit
certain eligible individuals to contribute to make non-deductible contributions
to a Roth IRA in cash or as a rollover or transfer from another Roth IRA or
other IRA. A rollover from or conversion of an IRA to a Roth IRA is generally
subject to tax and other special rules apply. You may wish to consult a tax
adviser before combining any converted amounts with any other Roth IRA
contributions, including any other conversion amounts from other tax years.
Distributions from a Roth IRA generally are not taxed, except that, once
aggregate distributions exceed contributions to the Roth IRA, income tax and a
10% penalty tax may apply to distributions made (1) before age 59 1/2 (subject
to certain exceptions) or (2) during the five taxable years starting with the
year in which the first contribution is made to any Roth IRA. A 10% penalty tax
may

                                       45
<PAGE>
apply to amounts attributable to a conversion from an IRA if they are
distributed during the five taxable years beginning with the year in which the
conversion was made.

     OTHER TAX ISSUES FOR IRAS AND ROTH IRAS

Distributions from an IRA or Roth IRA generally are subject to withholding for
the participant's federal income tax liability. The withholding rate varies
according to the type of distribution and the owner's tax status. The owner will
be provided the opportunity to elect not have tax withheld from distributions.

TAX SHELTERED ANNUITIES


Section 403(b) of the IRC allow employees of certain Section
501(c)(3) organizations and public schools to exclude from their gross income
the premium payments made, within certain limits, on a contract that will
provide an annuity for the employee's retirement. Transfer amounts from tax
sheltered annuity plans that are not subject to the Employee Retirement Income
Security Act of 1974, as amended, will be accepted as premium payments, as
permitted by law, under a Contract. Other premium payments, including premium
payments subject to IRC Section 402(g), will not be accepted. Distributions of
(1) salary reduction contributions made in years beginning after December 31,
1988; (2) earnings on those contributions; and (3) earnings on amounts held as
of the last year beginning before January 1, 1989, are not allowed prior to age
59 1/2, separation from service, death or disability. Salary reduction
contributions may also be distributed upon hardship, but would generally be
subject to penalties.


                               OTHER INFORMATION

VOTING RIGHTS

We own all Fund shares and Trust Units held in the Accounts. As the owner, we
have the right to vote on any matter put to vote at any Funds' shareholder
meetings.(1) However, we will vote all Fund shares attributable to Contracts by
following instructions we receive from you. If we don't receive voting
instructions, we'll vote those shares in the same proportion as shares for which
we receive instructions. We determine the number of shares you may give voting
instructions on by dividing your interest in a subaccount by the net asset value
per share of the corresponding Fund. We'll determine the number of shares you
may give voting instructions on as of a record date we choose. We may vote Fund
shares in our own right if laws change to permit us to do so.

You have voting rights until the annuity date. You may give voting instructions
concerning

(1) the election of a Fund's Board of Directors;
(2) ratification of a Fund's independent accountant;
(3) approval of the investment advisory agreement for a Fund corresponding to
    your selected subaccounts;
(4) any change in a fundamental investment policy of a Fund corresponding to
    your selected subaccounts; and
(5) any other matter requiring a vote of the Fund's shareholders.

REPORTS TO CONTRACT OWNERS

At least once each contract year before the annuity date, we will send you
information about your Contract. It will outline all your Contract transactions
during the year, your Contract's current number of accumulation units in each
Fund, the value of each accumulation unit, and the contract value.

- ----------
(1) The Select 10 Trust is a unit investment trust. It has no board of
directors. No voting rights exist.

                                       46
<PAGE>
You will also receive an annual and a semi-annual report containing financial
statements and a list of portfolio securities of the Funds.

SELLING THE CONTRACT


MLPF&S is the principal underwriter of the Contract. Its principal business
address is World Financial Center, 250 Vesey Street, New York, New York 10080.
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.



Registered representatives (Financial Consultants) of MLPF&S sell the Contract.
These Financial Consultants are also licensed through Merrill Lynch Life Agency,
Inc. as our insurance agents. Financial Consultants are compensated by MLPF&S
and/or Merrill Lynch Life Agency, Inc. through a distribution agreement we have
with MLPF&S and companion sales agreement we have with Merrill Lynch Life
Agency, Inc. The maximum commission paid to a Financial Consultant is 2.3% of
each premium allocated to Account A. Financial Consultants may also be paid
additional annual compensation of up to 0.13% of contract value. Reduced
compensation is paid on Contracts purchased by our employees or their spouses or
dependents. Compensation may be paid in the form of non-cash compensation
subject to applicable regulatory requirements.


The maximum commission we 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
Account A.

MLPF&S may arrange for sales of the Contract by other broker-dealers. Registered
representatives of these other broker-dealers may be compensated on a different
basis than MLPF&S Financial Consultants.

STATE REGULATION

We are subject to the laws of the State of New York and to the regulations of
the New York Insurance Department. We are also subject to the insurance laws and
regulations of all jurisdictions in which we're licensed to do business.

We file an annual statement with the insurance departments of jurisdictions
where we do business. The statement discloses our operations for the preceding
year and our financial condition as of the end of that year. Our books and
accounts are subject to insurance department review at all times. The New York
Insurance Department, in conjunction with the National Association of Insurance
Commissions, conducts a full examination of our operations periodically.


CONTROLLING DOCUMENTS



This prospectus provides a general description of the Contract. Your actual
policy and any endorsements are the controlling documents. If you would like to
review a copy of the policy and endorsements, contact our Service Center.



LEGAL PROCEEDINGS


There are no legal proceedings involving the Accounts. We and MLPF&S are engaged
in various kinds of routine litigation that, in our judgment, is not material to
our total assets.

                                       47
<PAGE>
EXPERTS


Deloitte & Touche LLP, independent auditors, have audited our financial
statements as of December 31, 1999 and 1998 and for each of the three years in
the period ended December 31, 1999. They've also audited financial statements of
the Accounts as of December 31, 1999 and for the periods presented in the
Statement of Additional Information. We include these financial statements in
reliance upon the reports of Deloitte & Touche LLP given upon their authority as
experts in accounting and auditing. Their principal business address is Two
World Financial Center, New York, New York 10281-1420.


LEGAL MATTERS

Our organization, our authority to issue the Contract, and the validity of the
form of the Contract have been passed upon by Barry G. Skolnick, our Senior Vice
President and General Counsel. Sutherland Asbill & Brennan LLP of Washington,
D.C. has provided advice on certain matters relating to federal securities laws.

REGISTRATION STATEMENTS

Registration Statements that relate to the Contract and its investment options
have been filed with the Securities and Exchange Commission under the Securities
Act of 1933 and the Investment Company Act of 1940. This Prospectus does not
contain all of the information in the registration statements. You can obtain
the omitted information from the Securities and Exchange Commission's principal
office in Washington, D.C., upon payment of a prescribed fee.

                                       48
<PAGE>
                            ACCUMULATION UNIT VALUES
                       (CONDENSED FINANCIAL INFORMATION)

<TABLE>
<CAPTION>
                                                                     SUBACCOUNTS
                               ---------------------------------------------------------------------------------------
                                                                DOMESTIC MONEY MARKET
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $12.39         $11.94         $11.50         $11.09         $10.64         $10.37
(2) Accumulation unit value
     at end of period........        $12.82         $12.39         $11.94         $11.50         $11.09         $10.64
(3) Number of accumulation
     units outstanding at end
     of period...............   2,622,855.7    2,714,662.2    2,392,904.0   1,677,743.10    2,104,307.1    1,725,685.7

<CAPTION>
                                                                     SUBACCOUNTS
                               ---------------------------------------------------------------------------------------
                                                                     PRIME BOND
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $15.28         $14.36         $13.40         $13.29         $11.21         $11.94
(2) Accumulation unit value
     at end of period........        $14.72         $15.28         $14.36         $13.40         $13.29         $11.21
(3) Number of accumulation
     units outstanding at end
     of period...............   2,878,607.8    2,943,385.0    2,776,167.1   2,933,851.00    2,866,758.2    2,939,785.1
</TABLE>


<TABLE>
<CAPTION>
                                                                 HIGH CURRENT INCOME
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $16.18         $16.93         $15.46         $14.08         $12.18         $12.80
(2) Accumulation unit value
     at end of period........        $16.92         $16.18         $16.93         $15.46         $14.08         $12.18
(3) Number of accumulation
     units outstanding at end
     of period...............   1,878,536.0    1,935,113.5    1,794,232.4   1,341,055.50    1,274,375.1    1,116,584.4

<CAPTION>
                                                                   QUALITY EQUITY
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $22.28         $19.54         $16.01         $13.77         $11.38         $11.87
(2) Accumulation unit value
     at end of period........        $28.89         $22.28         $19.54         $16.01         $13.77         $11.38
(3) Number of accumulation
     units outstanding at end
     of period...............   2,191,387.8    2,374,281.3    2,617,428.2   2,798,594.00    2,587,997.3    2,368,801.5
</TABLE>


<TABLE>
<CAPTION>
                                                                    SMALL CAP VALUE FOCUS*
                                    ---------------------------------------------------------------------------------------
                                       1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                         TO             TO             TO             TO             TO             TO
                                      12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                                    ------------   ------------   ------------   ------------   ------------   ------------
<S>                                 <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value at
     beginning of period..........        $15.45         $16.75         $15.20         $14.25          $9.90         $10.82
(2) Accumulation unit value at end
     of period....................        $20.45         $15.45         $16.75         $15.20         $14.25          $9.90
(3) Number of accumulation units
     outstanding at end of
     period.......................   1,677,430.3    1,911,721.5    1,789,233.1   1,684,158.80    1,332,688.3    1,048,612.8

<CAPTION>
                                                       FLEXIBLE STRATEGY*
                                    ---------------------------------------------------------
                                       1/1/97         1/1/96         1/1/95         1/1/94
                                         TO             TO             TO             TO
                                      12/31/97       12/31/96       12/31/95       12/31/94
                                    ------------   ------------   ------------   ------------
<S>                                 <C>            <C>            <C>            <C>
(1) Accumulation unit value at
     beginning of period..........             *         $13.00         $11.22         $11.87
(2) Accumulation unit value at end
     of period....................             *              *         $13.00         $11.22
(3) Number of accumulation units
     outstanding at end of
     period.......................           0.0           0.00    1,137,134.8    1,113,369.6
</TABLE>


- ----------

  *  Effective April 4, 2000, the Special Value Focus Fund changed its name to
     the Small Cap Value Focus Fund, the Global Utility Focus Fund changed its
     name to the Utilities and Telecommunications Focus Fund, and the Capital
     Focus Fund changed its name to the Balanced Capital Focus Fund. Effective
     following the close of business on December 6, 1996, the Flexible Strategy
     Fund was merged with and into the Global Strategy Focus Fund and the
     International Bond Fund was merged with and into the former World Income
     Focus Fund, which was renamed the Global Bond Focus Fund and its investment
     objective was changed.


                                       49
<PAGE>

<TABLE>
<CAPTION>
                                                                  AMERICAN BALANCED
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $18.73         $16.72         $14.47         $13.37         $11.21         $11.88
(2) Accumulation unit value
     at end of period........        $20.09         $18.73         $16.72         $14.47         $13.37         $11.21
(3) Number of accumulation
     units outstanding at end
     of period...............     703,298.5      805,270.1      935,102.6   1,196,131.90    1,294,854.9    1,205,254.3

<CAPTION>
                                                               NATURAL RESOURCES FOCUS
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $10.14         $12.14         $14.06         $12.56         $11.30         $11.29
(2) Accumulation unit value
     at end of period........        $12.68         $10.14         $12.14         $14.06         $12.56         $11.30
(3) Number of accumulation
     units outstanding at end
     of period...............      53,276.6       70,808.7      115,513.8     144,754.30      167,533.9      190,785.7
</TABLE>


<TABLE>
<CAPTION>
                                                               GLOBAL STRATEGY FOCUS*
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $17.02         $15.85         $14.35         $12.85         $11.78         $12.12
(2) Accumulation unit value
     at end of period........        $20.38         $17.02         $15.85         $14.35         $12.85         $11.78
(3) Number of accumulation
     units outstanding at end
     of period...............   2,343,104.2    2,708,721.4    3,196,842.1   3,436,164.50    2,678,814.8    2,924,265.0

<CAPTION>
                                                                  BASIC VALUE FOCUS
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $20.81         $19.27         $16.19         $13.60         $10.98         $10.88
(2) Accumulation unit value
     at end of period........        $24.86         $20.81         $19.27         $16.19         $13.60         $10.98
(3) Number of accumulation
     units outstanding at end
     of period...............   2,505,912.5    2,134,295.9    1,942,837.1   1,766,570.40    1,241,769.4      850,329.6
</TABLE>


<TABLE>
<CAPTION>
                                                                 GLOBAL BOND FOCUS*
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $13.63         $12.27         $12.20         $11.45          $9.94         $10.52
(2) Accumulation unit value
     at end of period........        $12.35         $13.63         $12.27         $12.20         $11.45          $9.94
(3) Number of accumulation
     units outstanding at end
     of period...............     266,934.6      324,790.1      404,574.9     459,402.30      504,390.5      556,854.0

<CAPTION>
                                                       UTILITIES AND TELECOMMUNICATIONS FOCUS*
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $19.91         $16.27         $13.10         $11.75          $9.58         $10.61
(2) Accumulation unit value
     at end of period........        $22.12         $19.91         $16.27         $13.10         $11.75          $9.58
(3) Number of accumulation
     units outstanding at end
     of period...............     355,501.8      408,706.9      475,558.5      646,792.9      724,247.5      786,888.0
</TABLE>


- ----------

  *  Effective April 4, 2000, the Special Value Focus Fund changed its name to
     the Small Cap Value Focus Fund, the Global Utility Focus Fund changed its
     name to the Utilities and Telecommunications Focus Fund, and the Capital
     Focus Fund changed its name to the Balanced Capital Focus Fund. Effective
     following the close of business on December 6, 1996, the Flexible Strategy
     Fund was merged with and into the Global Strategy Focus Fund and the
     International Bond Fund was merged with and into World Income Focus Fund,
     which was renamed the Global Bond Focus Fund and its investment objective
     was changed.


                                       50
<PAGE>

<TABLE>
<CAPTION>
                                                             INTERNATIONAL EQUITY FOCUS
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $11.91         $11.20         $11.90         $11.31         $10.87         $10.96
(2) Accumulation unit value
     at end of period........        $16.18         $11.91         $11.20         $11.90         $11.31         $10.87
(3) Number of accumulation
     units outstanding at end
     of period...............     764,791.1      893,307.1    2,327,316.1    1,535,723.1    1,275,506.6    1,313,991.8

<CAPTION>
                                                                   RESERVE ASSETS
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95         1/1/94
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $12.87         $12.32         $11.79         $11.29         $10.76         $10.43
(2) Accumulation unit value
     at end of period........        $13.39         $12.87         $12.32         $11.79         $11.29         $10.76
(3) Number of accumulation
     units outstanding at end
     of period...............      86,344.1       95,017.1       82,335.6      101,151.2      114,114.3      120,482.2
</TABLE>


<TABLE>
<CAPTION>
                                                       INTERNATIONAL BOND*                            GOVERNMENT BOND
                                    ---------------------------------------------------------   ---------------------------
                                       1/1/97         1/1/96         1/1/95       5/16/94**        1/1/99         1/1/98
                                         TO             TO             TO             TO             TO             TO
                                      12/31/97       12/31/96       12/31/95       12/31/94       12/31/99       12/31/98
                                    ------------   ------------   ------------   ------------   ------------   ------------
<S>                                 <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value at
     beginning of period..........             *         $11.40          $9.93         $10.00         $13.36         $12.45
(2) Accumulation unit value at end
     of period....................             *              *         $11.40          $9.93         $12.95         $13.36
(3) Number of accumulation units
     outstanding at end of
     period.......................           0.0           0.00       40,678.5       18,139.0    1,842,543.0    1,670,377.7

<CAPTION>
                                                         GOVERNMENT BOND
                                    ---------------------------------------------------------
                                       1/1/97         1/1/96         1/1/95       5/16/94**
                                         TO             TO             TO             TO
                                      12/31/97       12/31/96       12/31/95       12/31/94
                                    ------------   ------------   ------------   ------------
<S>                                 <C>            <C>            <C>            <C>
(1) Accumulation unit value at
     beginning of period..........        $11.59         $11.42         $10.08         $10.00
(2) Accumulation unit value at end
     of period....................        $12.45         $11.59         $11.42         $10.08
(3) Number of accumulation units
     outstanding at end of
     period.......................     900,981.0      401,866.8      153,524.3       69,485.0
</TABLE>


<TABLE>
<CAPTION>

                                                          DEVELOPING CAPITAL MARKETS FOCUS
                               ---------------------------------------------------------------------------------------
                                  1/1/99         1/1/98         1/1/97         1/1/96         1/1/95       5/16/94**
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/95       12/31/94
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................         $6.42          $9.21          $9.99          $9.16          $9.38         $10.00
(2) Accumulation unit value
     at end of period........        $10.48          $6.42          $9.21          $9.99          $9.16          $9.38
(3) Number of accumulation
     units outstanding at end
     of period...............     555,965.5      563,805.5      892,320.3      411,686.3      240,156.6      174,741.4

<CAPTION>
                                                                                                     GLOBAL
                                                       INDEX 500                                  GROWTH FOCUS
                               ---------------------------------------------------------   ---------------------------
                                  1/1/99         1/1/98         1/1/97       12/18/96**       1/1/99         1/1/98
                                    TO             TO             TO             TO             TO             TO
                                 12/31/99       12/31/98       12/31/97       12/31/96       12/31/99       12/31/98
                               ------------   ------------   ------------   ------------   ------------   ------------
<S>                            <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value
     at beginning of
     period..................        $16.79         $13.27         $10.12          $0.00         $10.74            ***
(2) Accumulation unit value
     at end of period........        $19.96         $16.79         $13.27         $10.12         $14.69         $10.74
(3) Number of accumulation
     units outstanding at end
     of period...............   2,180,119.7    1,908,674.0    1,245,291.7       10,445.7      796,328.0      127,229.2
</TABLE>


- ----------

  *  Effective April 4, 2000, the Special Value Focus Fund changed its name to
     the Small Cap Value Focus Fund, the Global Utility Focus Fund changed its
     name to the Utilities and Telecommunications Focus Fund, and the Capital
     Focus Fund changed its name to the Balanced Capital Focus Fund. Effective
     following the close of business on December 6, 1996, the Flexible Strategy
     Fund was merged with and into the Global Strategy Focus Fund and the
     International Bond Fund was merged with and into the World Income Focus
     Fund, which was renamed the Global Bond Focus Fund and its investment
     objective was changed.


 **  Commencement of business


***  Available for allocations of premiums or contract value effective following
     the close of business June 5, 1998.


                                       51
<PAGE>

<TABLE>
<CAPTION>
                                              BALANCED
                                           CAPITAL FOCUS*             SELECT TEN V.I. TRUST
                                     ---------------------------   ---------------------------
                                        1/1/99         1/1/98         1/1/99         1/1/98
                                          TO             TO             TO             TO
                                       12/31/99       12/31/98       12/31/99       12/31/98
                                     ------------   ------------   ------------   ------------
<S>                                  <C>            <C>            <C>            <C>
(1) Accumulation unit value at
     beginning of period...........         $9.68             **         $10.12             **
(2) Accumulation unit value at end
     of period.....................        $10.30          $9.68          $9.39         $10.12
(3) Number of accumulation units
     outstanding at end of
     period........................    $165,442.8      114,280.3      573,604.7      190,745.2

<CAPTION>

                                                   AIM V.I. CAPITAL APPRECIATION
                                     ---------------------------------------------------------
                                        1/1/99         1/1/98         1/1/97         1/1/96
                                          TO             TO             TO             TO
                                       12/31/99       12/31/98       12/31/97       12/31/96
                                     ------------   ------------   ------------   ------------
<S>                                  <C>            <C>            <C>            <C>
(1) Accumulation unit value at
     beginning of period...........        $13.22         $11.23         $10.03          $0.00
(2) Accumulation unit value at end
     of period.....................        $18.86         $13.22         $11.23         $10.03
(3) Number of accumulation units
     outstanding at end of
     period........................     741,790.0      637,817.5      705,468.0           0.00
</TABLE>


<TABLE>
<CAPTION>
                                                         AIM V.I. VALUE                               PREMIER GROWTH
                                    ---------------------------------------------------------   ---------------------------
                                       1/1/99         1/1/98         1/1/97         1/1/96         1/1/99         1/1/98
                                         TO             TO             TO             TO             TO             TO
                                      12/31/99       12/31/98       12/31/97       12/31/96       12/31/99       12/31/98
                                    ------------   ------------   ------------   ------------   ------------   ------------
<S>                                 <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value at
     beginning of period..........        $16.35         $12.52         $10.26          $0.00         $19.28         $13.21
(2) Accumulation unit value at end
     of period....................        $20.96         $16.35         $12.52         $10.26         $25.17         $19.28
(3) Number of accumulation units
     outstanding at end of
     period.......................   2,198,282.0    1,623,648.9      694,794.1           0.00    3,581,370.8    2,559,574.5

<CAPTION>
                                          PREMIER GROWTH                    QUASAR
                                    ---------------------------   ---------------------------
                                       1/1/97         1/1/96         1/1/99         1/1/98
                                         TO             TO             TO             TO
                                      12/31/97       12/31/96       12/31/99       12/31/98
                                    ------------   ------------   ------------   ------------
<S>                                 <C>            <C>            <C>            <C>
(1) Accumulation unit value at
     beginning of period..........        $10.00          $0.00          $8.57             **
(2) Accumulation unit value at end
     of period....................        $13.21         $10.00          $9.90          $8.57
(3) Number of accumulation units
     outstanding at end of
     period.......................   1,273,236.9           0.00      518,747.8       94,213.1
</TABLE>


<TABLE>
<CAPTION>

                                                              MFS EMERGING GROWTH                             MFS RESEARCH
                                           ---------------------------------------------------------   ---------------------------
                                              1/1/99         1/1/98         1/1/97         1/1/96         1/1/99         1/1/98
                                                TO             TO             TO             TO             TO             TO
                                             12/31/99       12/31/98       12/31/97       12/31/96       12/31/99       12/31/98
                                           ------------   ------------   ------------   ------------   ------------   ------------
<S>                                        <C>            <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value at beginning
     of period...........................        $15.66         $11.83          $9.83          $0.00         $14.56         $11.96
(2) Accumulation unit value at end of
     period..............................        $27.30         $15.66         $11.83          $9.83         $17.82         $14.56
(3) Number of accumulation units
     outstanding at end of period........   1,524,939.9    1,327,153.4      600,105.0      15,002.00    1,278,129.3    1,161,685.9

<CAPTION>
                                                                                                       MERCURY V.I.
                                                                                                        LARGE CAP
                                                  MFS RESEARCH                INTERNATIONAL VIP            FUND
                                           ---------------------------   ---------------------------   ------------
                                              1/1/97         1/1/96         1/1/99         1/1/98         1/1/99
                                                TO             TO             TO             TO             TO
                                             12/31/97       12/31/96       12/31/99       12/31/98       12/31/99
                                           ------------   ------------   ------------   ------------   ------------
<S>                                        <C>            <C>            <C>            <C>            <C>
(1) Accumulation unit value at beginning
     of period...........................        $10.08          $0.00          $9.49             **            ***
(2) Accumulation unit value at end of
     period..............................        $11.96         $10.08         $11.39          $9.49         $11.98
(3) Number of accumulation units
     outstanding at end of period........     589,190.5            0.0    1,804,928.1    2,303,167.1       75,627.0
</TABLE>


- ----------

  *  Effective April 4, 2000, the Special Value Focus Fund changed its name to
     the Small Cap Value Focus Fund, the Global Utility Focus Fund changed its
     name to the Utilities and Telecommunications Focus Fund, and the Capital
     Focus Fund changed its name to the Balanced Capital Focus Fund. Effective
     following the close of business on December 6, 1996, the Flexible Strategy
     Fund was merged with and into the Global Strategy Focus Fund and the
     International Bond Fund was merged with and into the World Income Focus
     Fund, which was renamed the Global Bond Focus Fund and its investment
     objective was changed.


 **  Available for allocations of premiums or contract value effective following
     the close of business June 5, 1998.


***  Available for allocations of premiums or contract value effective following
     the close of business on June 18, 1999.


                                       52
<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

                                       53
<PAGE>

STATEMENT OF ADDITIONAL INFORMATION
MAY 1, 2000


               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
                         SERVICE CENTER: P.O. BOX 44222
                        JACKSONVILLE, FLORIDA 32231-4222
                           4804 DEER LAKE DRIVE EAST,
                          JACKSONVILLE, FLORIDA 32246
                             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, 2000, which is available on
request and without charge by writing to or calling ML of New York at its
Service Center 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-xx

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 on
November 28, 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, 1999, 1998, and 1997, Merrill
Lynch, Pierce, Fenner & Smith Incorporated received $2.7 million, $3.3 million,
and $3.5 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
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, 1999, 1998, and 1997, ML of New York paid
administrative services fees of $4.2 million, $4.8 million, and $4.3 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

                                       3
<PAGE>
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)


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 on the first day of the 7-day period.
</TABLE>


The current yield for the Domestic Money Market Subaccount for the 7-day period
ended December 31, 1999 was 3.94%. The current yield for the Reserve Assets
Subaccount for the 7-day period ended December 31, 1999 was 4.22%.


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)) TO THE POWER OF (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, 1999 was 4.02%. The effective yield for the Reserve
Assets Subaccount for the 7-day period ended December 31, 1999 was 4.30%.


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

                                       4
<PAGE>
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) TO THE POWER OF (6) - 1)


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, 1999
was:



<TABLE>
<CAPTION>
NAME OF SUBACCOUNT                                             YIELD
- ------------------                                            --------
<S>                                                           <C>
Prime Bond                                                      5.50%

High Current Income                                             9.22%

Global Bond Focus                                               2.12%

Government Bond                                                 4.58%
</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.

                                       5
<PAGE>
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, 1999, returns were:



<TABLE>
<CAPTION>
                                                                                                   SINCE
NAME OF SUBACCOUNT (INCEPTION DATE)                   1 YR           5 YR          10 YR         INCEPTION
- -----------------------------------                 --------       --------       --------       ---------
<S>                                                 <C>            <C>            <C>            <C>
ML Domestic Money Market (2/21/92)................    -3.20%          3.18%         N/A              3.11%
ML Prime Bond (2/21/92)...........................    -9.80%          5.00%         N/A              4.94%
ML High Current Income (2/21/92)..................    -2.19%          6.22%         N/A              6.81%
ML Quality Equity (2/21/92).......................    22.53%         20.07%         N/A             14.33%
ML Small Cap Value Focus
  (formerly, Special Value Focus) (2/21/92).......    25.21%         15.16%         N/A              9.41%
ML Natural Resources Focus* (2/21/92).............    17.94%          1.68%         N/A              2.97%
ML Global Strategy Focus (2/21/92)................    12.62%         11.09%         N/A              9.37%
ML American Balanced* (2/21/92)...................     0.35%         11.88%         N/A              9.17%
ML Basic Value Focus (7/1/93).....................    12.37%         17.31%         N/A             14.83%
ML Global Bond Focus** (7/1/93)...................   -15.15%          3.81%         N/A              3.05%
ML Utilities and Telecommunications Focus*
  (formerly, Global Utility Focus) (7/1/93).......     4.00%         17.79%         N/A             12.78%
ML International Equity Focus** (7/1/93)..........    28.64%          7.73%         N/A              7.46%
ML Reserve Assets Fund (2/21/92)..................     3.97%          4.38%         N/A              3.68%
ML Government Bond Fund (5/16/94).................    -9.29%          4.52%         N/A              4.29%
ML Developing Capital Markets Focus (5/16/94).....    56.13%          1.57%         N/A              0.40%
ML Index 500 (12/18/96)...........................    11.76%           N/A          N/A             24.56%
ML Global Growth Focus (6/5/98)...................    29.69%           N/A          N/A             24.20%
ML Balanced Capital Focus
  (formerly, Capital Focus) (6/5/98)..............    -0.45%           N/A          N/A             -1.75%
Defined Asset Funds--Select Ten V.I. Trust
  (6/5/98)........................................   -13.13%           N/A          N/A             -7.39%
AIM V.I. Capital Appreciation (12/18/96)..........    35.52%           N/A          N/A             22.20%
AIM V.I. Value (12/18/96).........................    21.02%           N/A          N/A             26.62%
Alliance Premier Growth (12/18/96)................    23.40%           N/A          N/A             34.64%
Alliance Quasar (6/5/98)..........................     8.39%           N/A          N/A             -4.23%
MFS Emerging Growth (12/18/96)....................    67.16%           N/A          N/A             38.34%
MFS Research (12/18/96)...........................    15.26%           N/A          N/A             19.89%
Hotchkis and Wiley International VIP (6/10/98)....    12.93%           N/A          N/A              4.81%
Mercury V.I. U.S. Large Cap (6/18/99).............      N/A            N/A          N/A             24.94%
</TABLE>


Total returns assume the Contract was surrendered at the end of the period
shown, and are not indicative of performance if the Contract was continued for a
longer period.
- ------------------------
 *  This subaccount was closed to allocations of premiums or contract value
    following the close of business on December 6, 1996.

**  This subaccount was closed to allocations of premiums or contract value
    following the close of business on June 5, 1998.

                                       6
<PAGE>
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>
FUND                                                   COMMENCED OPERATIONS
- ----                                                   --------------------
<S>                                                    <C>
ML Domestic Money Market Fund                          February 21, 1992
ML Prime Bond Fund                                     April 29, 1982
ML High Current Income Fund                            April 29, 1982
ML Quality Equity Fund                                 April 29, 1982
ML Small Cap Value Focus Fund (formerly,               April 29, 1982
  Special Value Focus)
ML Equity Growth Fund                                  April 29, 1982
ML Natural Resources Focus Fund*                       June 1, 1988
ML American Balanced Fund*                             June 1, 1988
ML Global Strategy Focus Fund                          February 21, 1992
ML Basic Value Focus Fund                              July 1, 1993
ML Balanced Capital Focus Fund (formerly,              June 5, 1998
  Capital Focus)
ML Global Bond Focus Fund**                            July 1, 1993
  (formerly, World Income Focus)
ML Utilities and Telecommunications Focus Fund         July 1, 1993
  (formerly, Global Utility Focus)*
ML International Equity Focus Fund**                   July 1, 1993
ML Government Bond Fund                                May 16, 1994
ML Developing Capital Markets Focus Fund               May 16, 1994
ML Reserve Assets Fund                                 November 23, 1981
ML Index 500 Fund                                      December 13, 1996
Defined Asset Funds--Select Ten V.I. Trust             June 5, 1998
AIM V.I. Capital Appreciation Fund                     May 5, 1993
AIM V.I. Value Fund                                    May 5, 1993
Alliance Premier Growth Portfolio                      June 26, 1992
Alliance Quasar Portfolio                              September 17, 1990
MFS Emerging Growth Series                             July 24, 1995
MFS Research Series                                    July 26, 1995
Hotchkis and Wiley International VIP Portfolio         June 10, 1998
Mercury V.I. U.S. Large Cap Fund                       April 30, 1999
</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


                                       7
<PAGE>

described below. The average annual total return is then calculated according to
the following formula:


                    TR = ((ERV/P) TO THE POWER OF (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>

- ------------------------
 *  The subaccount corresponding to this Fund was closed to allocations of
    premiums or contract value following the close of business on December 6,
    1996.

**  The subaccount corresponding to this Fund was closed to allocations of
    premiums or contract value following the close of business on June 5, 1998.

                                       8
<PAGE>
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 on
surrender of the Contract. In addition, such nonstandard returns may also be
quoted for other periods.


For the year ended December 31, 1999, returns not reflecting any contingent
deferred sales charge were:



<TABLE>
<CAPTION>
                                                                                        SINCE
NAME OF SUBACCOUNT (INCEPTION DATE)        1 YR           5 YR          10 YR         INCEPTION
- -----------------------------------      --------       --------       --------       ---------
<S>                                      <C>            <C>            <C>            <C>
ML Domestic Money Market Fund
  (2/21/92)............................     3.34%          3.70%         N/A              3.11%
ML Prime Bond (2/21/92)................    -3.76%          5.49%         N/A              4.94%
ML High Current Income (2/21/92).......     4.43%          6.69%         N/A              6.81%
ML Quality Equity (2/21/92)............    29.54%         20.36%         N/A             14.33%
ML Small Cap Value Focus (formerly,
  Special Value Focus) (2/21/92).......    32.22%         15.50%         N/A              9.41%
ML Natural Resources Focus*
  (2/21/92)............................    24.94%          2.24%         N/A              2.97%
ML Global Strategy Focus (2/21/92).....    19.63%         11.48%         N/A              9.37%
ML American Balanced* (2/21/92)........     7.16%         12.26%         N/A              9.17%
ML Basic Value Focus (7/1/93)..........    19.37%         17.63%         N/A             14.91%
ML Global Bond Focus** (7/1/93)........    -9.50%          4.33%         N/A              3.18%
ML Utilities and Telecommunications
  Focus* (formerly, Global Utility
  Focus) (7/1/93)......................    11.01%         18.10%         N/A             12.86%
ML International Equity Focus**
  (7/1/93).............................    35.65%          8.17%         N/A              7.56%
ML Reserve Assets (2/21/92)............     3.97%          4.38%         N/A              3.68%
ML Government Bond Fund (5/16/94)......    -3.21%          5.02%         N/A              4.58%
ML Developing Capital Markets Focus
  (5/16/94)............................    63.14%          2.13%         N/A              0.73%
ML Index 500 (12/18/96)................    18.77%           N/A          N/A             25.40%
ML Global Growth Focus (6/5/98)........    36.70%           N/A          N/A             27.55%
ML Balanced Capital Focus (formerly,
  Capital Focus)(6/5/98)...............     6.30%           N/A          N/A              1.80%
Defined Asset Funds--Select Ten V.I.
  Trust (6/5/98).......................    -7.34%           N/A          N/A             -4.08%
AIM V.I. Capital Appreciation
  (12/18/96)...........................    42.53%           N/A          N/A             23.07%
AIM V.I. Value (12/18/96)..............    28.03%           N/A          N/A             27.44%
Alliance Premier Growth (12/18/96).....    30.41%           N/A          N/A             35.36%
Alliance Quasar (6/5/98)...............    15.39%           N/A          N/A             -0.79%
MFS Emerging Growth (12/18/96).........    74.17%           N/A          N/A             39.03%
MFS Research (12/18/96)................    22.26%           N/A          N/A             20.80%
Hotchkis and Wiley International VIP
  (6/10/98)............................    19.93%           N/A          N/A              8.50%
Mercury V.I. U.S. Large Cap
  (6/18/99)............................      N/A            N/A          N/A             39.80%
</TABLE>


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

- --------------------------

 *  This subaccount was closed to allocations of premiums or contract value
    following the close of business on December 6, 1996.

**  This subaccount was closed to allocations of premiums or contract value
    following the close of business on June 5, 1998.

                                       9
<PAGE>
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 corrge. 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.

                                       10


INDEPENDENT AUDITORS' REPORT


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

We  have  audited the accompanying statement of  assets  and
liabilities  of  each of the divisions of  ML  of  New  York
Variable  Annuity Separate Account A, comprised of divisions
investing  in  the  Domestic Money Market Fund,  Prime  Bond
Fund, High Current Income Fund, Quality Equity Fund, Special
Value  Focus Fund, American Balanced Fund, Natural Resources
Focus Fund, Global Strategy Focus Fund, Global Utility Focus
Fund,  International Equity Focus Fund,  Global  Bond  Focus
Fund,   Basic  Value  Focus  Fund,  Government  Bond   Fund,
Developing  Capital  Markets Focus  Fund,  Index  500  Fund,
Global  Growth Focus Fund, Capital Focus Fund, International
VIP   Portfolio,   Mercury  V.I.   U.S.   Large   Cap   Fund
(commencement of operations June 18, 1999), 1999  ML  Select
Ten  V.I. Trust (commencement of operations April 29, 1999),
1998  ML  Select Ten V.I. Trust (commencement of  operations
May  1,  1998  through  April 30, 1999),  Quasar  Portfolio,
Premier  Growth Portfolio, MFS Emerging Growth  Series,  MFS
Research  Series,  AIM  V.I.  Value  Fund  and  AIM  Capital
Appreciation  Fund  (collectively, the "Divisions"),  as  of
December  31, 1999 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 of 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,  1999.   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  positions  of  the
Divisions  as  of  December 31, 1999, the results  of  their
operations and the changes in their net assets for  each  of
the  two years in the period then ended, in conformity  with
generally accepted accounting principles.






February 14, 2000


ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
FOR THE YEAR ENDED DECEMBER 31, 1999
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                           Domestic                                    High
                                                                            Money                Prime               Current
                                                                            Market                Bond                Income
                                                                             Fund                 Fund                 Fund
(In thousands, except unit values)                                  ==================== ==================== ====================

<S>                                                                 <C>                  <C>                  <C>


Assets
  Investments in Merrill Lynch Variable Series Funds, Inc. (Note 1):
    Domestic Money Market Fund, 33,635 shares
      (Cost $33,635)                                                $            33,635  $                    $
    Prime Bond Fund, 3,805 shares
      (Cost $44,888)                                                                                  42,385
    High Current Income Fund, 3,315 shares
      (Cost $36,292)                                                                                                       31,793
                                                                    -------------------- -------------------- --------------------
      Total Assets                                                               33,635               42,385               31,793

Liabilities
  Due to ML Life Insurance Company of New York                                       10                   12                    8
                                                                    -------------------- -------------------- --------------------
Net Assets                                                          $            33,625  $            42,373  $            31,785
                                                                    ==================== ==================== ====================

Net Assets
  Accumulation Units                                                $            33,625  $            42,373  $            31,785
                                                                    ==================== ==================== ====================

  Units Outstanding (Note 6)                                                      2,623                2,879                1,879
                                                                    ==================== ==================== ====================

  Unit Value                                                        $             12.82  $             14.72  $             16.92
                                                                    ==================== ==================== ====================

</TABLE>

See notes to financial statements

ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
FOR THE YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                                                Special
                                                                           Quality               Value               American
                                                                            Equity               Focus               Balanced
                                                                             Fund                 Fund                 Fund
(In thousands, except unit values)                                  ==================== ==================== ====================

<S>                                                                 <C>                  <C>                  <C>


Assets
  Investments in Merrill Lynch Variable Series Funds, Inc. (Note 1):
    Quality Equity Fund, 1,586 shares
      (Cost $51,544)                                                $            63,328  $                    $
    Special Value Focus Fund, 1,470 shares
      (Cost $32,908)                                                                                  34,314
    American Balanced Fund, 955 shares
      (Cost $13,621)                                                                                                       14,133
                                                                    -------------------- -------------------- --------------------
      Total Assets                                                               63,328               34,314               14,133

Liabilities
  Due to ML Life Insurance Company of New York                                       19                   11                    4
                                                                    -------------------- -------------------- --------------------
Net Assets                                                          $            63,309  $            34,303  $            14,129
                                                                    ==================== ==================== ====================

Net Assets
  Accumulation Units                                                $            63,309  $            34,303  $            14,129
                                                                    ==================== ==================== ====================

  Units Outstanding (Note 6)                                                      2,191                1,677                  703
                                                                    ==================== ==================== ====================

  Unit Value                                                        $             28.89  $             20.45  $             20.09
                                                                    ==================== ==================== ====================

</TABLE>

See notes to financial statements

ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
FOR THE YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                           Natural               Global               Global
                                                                          Resources             Strategy             Utility
                                                                            Focus                Focus                Focus
                                                                             Fund                 Fund                 Fund
(In thousands, except unit values)                                  ==================== ==================== ====================

<S>                                                                 <C>                  <C>                  <C>


Assets
  Investments in Merrill Lynch Variable Series Funds, Inc. (Note 1):
    Natural Resources Focus Fund, 71 shares
      (Cost $793)                                                   $               676  $                    $
    Global Strategy Focus Fund, 3,381 shares
      (Cost $43,551)                                                                                  47,767
    Global Utility Focus Fund, 467 shares
      (Cost $5,561)                                                                                                         7,866
                                                                    -------------------- -------------------- --------------------
      Total Assets                                                                  676               47,767                7,866

Liabilities
  Due to ML Life Insurance Company of New York                                        0                   15                    2
                                                                    -------------------- -------------------- --------------------
Net Assets                                                          $               676  $            47,752  $             7,864
                                                                    ==================== ==================== ====================

Net Assets
  Accumulation Units                                                $               676  $            47,752  $             7,864
                                                                    ==================== ==================== ====================

  Units Outstanding (Note 6)                                                         53                2,343                  356
                                                                    ==================== ==================== ====================

  Unit Value                                                        $             12.68  $             20.38  $             22.12
                                                                    ==================== ==================== ====================

</TABLE>

See notes to financial statements

ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
FOR THE YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                        International            Global               Basic
                                                                            Equity                Bond                Value
                                                                            Focus                Focus                Focus
                                                                             Fund                 Fund                 Fund
(In thousands, except unit values)                                  ==================== ==================== ====================

<S>                                                                 <C>                  <C>                  <C>


Assets
  Investments in Merrill Lynch Variable Series Funds, Inc. (Note 1):
    International Equity Focus Fund, 885 shares
      (Cost $9,634)                                                 $            12,378  $                    $
    Global Bond Focus Fund, 384 shares
      (Cost $3,628)                                                                                    3,298
    Basic Value Focus Fund, 4,582 shares
      (Cost $64,057)                                                                                                       62,315
                                                                    -------------------- -------------------- --------------------
      Total Assets                                                               12,378                3,298               62,315

Liabilities
  Due to ML Life Insurance Company of New York                                        4                    1                   18
                                                                    -------------------- -------------------- --------------------
Net Assets                                                          $            12,374  $             3,297  $            62,297
                                                                    ==================== ==================== ====================

Net Assets
  Accumulation Units                                                $            12,374  $             3,297  $            62,297
                                                                    ==================== ==================== ====================

  Units Outstanding (Note 6)                                                        765                  267                2,506
                                                                    ==================== ==================== ====================

  Unit Value                                                        $             16.18  $             12.35  $             24.86
                                                                    ==================== ==================== ====================

</TABLE>

See notes to financial statements

ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
FOR THE YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                                               Developing
                                                                          Government        Capital Markets           Index
                                                                             Bond                Focus                 500
                                                                             Fund                 Fund                 Fund
(In thousands, except unit values)                                  ==================== ==================== ====================

<S>                                                                 <C>                  <C>                  <C>


Assets
  Investments in Merrill Lynch Variable Series Funds, Inc. (Note 1):
    Government Bond Fund, 2,380 shares
      (Cost $25,097)                                                $            23,868  $                    $
    Developing Capital Markets Focus Fund, 564 shares
      (Cost $4,757)                                                                                    5,828
    Index 500 Fund, 2,324 shares
      (Cost $35,080)                                                                                                       43,528
                                                                    -------------------- -------------------- --------------------
      Total Assets                                                               23,868                5,828               43,528

Liabilities
  Due to ML Life Insurance Company of New York                                        7                    1                   13
                                                                    -------------------- -------------------- --------------------
Net Assets                                                          $            23,861  $             5,827  $            43,515
                                                                    ==================== ==================== ====================

Net Assets
  Accumulation Units                                                $            23,861  $             5,827  $            43,515
                                                                    ==================== ==================== ====================

  Units Outstanding (Note 6)                                                      1,843                  556                2,180
                                                                    ==================== ==================== ====================

  Unit Value                                                        $             12.95  $             10.48  $             19.96
                                                                    ==================== ==================== ====================

</TABLE>

See notes to financial statements

ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
FOR THE YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                            Global
                                                                            Growth              Capital           International
                                                                            Focus                Focus                 VIP
                                                                             Fund                 Fund              Portfolio
(In thousands, except unit values)                                  ==================== ==================== ====================

<S>                                                                 <C>                  <C>                  <C>


Assets
  Investments in Merrill Lynch Variable Series Funds, Inc. (Note 1):
    Global Growth Focus Fund, 792 shares
      (Cost $8,839)                                                 $            11,701  $                    $
    Capital Focus Fund, 168 shares
      (Cost $1,616)                                                                                    1,705

  Investments in Hotchkis & Wiley Variable Trust (Note 1):
    International VIP Portfolio, 1,785 shares
      (Cost $17,716)                                                                                                       20,564
                                                                    -------------------- -------------------- --------------------
      Total Assets                                                               11,701                1,705               20,564

Liabilities
  Due to ML Life Insurance Company of New York                                        3                    1                    6
                                                                    -------------------- -------------------- --------------------
Net Assets                                                          $            11,698  $             1,704  $            20,558
                                                                    ==================== ==================== ====================

Net Assets
  Accumulation Units                                                $            11,698  $             1,704  $            20,558
                                                                    ==================== ==================== ====================

  Units Outstanding (Note 6)                                                        796                  165                1,805
                                                                    ==================== ==================== ====================

  Unit Value                                                        $             14.69  $             10.30  $             11.39
                                                                    ==================== ==================== ====================

</TABLE>

See notes to financial statements

ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
FOR THE YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                           Mercury
                                                                          V.I. U.S.             1999 ML
                                                                          Large Cap            Select Ten             Quasar
                                                                             Fund              V.I. Trust           Portfolio
(In thousands, except unit values)                                  ==================== ==================== ====================

<S>                                                                 <C>                  <C>                  <C>


Assets
  Investments in Mercury Asset Management V.I. Funds, Inc. (Note 1):
    Mercury V.I. U.S. Large Cap Fund, 75 shares
      (Cost $813)                                                   $               906  $                    $

  Investments in Defined Asset Funds, Equity Investor Fund (Note 1):
    1999 ML Select Ten V.I. Trust, 5,744 shares
      (Cost $6,252)                                                                                    5,388

  Investments in Alliance Variable Products Series Fund, Inc (Note 1):
    Quasar Portfolio, 395 shares
      (Cost $4,484)                                                                                                         5,137
                                                                    -------------------- -------------------- --------------------
      Total Assets                                                                  906                5,388                5,137

Liabilities
  Due to ML Life Insurance Company of New York                                        0                    2                    1
                                                                    -------------------- -------------------- --------------------
Net Assets                                                          $               906  $             5,386  $             5,136
                                                                    ==================== ==================== ====================

Net Assets
  Accumulation Units                                                $               906  $             5,386  $             5,136
                                                                    ==================== ==================== ====================

  Units Outstanding (Note 6)                                                         76                  574                  519
                                                                    ==================== ==================== ====================

  Unit Value                                                        $             11.98  $              9.39  $              9.90
                                                                    ==================== ==================== ====================

</TABLE>

See notes to financial statements

ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
FOR THE YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                                                  MFS
                                                                           Premier              Emerging               MFS
                                                                            Growth               Growth              Research
                                                                          Portfolio              Series               Series
(In thousands, except unit values)                                  ==================== ==================== ====================

<S>                                                                 <C>                  <C>                  <C>


Assets
  Investments in Alliance Variable Products Series Fund, Inc (Note 1):
    Premier Growth Portfolio, 2,229 shares
      (Cost $60,797)                                                $            90,170  $                    $

  Investments in MFS Variable Insurance Trust (Note 1):
    MFS Emerging Growth Series, 1,098 shares
      (Cost $20,740)                                                                                  41,643
    MFS Research Series, 976 shares
      (Cost $16,765)                                                                                                       22,783
                                                                    -------------------- -------------------- --------------------
      Total Assets                                                               90,170               41,643               22,783

Liabilities
  Due to ML Life Insurance Company of New York                                       27                   12                    7
                                                                    -------------------- -------------------- --------------------
Net Assets                                                          $            90,143  $            41,631  $            22,776
                                                                    ==================== ==================== ====================

Net Assets
  Accumulation Units                                                $            90,143  $            41,631  $            22,776
                                                                    ==================== ==================== ====================

  Units Outstanding (Note 6)                                                      3,581                1,525                1,278
                                                                    ==================== ==================== ====================

  Unit Value                                                        $             25.17  $             27.30  $             17.82
                                                                    ==================== ==================== ====================

</TABLE>

See notes to financial statements

ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT A
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
FOR THE YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                              Divisions Investing In
                                                                    =========================================
                                                                                                  AIM
                                                                             AIM              V.I. Capital
                                                                          V.I. Value          Appreciation
                                                                             Fund                 Fund
(In thousands, except unit values)                                  ==================== ====================

<S>                                                                 <C>                  <C>


Assets
  Investments in AIM Variable Insurance Funds, Inc. (Note 1):
    AIM V.I. Value Fund, 1,376 shares
      (Cost $34,374)                                                $            46,090  $
    AIM V.I. Capital Appreciation Fund, 393 shares
      (Cost $9,434)                                                                                   13,994
                                                                    -------------------- --------------------
      Total Assets                                                               46,090               13,994

Liabilities
  Due to ML Life Insurance Company of New York                                       14                    4
                                                                    -------------------- --------------------
Net Assets                                                          $            46,076  $            13,990
                                                                    ==================== ====================

Net Assets
  Accumulation Units                                                $            46,076  $            13,990
                                                                    ==================== ====================

  Units Outstanding (Note 6)                                                      2,198                  742
                                                                    ==================== ====================

  Unit Value                                                        $             20.96  $             18.86
                                                                    ==================== ====================

</TABLE>

See notes to financial statements

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 YEAR ENDED DECEMBER 31, 1999
================================================================================
<TABLE>
<CAPTION>

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


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $             1,606  $             3,073  $             3,500
 Mortality and Expense Charges (Note 3)                                            (425)                (543)                (396)
 Administrative Charges (Note 3)                                                    (34)                 (43)                 (32)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                    1,147                2,487                3,072
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                 0                 (382)                (581)
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                      0               (3,746)              (1,084)
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                      0               (4,128)              (1,665)
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                        1,147               (1,641)               1,407
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                          70,604                  326                  168
 Contract Owner Withdrawals                                                      (3,198)              (2,699)              (1,587)
 Net Transfers In (Out) (Note 4)                                                (68,556)               1,423                  496
 Contract Maintenance Charges (Note 3)                                               (7)                 (11)                  (9)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                          (1,157)                (961)                (932)
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                             (10)              (2,602)                 475
Net Assets Beginning of Period                                                   33,635               44,975               31,310
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            33,625  $            42,373  $            31,785
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                                                Special
                                                                           Quality               Value               American
                                                                            Equity               Focus               Balanced
                                                                             Fund                 Fund                 Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $            12,358  $             3,932  $             2,865
 Mortality and Expense Charges (Note 3)                                            (679)                (358)                (177)
 Administrative Charges (Note 3)                                                    (54)                 (29)                 (14)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                   11,625                3,545                2,674
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                             1,566               (1,725)                 274
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                  1,532                6,630               (1,964)
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                  3,098                4,905               (1,690)
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                       14,723                8,450                  984
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             313                  196                    0
 Contract Owner Withdrawals                                                      (3,084)              (1,986)                (958)
 Net Transfers In (Out) (Note 4)                                                 (1,528)              (1,885)                (976)
 Contract Maintenance Charges (Note 3)                                              (14)                  (8)                  (4)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                          (4,313)              (3,683)              (1,938)
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                          10,410                4,767                 (954)
Net Assets Beginning of Period                                                   52,899               29,536               15,083
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            63,309  $            34,303  $            14,129
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                           Natural               Global               Global
                                                                          Resources             Strategy             Utility
                                                                            Focus                Focus                Focus
                                                                             Fund                 Fund                 Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $                16  $             6,218  $             1,020
 Mortality and Expense Charges (Note 3)                                              (9)                (554)                 (94)
 Administrative Charges (Note 3)                                                     (1)                 (44)                  (8)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                        6                5,620                  918
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                               (84)                 825                  533
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                    231                1,646                 (685)
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                    147                2,471                 (152)
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                          153                8,091                  766
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                               0                  268                    0
 Contract Owner Withdrawals                                                        (126)              (2,484)                (478)
 Net Transfers In (Out) (Note 4)                                                    (70)              (4,209)                (559)
 Contract Maintenance Charges (Note 3)                                                0                  (16)                  (2)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                            (196)              (6,441)              (1,039)
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                             (43)               1,650                 (273)
Net Assets Beginning of Period                                                      718               46,102                8,137
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $               675  $            47,752  $             7,864
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                        International            Global               Basic
                                                                            Equity                Bond                Value
                                                                            Focus                Focus                Focus
                                                                             Fund                 Fund                 Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $               540  $               217  $            12,519
 Mortality and Expense Charges (Note 3)                                            (135)                 (47)                (657)
 Administrative Charges (Note 3)                                                    (11)                  (4)                 (53)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                      394                  166               11,809
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                              (271)                 (15)                 360
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                  3,263                 (537)              (3,815)
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                  2,992                 (552)              (3,455)
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                        3,386                 (386)               8,354
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                               0                    0                  679
 Contract Owner Withdrawals                                                        (702)                (339)              (2,590)
 Net Transfers In (Out) (Note 4)                                                   (945)                (404)              11,455
 Contract Maintenance Charges (Note 3)                                               (4)                  (1)                 (16)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                          (1,651)                (744)               9,528
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                           1,735               (1,130)              17,882
Net Assets Beginning of Period                                                   10,639                4,427               44,415
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            12,374  $             3,297  $            62,297
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                                               Developing
                                                                          Government        Capital Markets           Index
                                                                             Bond                Focus                 500
                                                                             Fund                 Fund                 Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $             1,455  $               116  $             1,575
 Mortality and Expense Charges (Note 3)                                            (288)                 (54)                (487)
 Administrative Charges (Note 3)                                                    (23)                  (4)                 (39)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                    1,144                   58                1,049
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                42                 (458)               3,330
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                 (1,892)               2,621                2,379
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                 (1,850)               2,163                5,709
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                         (706)               2,221                6,758
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             226                   43                  741
 Contract Owner Withdrawals                                                      (1,251)                (226)              (1,301)
 Net Transfers In (Out) (Note 4)                                                  3,281                  170                5,278
 Contract Maintenance Charges (Note 3)                                               (5)                  (1)                  (8)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                           2,251                  (14)               4,710
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                           1,545                2,207               11,468
Net Assets Beginning of Period                                                   22,316                3,620               32,047
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            23,861  $             5,827  $            43,515
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                            Global
                                                                            Growth              Capital           International
                                                                            Focus                Focus                 VIP
                                                                             Fund                 Fund              Portfolio
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $               148  $                52  $               111
 Mortality and Expense Charges (Note 3)                                            (117)                 (19)                (206)
 Administrative Charges (Note 3)                                                     (9)                  (1)                 (16)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                       22                   32                 (111)
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                               341                   16                 (617)
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                  2,730                   39                3,201
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                  3,071                   55                2,584
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                        3,093                   87                2,473
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             164                   40                  147
 Contract Owner Withdrawals                                                        (453)                 (31)                (802)
 Net Transfers In (Out) (Note 4)                                                  7,530                  502               (3,114)
 Contract Maintenance Charges (Note 3)                                               (2)                   0                   (3)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                           7,239                  511               (3,772)
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                          10,332                  598               (1,299)
Net Assets Beginning of Period                                                    1,366                1,106               21,857
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            11,698  $             1,704  $            20,558
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                           Mercury
                                                                          V.I. U.S.             1999 ML              1998 ML
                                                                          Large Cap            Select Ten           Select Ten
                                                                             Fund              V.I. Trust           V.I. Trust
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $                 4  $                65  $                10
 Mortality and Expense Charges (Note 3)                                              (3)                 (46)                  (9)
 Administrative Charges (Note 3)                                                     (1)                  (4)                  (1)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                        0                   15                    0
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                 2                 (106)                 253
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                     94                 (864)                 (46)
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                     96                 (970)                 207
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                           96                 (955)                 207
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                              32                  199                   23
 Contract Owner Withdrawals                                                         (17)                 (79)                 (17)
 Net Transfers In (Out) (Note 4)                                                    795                6,222               (2,143)
 Contract Maintenance Charges (Note 3)                                                0                   (1)                   0
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                             810                6,341               (2,137)
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                             906                5,386               (1,930)
Net Assets Beginning of Period                                                        0                    0                1,930
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $               906  $             5,386  $                 0
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                                                                       MFS
                                                                                                Premier              Emerging
                                                                            Quasar               Growth               Growth
                                                                          Portfolio            Portfolio              Series
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $                 4  $               916  $                 0
 Mortality and Expense Charges (Note 3)                                             (37)                (840)                (325)
 Administrative Charges (Note 3)                                                     (3)                 (67)                 (26)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                      (36)                   9                 (351)
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                               (45)               3,360                1,734
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                    671               15,739               16,238
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                    626               19,099               17,972
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                          590               19,108               17,621
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                              23                1,701                  454
 Contract Owner Withdrawals                                                        (171)              (2,308)                (996)
 Net Transfers In (Out) (Note 4)                                                  3,888               22,307                3,775
 Contract Maintenance Charges (Note 3)                                               (1)                 (14)                  (6)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                           3,739               21,686                3,227
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                           4,329               40,794               20,848
Net Assets Beginning of Period                                                      807               49,349               20,783
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $             5,136  $            90,143  $            41,631
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1999 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                                                                     AIM V.I.
                                                                             MFS                AIM V.I.             Capital
                                                                           Research              Value             Appreciation
                                                                            Series                Fund                 Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $               224  $               760  $               295
 Mortality and Expense Charges (Note 3)                                            (231)                (444)                (123)
 Administrative Charges (Note 3)                                                    (19)                 (36)                 (10)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                      (26)                 280                  162
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                               571                1,051                  157
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                  3,547                7,912                3,790
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                  4,118                8,963                3,947
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                        4,092                9,243                4,109
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             407                1,005                  232
 Contract Owner Withdrawals                                                        (569)              (1,119)                (337)
 Net Transfers In (Out) (Note 4)                                                  1,937               10,407                1,556
 Contract Maintenance Charges (Note 3)                                               (5)                  (7)                  (2)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                           1,770               10,286                1,449
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                           5,862               19,529                5,558
Net Assets Beginning of Period                                                   16,914               26,547                8,432
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            22,776  $            46,076  $            13,990
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements

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 YEAR ENDED DECEMBER 31, 1998
================================================================================
<TABLE>
<CAPTION>

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


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $             1,497  $             2,711  $             3,221
 Mortality and Expense Charges (Note 3)                                            (369)                (532)                (408)
 Administrative Charges (Note 3)                                                    (30)                 (43)                 (33)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                    1,098                2,136                2,780
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                 0                 (214)                (637)
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                      0                  717               (3,768)
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                      0                  503               (4,405)
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                        1,098                2,639               (1,625)
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                          90,173                  328                  511
 Contract Owner Withdrawals                                                      (1,129)              (2,718)              (1,369)
 Net Transfers In (Out) (Note 4)                                                (85,073)               4,871                3,425
 Contract Maintenance Charges (Note 3)                                               (5)                 (11)                  (8)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                           3,966                2,470                2,559
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                           5,064                5,109                  934
Net Assets Beginning of Period                                                   28,571               39,866               30,376
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            33,635  $            44,975  $            31,310
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1998 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                                                Special
                                                                           Quality               Value               American
                                                                            Equity               Focus               Balanced
                                                                             Fund                 Fund                 Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $             7,272  $             6,953  $             1,740
 Mortality and Expense Charges (Note 3)                                            (644)                (388)                (187)
 Administrative Charges (Note 3)                                                    (51)                 (31)                 (15)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                    6,577                6,534                1,538
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                             1,810                  159                  290
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                 (1,468)              (8,979)                 (96)
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                    342               (8,820)                 194
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                        6,919               (2,286)               1,732
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             415                  398                    0
 Contract Owner Withdrawals                                                      (2,575)              (1,160)                (700)
 Net Transfers In (Out) (Note 4)                                                 (2,989)               2,625               (1,579)
 Contract Maintenance Charges (Note 3)                                              (16)                 (11)                  (5)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                          (5,165)               1,852               (2,284)
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                           1,754                 (434)                (552)
Net Assets Beginning of Period                                                   51,145               29,970               15,635
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            52,899  $            29,536  $            15,083
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1998 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                           Natural               Global               Global
                                                                          Resources             Strategy             Utility
                                                                            Focus                Focus                Focus
                                                                             Fund                 Fund                 Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $               213  $             8,291  $               569
 Mortality and Expense Charges (Note 3)                                             (12)                (605)                 (96)
 Administrative Charges (Note 3)                                                     (1)                 (48)                  (8)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                      200                7,638                  465
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                              (147)                 105                  414
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                   (217)              (4,324)                 684
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                   (364)              (4,219)               1,098
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                         (164)               3,419                1,563
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                               0                  220                    0
 Contract Owner Withdrawals                                                         (71)              (2,852)                (526)
 Net Transfers In (Out) (Note 4)                                                   (449)              (5,336)                (635)
 Contract Maintenance Charges (Note 3)                                                0                  (19)                  (2)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                            (520)              (7,987)              (1,163)
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                            (684)              (4,568)                 400
Net Assets Beginning of Period                                                    1,402               50,670                7,737
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $               718  $            46,102  $             8,137
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1998 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                        International            Global               Basic
                                                                            Equity                Bond                Value
                                                                            Focus                Focus                Focus
                                                                             Fund                 Fund                 Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $             2,179  $               267  $             5,990
 Mortality and Expense Charges (Note 3)                                            (235)                 (56)                (548)
 Administrative Charges (Note 3)                                                    (19)                  (5)                 (44)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                    1,925                  206                5,398
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                              (912)                 (30)               1,307
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                    994                  300               (3,899)
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                     82                  270               (2,592)
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                        2,007                  476                2,806
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             219                   36                  976
 Contract Owner Withdrawals                                                        (941)                (303)              (1,698)
 Net Transfers In (Out) (Note 4)                                                (16,705)                (744)               4,907
 Contract Maintenance Charges (Note 3)                                               (7)                  (2)                 (14)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                         (17,434)              (1,013)               4,171
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                         (15,427)                (537)               6,977
Net Assets Beginning of Period                                                   26,066                4,964               37,438
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            10,639  $             4,427  $            44,415
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1998 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                                               Developing
                                                                          Government        Capital Markets           Index
                                                                             Bond                Focus                 500
                                                                             Fund                 Fund                 Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $               886  $               102  $             1,045
 Mortality and Expense Charges (Note 3)                                            (195)                 (83)                (325)
 Administrative Charges (Note 3)                                                    (16)                  (7)                 (26)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                      675                   12                  694
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                22               (1,985)               1,108
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                    377                 (748)               3,963
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                    399               (2,733)               5,071
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                        1,074               (2,721)               5,765
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             134                   50                  762
 Contract Owner Withdrawals                                                        (444)                (257)                (695)
 Net Transfers In (Out) (Note 4)                                                 10,338               (1,668)               9,695
 Contract Maintenance Charges (Note 3)                                               (3)                  (2)                  (5)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                          10,025               (1,877)               9,757
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                          11,099               (4,598)              15,522
Net Assets Beginning of Period                                                   11,217                8,218               16,525
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            22,316  $             3,620  $            32,047
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1998 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                            Global
                                                                            Growth              Capital           International
                                                                            Focus                Focus                 VIP
                                                                             Fund                 Fund              Portfolio
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $                 0  $                 0  $                89
 Mortality and Expense Charges (Note 3)                                              (5)                  (4)                (131)
 Administrative Charges (Note 3)                                                      0                    0                  (11)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                       (5)                  (4)                 (53)
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                (2)                  (3)                 (70)
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                    133                   51                 (353)
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                    131                   48                 (423)
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                          126                   44                 (476)
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                              18                   16                   22
 Contract Owner Withdrawals                                                           0                  (19)                (297)
 Net Transfers In (Out) (Note 4)                                                  1,222                1,065               22,611
 Contract Maintenance Charges (Note 3)                                                0                    0                   (3)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                           1,240                1,062               22,333
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                           1,366                1,106               21,857
Net Assets Beginning of Period                                                        0                    0                    0
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $             1,366  $             1,106  $            21,857
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1998 (continued)
================================================================================
<TABLE>
<CAPTION>

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

                                                                           1998 ML                                   Premier
                                                                          Select Ten             Quasar               Growth
                                                                          V.I. Trust           Portfolio            Portfolio
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $                11  $                 5  $                30
 Mortality and Expense Charges (Note 3)                                              (7)                  (3)                (396)
 Administrative Charges (Note 3)                                                     (1)                   0                  (32)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                        3                    2                 (398)
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                 0                  (12)                 399
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                     45                  (18)              12,278
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                     45                  (30)              12,677
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                           48                  (28)              12,279
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             111                   14                  737
 Contract Owner Withdrawals                                                          (1)                  (7)                (784)
 Net Transfers In (Out) (Note 4)                                                  1,772                  828               20,305
 Contract Maintenance Charges (Note 3)                                                0                    0                   (7)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                           1,882                  835               20,251
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                           1,930                  807               32,530
Net Assets Beginning of Period                                                        0                    0               16,819
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $             1,930  $               807  $            49,349
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1998 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                                           Divisions Investing In
                                                                    ==============================================================
                                                                             MFS
                                                                           Emerging               MFS                AIM V.I.
                                                                            Growth              Research              Value
                                                                            Series               Series                Fund
(In thousands)                                                      ==================== ==================== ====================
<S>                                                                 <C>                  <C>                  <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $               115  $               256  $             1,212
 Mortality and Expense Charges (Note 3)                                            (181)                (159)                (208)
 Administrative Charges (Note 3)                                                    (14)                 (13)                 (17)
                                                                    -------------------- -------------------- --------------------
  Net Investment Income (Loss)                                                      (80)                  84                  987
                                                                    -------------------- -------------------- --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                               155                  479                  183
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                  4,193                2,011                3,635
                                                                    -------------------- -------------------- --------------------
  Net Gain (Loss) on Investments                                                  4,348                2,490                3,818
                                                                    -------------------- -------------------- --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                        4,268                2,574                4,805
                                                                    -------------------- -------------------- --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             488                  490                  697
 Contract Owner Withdrawals                                                        (348)                (265)                (568)
 Net Transfers In (Out) (Note 4)                                                  9,280                7,071               12,917
 Contract Maintenance Charges (Note 3)                                               (4)                  (3)                  (3)
                                                                    -------------------- -------------------- --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                           9,416                7,293               13,043
                                                                    -------------------- -------------------- --------------------

Total Increase (Decrease) in Net Assets                                          13,684                9,867               17,848
Net Assets Beginning of Period                                                    7,099                7,047                8,699
                                                                    -------------------- -------------------- --------------------
Net Assets End of Period                                            $            20,783  $            16,914  $            26,547
                                                                    ==================== ==================== ====================
</TABLE>
See notes to financial statements



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 YEAR ENDED DECEMBER 31, 1998 (continued)
================================================================================
<TABLE>
<CAPTION>

                                                                    Divisions Investing In
                                                                    =====================
                                                                           AIM V.I.
                                                                           Capital
                                                                         Appreciation
                                                                             Fund
(In thousands)                                                      ====================
<S>                                                                 <C>


Investment Income (Loss):
 Reinvested Dividends (Note 2)                                      $               225
 Mortality and Expense Charges (Note 3)                                             (79)
 Administrative Charges (Note 3)                                                     (6)
                                                                    --------------------
  Net Investment Income (Loss)                                                      140
                                                                    --------------------

Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                               268
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                    516
                                                                    --------------------
  Net Gain (Loss) on Investments                                                    784
                                                                    --------------------

Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                          924
                                                                    --------------------
Contract Transactions:
 Premiums Received from Contract Owners                                             260
 Contract Owner Withdrawals                                                        (177)
 Net Transfers In (Out) (Note 4)                                                   (496)
 Contract Maintenance Charges (Note 3)                                               (1)
                                                                    --------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                            (414)
                                                                    --------------------

Total Increase (Decrease) in Net Assets                                             510
Net Assets Beginning of Period                                                    7,922
                                                                    --------------------
Net Assets End of Period                                            $             8,432
                                                                    ====================
</TABLE>
See notes to financial statements

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

NOTES TO FINANCIAL STATEMENTS

1. ORGANIZATION

   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 ML of New York's 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
   Lynch  &  Co.").  Separate Account A is registered  as  a
   unit investment trust under the Investment Company Act of
   1940  and  consists  of twenty-six investment  divisions.
   The investment divisions are as follows:

   -  Merrill Lynch Variable  Series Funds, Inc.:  Seventeen
      of  the  investment  divisions   each  invest  in  the
      securities of a single mutual  fund  portfolio of  the
      Merrill Lynch  Variable  Series  Funds, Inc. ("Merrill
      Variable  Funds"). The investment advisor to the funds
      of the Merrill Variable Funds is  Merrill Lynch  Asset
      Management, L.P. ("MLAM"), an  indirect  subsidiary of
      Merrill Lynch & Co.  Effective following  the close of
      business on  June 5, 1998,  the  International  Equity
      Focus Fund and Global Bond Focus Fund were  closed  to
      allocations  of  premiums  and  contract  value. Three
      other  investment  divisions;  Natural Resources Focus
      Fund, American Balanced Fund and  Global Utility Focus
      Fund have been  closed  to allocations of premiums and
      contract value since 1996.
   -  Hotchkis & Wiley Variable Trust: One of the investment
      divisions invests in the securities of a single mutual
      fund portfolio of the Hotchkis & Wiley  Variable Trust
      ("H&W Trust").  The investment advisor  to the fund of
      the H&W Trust is Hotchkis & Wiley, a division of MLAM.
   -  Mercury Asset Management V.I. Funds, Inc.:  One of the
      investment  divisions  invests  in the securities of a
      single   mutual fund  portfolio  of the  Mercury Asset
      Management  V.I.  Funds, Inc.  ("Mercury  Funds"). The
      investment advisor to the fund of the Mercury Funds is
      Mercury  Asset  Management   International,  Ltd.,   a
      division  of   Merrill  Lynch & Co.   This  investment
      division commenced operations on June 18, 1999.
   -  Defined Asset Funds, Equity Investor Fund:  One of the
      investment divisions  invests  in  the securities of a
      single unit   investment  trust of the Equity Investor
      Fund.  Equity  Investor  Fund is sponsored  by Merrill
      Lynch, Pierce, Fenner & Smith, Incorporated, a  wholly
      owned subsidiary  of  Merrill Lynch  & Co.   The  unit
      investment  trust  of  the  Equity  Investor  Fund has
      annual rollovers that occur on or about May  1 of each
      year.

   -  Alliance Variable  Products  Series  Fund, Inc.:   Two
      investment divisions each invest in  the securities of
      a  single  mutual  fund  portfolio   of  the  Alliance
      Variable   Products    Series  Fund,  Inc.  ("Alliance
      Variable Fund").  The investment advisor to the  funds
      of  the  Alliance  Variable  Fund is  Alliance Capital
      Management, L.P.
   -  MFS  Variable Insurance  Trust:  Two of the investment
      divisions each invest in  the  securities  of a single
      mutual fund portfolio  of the  MFS  Variable Insurance
      Trust ("MFS Variable Trust").  The investment  advisor
      to   the   funds   of  the   MFS  Variable   Trust  is
      Massachusetts Financial Services Company.
   -  AIM   Variable Insurance  Funds,  Inc.:   Two  of  the
      investment divisions each invest  in the securities of
      a single  mutual  fund portfolio  of the  AIM Variable
      Insurance   Funds,  Inc.  ("AIM Variable Funds").  The
      investment advisor to   the  funds of the AIM Variable
      Funds is AIM Advisors, Inc.

   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.

2. SIGNIFICANT ACCOUNTING POLICIES

   The   financial  statements  included  herein  have  been
   prepared in accordance with generally accepted accounting
   principles   for   variable  annuity  separate   accounts
   registered as unit investment trusts. 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.

   Investments  of the investment divisions are included  in
   the  statement of assets and liabilities at the net asset
   value  of the shares held in the underlying funds,  which
   value their investments at market value.

   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.

   Investment transactions are recorded on the trade date.

   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 that 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. CHARGES AND FEES

   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% (on an annual basis) is
   deducted  daily  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,  and  in certain circumstances  where  multiple
   contracts are owned.

   Contract  owners may make up to six transfers  among  the
   Separate  Account A divisions per contract  year  without
   charge.  Certain transfers from the Equity Investor  Fund
   do  not  count  towards  the six  transfers.   Additional
   transfers  may  be  permitted at  a  charge  of  $25  per
   transfer.

4. NET TRANSFERS

   Net  transfers include transfers between Separate Account
   A   investment  divisions,  as  well  as  transfers  from
   Separate  Account A investment divisions to  the  Reserve
   Assets  Fund  investment  division  of  ML  of  New  York
   Variable Annuity Separate Account B.

5. UNIT VALUES

   The  following  is  a summary of unit  values  and  units
   outstanding  for  variable  annuity  contracts  and   the
   expenses as a percentage of average net assets, excluding
   expenses  of  the underlying funds for each of  the  five
   years  in  the period ended December 31, 1999  or  lesser
   time period, if applicable.  For all funds excluding  the
   Domestic  Money Market Fund the total return calculations
   represent the one year total return (or from inception to
   December 31 if less than one year) and do not reflect the
   contingent   deferred   sales   charge.    Total   return
   calculations for the Domestic Money Market Fund represent
   the  effective  yield  for the  seven  day  period  ended
   December 31.

   Domestic Money Market Fund
   --------------------------                     Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         2,623       $12.82   $33,625       1.35%      4.02%
     1998         2,715        12.39    33,635       1.35       3.41
     1997         2,393        11.94    28,571       1.35       4.05
     1996         1,678        11.50    19,294       1.35       3.76
     1995         2,104        11.09    23,337       1.35       3.89


   Prime Bond Fund
   ---------------                                Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         2,879       $14.72   $42,373       1.35%     -3.76%
     1998         2,943        15.28    44,975       1.35       6.30
     1997         2,776        14.36    39,866       1.35       7.07
     1996         2,934        13.40    39,314       1.35        .80
     1995         2,867        13.29    38,099       1.35      18.34


   High Current Income Fund
   ------------------------                       Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         1,879       $16.92   $31,785       1.35%      4.43%
     1998         1,935        16.18    31,310       1.35      -4.48
     1997         1,794        16.93    30,376       1.35       9.40
     1996         1,341        15.46    20,733       1.35       9.57
     1995         1,274        14.08    17,943       1.35      15.62


   Quality Equity Fund
   -------------------                            Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         2,191       $28.89   $63,309       1.35%     29.54%
     1998         2,374        22.28    52,899       1.35      13.92
     1997         2,617        19.54    51,145       1.35      21.92
     1996         2,799        16.01    44,805       1.35      15.77
     1995         2,588        13.77    35,637       1.35      21.29


   Special Value Focus Fund
   ------------------------                       Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         1,677       $20.45   $34,303       1.35%     32.22%
     1998         1,912        15.45    29,536       1.35      -7.85
     1997         1,789        16.75    29,970       1.35      10.11
     1996         1,684        15.20    25,599       1.35       6.56
     1995         1,333        14.25    18,991       1.35      43.80


   American Balanced Fund
   ----------------------                         Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           703       $20.09   $14,129       1.35%      7.16%
     1998           805        18.73    15,083       1.35      11.93
     1997           935        16.72    15,635       1.35      15.42
     1996         1,196        14.47    17,308       1.35       7.95
     1995         1,295        13.37    17,312       1.35      19.29


   Natural Resources Focus Fund
   ----------------------------                   Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999            53       $12.68  $  676         1.35%     24.94%
     1998            71        10.14     718         1.35     -16.52
     1997           116        12.14   1,402         1.35     -13.78
     1996           145        14.06   2,035         1.35      10.70
     1995           168        12.56   2,104         1.35      12.22


   Global Strategy Focus Fund
   --------------------------                     Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         2,343       $20.38   $47,752       1.35%     19.63%
     1998         2,709        17.02    46,102       1.35       7.31
     1997         3,197        15.85    50,670       1.35      10.33
     1996         3,436        14.35    49,309       1.35      11.33
     1995         2,679        12.85    34,423       1.35       9.21


   Global Utility Focus Fund
   -------------------------                      Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           356       $22.12   $ 7,864       1.35%     11.01%
     1998           409        19.91     8,137       1.35      22.27
     1997           476        16.27     7,737       1.35      24.09
     1996           647        13.10     8,473       1.35      10.50
     1995           724        11.75     8,510       1.35      23.45


   International Equity Focus Fund
   -------------------------------                Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           765       $16.18   $12,374       1.35%     35.65%
     1998           893        11.91    10,639       1.35       6.25
     1997         2,327        11.20    26,066       1.35      -5.93
     1996         1,536        11.90    18,275       1.35       4.49
     1995         1,276        11.31    14,426       1.35       4.54


   Global Bond Focus Fund
   ----------------------                         Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           267       $12.35   $ 3,297       1.35%     -9.50%
     1998           325        13.63     4,427       1.35      11.00
     1997           405        12.27     4,964       1.35       0.48
     1996           459        12.20     5,605       1.35       6.21
     1995           504        11.45     5,775       1.35      15.28


   Basic Value Focus Fund
   ----------------------                         Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         2,506       $24.86   $62,297       1.35%     19.37%
     1998         2,134        20.81    44,415       1.35       7.87
     1997         1,943        19.27    37,438       1.35      18.89
     1996         1,767        16.19    28,601       1.35      18.05
     1995         1,242        13.60    16,888       1.35      24.62


   Government Bond Fund
   --------------------                           Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         1,843       $12.95   $23,861       1.35%     -3.21%
     1998         1,670        13.36    22,316       1.35       7.20
     1997           901        12.45    11,217       1.35       7.32
     1996           402        11.59     4,658       1.35       1.40
     1995           154        11.42     1,753       1.35      13.15


   Developing Capital Markets Focus Fund
   -------------------------------------          Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           556       $10.48   $ 5,827       1.35%     63.14%
     1998           564         6.42     3,620       1.35     -30.40
     1997           892         9.21     8,218       1.35      -7.88
     1996           412         9.99     4,113       1.35       8.14
     1995           240         9.16     2,200       1.35      -1.74


   Index 500 Fund
   --------------                                 Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         2,180       $19.96   $43,515       1.35%     18.77%
     1998         1,909        16.79    32,047       1.35      26.43
     1997         1,245        13.27    16,525       1.35      30.91
     1996            10        10.12       106       1.35       1.14


   Global Growth Focus Fund
   ------------------------                       Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           796       $14.69   $11,698       1.35%     36.70%
     1998           127        10.74     1,366       1.35      13.02


   Capital Focus Fund
   ------------------                             Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           165       $10.30   $ 1,704       1.35%      6.30%
     1998           114         9.68     1,106       1.35      -5.60


   International VIP Portfolio
   ---------------------------                    Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         1,805       $11.39   $20,558       1.35%     19.93%
     1998         2,303         9.49    21,857       1.35      -8.92


   Mercury V.I. U.S. Large Cap Fund
   --------------------------------               Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999            76       $11.98   $  906        1.35%     39.80%


   1999 ML Select 10 V.I. Trust
   ----------------------------                   Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           574       $9.39    $ 5,386       1.35%     -7.34%


   1998 ML Select 10 V.I. Trust
   ----------------------------                   Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1998           191       $10.12   $ 1,930       1.35%      1.90%


   Quasar Portfolio
   ----------------                               Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           519       $9.90    $ 5,136       1.35%     15.39%
     1998            94        8.57        807       1.35     -23.80


   Premier Growth Portfolio
   ------------------------                       Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         3,581       $25.17   $90,143       1.35%     30.41%
     1998         2,560        19.28    49,349       1.35      45.84
     1997         1,273        13.21    16,819       1.35      31.95


   MFS Emerging Growth Series
   --------------------------                     Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         1,525       $27.30   $41,631       1.35%     74.17%
     1998         1,327        15.66    20,783       1.35      32.23
     1997           600        11.83     7,099       1.35      20.15
     1996            15         9.83       147       1.35      -1.75


   MFS Research Series
   --------------------                           Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         1,278       $17.82   $22,776       1.35%     22.26%
     1998         1,162        14.56    16,914       1.35      21.61
     1997           589        11.96     7,047       1.35      18.53


   AIM V.I. Value Fund
   -------------------                            Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999         2,198       $20.96   $46,076       1.35%     28.03%
     1998         1,624        16.35    26,547       1.35      30.50
     1997           695        12.52     8,699       1.35      21.91


   AIM V.I. Capital Appreciation Fund
   ----------------------------------             Expenses
                               Net Assets        as a % of
                           -------------------    Average     Total
   December 31,   Units    Unit Value  (000's)   Net Assets   Return
   -----------------------------------------------------------------
     1999           742       $18.86   $13,990       1.35%     42.53%
     1998           638        13.22     8,432       1.35      17.59
     1997           705        11.23     7,922       1.35      11.87


6. UNITS ISSUED AND REDEEMED

   Units issued and redeemed by Separate Account A during 1999 and
   1998 were as follows:
   <TABLE>
   <CAPTION>
                                                       Domestic                          High                          Special
                                                        Money           Prime          Current         Quality          Value
                                                       Market           Bond           Income          Equity           Focus
                                                        Fund            Fund            Fund            Fund            Fund
   (In thousands)                                 =============== =============== =============== =============== ===============
   <S>                                            <C>            <C>             <C>             <C>             <C>

   Outstanding at January 1, 1998                         2,393           2,776           1,794           2,617           1,789
   Activity during 1998:
        Issued                                            7,756             572             553             251             427
        Redeemed                                         (7,434)           (405)           (412)           (494)           (304)
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1998                        2,715           2,943           1,935           2,374           1,912
   Activity during 1999:
        Issued                                             5,996             369             304              95             154
        Redeemed                                          (6,088)           (433)           (360)           (278)           (389)
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1999                        2,623           2,879           1,879           2,191           1,677
                                                  =============== =============== =============== =============== ===============
   </TABLE>

   <TABLE>
   <CAPTION>
                                                                      Natural         Global          Global       International
                                                     American        Resources       Strategy         Utility         Equity
                                                     Balanced          Focus           Focus           Focus           Focus
                                                       Fund            Fund            Fund            Fund            Fund
   (In thousands)                                 =============== =============== =============== =============== ===============
   <S>                                            <C>            <C>             <C>             <C>             <C>

   Outstanding at January 1, 1998                            935             116           3,197             476           2,327
   Activity during 1998:
        Issued                                                 8               1             133               7             267
        Redeemed                                            (138)            (46)           (621)            (74)         (1,701)
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1998                          805              71           2,709             409             893
   Activity during 1999:
        Issued                                                 3               0              53              15               5
        Redeemed                                            (105)            (18)           (419)            (68)           (133)
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1999                          703              53           2,343             356             765
                                                  =============== =============== =============== =============== ===============
   </TABLE>

6. UNITS ISSUED AND REDEEMED (continued)
   <TABLE>
   <CAPTION>
                                                      Global           Basic                        Developing
                                                       Bond            Value        Government    Capital Markets      Index
                                                       Focus           Focus           Bond            Focus           500
                                                       Fund            Fund            Fund            Fund            Fund
   (In thousands)                                 =============== =============== =============== =============== ===============
   <S>                                            <C>            <C>             <C>             <C>             <C>

   Outstanding at January 1, 1998                            405           1,943             901             892           1,245
   Activity during 1998:
        Issued                                                20             567             869             241           1,074
        Redeemed                                            (100)           (376)           (100)           (569)           (410)
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1998                          325           2,134           1,670             564           1,909
   Activity during 1999:
        Issued                                                 0             636             390             121             882
        Redeemed                                             (58)           (264)           (217)           (129)           (611)
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1999                          267           2,506           1,843             556           2,180
                                                  =============== =============== =============== =============== ===============
   </TABLE>

   <TABLE>
   <CAPTION>

                                                      Global                                          Mercury
                                                      Growth          Capital      International     V.I. U.S.        1999 ML
                                                       Focus           Focus            VIP          Large Cap      Select Ten
                                                       Fund            Fund          Portfolio         Fund         V.I. Trust
   (In thousands)                                 =============== =============== =============== =============== ===============
   <S>                                            <C>            <C>             <C>             <C>             <C>

   Outstanding at January 1, 1998                              0               0               0               0               0
   Activity during 1998:
        Issued                                               132             120           2,407               0               0
        Redeemed                                              (5)             (6)           (104)              0               0
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1998                          127             114           2,303               0               0
   Activity during 1999:
        Issued                                             1,099              84             693              84             774
        Redeemed                                            (430)            (33)         (1,191)             (8)           (200)
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1999                          796             165           1,805              76             574
                                                  =============== =============== =============== =============== ===============
   </TABLE>

6. UNITS ISSUED AND REDEEMED (continued)

   <TABLE>
   <CAPTION>                                                                                            MFS
                                                      1998 ML                         Premier        Emerging           MFS
                                                    Select Ten        Quasar          Growth          Growth         Research
                                                    V.I. Trust       Portfolio       Portfolio        Series          Series
   (In thousands)                                 =============== =============== =============== =============== ===============
   <S>                                            <C>            <C>             <C>             <C>             <C>

   Outstanding at January 1, 1998                              0               0           1,273             600             589
   Activity during 1998:
        Issued                                               194             100           1,414             815             756
        Redeemed                                              (3)             (6)           (127)            (88)           (183)
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1998                          191              94           2,560           1,327           1,162
   Activity during 1999:
        Issued                                                85             485           1,447             426             303
        Redeemed                                            (276)            (60)           (426)           (228)           (187)
                                                  --------------- --------------- --------------- --------------- ---------------

   Outstanding at December 31, 1999                            0             519           3,581           1,525           1,278
                                                  =============== =============== =============== =============== ===============
   </TABLE>

   <TABLE>
   <CAPTION>
                                                                        AIM V.I.
                                                        AIM V.I.         Capital
                                                          Value       Appreciation
                                                          Fund            Fund
   (In thousands)                                    =============== ===============
   <S>                                               <C>            <C>

   Outstanding at January 1, 1998                               695             705
   Activity during 1998:
        Issued                                                1,028             315
        Redeemed                                                (99)           (382)
                                                     --------------- ---------------

   Outstanding at December 31, 1998                           1,624             638
   Activity during 1999:
        Issued                                                  795             183
        Redeemed                                               (221)            (79)
                                                     --------------- ---------------

   Outstanding at December 31, 1999                           2,198             742
                                                     =============== ===============
   </TABLE>




INDEPENDENT AUDITORS' REPORT


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

We  have  audited the accompanying statement of  assets  and
liabilities  of  ML  of New York Variable  Annuity  Separate
Account  B,  comprised of the Reserve  Assets  Fund,  as  of
December  31, 1999 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 of 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,  1999.   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 ML of  New
York  Variable  Annuity Separate Account  B  Reserve  Assets
Fund, as of December 31, 1999, the results of its operations
and  the changes in its net assets for each of the two years
in  the  period  then  ended, in conformity  with  generally
accepted accounting principles.





February 14, 2000


ML OF NEW YORK VARIABLE ANNUITY SEPARATE ACCOUNT B
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 1999
===============================================================================
<TABLE>
<CAPTION>
                                                                                                                    Reserve
                                                                                                                     Assets
                                                                                                                      Fund
(In thousands, except unit values)                                                                          ======================
<S>                                                                                                         <C>


Assets
   Investments in Merrill Lynch Variable Series Funds, Inc. (Note 1):
      Reserve Assets Fund, 1,156 shares
         (Cost $1,156)                                                                                      $               1,156
                                                                                                            ----------------------

         Total Assets                                                                                                       1,156



Liabilities
   Due to ML Life Insurance Company of New York                                                                                 0
                                                                                                            ----------------------
Net Assets                                                                                                  $               1,156
                                                                                                            ======================


Net Assets
   Accumulation Units                                                                                       $               1,156
                                                                                                            ======================

   Units Outstanding (Note 6)                                                                                                  86
                                                                                                            ======================

   Unit Value                                                                                               $               13.39
                                                                                                            ======================


</TABLE>
See notes to financial statements


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, 1999 AND 1998
===============================================================================
<TABLE>
<CAPTION>
                                                                                                  Reserve Assets Fund
                                                                                     =============================================
                                                                                               1999                   1998
(In thousands)                                                                       ====================== ======================
<S>                                                                                  <C>                    <C>

Investment Income:
 Reinvested Dividends (Note 2)                                                      $                  58  $                  62
 Mortality and Expense Charges (Note 3)                                                                (8)                    (8)
                                                                                     ---------------------- ----------------------
  Net Investment Income                                                                                50                     54
                                                                                     ---------------------- ----------------------

Net Increase in Net Assets
 Resulting from Operations                                                                             50                     54
                                                                                     ---------------------- ----------------------
Contract Transactions:
 Premiums Received from Contract Owners                                                                45                     90
 Contract Owner Withdrawals                                                                        (3,623)                (2,853)
 Transfers In (Note 4)                                                                              3,461                  2,918
                                                                                     ---------------------- ----------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                                              (117)                   155
                                                                                     ---------------------- ----------------------
Total Increase (Decrease) in Net Assets                                                               (67)                   209
Net Assets Beginning of Period                                                                      1,223                  1,014
                                                                                     ---------------------- ----------------------
Net Assets End of Period                                                             $              1,156   $              1,223
                                                                                     ====================== ======================


</TABLE>
See notes to financial statements

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

NOTES TO FINANCIAL STATEMENTS

1. ORGANIZATION

   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 ML of New York's 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   Lynch  &  Co.").   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  portfolio  of
   the  Merrill Lynch Variable Series Funds, Inc.  ("Merrill
   Variable Funds").  The investment advisor to the  Reserve
   Assets  Fund portfolio is Merrill Lynch Asset Management,
   L.P. ("MLAM"), an indirect subsidiary of Merrill Lynch  &
   Co.

   The  assets of Separate Account B are registered  in  the
   name  of ML of New York. Separate Account B's assets  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.

2. SIGNIFICANT ACCOUNTING POLICIES

   The   financial  statements  included  herein  have  been
   prepared in accordance with generally accepted accounting
   principles   for   variable  annuity  separate   accounts
   registered as unit investment trusts.  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.

   Investments  of the investment division are  included  in
   the  statement of assets and liabilities at the net asset
   value  of  the shares held in the underlying fund,  which
   values its investments at market value.

   Dividend  income  is recognized on the ex-dividend  date.
   All dividends are automatically reinvested.

   Investment transactions are recorded on the trade date.

   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 that 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. CHARGES AND FEES

   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,  and  in certain circumstances  where  multiple
   contracts are owned.

4. TRANSFERS IN

   Transfers   in  include  transfers  from  the  investment
   divisions  of  ML  of New York Variable Annuity  Separate
   Account A.

5. UNIT VALUES

   The  following  is  a summary of unit  values  and  units
   outstanding  for  variable  annuity  contracts  and   the
   expenses as a percentage of average net assets, excluding
   expenses  of  the underlying fund for each  of  the  five
   years  in  the  period ended December  31,  1999.   Total
   return calculations represent the effective yield for the
   seven day period ended December 31.

   Reserve Assets Fund
   -------------------                            Expenses
                                Net Assets       as a % of
                            -----------------     Average    Total
   December 31,    Units    Unit Value (000's)   Net Assets  Return
   ----------------------------------------------------------------
     1999           86        $13.39   $1,156        0.65%     4.30%
     1998           95         12.87    1,223        0.65      4.02
     1997           82         12.32    1,014        0.65      4.67
     1996          101         11.79    1,193        0.65      4.45
     1995          114         11.29    1,288        0.65      4.66

6. UNITS ISSUED AND REDEEMED

   Units issued and redeemed by Separate Account B during 1999 and 1998
   were as follows:

                                                                Reserve
                                                                Assets
                                                                 Fund
   (In thousands)                                         =================
   Outstanding at January 1, 1998                                       82
   Activity during 1998:
        Issued                                                         259
        Redeemed                                                      (246)
                                                          -----------------
   Outstanding at December 31, 1998                                     95
   Activity during 1999:
        Issued                                                         273
        Redeemed                                                      (282)
                                                          -----------------
   Outstanding at December 31, 1999                                     86
                                                          =================


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, 1999 and 1998, and
the related statements of earnings, comprehensive
income, stockholder's equity, and cash flows for each
of the three years in the period ended December 31,
1999. 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, 1999 and
1998, and the results of its operations and its cash
flows for each of the three years in the period ended
December 31, 1999 in conformity with generally
accepted accounting principles.




February 28, 2000

ML LIFE INSURANCE COMPANY OF NEW YORK
(A wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

BALANCE SHEETS
AS OF DECEMBER 31, 1999 AND 1998
(Dollars in thousands, except common stock par value and shares)
<TABLE>
<CAPTION>



ASSETS                                                                   1999                 1998
- ------                                                               ------------          ------------
<S>                                                                  <C>                   <C>
INVESTMENTS:
 Fixed maturity securities, at estimated fair value
   (amortized cost: 1999 - $166,016; 1998 - $197,588)                 $  160,437           $   200,681
 Equity securities, at estimated fair value
   (cost: 1999 - $19,782; 1998 - $14,684)                                 16,992                13,718
 Policy loans on insurance contracts                                      88,165                88,083
                                                                     ------------          ------------
   Total Investments                                                     265,594               302,482


CASH AND CASH EQUIVALENTS                                                 34,195                18,707
ACCRUED INVESTMENT INCOME                                                  4,990                 4,968
DEFERRED POLICY ACQUISITION COSTS                                         29,703                29,742
FEDERAL INCOME TAXES - DEFERRED                                            3,892                     -
REINSURANCE RECEIVABLES                                                      153                   652
OTHER ASSETS                                                               3,292                 4,261
SEPARATE ACCOUNTS ASSETS                                               1,086,875               887,170
                                                                     ------------          ------------


TOTAL ASSETS                                                         $ 1,428,694           $ 1,247,982
                                                                     ============          ============


</TABLE>
See accompanying notes to financial statements.

<TABLE>
<CAPTION>



LIABILITIES AND STOCKHOLDER'S EQUITY                                     1999                  1998
- ------------------------------------                                 ------------          ------------
<S>                                                                  <C>                   <C>

LIABILITIES:
 POLICYHOLDER LIABILITIES AND ACCRUALS:
   Policyholders' account balances                                   $   248,016           $   269,246
   Claims and claims settlement expenses                                   3,762                 2,986
                                                                     ------------          ------------
     Total policyholder liabilities and accruals                         251,778               272,232

 OTHER POLICYHOLDER FUNDS                                                  1,195                 1,783
 FEDERAL INCOME TAXES - DEFERRED                                               -                   119
 FEDERAL INCOME TAXES - CURRENT                                            1,420                 1,347
 AFFILIATED PAYABLES - NET                                                 1,030                 1,253
 OTHER LIABILITIES                                                         2,414                 2,124
 SEPARATE ACCOUNTS LIABILITIES                                         1,086,875               887,170
                                                                     ------------          ------------
     Total Liabilities                                                 1,344,712             1,166,028
                                                                     ------------          ------------
STOCKHOLDER'S EQUITY:
 Common stock, $10 par value - 220,000 shares
   authorized, issued and outstanding                                      2,200                 2,200
 Additional paid-in capital                                               66,259                66,259
 Retained earnings                                                        21,051                14,462
 Accumulated other comprehensive loss                                     (5,528)                 (967)
                                                                     ------------          ------------
     Total Stockholder's Equity                                           83,982                81,954
                                                                     ------------          ------------
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                           $ 1,428,694           $ 1,247,982
                                                                     ============          ============

</TABLE>

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, 1999, 1998 AND 1997
(Dollars in thousands)
<TABLE>
<CAPTION>


                                                                         1999                 1998                   1997
                                                                     ------------          ------------          ------------
<S>                                                                  <C>                   <C>                   <C>
REVENUES:
 Investment revenue:
  Net investment income                                              $    19,400           $    21,549           $    25,465
  Net realized investment gains (losses)                                  (3,100)               (1,998)                1,947
 Policy charge revenue                                                    17,307                15,484                13,064
                                                                     ------------          ------------          ------------
    Total Revenues                                                        33,607                35,035                40,476
                                                                     ------------          ------------          ------------
BENEFITS AND EXPENSES:
 Interest credited to policyholders' account balances                     12,013                13,832                14,532
 Market value adjustment expense                                             261                   567                   232
 Policy benefits (net of reinsurance recoveries: 1999 - $542
   1998 - $1,191; 1997 - $690)                                               632                 1,630                   781
 Reinsurance premium ceded                                                 1,822                 1,705                 1,584
 Amortization of deferred policy acquisition costs                         4,845                 5,759                 4,119
 Insurance expenses and taxes                                              4,195                 4,900                 4,563
                                                                     ------------          ------------          ------------
    Total Benefits and Expenses                                           23,768                28,393                25,811
                                                                     ------------          ------------          ------------
    Earnings Before Federal Income Tax Provision                           9,839                 6,642                14,665
                                                                     ------------          ------------          ------------
FEDERAL INCOME TAX PROVISION (BENEFIT):
 Current                                                                   4,805                 3,337                 2,905
 Deferred                                                                 (1,555)               (1,465)                2,068
                                                                     ------------          ------------          ------------
    Total Federal Income Tax Provision                                     3,250                 1,872                 4,973
                                                                     ------------          ------------          ------------
NET EARNINGS                                                         $     6,589           $     4,770           $     9,692
                                                                     ============          ============          ============

</TABLE>

See accompanying notes to financial statements.

ML LIFE INSURANCE COMPANY OF NEW YORK
(A wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF COMPREHENSIVE INCOME
FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997
(Dollars in thousands)
<TABLE>
<CAPTION>

                                                                         1999                 1998                  1997
                                                                     ------------          ------------          ------------
<S>                                                                  <C>                   <C>                   <C>
NET EARNINGS                                                         $     6,589           $     4,770           $     9,692
                                                                     ------------          ------------          ------------
OTHER COMPREHENSIVE LOSS

 Net unrealized losses on available-for-sale securities:
   Net unrealized holding losses arising during the period               (14,221)               (4,329)                 (413)
   Reclassification adjustment for (gains) losses included
     in net earnings                                                       3,708                 1,994                (1,771)
                                                                     ------------          ------------          ------------
   Net unrealized losses on investment securities                        (10,513)               (2,335)               (2,184)

   Adjustments for:
     Policyholder liabilities                                              3,496                 1,417                   (70)
     Deferred federal income taxes                                         2,456                   321                   789
                                                                     ------------          ------------          ------------
 Total other comprehensive loss, net of tax                               (4,561)                 (597)               (1,465)
                                                                     ------------          ------------          ------------
COMPREHENSIVE INCOME                                                 $     2,028           $     4,173           $     8,227
                                                                     ============          ============          ============

</TABLE>

See accompanying notes to financial statements.

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, 1999, 1998 AND 1997
(Dollars in thousands)
<TABLE>
<CAPTION>


                                                                                              Accumulated
                                                               Additional                        other           Total
                                                Common          paid-in        Retained      comprehensive    stockholder's
                                                 stock          capital        earnings      income (loss)       equity
                                              -----------     -----------     -----------    -------------    ------------
<S>                                           <C>             <C>             <C>            <C>              <C>
BALANCE, JANUARY 1, 1997                      $    2,200      $   72,040      $    9,219     $      1,095     $    84,554

 Dividend to Parent                                               (5,781)         (9,219)                         (15,000)
 Net earnings                                                                      9,692                            9,692
 Other comprehensive loss, net of tax                                                              (1,465)         (1,465)
                                              ------------    -----------     -----------    -------------    ------------
BALANCE, DECEMBER 31, 1997                          2,200         66,259           9,692             (370)         77,781

 Net earnings                                                                      4,770                            4,770
 Other comprehensive loss, net of tax                                                                (597)           (597)
                                              ------------    -----------     -----------    -------------    ------------
BALANCE, DECEMBER 31, 1998                          2,200         66,259          14,462             (967)         81,954

 Net earnings                                                                      6,589                            6,589
 Other comprehensive loss, net of tax                                                              (4,561)         (4,561)
                                              ------------    -----------     -----------    -------------    ------------
BALANCE, DECEMBER 31, 1999                    $     2,200     $   66,259      $   21,051     $     (5,528)    $    83,982
                                              ============    ===========     ===========    =============    ============
</TABLE>
See accompanying notes to financial statements.

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, 1999, 1998 AND 1997
(Dollars in thousands)
<TABLE>
<CAPTION>

                                                                        1999                  1998                  1997
                                                                     ------------          ------------          ------------
<S>                                                                  <C>                   <C>                   <C>
Cash Flows From Operating Activities:
 Net earnings                                                        $     6,589           $     4,770           $     9,692
 Noncash items included in earnings:
   Amortization of deferred policy acquisition costs                       4,845                 5,759                 4,119
   Capitalization of policy acquisition costs                             (4,806)               (5,095)               (5,253)
   Amortization (accretion) of investments                                   429                  (262)                 (239)
   Interest credited to policyholders' account balances                   12,013                13,832                14,532
   Benefit for deferred Federal income tax                                (1,555)               (1,465)                2,068
 (Increase) decrease in operating assets:
   Accrued investment income                                                 (22)                  448                   536
   Other                                                                   1,451                (1,079)                1,800
 Increase (decrease) in operating liabilities:
   Claims and claims settlement expenses                                     776                   979                  (565)
   Other policyholder funds                                                 (588)                 (158)                  781
   Federal income taxes - current                                             73                  (908)                  156
   Affiliated payables                                                      (223)               (2,239)               (1,534)
   Other                                                                     290                   (31)                  506
 Other operating activities:
   Net realized investment (gains) losses                                  3,100                 1,998                (1,947)
                                                                     ------------          ------------          ------------
    Net cash and cash equivalents provided by operating activities        22,372                16,549                24,652
                                                                     ------------          ------------          ------------
Cash Flow From Investing Activities:
 Proceeds from (payments for):
  Sales of available-for-sale securities                                 171,785               102,967                88,882
  Maturities of available-for-sale securities                             40,227                59,161                51,060
  Purchases of available-for-sale securities                            (189,067)             (119,611)             (120,965)
  Mortgage loans principal payments received                                   -                     -                 2,057
  Policy loans on insurance contracts                                        (82)                   80                (2,615)
                                                                     ------------          ------------          ------------
    Net cash and cash equivalents provided by investing activities        22,863                42,597                18,419
                                                                     ------------          ------------          ------------


See accompanying notes to financial statements.                                                                   (Continued)
</TABLE>

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, 1999, 1998 AND 1997
(Continued) (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                         1999                  1998                  1997
                                                                     ------------          ------------          ------------
<S>                                                                  <C>                   <C>                   <C>
Cash Flows from Financing Activities:
 Proceeds from (payments for):
  Dividends paid to parent                                           $         -           $         -           $   (15,000)
  Policyholder deposits                                                   79,889                94,226               106,983
  Policyholder withdrawals (including transfers to/from
    separate accounts)                                                  (109,636)             (144,728)             (132,819)
                                                                     ------------          ------------          ------------
      Net cash and cash equivalents used by financing activites          (29,747)              (50,502)              (40,836)
                                                                     ------------          ------------          ------------
NET INCREASE IN CASH AND CASH EQUIVALENTS                                 15,488                 8,644                 2,235

CASH AND CASH EQUIVALENTS:
 Beginning of year                                                        18,707                10,063                 7,828
                                                                     ------------          ------------          ------------
 End of year                                                         $    34,195           $    18,707           $    10,063
                                                                     ============          ============          ============
Supplementary Disclosure of Cash Flow Information:
 Cash paid to affiliates for:
   Federal income taxes                                              $     4,732           $     4,245           $     2,749
   Interest                                                                   85                   148                   494

</TABLE>

See accompanying notes to financial statements.

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

 Description of Business: 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 including variable life insurance, variable annuities,
 market value adjusted annuities and immediate 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 broker-dealer
 subsidiary of Merrill Lynch & Co.

 Basis of Reporting: The accompanying financial statements have
 been prepared in conformity with generally accepted accounting
 principles and prevailing industry practices, both of which
 require management to make estimates that affect the reported
 amounts and disclosure of contingencies in the financial
 statements. Actual results could differ from those estimates.

 For the purpose of reporting cashflows, cash and cash
 equivalents include cash on hand and on deposit and short-term
 investments with original maturities of three months or less.

 To facilitate comparisons with the current year, certain amounts
 in the prior years have been reclassified.

 Revenue Recognition: Revenues for the Company's interest
 sensitive life, interest-sensitive annuity, variable life and
 variable annuity products consist of policy charges for
 mortality risks and the cost of insurance, deferred sales
 charges, policy administration charges and/or withdrawal charges
 assessed against policyholders' account balances during the
 period.

 Investments: The Company's investments in fixed maturity and
 equity securities are classified as available-for-sale and are
 carried at estimated fair value with unrealized gains and losses
 included in stockholder's equity as a component of accumulated
 other comprehensive loss, net of tax. If management determines
 that a decline in the value of a security is other-than-
 temporary, the carrying value is adjusted to estimated fair
 value and the decline in value is recorded as a net realized
 investment loss.

 For fixed maturity securities, premiums are amortized to the
 earlier of the call or maturity date, discounts are accreted to
 the maturity date, and interest income is accrued daily. For
 equity securities, dividends are recognized on the ex-dividend
 date. Realized gains and losses on the sale or maturity of the
 investments are determined on the basis of specific
 identification.  Investment transactions are recorded on the
 trade date.

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

 All outstanding mortgage loans were repaid during 1997.  The
 Company recognized income from mortgage loans based on the cash
 payment interest rate of the loan, which may have been different
 from the accrual interest rate of the loan for certain mortgage
 loans. The Company recognized a realized gain at the date of the
 satisfaction of the loan at contractual terms for loans where
 there was a difference between the cash payment interest rate
 and the accrual interest rate. For all loans, the Company
 stopped accruing income when an interest payment default either
 occurred or was probable.  Impairments of mortgage loans were
 established as valuation allowances and recorded as a net
 realized investment loss.

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

 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. The impact of these revisions on
 cumulative amortization is recorded as a charge or credit to
 current operations.  It is reasonably possible that estimates of
 future gross profits could be reduced in the future,
 resulting in a material reduction in the carrying amount of
 deferred policy acquisition costs.

 Policy acquisition costs are principally commissions and a
 portion of certain other expenses relating to policy
 acquisition, underwriting and issuance that are primarily
 related to and vary with the production of new business.
 Insurance expenses and taxes reported in the statements of
 earnings are net of amounts deferred. Policy acquisition costs
 can also arise from the acquisition or reinsurance of existing
 inforce policies from other insurers. These costs include
 ceding commissions and professional fees related to the
 reinsurance assumed. The deferred costs are amortized in
 proportion to the estimated future gross profits over the
 anticipated life of the acquired insurance contracts utilizing
 an interest methodology.

 During 1990, the Company entered into an assumption reinsurance
 agreement with an unaffiliated insurer. The acquisition costs
 relating to this agreement are being amortized over a twenty-
 five year period using an effective interest rate of 7.5%. 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:

                          1999         1998         1997
                       ----------   ----------   ----------
Beginning balance      $  12,784    $  16,550    $  17,151
Capitalized amounts        1,336          691          577
Interest accrued             959        1,241        1,651
Amortization              (2,683)      (5,698)      (2,829)
                       ----------   ----------   ----------
Ending balance         $  12,396    $  12,784    $  16,550
                       ==========   ==========   ==========

 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.

                  2000     $ 785
                  2001     $ 747
                  2002     $ 712
                  2003     $ 700
                  2004     $ 715

 Separate Accounts: 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 claims of
 the Company only to the extent the value of such assets exceeds
 Separate Accounts liabilities.

 Net investment income and net realized and unrealized gains
 (losses) attributable to Separate Accounts assets accrue
 directly to the policyholder and are not reported as revenue in
 the Company's Statement of Earnings.

 Assets and liabilities of Separate Accounts, representing net
 deposits and accumulated net investment earnings less fees,
 held primarily for the benefit of policyholders, are shown as
 separate captions in the balance sheets.

 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%
 Interest-sensitive deferred annuities        3.60% - 8.23%
 Immediate annuities                          3.00% - 10.00%

 These rates may be changed at the option of the Company,
 subject to minimum guarantees, after initial guaranteed rates
 expire.

 Claims and Claims Settlement Expenses: Liabilities for claims
 and claims settlement expenses equal the death benefit for
 claims that have been reported to the Company and an estimate
 based upon prior experience for unreported claims.

 Income Taxes: The results of operations of the Company are
 included in the consolidated Federal income tax return of
 Merrill Lynch & Co. The Company has entered into a tax-sharing
 agreement with Merrill Lynch & Co. whereby the Company will
 calculate its current tax provision based on its operations.
 Under the agreement, the Company periodically remits to Merrill
 Lynch & Co. its current federal tax liability.

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

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

 Accounting Pronouncements: In June 1999, the Financial
 Accounting Standards Board deferred for one year the effective
 date of the accounting and reporting requirements of SFAS No.
 133, Accounting for Derivative Instruments and Hedging
 Activities.  The Company will adopt the provisions of SFAS No.
 133 on January 1, 2001. The adoption of the standard is not
 expected to have a material impact on the Company's financial
 position or results of operations.

NOTE 2.   ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

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

                                                1999          1998
                                             -----------   -----------
  Assets:
   Fixed maturity securities (1)             $  160,437    $  200,681
   Equity securities (1)                         16,992        13,718
   Policy loans on insurance contracts (2)       88,165        88,083
   Cash and cash equivalents (3)                 34,195        18,707
   Separate Accounts assets (4)               1,086,875       887,170
                                             -----------   -----------
  Total financial instruments                $1,386,664    $1,208,359
                                             ===========   ===========

  (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
      utilizes pricing services and broker quotes. 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, 1999 and 1998,
      securities without a readily ascertainable market value,
      having an amortized cost of $19,734 and $33,427, had an
      estimated fair value of $18,876 and $33,879, respectively.

  (2) 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.

  (3) The estimated fair value of cash and cash equivalents
      approximates the carrying value.

  (4) Assets held in Separate Accounts are carried at the net
      asset value provided by the fund managers.


NOTE 3:   INVESTMENTS

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

                                                                            1999
                                              -----------------------------------------------------------------
                                                 Cost/             Gross            Gross            Estimated
                                               Amortized        Unrealized        Unrealized           Fair
                                                 Cost              Gains            Losses             Value
                                              -----------       -----------       -----------       -----------
<S>                                           <C>               <C>               <C>               <C>
Fixed maturity securities:
  Corporate debt securities                   $  128,239        $      600        $    4,558        $  124,281
  Mortgage-backed securities                       8,488               210                68             8,630
  U.S. government and agencies                    27,291               160             1,681            25,770
  Foreign governments                              1,998                 -               242             1,756
                                              -----------       -----------       -----------       -----------
    Total fixed maturity securities           $  166,016        $      970        $    6,549        $  160,437
                                              ===========       ===========       ===========       ===========
Equity securities:
  Non-redeemable preferred stocks             $   19,610        $       25        $    2,788        $   16,847
  Common stocks                                      172                 -                27               145
                                              -----------       -----------       -----------       -----------
    Total equity securities                   $   19,782        $       25        $    2,815        $   16,992
                                              ===========       ===========       ===========       ===========
</TABLE>

<TABLE>
<CAPTION>

                                                                            1998
                                              -----------------------------------------------------------------
                                                 Cost/             Gross            Gross            Estimated
                                               Amortized         Unrealized       Unrealized           Fair
                                                 Cost              Gains            Losses             Value
                                              -----------       -----------       -----------       -----------
<S>                                           <C>               <C>               <C>               <C>
Fixed maturity securities:
  Corporate debt securities                   $  159,421        $    3,404        $    1,224        $  161,601
  Mortgage-backed securities                      13,258               443                54            13,646
  U.S. government and agencies                    22,912               869                48            23,734
  Foreign governments                              1,997                 -               297             1,700
                                              -----------       -----------       -----------       -----------
   Total fixed maturity securities            $  197,588        $    4,716        $    1,623        $  200,681
                                              ===========       ===========       ===========       ===========
Equity securities:
  Non-redeemable preferred stocks             $   13,361        $       58        $      257        $   13,162
  Common stocks                                    1,323                 -               767               556
                                              -----------       -----------       -----------       -----------
   Total equity securities                    $   14,684        $       58        $    1,024        $   13,718
                                              ===========       ===========       ===========       ===========

</TABLE>

The amortized cost and estimated fair value of fixed maturity
securities at December 31, 1999 by contractual maturity were:

                                                               Estimated
                                             Amortized           Fair
                                               Cost              Value
                                            -----------       -----------
Fixed maturity securities:
 Due in one year or less                    $   25,889        $   25,604
 Due after one year through five years          84,457            81,926
 Due after five years through ten years         23,956            22,216
 Due after ten years                            23,226            22,061
                                            -----------       -----------
                                               157,528           151,807
 Mortgage-backed securities                      8,488             8,630
                                            -----------       -----------
   Total fixed maturity securities          $  166,016        $  160,437
                                            ===========       ===========

Fixed maturity securities not due at a single maturity date
have been included in the preceding table in the year of final
maturity. Expected maturities may differ from contractual
maturities because borrowers may have the right to call or
prepay obligations with or without call or prepayment
penalties.

The amortized cost and estimated fair value of fixed maturity
securities at December 31, 1999 by rating agency equivalent
were:

                                                         Estimated
                                           Amortized       Fair
                                             Cost          Value
                                          -----------   -----------
 AAA                                      $   51,304    $   49,205
 AA                                            9,173         8,982
 A                                            53,218        51,402
 BBB                                          46,788        45,403
 Non-investment grade                          5,533         5,445
                                          -----------   -----------
   Total fixed maturity securities        $  166,016    $  160,437
                                          ===========   ===========

The Company has recorded certain adjustments to policyholders'
account balances in conjunction with unrealized holding gains
or losses on investments classified as available-for-sale. The
Company adjusts those liabilities as if the unrealized holding
gains or losses had actually been realized, with corresponding
credits or charges reported in accumulated other comprehensive
loss, net of taxes. The components of net unrealized gains
(losses) included in accumulated other comprehensive loss as of
December 31 were as follows:
                                              1999         1998
                                          -----------   -----------
 Assets:
  Fixed maturity securities               $   (5,579)   $    3,093
  Equity securities                           (2,790)         (966)
  Other assets                                   (17)            -
  Federal income taxes - deferred              2,977             -
                                          -----------   -----------
                                              (5,409)        2,127
                                          -----------   -----------
 Liabilities:
  Policyholders' account balances                119         3,615
  Federal income taxes - deferred                  -          (521)
                                          -----------   -----------
                                                 119         3,094
                                          -----------   -----------
 Stockholder's equity:
  Accumulated other comprehensive loss    $   (5,528)   $     (967)
                                          ===========   ===========

Proceeds and gross realized investment gains and losses from the
sale of available-for-sale securities for the years ended
December 31 were:

                                      1999       1998       1997
                                    --------   --------   --------
 Proceeds                           $171,785   $102,967   $ 88,882
 Gross realized investment gains       1,357      2,096      4,077
 Gross realized investment lossess     4,457      4,094      2,130


The company owned investment securities of $989 and $1,104 that
were deposited with insurance regulatory authorities at December
31, 1999 and 1998, respectively.

Excluding investments in U.S. Government and Agencies, the
Company is not exposed to any significant concentration of
credit risk in its fixed maturity securities portfolio.

Net investment income arose from the following sources for the
years ended December 31:

                                        1999          1998          1997
                                     -----------   -----------   -----------
 Fixed maturity securities           $   12,921    $   16,244    $   19,815
 Equity securities                        1,637           734           761
 Mortgage loans                               -             -            81
 Policy loans on insurance contracts      4,362         4,316         4,333
 Cash and cash equivalents                  932           761         1,293
 Other                                       29            29            65
                                     -----------   -----------   -----------
 Gross investment income                 19,881        22,084        26,348
 Less investment expenses                  (481)         (535)         (883)
                                     -----------   -----------   -----------
 Net investment income               $   19,400    $   21,549    $   25,465
                                     ===========   ===========   ===========

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

                                             1999         1998         1997
                                          ----------   ----------   ----------
  Fixed maturity securities               $  (1,938)   $  (1,944)   $  (1,268)
  Equity securities                          (1,162)         (54)       3,215
                                          ----------   ----------   ----------
  Net realized investment gains (losses)  $  (3,100)   $  (1,998)   $  (1,947)
                                          ==========   ==========   ==========

NOTE 4:  FEDERAL INCOME TAXES

 The following is a reconciliation of the provision for income
 taxes based on earnings before federal income taxes, computed
 using the Federal statutory tax rate, with the provision for
 income taxes for the years ended December 31:
<TABLE>
<CAPTION>
                                                       1999          1998          1997
                                                    -----------   -----------   -----------
<S>                                                 <C>           <C>           <C>
  Provision for income taxes computed at Federal
   statutory rate                                   $    3,444    $    2,325    $    5,133
  Decrease in income taxes resulting from:
      Dividend received deduction                         (129)         (300)         (160)
      Foreign tax credit                                   (65)         (153)            -
                                                    -----------   -----------   -----------
        Federal income tax provision                $    3,250    $    1,872    $    4,973
                                                    ===========   ===========   ===========
</TABLE>

 The Federal statutory rate for each of the three years in the
 period ended December 31, 1999 was 35%.

 The Company provides for deferred income taxes resulting from
 temporary differences that arise from recording certain
 transactions in different years for income tax reporting
 purposes than for financial reporting purposes. The sources of
 these differences and the tax effect of each are as follows:

<TABLE>
<CAPTION>

                                                       1999          1998          1997
                                                    -----------   -----------   -----------
<S>                                                 <C>           <C>           <C>
  Deferred policy acquisition costs                 $      332    $     (158)   $      315
  Policyholders' account balances                         (793)         (659)         (140)
  Liability for guaranty fund assessments                    -             -           (50)
  Investment adjustments                                (1,113)         (629)        1,943
  Other                                                     19           (19)            -
                                                    -----------   -----------   -----------
  Deferred Federal income tax provision (benefit)   $   (1,555)   $   (1,465)   $    2,068
                                                    ===========   ===========   ===========
</TABLE>

 Deferred tax assets and liabilities as of December 31 are
 determined as follows:
                                             1999          1998
                                          -----------   -----------
  Deferred tax assets:
   Policyholders' account balances        $    5,816    $    5,023
   Investment adjustments                      1,738           625
   Net unrealized investment loss              2,977           521
   Other                                           -            19
                                          -----------   -----------
      Total deferred tax assets               10,531         6,188
                                          -----------   -----------

  Deferred tax liabilities:
   Deferred policy acquisition costs           6,639         6,307
                                          -----------   -----------
      Net deferred tax asset (liability)  $    3,892    $     (119)
                                          ===========   ===========

 The Company anticipates that all deferred tax assets will be
 realized, therefore no valuation allowance has been provided.

NOTE 5: 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 $300 on single life policies and
 $500 on joint life policies.

 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, trust
 agreements and funds withheld totaling $131 that can be drawn
 upon for delinquent reinsurance recoverables.

 As of December 31, 1999, the Company had the following life
 insurance inforce:

<TABLE>
<CAPTION>
                                                                                       Percentage
                                                Ceded to       Assumed                 of amount
                                    Gross         other       from other     Net       assumed to
                                    amount      companies     companies     amount         net
                                 -----------   -----------   -----------  -----------  -----------
<S>                              <C>           <C>           <C>          <C>          <C>
    Life insurance in force      $  956,359    $  157,279    $  938,882   $1,737,962       54%

</TABLE>

NOTE 6: RELATED PARTY TRANSACTIONS

 The Company and MLIG are parties to a service agreement
 whereby MLIG has agreed to provide certain accounting, data
 processing, legal, actuarial, management, advertising and other
 services to the Company. Expenses incurred by MLIG, in relation
 to this service agreement, are reimbursed by the Company on an
 allocated cost basis. Charges billed to the Company by MLIG
 pursuant to the agreement were $4,199, $4,767 and $4,305 for
 1999, 1998 and 1997 respectively. Charges attributable to this
 agreement are included in insurance expenses and taxes, except
 for investment related expenses, which are included in net
 investment income. The Company is allocated interest expense on
 its accounts payable to MLIG that approximates the daily
 Federal funds rate. Total intercompany interest incurred was
 $54, $69 and $64 for 1999, 1998 and 1997, respectively.
 Intercompany interest is included in net investment income.

 The Company and Merrill Lynch Asset Management, LP ("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 $149,
 $157 and $159 for 1999, 1998 and 1997, 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 $3,069, $3,798 and $4,130 for
 1999, 1998 and 1997, respectively. Substantially all of these
 commissions were capitalized as deferred policy acquisitions
 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,
 1999 and 1998, the outstanding loan balance was $290 and $434,
 respectively. Repayments made on this loan during 1999, 1998
 and 1997 were $144, $722 and $1,919, respectively.  Loan
 interest was calculated at LIBOR plus 150 basis points.
 Intercompany interest paid during 1999, 1998 and 1997 was $31,
 $79 and $359, respectively.

 Affiliated agreements generally contain reciprocal indemnity
 provisions pertaining to each party's representations and
 contractual obligations thereunder.

NOTE 7:  STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS

 Notice of intention to declare a dividend must be filed with
 the New York Superintendent of Insurance who may disallow the
 payment.  During 1999 and 1998, no dividend request was filed.
 During 1997, the Company paid a dividend of $15,000 to MLIG.
 Statutory capital and surplus at December 31, 1999 and 1998,
 was $61,717 and $55,851, respectively.

 Applicable insurance department regulations require that the
 Company report its accounts in accordance with statutory
 accounting practices. Statutory accounting practices differ
 from principles utilized in these financial statements as
 follows: policy acquisition costs are expensed as incurred,
 future policy benefit reserves are established using different
 actuarial assumptions, there is no provision for deferred
 income taxes, and securities are valued on a different basis.
 The Company's statutory net income for 1999, 1998 and 1997 was
 $9,030, $5,405 and $9,888, respectively.

 The National Association of Insurance Commissioners ("NAIC")
 utilizes the Risk Based Capital ("RBC") adequacy monitoring
 system. The RBC calculates the amount of adjusted capital that
 a life insurance company should have based upon that company's
 risk profile. As of December 31, 1999, and 1998, based on the
 RBC formula, the Company's total adjusted capital level was
 in excess of the minimum amount of capital required to avoid
 regulatory action.

 In March 1998, the NAIC adopted the Codification of Statutory
 Accounting Principles ("Codification").  The Codification,
 which is intended to standardize regulatory accounting and
 reporting for the insurance industry, is proposed to be
 effective January 1, 2001. However, statutory accounting
 principles will continue to be established by individual state
 laws and permitted practices and it is uncertain when, or if,
 the state of New York will require adoption of Codification for
 the preparation of statutory financial statements.
 Codification is not expected to have a material impact on the
 Company's capital requirements or statutory financial
 statements.

 The New York Insurance Department has recently concluded the
 fieldwork for the Company's normal triennial examination for
 the period ended December 31, 1998.  At this time, the Company
 is awaiting the results of the examination.  Management
 believes that the results of the examination will not have a
 material impact on the Company's statutory financial
 statements.

NOTE 8: COMMITMENTS AND CONTINGENCIES

 State insurance laws generally require that all life insurers
 who are licensed to transact business within a state become
 members of the state's life insurance guaranty association.
 These associations have been established for the protection of
 policyholders from loss (within specified limits) as a result
 of the insolvency of an insurer. At the time an insolvency
 occurs, the guaranty association assesses the remaining members
 of the association an amount sufficient to satisfy the
 insolvent insurer's policyholder obligations (within specified
 limits). 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.

NOTE 9. SEGMENT INFORMATION

 In reporting to management, the Company's operating results are
 categorized into two business segments: Life Insurance and
 Annuities.  The Company's Life Insurance segment consists of
 variable life insurance products and interest-sensitive life
 insurance products.  The Company's Annuity segment consists of
 variable annuities and interest-sensitive annuities.

 The Company's organization is structured in accordance with its
 two business segments.  Each segment has its own administrative
 service center that provides product support to the Company and
 customer service support to the Company's policyholders.
 Additionally, the marketing and sales management functions,
 within MLIG, are organized according to these two business
 segments.

 The accounting policies of the business segments are the same
 as those described in the summary of significant accounting
 policies.  All revenue and expense transactions are recorded at
 the product level and accumulated at the business segment level
 for review by management.

 The "Other" category, presented in the following segment
 financial information, represents assets and the earnings on
 those assets that do not support policyholder liabilities.

 The following table summarizes each business segment's
 contribution to the consolidated amounts:

<TABLE>
<CAPTION>
                                                 Life
  1999                                         Insurance         Annuities           Other             Total
 ------                                       -----------       -----------       -----------       -----------
<S>                                           <C>               <C>               <C>               <C>
Net interest spread (a)                       $    1,640        $    3,108        $    2,639        $    7,387
Other revenues                                     8,453             5,873              (119)           14,207
                                              -----------       -----------       -----------       -----------
Net revenues                                      10,093             8,981             2,520            21,594
                                              -----------       -----------       -----------       -----------

Policy benefits                                      618                14                 -               632
Reinsurance premium ceded                          1,822                 -                 -             1,822
Amortization of deferred policy
  acquisition costs                                2,100             2,745                 -             4,845
Other non-interest expenses                        1,662             2,794                 -             4,456
                                              -----------       -----------       -----------       -----------
Total non-interest expenses                        6,202             5,553                 -            11,755
                                              -----------       -----------       -----------       -----------
Net earnings before Federal income
  tax provision                                    3,891             3,428             2,520             9,839
Income tax expense                                 1,332             1,036               882             3,250
                                              -----------       -----------       -----------       -----------
Net earnings                                  $    2,559        $    2,392        $    1,638        $    6,589
                                              ===========       ===========       ===========       ===========
Balance Sheet Information:

Total assets                                  $  519,774        $  862,187        $   46,733        $1,428,694
Deferred policy acquisition costs                 15,082            14,621                 -            29,703
Policyholder liabilities and accruals            103,146           148,632                 -           251,778
Other policyholder funds                             633               562                 -             1,195

</TABLE>


<TABLE>
<CAPTION>
                                                 Life
  1998                                         Insurance         Annuities           Other             Total
 ------                                       -----------       -----------       -----------       -----------
<S>                                           <C>               <C>               <C>               <C>
Net interest spread (a)                       $      789        $    3,876        $    3,052        $    7,717
Other revenues                                     8,472             5,377              (363)           13,486
                                              -----------       -----------       -----------       -----------
Net revenues                                       9,261             9,253             2,689            21,203
                                              -----------       -----------       -----------       -----------

Policy benefits                                    1,570                60                 -             1,630
Reinsurance premium ceded                          1,705                 -                 -             1,705
Amortization of deferred policy
  acquisition costs                                3,571             2,188                 -             5,759
Other non-interest expenses                        1,973             3,494                 -             5,467
                                              -----------       -----------       -----------       -----------
Total non-interest expenses                        8,819             5,742                 -            14,561
                                              -----------       -----------       -----------       -----------
Net earnings before Federal income
  tax provision (benefit)                            442             3,511             2,689             6,642
Income tax expense (benefit)                          (7)              938               941             1,872
                                              -----------       -----------       -----------       -----------
Net earnings                                  $      449        $    2,573        $    1,748        $    4,770
                                              ===========       ===========       ===========       ===========
Balance Sheet Information:

Total assets                                  $  484,322        $  720,478        $   43,182        $1,247,982
Deferred policy acquisition costs                 15,325            14,417                 -            29,742
Policyholder liabilities and accruals            103,926           168,306                 -           272,232
Other policyholder funds                           1,319               464                 -             1,783

</TABLE>

<TABLE>
<CAPTION>
                                                 Life
  1997                                         Insurance         Annuities           Other             Total
 ------                                       -----------       -----------       -----------       -----------
<S>                                           <C>               <C>               <C>               <C>
Net interest spread (a)                       $    1,399        $    6,060        $    3,474        $   10,933
Other revenues                                     7,759             7,172                80            15,011
                                              -----------       -----------       -----------       -----------
Net revenues                                       9,158            13,232             3,554            25,944
                                              -----------       -----------       -----------       -----------

Policy benefits                                      781                 -                 -               781
Reinsurance premium ceded                          1,584                 -                 -             1,584
Amortization of deferred policy
  acquisition costs                                1,992             2,127                 -             4,119
Other non-interest expenses                        1,747             3,048                 -             4,795
                                              -----------       -----------       -----------       -----------
Total non-interest expenses                        6,104             5,175                 -            11,279
                                              -----------       -----------       -----------       -----------
Net earnings before Federal income
  tax provision                                    3,054             8,057             3,554            14,665
Income tax expense                                   987             2,742             1,244             4,973
                                              -----------       -----------       -----------       -----------
Net earnings                                  $    2,067        $    5,315        $    2,310        $    9,692
                                              ===========       ===========       ===========       ===========
Balance Sheet Information:

Total assets                                  $  456,240        $  635,673        $   46,668        $1,138,581
Deferred policy acquisition costs                 17,506            12,900                 -            30,406
Policyholder liabilities and accruals            103,677           205,663                 -           309,340
Other policyholder funds                             974               967                 -             1,941

</TABLE>

 (a) Management considers investment income net of interest
 credited to policyholders' account balances in evaluating
 results.

 The table below summarizes the Company's net revenues by
 product for 1999, 1998 and 1997:

                                        1999         1998         1997
                                     ----------   ----------   ----------
  Life Insurance
    Variable life                    $   9,656    $   9,045    $   8,828
    Interest-sensitive whole life          437          216          330
                                     ----------   ----------   ----------
      Total Life Insurance              10,093        9,261        9,158
                                     ----------   ----------   ----------
  Annuities
    Variable annuities                   8,291        6,240        4,673
    Interest-sensitive annuities           690        3,013        8,559
                                     ----------   ----------   ----------
      Total Annuities                    8,981        9,253       13,232
                                     ----------   ----------   ----------
  Other                                  2,520        2,689        3,554
                                     ----------   ----------   ----------
  Total                              $  21,594    $  21,203    $  25,944
                                     ==========   ==========   ==========

* * * * * *



<PAGE>
ITEM 24.  FINANCIAL STATEMENTS AND EXHIBITS


<TABLE>
<S>   <C>   <C>      <C>
(a)   Financial Statements
       (1)           Financial Statements of ML of New York Variable
                      Annuity Separate Account A as of December 31,
                      1999 and for the two years ended December 31,
                      1999 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,
                      1999 and for the two years ended December 31,
                      1999 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, 1999 and the Notes relating thereto
                      appear in the Statement of Additional Information
                      (Part B of the Registration Statement).
(b)   Exhibits
       (1)           Resolution of the Board of Directors of 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
                      Post-Effective Amendment No. 10 to Form N-4,
                      Registration No. 33-43654 Filed December 9,
                      1996).
       (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 Post-Effective Amendment No. 10 to
                      Form N-4, Registration No. 33-43654 Filed
                      December 9, 1996).
       (4)  (a)      Individual Variable Annuity Contract issued by ML
                      Life Insurance Company of New York (Incorporated
                      by Reference to Post-Effective Amendment No. 10
                      to Form N-4, Registration No. 33-43654 Filed
                      December 9, 1996).
            (b)      ML Life Insurance Company of New York Contingent
                      Deferred Sales Charge Waiver Endorsement
                      (Incorporated by Reference to Post-Effective
                      Amendment No. 10 to Form N-4, Registration
                      No. 33-43654 Filed December 9, 1996).
            (c)      ML Life Insurance Company of New York Individual
                      Retirement Annuity Endorsement (Incorporated by
                      Reference to Post-Effective Amendment No. 10 to
                      Form N-4, Registration No. 33-43654 Filed
                      December 9, 1996).
            (d)      ML Life Insurance Company of New York Endorsement
                      (MLNY008) (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 7 to
                      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 Post-Effective Amendment No. 7 to
                      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
                      Post-Effective Amendment No. 7 to Form N-4,
                      Registration No. 33-45380 Filed April 26, 1995).
            (g)      ML Life Insurance Company of New York Endorsement
                      (MLNY013) (Incorporated by Reference to
                      Post-Effective Amendment No. 10 to Form N-4,
                      Registration No. 33-43654 Filed December 9,
                      1996).
            (h)      ML Life Insurance Company of New York Endorsement
                      (MLNY014) (Incorporated by Reference to
                      Post-Effective Amendment No. 10 to Form N-4,
                      Registration No. 33-43654 Filed December 9,
                      1996).
</TABLE>


                                      C-1
<PAGE>

<TABLE>
<S>   <C>   <C>      <C>
            (i)      Tax-Sheltered Annuity Endorsement (Incorporated by
                      Reference to Registrant's Post-Effective
                      Amendment No. 15 to Form N-4, Registration No.
                      33-43773 Filed April 13, 1999).
       (5)  (a)      ML Life Insurance Company of New York Variable
                      Annuity Application (Incorporated by Reference to
                      Post-Effective Amendment No. 10 to Form N-4,
                      Registration No. 33-43654 Filed December 9,
                      1996).
            (b)      ML Life Insurance Company of New York Variable
                      Annuity Application (MLNY010) (Incorporated by
                      Reference to Registrant's Post-Effective
                      Amendment No. 7 to Form N-4, Registration
                      No. 33-45380 Filed April 26, 1995).
       (6)  (a)(i)   Certificate of Amendment and Restatement of
                      Charter of Royal Tandem Life Insurance Company
                      (Incorporated by Reference to Post-Effective
                      Amendment No. 10 to Form N-4, Registration
                      No. 33-43654 Filed December 9, 1996).
       (6)  (a)(ii)  Certificate of Amendment of the Charter of ML Life
                      Insurance Company of New York (Incorporated by
                      Reference to Post-Effective Amendment No. 10 to
                      Form N-4, Registration No. 33-43654 Filed
                      December 9, 1996).
            (b)      By-Laws of ML Life Insurance Company of New York.
                      (Incorporated by Reference to Post-Effective
                      Amendment No. 10 to Form N-4, Registration
                      No. 33-43654 filed December 9, 1996).
       (7)           Not Applicable
       (8)  (a)      Amended General Agency Agreement (Incorporated by
                      Reference to Registrant's Post-Effective
                      Amendment No. 4 to Form N-4, Registration
                      No. 33-45380 Filed April 28, 1994).
            (b)      Indemnity Agreement Between ML Life Insurance
                      Company of New York and Merrill Lynch Life
                      Agency, Inc. (Incorporated by Reference to
                      Post-Effective Amendment No. 10 to Form N-4,
                      Registration No. 33-43654 Filed December 9,
                      1996).
            (c)      Management Agreement Between ML Life Insurance
                      Company of New York and Merrill Lynch Asset
                      Management, Inc. (Incorporated by Reference to
                      Post-Effective Amendment No. 10 to Form N-4,
                      Registration No. 33-43654 Filed December 9,
                      1996).
            (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 Reserve Assets Fund (Incorporated
                      by Reference to Post-Effective Amendment No. 10
                      to Form N-4, Registration No. 33-43654 Filed
                      December 9, 1996).
            (e)      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 Post-Effective
                      Amendment No. 10 to Form N-4, Registration
                      No. 33-43654 Filed December 9, 1996).
            (f)      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
                      Post-Effective Amendment No. 10 to Form N-4,
                      Registration No. 33-43654 Filed December 9,
                      1996).
            (g)      Service Agreement Between Tandem Financial Group,
                      Inc. and Royal Tandem Life Insurance Company
                      (Incorporated by Reference to Post-Effective
                      Amendment No. 10 to Form N-4, Registration
                      No. 33-43654 Filed December 9, 1996).
            (h)      Reimbursement Agreement Between Merrill Lynch
                      Asset Management, Inc. and Merrill Lynch Life
                      Agency, Inc. (Incorporated by Reference to
                      Post-Effective Amendment No. 10 to Form N-4,
                      Registration No. 33-43654 Filed December 9,
                      1996).
</TABLE>



                                      C-2

<PAGE>

<TABLE>
<S>   <C>   <C>      <C>
            (i)      Amendment to the Reimbursement Agreement Between
                      Merrill Lynch Asset Management, L.P. and Merrill
                      Lynch Life Agency, Inc. (Incorporated by
                      Reference to Merrill Lynch Life Variable Annuity
                      Separate Account A's Registration Statement on
                      Form N-4, Registration No. 333-90243 Filed
                      November 3, 1999).
            (j)      Form of Participation Agreement Between Merrill
                      Lynch Variable Series Funds, Inc., Merrill Lynch
                      Life Insurance Company, ML Life Insurance Company
                      of New York, and Family Life Insurance Company
                      (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 5 to Form N-4,
                      Registration No. 33-45380 Filed April 28, 1994).
            (k)      Form of Participation Agreement Between Merrill
                      Lynch Variable Series Funds, Inc. and ML Life
                      Insurance Company of New York. (Incorporated by
                      Reference to Post-Effective Amendment No. 10 to
                      Form N-4, Registration No. 33-43654 Filed Decem-
                      ber 9, 1996).
            (l)      Amendment to the Participation Agreement Between
                      Merrill Lynch Variable Series Funds, Inc. and ML
                      Life Insurance Company of New York. (Incorporated
                      by Reference to ML of New York Variable Annuity
                      Separate Account A's Registration Statement on
                      Form N-4, Registration No. 333-34894 Filed
                      April 17, 2000).
            (m)      Form of Amendment to Participation Agreement
                      Between Merrill Lynch Variable Series Funds, Inc.
                      and ML Life Insurance Company of New York
                      (Incorporated by Reference to Post-Effective
                      Amendment No. 12 to Form N-4, Registration
                      No. 33-43654 Filed May 1, 1998).
       (9)           Opinion of Barry G. Skolnick, Esq. and Consent to
                      its use as to the legality of the securities
                      being registered. (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 10 to
                      Form N-4, Registration No. 33-43654 Filed
                      December 9, 1996.)
      (10)  (a)      Written Consent of Sutherland Asbill & Brennan LLP
            (b)      Written Consent of Deloitte & Touche LLP,
                      independent auditors.
            (c)      Written Consent of Barry G. Skolnick, Esq.
      (11)           Not Applicable
      (12)           Not Applicable
      (13)           Schedule for Computation of Performance Quotations
                      (Incorporated by Reference to Post-Effective
                      Amendment No. 10 to Form N-4, Registration
                      No. 33-43654 Filed December 9, 1996).
      (14)  (a)      Power of Attorney from Frederick J.C. Butler
                      (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 4 to 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
                      Post-Effective Amendment No. 4 to 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 Post-Effective
                      Amendment No. 4 to Form N-4, Registration
                      No. 33-45380 Filed March 2, 1994).
            (d)      Power of Attorney from Joseph E. Crowne, Jr.
                      (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 4 to 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
                      Post-Effective Amendment No. 4 to Form N-4,
                      Registration No. 33-45380 Filed March 2, 1994).
</TABLE>



                                      C-3

<PAGE>

<TABLE>
<S>   <C>   <C>      <C>
            (f)      Power of Attorney from John C.R. Hele
                      (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 4 to 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
                      Post-Effective Amendment No. 4 to Form N-4,
                      Registration No. 33-45380 Filed March 2, 1994).
            (h)      Power of Attorney from Allen N. Jones
                      (Incorporated by Reference to Post-Effective
                      Amendment No. 11 to Form N-4, Registration
                      No. 33-43654 Filed April 23, 1997).
            (i)      Power of Attorney from Cynthia L. Kahn
                      (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 4 to 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
                      Post-Effective Amendment No. 4 to 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
                      Post-Effective Amendment No. 4 to 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
                      Post-Effective Amendment No. 4 to 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
                      Post-Effective Amendment No. 4 to 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
                      Post-Effective Amendment No. 4 to 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
                      Post-Effective Amendment No. 8 to 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
                      Post-Effective Amendment No. 8 to Form N-4,
                      Registration No. 33-45380 Filed April 25, 1996).
            (q)      Power of Attorney from Stanley C. Peterson
                      (Incorporated by Reference to ML Life Insurance
                      Company of New York's Registration Statement on
                      Form S-1, Registration No. 333-48983 Filed
                      March 31, 1998).
            (r)      Power of Attorney from Richard M. Drew
                      (Incorporated by Reference to ML Life Insurance
                      Company of New York's Registration Statement on
                      Form S-3, Registration No. 333-48983 Filed April
                      6, 2000).
</TABLE>


ITEM 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR*


<TABLE>
<CAPTION>
            NAME                   PRINCIPAL BUSINESS ADDRESS              POSITION WITH DEPOSITOR*
- ----------------------------  -------------------------------------  ------------------------------------
<S>                           <C>                                    <C>
Frederick J.C. Butler         Butler, Chapman & Co. LLC              Director.
                              609 Fifth Avenue
                              New York, NY 10017
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,
                              Plainsboro, NJ 08536                     Chief Financial Officer, Chief
                                                                       Actuary and Treasurer.
</TABLE>


                                      C-4
<PAGE>


<TABLE>
<CAPTION>
            NAME                   PRINCIPAL BUSINESS ADDRESS              POSITION WITH DEPOSITOR*
- ----------------------------  -------------------------------------  ------------------------------------
<S>                           <C>                                    <C>
David M. Dunford              800 Scudders Mill Road                 Director, Senior Vice President
                              Plainsboro, NJ 08536                     and Chief Investment Officer.
Gail R. Farkas                800 Scudders Mill Road                 Director and Senior Vice President.
                              Plainsboro, NJ 08536
Richard M. Drew               3430 81st Street                       Director.
                              Jackson Heights, NY 11372
Robert L. Israeloff           Israeloff, Trattner & Co.              Director.
                              11 Sunrise Plaza
                              Valley Stream, NY 11580-6169
Allen N. Jones                800 Scudders Mill Road                 Director.
                              Plainsboro, NJ 08536
Cynthia Kahn Sherman          Rogers & Wells                         Director.
                              200 Park Avenue
                              New York, NY 10166
Robert A. King                119 Formby                             Director.
                              Williamsburg, VA 23188
Stanley C. Peterson           800 Scudders Mill Road                 Director.
                              Plainsboro, NJ 08536
Irving M. Pollack             11400 Strand Drive                     Director.
                              Suite 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,
                              Plainsboro, NJ 08536                     Chief Executive Officer and
                                                                       President.
Deborah J. Adler              800 Scudders Mill Road                 Vice President and Actuary.
                              Plainsboro, NJ 08536
Robert J. Boucher             1414 Main Street                       Senior Vice President,
                              Springfield, MA 01102                    Variable Life Administration.
Edward W. Diffin, Jr.         800 Scudders Mill Road                 Vice President and Senior Counsel.
                              Plainsboro, NJ 08536
Linda Gillis                  4804 Deer Lake Drive East              Vice President and Assistant
                              Jacksonville, FL 32246                   Secretary.
Diana Joyner                  1414 Main Street                       Vice President.
                              Springfield, MA 01102
Robin Maston                  800 Scudders Mill Road                 Vice President and Senior Compliance
                              Plainsboro, NJ 08536                     Officer.
Jeanne Markey                 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.
Robert Ostrander              1414 Main Street                       Vice President and Controller.
                              Springfield, MA 01102
Shelley K. Parker             1414 Main Street                       Vice President and Assistant
                              Springfield, MA 01102                    Secretary.
Julia Raven                   800 Scudders Mill Road                 Vice President.
                              Plainsboro, NJ 08536
</TABLE>


                                      C-5
<PAGE>


<TABLE>
<CAPTION>
            NAME                   PRINCIPAL BUSINESS ADDRESS              POSITION WITH DEPOSITOR*
- ----------------------------  -------------------------------------  ------------------------------------
<S>                           <C>                                    <C>
Lori M. Salvo                 800 Scudders Mill Road                 Vice President and Senior Counsel.
                              Plainsboro, NJ 08536
John A. Shea                  800 Scudders Mill Road                 Vice President.
                              Plainsboro, NJ 08536
Frederick H. Steele           800 Scudders Mill Road                 Vice President.
                              Plainsboro, NJ 08536
Tracy A. Bartoy               4804 Deer Lake Drive East              Vice President and Assistant
                              Jacksonville, FL 32246                   Secretary.
Robert J. Viamari             1414 Main Street                       Vice President and Assistant
                              Springfield, MA 01102                    Secretary.
Denis G. Wuestman             800 Scudders Mill Road Plainsboro, NJ  Vice President.
                              08536
Matthew J. Rider              800 Scudders Mill Road                 Vice President and Actuary.
                              Plainsboro, NJ 08536
Donald C. Stevens, III        800 Scudders Mill Road                 Vice President and Controller.
                              Plainsboro, NJ 08536
Amy S. Winston                800 Scudders Mill Road                 Vice President and Director of
                              Plainsboro, NJ 08536                     Compliance.
</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. ("ML & Co.") appears
below.

                         SUBSIDIARIES OF THE REGISTRANT


    The following are subsidiaries of ML & Co. as of February 25, 2000 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(w) of Regulation S-X under the Securities
Exchange Act of 1934.



<TABLE>
<CAPTION>
                                                              STATE OR
NAME                                                          JURISDICTION OF ENTITY
- ----                                                          ----------------------
<S>                                                           <C>
Merrill Lynch & Co., Inc....................................  Delaware
  Merrill Lynch, Pierce, Fenner & Smith Incorporated(1).....  Delaware
    Broadcort Capital Corp..................................  Delaware
    Merrill Lynch Life Agency Inc.(2).......................  Washington
    Merrill Lynch Professional Clearing Corp.(3)............  Delaware
  Merrill Lynch Bank & Trust Co.............................  New Jersey
  Merrill Lynch Capital Services, Inc.......................  Delaware
  Merrill Lynch Government Securities, Inc..................  Delaware
    Merrill Lynch Money Markets Inc.........................  Delaware
</TABLE>


                                      C-6
<PAGE>


<TABLE>
<CAPTION>
                                                              STATE OR
NAME                                                          JURISDICTION OF ENTITY
- ----                                                          ----------------------
<S>                                                           <C>
  Merrill Lynch Group, Inc..................................  Delaware
    Merrill Lynch & Co., Canada Ltd.........................  Ontario
      Merrill Lynch Canada Inc..............................  Canada
    Mercury Asset Management Group Ltd(4)...................  England
      Mercury Asset Management Holdings Ltd.................  England
    Merrill Lynch Asset Management L.P.(5)..................  Delaware
    Merrill Lynch Capital Partners, Inc.....................  Delaware
    Merrill Lynch Futures Inc...............................  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 Group Holdings Limited....................  Ireland
      Merrill Lynch Capital Markets Bank Limited............  Ireland
    Merrill Lynch Mortgage Capital Inc......................  Delaware
    Merrill Lynch Bank USA..................................  Utah
    Merrill Lynch Trust Company(6)..........................  New Jersey
      Merrill Lynch Business Financial Services Inc.........  Delaware
      Merrill Lynch Credit Corporation......................  Delaware
      Merrill Lynch Investment Partners Inc.................  Delaware
    MLDP Holdings, Inc.(7)..................................  Delaware
      Merrill Lynch Derivative Products AG..................  Switzerland
    ML IBK Positions, Inc...................................  Delaware
      Merrill Lynch Capital Corporation.....................  Delaware
    ML Leasing Equipment Corp.(8)...........................  Delaware
  Merrill Lynch International Incorporated..................  Delaware
    Merrill Lynch (Australasia) Pty Limited.................  New South Wales
      Merrill Lynch International (Australia) Limited(9)....  New South Wales
    Merrill Lynch International Bank........................  United States
    Merrill Lynch International Holdings Inc................  Delaware
      Merrill Lynch Bank and Trust Company (Cayman)           Cayman Islands,
        Limited.............................................
                                                              British West Indies
      Merrill Lynch Capital Markets A.G.....................  Switzerland
      Merrill Lynch Europe PLC..............................  England
        Merrill Lynch Europe Holdings Limited...............  England
          Merrill Lynch International(10)...................  England
        Merrill Lynch, Pierce, Fenner & Smith (Brokers &      England
          Dealers) Limited..................................
      Merrill Lynch Europe Ltd..............................  Cayman Islands,
                                                              British West Indies
      Merrill Lynch France..................................  France
        Merrill Lynch Capital Markets (France) S.A..........  France
      Merrill Lynch (Asia Pacific) Limited..................  Hong Kong
</TABLE>


                                      C-7
<PAGE>

<TABLE>
<CAPTION>
                                                              STATE OR
NAME                                                          JURISDICTION OF ENTITY
- ----                                                          ----------------------
<S>                                                           <C>
        Merrill Lynch Far East Limited......................  Hong Kong
    Merrill Lynch Japan Incorporated........................  Cayman Islands
                                                              British West Indies
</TABLE>

- ------------------------

 (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) Held through several intermediate holding companies.

 (5) Merrill Lynch Asset Management L.P. is a limited partnership whose general
    partner is Princeton Services, Inc. and whose limited partner is ML & Co.

 (6) Similarly named affiliates and subsidiaries that provide trust and
    custodial services are incorporated in various other jurisdictions.

 (7) Merrill Lynch Group, Inc. owns 100% of this corporation's outstanding
    common voting stock. 100% of the outstanding preferred voting stock is held
    by outside parties.

 (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) Held through an intermediate subsidiary.



(10) Partially owned by another indirect subsidiary of ML & Co.


ITEM 27. NUMBER OF CONTRACTS


    The number of contracts in force as of March 24, 2000 was 7,934.


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,

                                      C-8
<PAGE>
officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

ITEM 29. PRINCIPAL UNDERWRITERS


    (a) Merrill Lynch, Pierce, Fenner & Smith Incorporated also acts as
principal underwriter for the following additional funds: CBA Money Fund; CMA
Government Securities Fund; CMA Money Fund; CMA Tax-Exempt Fund; CMA Treasury
Fund; CMA Multi-State Municipal Series Trust; The Corporate Fund Accumulation
Program, Inc.; Defined Asset Funds--Municipal Insured Series; Equity Investor
Fund; The Fund of Stripped ("Zero") U.S. Treasury Securities; The GNMA
Investment Accumulation Program; Government Securities 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; and The Municipal Fund
Accumulation Program, Inc.


    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.

    (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>
John L. Steffens(1)                     Director, Chairman of the Board, and
                                          Chief Executive Officer
Thomas W. Davis(1)                      Executive Vice President
Barry S. Friedberg(1)                   Executive Vice President
Edward L. Goldberg(1)                   Executive Vice President
Jerome P. Kenney(1)                     Executive Vice President
E. Stanley O'Neal(1)                    Director and Executive Vice President
Thomas H. Patrick(1)                    Executive Vice President
George A. Schieren(2)                   General Counsel and Senior Vice
                                          President
Winthrop H. Smith, Jr.(1)               Executive Vice President
John C. Stomber(3)                      Senior Vice President and Treasurer
Roger M. Vasey(1)                       Executive Vice President
</TABLE>


- ------------------------


(1)   World Financial Center, 250 Vesey Street, New York, NY 10080



(2)   222 Broadway Street, 14th Floor, New York, NY 10038



(3)   World Financial Center, 225 Liberty 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, NY 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.

                                      C-9
<PAGE>
ITEM 31. NOT APPLICABLE

ITEM 32. UNDERTAKINGS AND REPRESENTATIONS

    (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.

    (d) ML Life Insurance Company of New York hereby represents that the fees
and charges deducted under the Contract, in the aggregate, are reasonable in
relation to the services rendered, the expenses expected to be incurred, and the
risks assumed by ML Life Insurance Company of New York.

    (e) Registrant hereby represents that it is relying on the American Council
of Life Insurance (avail. Nov. 38, 1998) no-action letter with respect to
Contracts used in connection with retirement plans meeting the requirements of
Section 403(b) of the Internal Revenue Code, and represents further that it will
comply with the provisions of paragraphs (1) through (4) set forth in that
no-action letter.

                                      C-10
<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 24th day of April, 2000.


<TABLE>
<S>      <C>                                         <C>  <C>
                                                     ML of New York Variable Annuity
                                                     Separate Account B
                                                     (Registrant)

Attest:  /s/ EDWARD W. DIFFIN, JR.                   By:  /s/ BARRY G. SKOLNICK
         ------------------------------------             ------------------------------------
         Edward W. Diffin, Jr.                            Barry G. Skolnick
         Vice President and Senior Counsel                Senior Vice President of
                                                          ML Life Insurance Company of
                                                          New York

                                                     ML Life Insurance Company of New York
                                                     (Depositor)

Attest:  /s/ EDWARD W. DIFFIN, JR.                   By:  /s/ BARRY G. SKOLNICK
         ------------------------------------             ------------------------------------
         Edward W. Diffin, Jr.                            Barry G. Skolnick
         Vice President and Senior Counsel                Senior Vice President
</TABLE>


    As required by the Securities Act of 1933, this Post-Effective Amendment
No. 14 to the Registration Statement has been signed below by the following
persons in the capacities indicated on April 24, 2000.


<TABLE>
<CAPTION>
                 SIGNATURE                                            TITLE
                 ---------                                            -----
<S>                                                <C>

                     *                             Chairman of the Board, President and Chief
- -------------------------------------------         Executive Officer
Anthony J. Vespa

                     *                             Director, Senior Vice President, Chief
- -------------------------------------------         Financial Officer, Chief Actuary and
Joseph E. Crowne, Jr.                               Treasurer

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

                     *                             Director and Senior Vice President
- -------------------------------------------
Gail R. Farkas

                     *                             Director, Vice President and Senior Counsel
- -------------------------------------------
Michael P. Cogswell
</TABLE>

                                      C-11
<PAGE>


<TABLE>
<CAPTION>
                 SIGNATURE                                            TITLE
                 ---------                                            -----
<S>                                                <C>
                     *                             Director
- -------------------------------------------
Frederick J.C. Butler

                     *                             Director
- -------------------------------------------
Richard M. Drew

                     *                             Director
- -------------------------------------------
Robert L. Israeloff

                     *                             Director
- -------------------------------------------
Allen N. Jones

                     *                             Director
- -------------------------------------------
Cynthia Kahn Sherman

                     *                             Director
- -------------------------------------------
Robert A. King

                     *                             Director
- -------------------------------------------
Stanley C. Peterson

                     *                             Director
- -------------------------------------------
Irving M. Pollack

*By: /s/ BARRY G. SKOLNICK                         In his own capacity as Director, Senior Vice
- -------------------------------------------         President, General Counsel, and Secretary
    Barry G. Skolnick                               and as Attorney-In-Fact
</TABLE>


                                      C-12
<PAGE>
                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
       EXHIBIT                                  DESCRIPTION                             PAGE
- ---------------------                           -----------                           --------
<S>                     <C>                                                           <C>
(10)(a)                 Written Consent of Sutherland Asbill & Brennan LLP..........  C-
(10)(b)                 Written Consent of Deloitte & Touche LLP, independent
                        auditors....................................................  C-
(10)(c)                 Written Consent of Barry G. Skolnick, Esq...................  C-
</TABLE>

                                      C-13

<PAGE>
                                                                 EXHIBIT (10)(a)

[SUTHERLAND ASBILL & BRENNAN LLP LETTERHEAD]


                   CONSENT OF SUTHERLAND ASBILL & BRENNAN LLP



    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. 14 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.



<TABLE>
<S>                             <C>  <C>
                                     SUTHERLAND ASBILL & BRENNAN LLP

                                               /s/ KIMBERLY J. SMITH
                                     -----------------------------------------
                                              Kimberly J. Smith, Esq.
</TABLE>


Washington, D.C.

April 24, 2000


<PAGE>
                                                                 EXHIBIT (10)(b)

INDEPENDENT AUDITORS' CONSENT


We consent to the use in this Post-Effective Amendment No. 14 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 28, 2000, and (ii) ML of New York Variable Annuity Separate Account B
dated February 14, 2000, 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 24, 2000


<PAGE>

                                                                 EXHIBIT (10)(c)


                       CONSENT OF BARRY G. SKOLNICK, ESQ.


    I hereby consent to the reference to my name under the caption "Legal
Matters" in the prospectus included in Post-Effective Amendment No. 15 to the
Registration Statement on Form N-4 for certain variable annuity insurance
contracts issued through ML of New York Variable Annuity Separate Account A and
included in the prospectus included in Post-Effective Amendment No. 14 to the
Registration Statement on Form N-4 for certain variable annuity insurance
contracts issued through ML of New York Variable Annuity Separate Account B of
Merrill Lynch Life Insurance Company, File Nos. 33-43654 and 33-45380.


<TABLE>
<S>                             <C>  <C>
                                               /s/ BARRY G. SKOLNICK
                                     -----------------------------------------
                                                 Barry G. Skolnick
                                     SENIOR VICE PRESIDENT AND GENERAL COUNSEL
</TABLE>


April 24, 2000



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