ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
486BPOS, 1994-04-27
Previous: ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II, 486BPOS, 1994-04-27
Next: ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II, 486BPOS, 1994-04-27



<PAGE>
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 27, 1994
    
                                                       REGISTRATION NO. 33-61672
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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

   
                         POST-EFFECTIVE AMENDMENT NO. 3
                                       TO
    
                                    FORM S-6
                   FOR REGISTRATION UNDER THE SECURITIES ACT
                  OF 1933 OF THE SECURITIES OF UNIT INVESTMENT
                        TRUSTS REGISTERED ON FORM N-8B-2
                              -------------------

                ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
                             (EXACT NAME OF TRUST)

                     ML LIFE INSURANCE COMPANY OF NEW YORK
                              (NAME OF DEPOSITOR)
                         100 CHURCH STREET, 11TH FLOOR
                         NEW YORK, NEW YORK 10080-6511
         (COMPLETE ADDRESS OF DEPOSITOR'S PRINCIPAL EXECUTIVE OFFICES)

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

                            BARRY G. SKOLNICK, ESQ.
                    SENIOR VICE PRESIDENT & GENERAL COUNSEL
                     ML LIFE INSURANCE COMPANY OF NEW YORK
                             800 SCUDDERS MILL ROAD
                          PLAINSBORO, NEW JERSEY 08536
                (NAME AND COMPLETE ADDRESS OF AGENT FOR SERVICE)

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

                                    COPY TO:

                             STEPHEN E. ROTH, ESQ.
                          SUTHERLAND, ASBILL & BRENNAN
                          1275 PENNSYLVANIA AVENUE, NW
                          WASHINGTON, D.C. 20004-2404
                              -------------------

       It is proposed that this filing will become effective (check appropriate
       box)
   
       / / immediately upon filing pursuant to paragraph (b) of Rule 486
       /X/ on May 1, 1994 pursuant to paragraph (b) of Rule 486
       / / 60 days after filing pursuant to paragraph (a) of Rule 486
       / / on (date) pursuant to paragraph (a) of Rule 486
    

    Check  box if it is proposed that the filing will become effective on (date)
at (time) pursuant to Rule 487 / /

    Pursuant to Rule 24f-2 of the Investment Company Act of 1940, the Registrant
has registered an indefinite  amount of securities under  the Securities Act  of
1933. The Registrant filed the 24f-2 Notice for the year ended December 31, 1993
on February 28, 1994.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
                     ML LIFE INSURANCE COMPANY OF NEW YORK

                CROSS REFERENCE TO ITEMS REQUIRED BY FORM N-8B-2

<TABLE>
<CAPTION>
 N-8B-2 ITEM                                      CAPTION IN PROSPECTUS
 -----------    ------------------------------------------------------------------------------------------
 <C>            <S>
       1        Cover Page
       2        Cover Page
       3        Facts About the Separate Account, the Series Fund, the Variable Series Funds, the Zero
                 Trusts and ML of New York; More About the Separate Account and its Divisions
       4        Facts About the Separate Account, the Series Fund, the Variable Series Funds, the Zero
                 Trusts and ML of New York (ML of New York and MLPF&S); More About the Contract (Selling
                 the Contracts)
       5        Facts About the Separate Account, the Series Fund, the Variable Series Funds, the Zero
                 Trusts and ML of New York (ML of New York and MLPF&S); More About ML Life Insurance
                 Company of New York (State Regulation)
       6        Facts About the Separate Account, the Series Fund, the Variable Series Funds, the Zero
                 Trusts and ML of New York (The Separate Account); More About the Separate Account and its
                 Divisions (Charges to Series Fund Assets)
       7        Not Applicable
       8        Experts
       9        More About ML Life Insurance Company of New York (Legal Proceedings)
      10        Summary of the Contract; Facts About the Contract; More About the Contract; More About the
                 Separate Account and its Divisions
      11        Summary of the Contract (The Investment Divisions); Facts About the Separate Account, the
                 Series Fund, the Variable Series Funds, the Zero Trusts and ML of New York; More About
                 the Separate Account and its Divisions (About the Separate Account; The Zero Trusts)
      12        Summary of the Contract (The Investment Divisions); Facts About the Separate Account, the
                 Series Fund, the Variable Series Funds, the Zero Trusts and ML of New York; More About
                 the Separate Account and its Divisions
      13        Summary of the Contract (Loans; Fees and Charges); Facts About the Contract (Charges
                 Deducted from the Investment Base; Contract Loading; Charges to the Separate Account;
                 Guarantee Period; Cash Value; Loans; Partial Withdrawals; Death Benefit Proceeds; Payment
                 of Death Benefit Proceeds; Rights to Cancel (or Exchange); More About the Contract (Group
                 or Sponsored Arrangements; ML of New York's Income Taxes); More About the Separate
                 Account and its Divisions (Charges to Series Fund Assets; Charges to Variable Series
                 Funds Assets)
      14        Facts About the Contract (Who May Be Covered; Purchasing a Contract; Additional Payments);
                 More About the Contract (Other Contract Provisions)
      15        Summary of the Contract (Availability and Payments); Facts About the Contract (Purchasing
                 A Contract; Additional Payments); More About the Contract (Income Plans)
      16        Facts About the Separate Account, the Series Fund, the Variable Series Funds, the Zero
                 Trusts and ML of New York; More About the Separate Account and its Divisions
      17        Summary of the Contract (Net Cash Surrender Value; Rights to Cancel ("Free Look" Period)
                 or Exchange; Partial Withdrawals); Facts About the Contract (Cash Value; Partial
                 Withdrawals; Right to Cancel or Exchange); More About the Contract (Using the Contract;
                 Some Administrative Procedures)
      18        Facts About the Separate Account, the Series Fund, the Variable Series Funds, the Zero
                 Trusts and ML of New York; More About the Separate Account and its Divisions
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
 N-8B-2 ITEM                                      CAPTION IN PROSPECTUS
 -----------    ------------------------------------------------------------------------------------------
 <C>            <S>
      19        More About ML Life Insurance Company of New York
      20        Not Applicable
      21        Summary of the Contract (Loans); Facts About the Contract (Loans)
      22        Not Applicable
      23        Not Applicable
      24        Not Applicable
      25        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML of New York (ML of New York and MLPF&S); More
                 About ML Life Insurance Company of New York
      26        Not Applicable
      27        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML of New York (ML of New York and MLPF&S); More
                 About ML Life Insurance Company of New York
      28        More About ML Life Insurance Company of New York
      29        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML of New York (ML of New York and MLPF&S)
      30        Not Applicable
      31        Not Applicable
      32        Not Applicable
      33        Not Applicable
      34        Not Applicable
      35        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML of New York (ML of New York and MLPF&S)
      36        Not Applicable
      37        Not Applicable
      38        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML Life of New York (ML of New York and MLPF&S);
                 More About the Contract (Selling the Contracts)
      39        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML of New York (ML of New York and MLPF&S); More
                 About the Contract (Selling the Contracts)
      40        More About the Contract (Selling the Contract)
      41        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML of New York (ML of New York and MLPF&S); More
                 About the Contract (Selling the Contracts)
      42        Not Applicable
      43        Not Applicable
      44        Facts About the Contract; More About the Contract
      45        Not Applicable
      46        Summary of the Contract; Facts About the Contract (Net Cash Surrender Value;
                 Partial Withdrawals)
      47        Summary of the Contract (The Investment Divisions); Facts About the Separate
                 Account, the Series Fund, the Variable Series Funds, the Zero Trusts and ML
                 of New York; More About the Separate Account and its Divisions
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
 N-8B-2 ITEM                               CAPTION IN PROSPECTUS
 -----------    ----------------------------------------------------------------------------
 <C>            <S>
      48        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML of New York (ML of New York and MLPF&S); More
                 About ML Life Insurance Company of New York (State Regulation)
      49        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML of New York; Facts About the Contract
                 (Charges Deducted from the Investment Base; Contract Loading; Charges to
                 the Separate Account); More About the Contract (Selling the Contracts)
      50        Not Applicable
      51        Facts About the Contract; More About the Contract
      52        Facts About the Separate Account, the Series Fund, the Variable Series
                 Funds, the Zero Trusts and ML of New York; More About the Separate Account
                 and its Divisions
      53        More About the Contract (Tax Considerations; ML of New York's Income Taxes)
      54        Not Applicable
      55        Not Applicable
      56        Not Applicable
      57        Not Applicable
      58        Not Applicable
      59        More About ML Life Insurance Company of New York (Financial Statements)
</TABLE>
<PAGE>
   
PROSPECTUS
MAY 1, 1994
    

                ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II

                           FLEXIBLE PREMIUM VARIABLE
                       UNIVERSAL LIFE INSURANCE 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 9025
                     SPRINGFIELD, MASSACHUSETTS 01102-9025
                         1414 MAIN STREET, THIRD FLOOR
                     SPRINGFIELD, MASSACHUSETTS 01104-1007
                             PHONE: (800) 831-8172
                                OFFERED THROUGH
               MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED

This  Prospectus is  for a  flexible premium  variable universal  life insurance
contract (the "Contract") offered by ML Life Insurance Company of New York  ("ML
of New York"), a subsidiary of Merrill Lynch & Co., Inc.

During the "free look" period, the initial payment less contract loading will be
invested  only in the  division investing in the  Money Reserve Portfolio. After
the "free look" period, the contract owner may  invest in up to any five of  the
36 investment divisions of ML of New York Variable Life Separate Account II (the
"Separate  Account"), the ML  of New York  separate investment account available
under the Contract. The investments  available through the investment  divisions
include  10 mutual fund portfolios  of the Merrill Lynch  Series Fund, Inc., six
mutual fund portfolios of the Merrill  Lynch Variable Series Funds, Inc. and  20
unit  investment  trusts in  The Merrill  Lynch Fund  of Stripped  ("Zero") U.S.
Treasury Securities.  Currently,  the  contract  owner may  change  his  or  her
investment allocation as many times as desired.

The  Contract provides an estate benefit  through life insurance coverage on the
life of  the insured.  The Contract  offers two  death benefit  options. At  the
election  of the  contract owner, the  death benefit may  include the Contract's
cash  value.  Subject  to  certain  conditions,  contract  owners  may  purchase
additional  insurance  through an  additional insurance  rider.  ML of  New York
guarantees that the coverage will remain in force for the guarantee period. Each
payment will extend the guarantee period until such time as the guarantee period
is established  for the  whole of  life of  the insured.  During this  guarantee
period,  ML of  New York will  terminate the  Contract only if  the debt exceeds
certain contract values. After the guarantee period, the Contract will remain in
force as long as there is  not excessive debt and as  long as the cash value  is
sufficient  to cover the charges due. While  the Contract is in force, the death
benefit may vary to reflect the  investment results of the investment  divisions
chosen, but will never be less than the current face amount.

The  Contract allows for additional payments. Contract owners may also borrow up
to the loan  value of  the Contract,  make partial  withdrawals or  turn in  the
Contract  for its net  cash surrender value.  The net cash  surrender value will
vary with the investment results of  the investment divisions chosen. ML of  New
York doesn't guarantee any minimum net cash surrender value.

It  may not be advantageous to replace existing insurance with the Contract. The
Contract may be exchanged for a contract with benefits that do not vary with the
investment results of a separate account.

PLEASE READ  THIS  PROSPECTUS AND  KEEP  IT FOR  FUTURE  REFERENCE. IT  MUST  BE
ACCOMPANIED BY CURRENT PROSPECTUSES FOR THE MERRILL LYNCH SERIES FUND, INC., THE
MERRILL LYNCH VARIABLE SERIES FUNDS, INC. AND THE MERRILL LYNCH FUND OF STRIPPED
("ZERO") U.S. TREASURY SECURITIES.

THESE  SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR  ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
<PAGE>
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                PAGE
                                                                                ----
 <S>                                                                            <C>
 IMPORTANT TERMS..............................................................    4
 SUMMARY OF THE CONTRACT
   Purpose of the Contract....................................................    5
   Availability and Payments..................................................    5
   CMA-R- Insurance Service...................................................    5
   The Investment Divisions...................................................    5
   How the Death Benefit Varies...............................................    6
   How the Investment Base Varies.............................................    6
   Net Cash Surrender Value...................................................    6
   Illustrations..............................................................    6
   Replacement of Existing Coverage...........................................    6
   Rights to Cancel ("Free Look" Period) or Exchange..........................    6
   How Death Benefit and Cash Value Increases are Taxed.......................    6
   Loans......................................................................    7
   Partial Withdrawals........................................................    7
   Fees and Charges...........................................................    7
 FACTS ABOUT THE SEPARATE ACCOUNT, THE SERIES FUND, THE VARIABLE SERIES FUNDS,
  THE ZERO TRUSTS AND ML OF NEW YORK
   The Separate Account.......................................................    8
   The Series Fund............................................................    8
   The Variable Series Funds..................................................    9
   Equity Growth Fund -- Exemptive Relief.....................................   10
   The Zero Trusts............................................................   10
   ML of New York and MLPF&S..................................................   11
 FACTS ABOUT THE CONTRACT
   Who May be Covered.........................................................   11
   Purchasing a Contract......................................................   11
   Additional Insurance Rider.................................................   12
   Additional Payments........................................................   13
   Effect of Additional Payments..............................................   13
   Investment Base............................................................   14
   Charges Deducted from the Investment Base..................................   14
   Contract Loading...........................................................   15
   Charges to the Separate Account............................................   16
   Guarantee Period...........................................................   16
   Cash Value.................................................................   17
   Loans......................................................................   17
   Partial Withdrawals........................................................   18
   Death Benefit Proceeds.....................................................   19
   Payment of Death Benefit Proceeds..........................................   20
   Rights to Cancel or Exchange...............................................   21
   Reports to Contract Owners.................................................   21
 MORE ABOUT THE CONTRACT
   Using the Contract.........................................................   21
   Some Administrative Procedures.............................................   23
   Other Contract Provisions..................................................   23
   Income Plans...............................................................   24
   Group or Sponsored Arrangements............................................   25
   Unisex Legal Considerations for Employers..................................   25
   Selling the Contracts......................................................   25
   Tax Considerations.........................................................   26
   ML of New York's Income Taxes..............................................   29
   Reinsurance................................................................   29
</TABLE>

                                       2
<PAGE>

<TABLE>
<CAPTION>
                                                                                PAGE
                                                                                ----
 <S>                                                                            <C>
 MORE ABOUT THE SEPARATE ACCOUNT AND ITS DIVISIONS
   About the Separate Account.................................................   29
   Changes Within the Account.................................................   30
   Net Rate of Return for an Investment Division..............................   30
   The Series Fund and the Variable Series Funds..............................   30
   Charges to Series Fund Assets..............................................   32
   Charges to Variable Series Funds Assets....................................   32
   The Zero Trusts............................................................   33
 ILLUSTRATIONS
   Illustrations of Death Benefits, Investment Base, Net Cash Surrender Values
    and Accumulated Payments..................................................   33
 EXAMPLES
   Additional Payments........................................................   39
   Partial Withdrawals........................................................   39
   Changing the Death Benefit Option..........................................   40
 MORE ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK
   Directors and Executive Officers...........................................   41
   Service Arrangement........................................................   42
   State Regulation...........................................................   42
   Legal Proceedings..........................................................   43
   Experts....................................................................   43
   Legal Matters..............................................................   43
   Registration Statements....................................................   43
   Financial Statements.......................................................   43
   Financial Statements of ML of New York Variable Life Separate Account II...   44
   Financial Statements of ML Life Insurance Company of New York..............   54
</TABLE>

THIS  PROSPECTUS DOES  NOT CONSTITUTE AN  OFFERING IN ANY  JURISDICTION IN WHICH
SUCH OFFERING MAY  NOT LAWFULLY BE  MADE. NO  PERSON IS AUTHORIZED  TO MAKE  ANY
REPRESENTATIONS  IN CONNECTION WITH THIS OFFERING  OTHER THAN THOSE CONTAINED IN
THIS PROSPECTUS.

                                       3
<PAGE>
                                IMPORTANT TERMS

ADDITIONAL  PAYMENT:   is  a payment  which may  be made  after the  "free look"
period. Additional payments do not require evidence of insurability.

ATTAINED AGE:  is  the issue age of  the insured plus the  number of full  years
since the contract date.

BASE PREMIUM:  is the amount equal to the level annual premium necessary for the
face  amount of the contract to  endow at the insured's age  100. ML of New York
assumes death benefit option 1 is elected  and further assumes a 5% annual  rate
of  return  on the  base premium  less contract  loading and  a maximum  cost of
insurance charge. Once determined, the base premium will not change.

CASH VALUE:  is equal to the investment base plus any unearned charges for  cost
of  insurance and rider costs plus any debt less any accrued net loan cost since
the last  contract anniversary  (or since  the contract  date during  the  first
contract year).

CASH  VALUE CORRIDOR FACTOR:   is used to determine  the amount of death benefit
purchased by  $1.00 of  cash value.  ML  of New  York uses  this factor  in  the
calculation  of the  variable insurance  amount to  make sure  that the Contract
always meets  the requirements  of what  constitutes a  life insurance  contract
under the Internal Revenue Code.

CONTRACT ANNIVERSARY:  is the same date of each year as the contract date.

CONTRACT  DATE:   is  used  to determine  processing  dates, contract  years and
anniversaries. It is usually the business day next following the receipt of  the
initial  payment at  the Service Center.  It is  also referred to  as the policy
date.

CONTRACT LOADING:  is chargeable to all payments for sales load, federal tax and
premium tax charges.

DEATH BENEFIT:  if option 1 is elected, it is the larger of the face amount  and
the  variable insurance amount; if  option 2 is elected it  is the larger of the
face amount plus the cash value and the variable insurance amount.

DEATH BENEFIT PROCEEDS:  are equal to  the death benefit plus any rider  amounts
less any debt.

DEBT:  is the sum of all outstanding loans on a contract plus accrued interest.

FACE  AMOUNT:  is the  minimum death benefit as long  as the Contract remains in
force. The face amount will change if  a change in death benefit option is  made
or if a partial withdrawal is taken.

FIXED  BASE:  is calculated in the same  manner as the cash value except that 5%
is substituted  for the  net rate  of  return, the  guaranteed maximum  cost  of
insurance  rates and guaranteed maximum rider  costs are substituted for current
rates and loans and repayments are not taken into account.

GUARANTEE PERIOD:  is the time guaranteed that the Contract will remain in force
regardless of investment experience, unless the debt exceeds certain values.  It
is the period that a comparable fixed life insurance contract (same face amount,
payments  made,  guaranteed  mortality table,  contract  loading  and guaranteed
maximum rider costs)  would remain  in force if  credited with  5% interest  per
year.

IN  FORCE DATE:   is  the date  when the  underwriting process  is complete, the
initial payment is  received and  outstanding contract amendments  (if any)  are
received.

INITIAL PAYMENT:  is the payment required to put the Contract into effect.

INVESTMENT BASE:  is the amount available under a Contract for investment in the
Separate  Account at any time. A contract  owner's investment base is the sum of
the amounts invested in each of the selected investment divisions.

INVESTMENT DIVISION:  is any division in the Separate Account.

ISSUE AGE:  is the insured's age as of his or her birthday nearest the  contract
date.

NET  AMOUNT AT  RISK:   is the  excess, as  of a  processing date,  of the death
benefit (adjusted for interest at an annual rate of 5%) over the cash value, but
before the deduction for cost of insurance.

NET CASH SURRENDER VALUE:  is equal to the cash value less debt.

PROCESSING DATES:   are the contract  date and  the first day  of each  contract
quarter  thereafter. Processing dates are  the days when ML  of New York deducts
certain charges from the investment base.

PROCESSING PERIOD:  is the period between consecutive processing dates.

TARGET PREMIUM:  is equal to 75% of the base premium.

VARIABLE INSURANCE AMOUNT:   is  computed daily  by multiplying  the cash  value
(plus  any excess sales  load during the  first 24 months  after the Contract is
issued) by the cash value corridor factor for the insured at his or her attained
age.

                                       4
<PAGE>
                            SUMMARY OF THE CONTRACT

PURPOSE OF THE CONTRACT

This flexible premium variable universal life insurance contract offers a choice
of investments and an opportunity for the Contract's investment base, cash value
and death benefit to grow based on investment results.

ML of New York doesn't guarantee  that contract values will increase.  Depending
on the investment results of selected investment divisions, the investment base,
cash  value and death benefit may increase  or decrease on any day. The contract
owner bears the investment risk. ML of New York guarantees to keep the  Contract
in force during the guarantee period subject to the effect of any debt.

   
Life  insurance  is  not a  short  term  investment. The  contract  owner should
evaluate the  need  for  insurance  and  the  Contract's  long  term  investment
potential before purchasing a contract.
    

AVAILABILITY AND PAYMENTS

The  Contract is available in New York. A  Contract may be issued for an insured
from age 20 to age 85. The minimum initial payment is 75% of the base premium.

ML of New  York will not  accept an  initial payment that  provides a  guarantee
period  of less than two years. The guarantee period is the period of time ML of
New York  guarantees  that the  Contract  will  remain in  force  regardless  of
investment experience unless the debt exceeds certain values.

ML  of New  York will issue  a Contract only  with a face  amount (including any
additional insurance rider face amount) greater than $750,000.

Contract owners may  make additional  payments. Contract owners  may specify  an
additional payment amount on the application to be paid on either a quarterly or
annual basis. For additional payments not being withdrawn from a CMA account, ML
of  New York will send reminder notices for such amounts beginning in the second
contract year.

CMA-R- INSURANCE SERVICE

Contract owners who subscribe  to the Merrill  Lynch Cash Management  Account-R-
financial  service ("CMA  account") may elect  to have their  Contract linked to
their CMA  account electronically.  Certain transactions  will be  reflected  in
monthly  CMA account  statements. Payments  may be  transferred to  and from the
Contract through a CMA account.

THE INVESTMENT DIVISIONS

During the "free look" period, the initial payment less contract loading will be
invested in the  investment division of  the Separate Account  investing in  the
Money  Reserve Portfolio. After  the "free look" period,  the contract owner may
select up to five of  the 36 investment divisions  in the Separate Account.  See
"Changing the Allocation" on page 14.

Payments  are  invested in  investment divisions  of  the Separate  Account. Ten
investment divisions of  the Separate  Account invest exclusively  in shares  of
designated  mutual fund portfolios  of the Merrill Lynch  Series Fund, Inc. (the
"Series  Fund").  Six  investment  divisions  of  the  Separate  Account  invest
exclusively  in shares of designated mutual fund portfolios of the Merrill Lynch
Variable Series  Funds, Inc.  (the "Variable  Series Funds").  Each mutual  fund
portfolio  has  a  different  investment  objective.  The  other  20  investment
divisions invest in units  of designated unit investment  trusts in The  Merrill
Lynch  Fund of Stripped  ("Zero") U.S. Treasury  Securities (the "Zero Trusts").
The contract owner's payments are not invested directly in the Series Fund,  the
Variable Series Funds or the Zero Trusts.

- ---------
Cash  Management Account  and CMA  are registered  trademarks of  Merrill Lynch,
Pierce, Fenner & Smith Incorporated.

                                       5
<PAGE>
HOW THE DEATH BENEFIT VARIES

Contract owners elect a death benefit option on the application. Under option 1,
the death benefit equals the larger of the face amount or the variable insurance
amount. Under option 2, the  death benefit equals the larger  of the sum of  the
face  amount plus the  cash value or  the variable insurance  amount. Subject to
certain conditions, contract  owners may  change the death  benefit option.  The
death  benefit may increase or  decrease on any day  depending on the investment
results of the investment divisions chosen by the contract owner. Death  benefit
proceeds  equal the death benefit reduced by any debt and increased by any rider
benefits payable. (See "Death Benefit Proceeds" on page 19.)

HOW THE INVESTMENT BASE VARIES

A Contract's investment base is the amount available for investment at any time.
On the contract  date (usually the  business day next  following receipt of  the
initial  payment at  the Service  Center), the investment  base is  equal to the
initial payment less  contract loading  and charges  for cost  of insurance  and
rider  costs. Afterwards, it varies daily based on investment performance of the
investment  divisions  chosen.  The  contract  owner  bears  the  risk  of  poor
investment   performance  and  receives  the  benefit  of  favorable  investment
performance.

NET CASH SURRENDER VALUE

Contract owners may surrender  their Contracts at any  time and receive the  net
cash  surrender  value.  The net  cash  surrender  value varies  daily  based on
investment performance  of  the investment  divisions  chosen. ML  of  New  York
doesn't  guarantee  any minimum  net cash  surrender value.  If the  Contract is
surrendered within 24 months  after issue, the contract  owner will receive  any
excess  sales load  previously deducted. (See  "Contract Loading  - Excess Sales
Load" on page 15.)

ILLUSTRATIONS

Illustrations in this Prospectus or used in connection with the purchase of  the
Contract  are based on hypothetical investment  rates of return. These rates are
not  guaranteed.  They  are  illustrative  only  and  should  not  be  deemed  a
representation of past or future performance. Actual rates of return may be more
or  less than those reflected in the illustrations and, therefore, actual values
will be different than those illustrated.

REPLACEMENT OF EXISTING COVERAGE

   
Before purchasing a Contract, the contract  owner should ask his or her  Merrill
Lynch  registered representative  if changing,  or adding  to, current insurance
coverage would  be advantageous.  Generally,  it is  not advisable  to  purchase
another  contract  as  a  replacement  for  existing  coverage.  In  particular,
replacement should be carefully considered  if the decision to replace  existing
coverage is based solely on a comparison of contract illustrations.
    

RIGHTS TO CANCEL ("FREE LOOK" PERIOD) OR EXCHANGE

Once  the  contract owner  receives the  contract,  he or  she should  review it
carefully to make sure it is what he or she intended to purchase. A Contract may
be returned for a refund within the  later of ten days after the contract  owner
receives  it, 45 days after the contract owner completes the application, or ten
days after ML of New York mails or personally delivers the Notice of  Withdrawal
Right  to the contract owner. If the Contract is returned during the "free look"
period, ML of New York will refund the initial payment without interest.

Once the Contract is issued, a contract owner may also exchange the Contract for
a contract with  benefits that  do not  vary with  the investment  results of  a
separate account. (See "Exchanging the Contract" on page 21.)

HOW DEATH BENEFIT AND CASH VALUE INCREASES ARE TAXED

Under  current  federal tax  law, life  insurance contracts  receive tax-favored
treatment. The  death benefit  is generally  excludable from  the  beneficiary's
gross  income for federal income tax purposes, according to Section 101(a)(1) of
the Internal Revenue Code. An owner of a life insurance contract is not taxed on
any increase in the cash value while the contract remains in force.

                                       6
<PAGE>
If the Contract is a modified endowment contract under federal tax law,  certain
distributions  made during  the insured's  lifetime, such  as loans  and partial
withdrawals from, and collateral assignments of, the Contract are includable  in
gross  income on an income-first basis. A 10% penalty tax may also be imposed on
distributions made before the contract owner attains age 59 1/2. Contracts  that
are  not modified endowment contracts under federal tax law receive preferential
tax treatment with respect to certain distributions.

For a  discussion of  the tax  issues associated  with this  Contract, see  "Tax
Considerations" on page 26.

LOANS

Contract owners may borrow up to the loan value of their Contracts, which is 90%
of  the cash value. The maximum loan amount  that may be borrowed at any time is
the difference between the loan value and debt. (See "Loans" on page 17.)

Loan interest  accrues  daily  and,  if  it is  not  repaid  each  year,  it  is
capitalized  and added  to the  debt. If  the Contract  is a  modified endowment
contract, the  amount of  capitalized  interest will  be  treated as  a  taxable
withdrawal.  Depending  upon investment  performance  of the  divisions  and the
amounts borrowed, loans may  cause a Contract to  lapse. If the Contract  lapses
with  a  loan  outstanding,  adverse  tax  consequences  may  result.  (See "Tax
Considerations" on page 26.)

PARTIAL WITHDRAWALS

Contract owners may make partial withdrawals beginning in contract year sixteen,
subject to certain conditions. (See "Partial Withdrawals" on page 18.)

FEES AND CHARGES

CONTRACT LOADING.   ML of  New York deducts  certain charges  from all  payments
before they are invested in the investment divisions. These charges are:

    - Sales load equal to 46.25% of each payment through the second base premium
      and 1.25% of each payment thereafter.

    - State and local premium tax charge of 2% of each payment.

    - A charge for federal taxes of 1.25% of each payment.

(See "Contract Loading" on page 15.)

INVESTMENT  BASE  CHARGES.   ML of  New  York deducts  certain charges  from the
investment base. The charges deducted are:

    - On the contract date and on all processing dates after the contract  date,
      ML  of  New York  makes deductions  for  cost of  insurance (see  "Cost of
      Insurance" on  page 14)  and any  rider costs  (see "Additional  Insurance
      Rider" on page 12).

    - On  each contract anniversary, ML of New York makes deductions for the net
      loan cost if there has  been any debt during the  prior year. It equals  a
      maximum of 2% of the debt per year.

SEPARATE  ACCOUNT CHARGES.   There are  certain charges deducted  daily from the
investment results of the  investment divisions in  the Separate Account.  These
charges are:

    - an  asset charge  designed to cover  mortality and  expense risks deducted
      from all investment divisions which is equivalent to .90% annually at  the
      beginning of the year; and

    - a  trust charge deducted from only those investment divisions investing in
      the Zero Trusts,  which is currently  equivalent to .34%  annually at  the
      beginning of the year and will never exceed .50% annually.

ADVISORY  FEES.  The portfolios in the Series Fund and the Variable Series Funds
pay monthly  advisory fees  and other  expenses. (See  "Charges to  Series  Fund
Assets" and "Charges to Variable Series Funds Assets" on page 32.)

                                       7
<PAGE>
THIS  SUMMARY IS  INTENDED TO  PROVIDE ONLY  A VERY  BRIEF OVERVIEW  OF THE MORE
SIGNIFICANT ASPECTS  OF  THE  CONTRACT.  FURTHER  DETAIL  IS  PROVIDED  IN  THIS
PROSPECTUS  AND  IN  THE  CONTRACT.  THE  CONTRACT  TOGETHER  WITH  ITS ATTACHED
APPLICATIONS, MEDICAL EXAM(S), AMENDMENTS,  RIDERS AND ENDORSEMENTS  CONSTITUTES
THE ENTIRE AGREEMENT BETWEEN THE CONTRACT OWNER AND ML OF NEW YORK AND SHOULD BE
RETAINED.

FOR  THE DEFINITION  OF CERTAIN  TERMS USED  IN THIS  PROSPECTUS, SEE "IMPORTANT
TERMS" ON PAGE 4.

               FACTS ABOUT THE SEPARATE ACCOUNT, THE SERIES FUND,
         THE VARIABLE SERIES FUNDS, THE ZERO TRUSTS AND ML OF NEW YORK

THE SEPARATE ACCOUNT

The Separate Account is a separate  investment account established by ML of  New
York  on December  4, 1991.  It is registered  with the  Securities and Exchange
Commission as a unit investment trust pursuant to the Investment Company Act  of
1940.  This registration does not involve  any supervision by the Securities and
Exchange Commission over the  investment policies or  practices of the  Separate
Account.  It  meets  the definition  of  a  separate account  under  the federal
securities laws. The Separate Account is used to support the Contract as well as
to support other variable life insurance contracts issued by ML of New York.

ML of New York owns all of the assets in the Separate Account. The assets of the
Separate Account are kept separate from ML of New York's general account and any
other separate accounts  it may  have and,  to the  extent of  its reserves  and
liabilities,  may  not be  charged  with liabilities  arising  out of  any other
business ML of New York conducts.

Obligations to contract owners and  beneficiaries that arise under the  Contract
are  obligations of ML  of New York.  Income, gains, and  losses, whether or not
realized, from assets allocated are, in accordance with the Contracts,  credited
to or charged against the Separate Account without regard to other income, gains
or  losses of ML  of New York. As  required, the assets  in the Separate Account
will always be  at least  equal to  the reserves  and other  liabilities of  the
Separate  Account. If the assets exceed the required reserves and other Contract
liabilities (which will always be at least equal to the aggregate contract value
allocated to  the Separate  Account under  the Contracts),  ML of  New York  may
transfer the excess to its general account.

There  are currently 36 investment divisions in the Separate Account. Ten invest
in shares of a specific portfolio of the Series Fund. Six invest in shares of  a
specific  portfolio of the  Variable Series Funds.  Twenty invest in  units of a
specific Zero Trust. Complete  information about the  Series Fund, the  Variable
Series  Funds  and the  Zero Trusts,  including the  risks associated  with each
portfolio (including  any risks  associated with  investment in  the High  Yield
Portfolio  of the  Series Fund) can  be found in  the accompanying prospectuses.
They should be read in conjunction with this Prospectus.

THE SERIES FUND

The Merrill  Lynch Series  Fund,  Inc. is  registered  with the  Securities  and
Exchange Commission as an open-end management investment company. All of its ten
mutual fund portfolios are currently available through the Separate Account. The
investment  objectives of the Series Fund  portfolios are described below. There
is no guarantee that any portfolio  will meet its investment objective.  Meeting
the  objectives depends on how well  Series Fund management anticipates changing
economic conditions.

MONEY RESERVE PORTFOLIO seeks to preserve  capital and liquidity. It also  seeks
the highest possible current income consistent with those objectives. It invests
in short-term money market securities.

INTERMEDIATE GOVERNMENT BOND PORTFOLIO seeks the highest possible current income
consistent  with the protection of capital. It invests in intermediate-term debt
securities issued or guaranteed by the U.S. Government or its agencies.

LONG-TERM CORPORATE BOND PORTFOLIO seeks as high a level of current income as is
consistent with prudent investment risk.  It invests primarily in  fixed-income,
high quality corporate bonds.

                                       8
<PAGE>
HIGH  YIELD  PORTFOLIO  seeks  high  current  income,  consistent  with  prudent
management, by investing  principally in  fixed-income securities  rated in  the
lower  categories of the established rating services or in unrated securities of
comparable quality (commonly known as "junk bonds").

CAPITAL STOCK  PORTFOLIO seeks  long-term  growth of  capital and  income,  plus
moderate current income. It invests in common stocks considered to be of good or
improving  quality or  considered to  be undervalued  based on  criteria such as
historical price/book value and price/earnings ratios.

GROWTH STOCK  PORTFOLIO seeks  above  average long-term  growth of  capital.  It
invests  primarily in common stocks of aggressive growth companies considered to
have special growth potential.

MULTIPLE STRATEGY PORTFOLIO seeks the highest total investment return consistent
with prudent  risk. It  does  this through  a  fully managed  investment  policy
utilizing  equity  securities, primarily  common stocks  of large-capitalization
companies,  as  well  as   investment  grade  intermediate-and  long-term   debt
securities and money market securities.

NATURAL  RESOURCES PORTFOLIO seeks long-term growth of capital and protection of
the purchasing power of shareholders'  capital by investing primarily in  equity
securities  of domestic and foreign  companies with substantial natural resource
assets.

GLOBAL STRATEGY  PORTFOLIO  seeks  high total  investment  return  by  investing
primarily  in  a portfolio  of equity  and fixed-income  securities of  U.S. and
foreign issuers.

BALANCED PORTFOLIO 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  that  normally
available  from  an  investment solely  in  debt  securities by  investing  in a
balanced portfolio of fixed-income and equity securities.

The investment adviser for  the Series Fund is  Merrill Lynch Asset  Management,
L.P.  ("MLAM"),  a subsidiary  of Merrill  Lynch  & Co.,  Inc. and  a registered
adviser under the Investment Advisers Act of  1940. The Series Fund, as part  of
its  operating expenses, pays an investment  advisory fee to MLAM. (See "Charges
to Series Fund Assets" on page 32.)

THE VARIABLE SERIES FUNDS

The Merrill Lynch Variable Series Funds, Inc. is registered with the  Securities
and Exchange Commission as an open-end management investment company. Six of its
18  mutual fund portfolios are currently available through the Separate Account.
The investment objectives of the six available Variable Series Funds  portfolios
are  described below.  There is  no guarantee that  any portfolio  will meet its
investment objective. Meeting the objectives depends on how well Variable Series
Funds management anticipates changing economic conditions.

BASIC VALUE FOCUS FUND  seeks to attain  capital appreciation, and  secondarily,
income  by investing in  securities, primarily equities,  that management of the
Fund believes are  undervalued and therefore  represent basic investment  value.
Particular  emphasis  is placed  on  securities which  provide  an above-average
dividend return and sell at a below-average price/earnings ratio.

WORLD INCOME FOCUS FUND seeks to achieve  high current income by investing in  a
global  portfolio of fixed-income securities  denominated in various currencies,
including multinational currency units. The fund may invest in United States and
foreign government and corporate fixed-income securities, including high  yield,
high  risk,  lower rated  and  unrated securities.  The  Fund will  allocate its
investments among  different types  of  fixed-income securities  denominated  in
various currencies.

GLOBAL  UTILITY  FOCUS FUND  seeks to  obtain  capital appreciation  and current
income through investment of at least 65% of its total assets in equity and debt
securities issued by domestic and foreign companies which are, in the opinion of
management of  the Fund,  primarily engaged  in the  ownership or  operation  of
facilities    used   to   generate,    transmit   or   distribute   electricity,
telecommunications, gas or water.

                                       9
<PAGE>
INTERNATIONAL EQUITY FOCUS  FUND seeks  to obtain  capital appreciation  through
investment  in securities, principally  equities, of issuers  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.

   
INTERNATIONAL BOND FUND seeks to achieve a high total investment return by
investing in a non-U.S. international portfolio of debt instruments denominated
in various currencies and multi-national currency units.
    

   
DEVELOPING CAPITAL MARKETS FOCUS FUND seeks to achieve 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. Currently, these four countries are Japan, the United Kingdom,
the United States, and Germany.
    

MLAM  is  the investment  adviser for  the Variable  Series Funds.  The Variable
Series Funds, as part of its operating expenses, pays an investment advisory fee
to MLAM. (See "Charges to Variable Series Funds Assets" on page 32.)

   
EQUITY GROWTH FUND - EXEMPTIVE RELIEF
    
An application  for exemptive  relief has  been filed  with the  Securities  and
Exchange Commission on behalf of the Variable Series Funds, the Separate Account
and other affiliated parties. This relief is required under current rules of the
Securities  and Exchange Commission in  order for the Equity  Growth Fund of the
Variable Series Funds to  be made available through  the Separate Account.  (See
"Resolving  Material Conflicts"  on page 31.)  Contract owners  will be notified
when the necessary relief is obtained and the Equity Growth Fund is available.

EQUITY GROWTH FUND  seeks to  attain long-term  growth of  capital by  investing
primarily  in common stocks of relatively small companies that management of the
Fund believes  have  special  investment value  and  emerging  growth  companies
regardless  of size. Such companies  are selected by management  on the basis of
their long-term  potential for  expanding their  size and  profitability or  for
gaining increased market recognition for their securities. Current income is not
a  factor in such selection. MLAM receives from  the Fund an advisory fee at the
annual rate of  0.75% of the  average daily net  assets of the  Fund. This is  a
higher  fee than  that of many  other mutual  funds, but management  of the Fund
believes it is justified by  the high degree of care  that must be given to  the
initial   selection  and  continuous  supervision  of  the  types  of  portfolio
securities in which the Fund invests.

THE ZERO TRUSTS

The Merrill Lynch Fund of Stripped ("Zero") U.S. Treasury Securities was  formed
to provide safety of capital and a high yield to maturity. It seeks this through
U.S. Government-backed investments which make no periodic interest payments and,
therefore,  are  purchased  at  a  deep  discount.  When  held  to  maturity the
investments should receive approximately a fixed yield. The value of Zero  Trust
units  before maturity varies  more than it  would if the  Zero Trusts contained
interest-bearing U.S. Treasury securities of comparable maturities.

The Zero Trust portfolios consist mainly of:

    - bearer debt obligations issued  by the U.S.  Government stripped of  their
      unmatured interest coupons;

    - coupons stripped from U.S. debt obligations; and

    - receipts and certificates for such stripped debt obligations and coupons.

The  Zero Trusts currently  available have maturity dates  in years 1994 through
2011, 2013 and 2014.

Merrill Lynch, Pierce, Fenner &  Smith Incorporated ("MLPF&S"), a subsidiary  of
Merrill  Lynch & Co., Inc., is the sponsor for the Zero Trusts. The sponsor will
sell units  of  the Zero  Trusts  to the  Separate  Account and  has  agreed  to
repurchase  units when  ML of New  York needs to  sell them to  pay benefits and

                                       10
<PAGE>
make reallocations. ML of New York pays the sponsor a fee for these transactions
and is reimbursed through the trust  charge assessed to the divisions  investing
in  the Zero Trusts. (See "Charges to Divisions Investing in the Zero Trusts" on
page 16.)

ML OF NEW YORK AND MLPF&S

ML of New York is a stock life insurance company organized under the laws of the
State of New York in 1973. It is an indirect wholly owned subsidiary of  Merrill
Lynch  & Co.,  Inc. ML  of New  York is  authorized to  sell life  insurance and
annuities in 9 states. It is also authorized to sell variable life insurance and
variable annuities in certain of those jurisdictions.

MLPF&S is a wholly owned subsidiary of Merrill Lynch & Co., Inc. and provides  a
broad  range  of securities  brokerage and  investment  banking services  in the
United States. It  provides marketing services  for ML  of New York  and is  the
principal  underwriter of the Contracts issued  through the Separate Account. ML
of New York retains MLPF&S to provide services relating to the Contracts under a
distribution agreement. (See "Selling the Contracts" on page 25.)

                            FACTS ABOUT THE CONTRACT

WHO MAY BE COVERED

The Contract is available in New York. ML  of New York will issue a Contract  on
the  life of the insured provided the relationship between the applicant and the
insured meets ML of New York's insurable interest requirements and provided  the
insured  is not over  age 85 or  under age 20.  The insured's issue  age will be
determined using age as of  his or her birthday  nearest the contract date.  The
insured  must  also  meet  ML  of  New  York's  medical  and  other underwriting
requirements, which will include undergoing a medical examination.

ML of New  York assigns  insureds to  underwriting classes  which determine  the
current   cost  of  insurance  rates  used  in  calculating  cost  of  insurance
deductions. Contracts  may be  issued  on insureds  in standard,  non-smoker  or
preferred  non-smoker  underwriting classes.  Contracts  may also  be  issued on
insureds in a substandard underwriting class. For a discussion of the effect  of
underwriting  classification on deductions  for cost of  insurance, see "Cost of
Insurance" on page 14.

PURCHASING A CONTRACT

   
To purchase a Contract, the contract owner must complete an application and make
a payment. The  payment is  required to  put the  Contract into  effect. In  the
application,  the contract  owner selects the  face amount of  the Contract. The
amount of the minimum initial payment for  a given Contract depends on the  face
amount  selected and the issue  age, sex and underwriting  class of the insured.
The minimum initial payment for any Contract  is 75% of the base premium. ML  of
New  York will not  accept an initial  payment for a  specified face amount that
will provide a  guarantee period  of less than  two years.  (See "Selecting  the
Initial  Face Amount" and "Initial Guarantee Period" on page 12.) ML of New York
also will not accept an initial payment that would cause the Contract to fail to
qualify as life  insurance under federal  tax law  as interpreted by  ML of  New
York.
    

Insurance  coverage generally begins on the  contract date, which is usually the
next business day following receipt of the  initial payment at ML of New  York's
Service  Center. Temporary  life insurance  coverage may  be provided  under the
terms of a temporary  insurance agreement. In accordance  with ML of New  York's
underwriting  rules, temporary life  insurance coverage may  not exceed $300,000
and may not  be in effect  for more than  90 days. As  provided for under  state
insurance  law, the contract owner, to  preserve insurance age, may be permitted
to backdate the  Contract. In no  case may the  contract date be  more than  six
months  prior to  the date  the application was  completed. Charges  for cost of
insurance and rider costs for the backdated period are deducted on the  contract
date.

If ML of New York determines that, based on the contract owner's initial payment
and  face amount, the Contract will be  a modified endowment contract, ML of New
York will  issue the  Contract provided  the contract  owner signs  a  statement
acknowledging   that  the   Contract  is   a  modified   endowment  contract  or

                                       11
<PAGE>
agrees either to reduce the initial payment or to increase the face amount to  a
level  at which the  Contract will not  be a modified  endowment contract. For a
discussion of the tax consequences of purchasing a modified endowment  contract,
see "Tax Considerations" on page 26.

SELECTING  THE INITIAL FACE AMOUNT.   The minimum initial face amount (excluding
any additional insurance  rider face  amount) is  $250,000 or  that face  amount
which  generates a $4,000 base  premium, if larger. ML of  New York will issue a
Contract only with a face amount (including any additional insurance rider  face
amount) greater than $750,000. The maximum face amount that may be specified for
a  given initial payment is  the amount which will  provide an initial guarantee
period of at least two  years. For the same  initial payment amount, the  larger
the  face amount requested,  the shorter the guarantee  period. The initial face
amount will change  if the contract  owner changes the  death benefit option  or
takes  a partial withdrawal.  Subject to certain  conditions, the contract owner
may also purchase additional insurance coverage through an additional  insurance
rider. (See "Additional Insurance Rider" on page 12.)

INITIAL  GUARANTEE PERIOD.  The initial guarantee  period for a Contract will be
determined by  the initial  payment, face  amount and  any additional  insurance
rider face amount. The guarantee period will be adjusted each time an additional
payment  is made,  when a  partial withdrawal is  taken, when  the death benefit
option is  changed  and when  the  additional  insurance rider  face  amount  is
increased or decreased.

The  guarantee period is the  period of time ML of  New York guarantees that the
Contract will remain  in force  regardless of investment  experience unless  the
debt  exceeds certain  values. The guarantee  period is based  on the guaranteed
maximum cost of insurance rates in the Contract, guaranteed maximum rider  costs
(if  an additional insurance  rider is elected),  the contract loading  and a 5%
interest assumption.  This means  that  for a  given  initial payment  and  face
amount,  different insureds will  have different guarantee  periods depending on
the age,  sex and  underwriting class  of the  insureds. For  example, an  older
insured  will have a shorter guarantee period than a younger insured in the same
underwriting class.

The maximum guarantee period is for the whole of life of the insured.

ADDITIONAL INSURANCE RIDER

   
The contract owner  may purchase  additional insurance coverage  payable to  the
beneficiary  on the death  of the insured. Additional  insurance coverage can be
purchased through an additional insurance rider when the Contract is  purchased.
Under  ML of  New York's  current procedures,  the maximum  additional insurance
rider face amount at the time the Contract is purchased is three times the  face
amount  of the Contract. The rider can also be added on any contract anniversary
thereafter, as long  as an  application is completed,  satisfactory evidence  of
insurability  of the insured is  provided, and the insured  has not attained the
age of 69. The  minimum additional insurance  rider face amount  at any time  is
$100,000.  A cost  of insurance  charge for the  rider ("rider  charge") will be
deducted from the Contract's investment base on each processing date. The  rider
charge  will be based on the same cost  of insurance rates as the Contract. (See
"Cost  of  Insurance"  on  page  14.)  Because  insurance  coverage  through  an
additional  insurance rider is purchased  through deductions from the Contract's
investment base, there is  no additional contract  loading associated with  this
coverage.
    

The  additional insurance rider  and all charges associated  with the rider will
terminate upon  the insured  attaining  age 70.  At  that time,  all  additional
insurance coverage will terminate.

Once  each year,  the additional  insurance rider  face amount  may be increased
(subject to evidence of  insurability for the insured)  or decreased (after  the
seventh  contract anniversary); however, any  change in the additional insurance
rider face amount must be  at least $100,000. The  effective date of the  change
will  be the  contract anniversary next  following underwriting  approval of the
change. As of the effective date of  the increase or decrease in the  additional
insurance rider face amount, ML of New York uses the existing fixed base and the
face  amount of the Contract plus the new additional insurance rider face amount
to calculate a  new guarantee  period. A  decrease in  the additional  insurance
rider  face  amount  will increase  the  guarantee  period. An  increase  in the
additional insurance rider face amount will

                                       12
<PAGE>
decrease the guarantee  period. An  increase will not  be allowed  on the  first
contract  anniversary if the face amount of the Contract plus the new rider face
amount provide a guarantee period of less than one year from the effective  date
of the increase.

A  decrease in the additional  insurance rider face amount  can cause a Contract
which is  not a  modified  endowment contract  to  become a  modified  endowment
contract. In such a case, ML of New York will not process the decrease until the
contract  owner confirms in writing his or her intent to convert the Contract to
a modified  endowment contract.  For a  discussion of  the tax  consequences  of
increasing  or decreasing the  additional insurance rider  face amount, see "Tax
Considerations" on page 26.

ADDITIONAL PAYMENTS

After the  "free look"  period, contract  owners may  make additional  payments.
Additional  payments  must be  submitted with  an  additional payment  form. The
minimum ML of New  York will accept  for these payments  is $100. For  Contracts
that  are not  modified endowment  contracts, making  an additional  payment may
cause them to become modified endowment contracts. (See "Tax Considerations"  on
page  26.) ML  of New York  will return  that portion of  any additional payment
beyond that necessary to extend the guarantee period to the whole of life of the
insured. ML of New York will also return that portion of any additional  payment
that would cause the Contract to fail to qualify as life insurance under federal
tax law as interpreted by ML of New York.

Contract  owners may specify an additional  payment amount on the application to
be paid on  either an  annual or quarterly  basis. For  additional payments  not
being  withdrawn from a CMA  account, ML of New  York will send reminder notices
beginning in the second contract year. If a contract owner has the CMA Insurance
Service, such additional payments may be withdrawn automatically from his or her
CMA account  and  transferred to  his  or  her Contract.  The  withdrawals  will
continue under the selected plan until ML of New York is notified otherwise.

EFFECT OF ADDITIONAL PAYMENTS

Currently, any additional payments will be accepted the day they are received at
the  Service Center. However, if acceptance of  any portion of the payment would
cause a Contract which is not a modified endowment contract to become a modified
endowment contract, to the extent feasible, ML of New York will not accept  that
portion  of the payment unless the contract owner confirms in writing his or her
intent to convert the Contract to a modified endowment contract. ML of New  York
may  return that portion of the payment pending receipt of instructions from the
contract owner.

On the date ML of New York receives and accepts an additional payment, ML of New
York will:

    - increase the Contract's investment base by the amount of the payment  less
      contract loading applicable to the payment;

    - reflect  the  additional  payment  in  the  calculation  of  the  variable
      insurance amount (see "Variable Insurance Amount" on page 19); and

    - increase the fixed base by the amount of the payment less contract loading
      applicable to the payment (see "The Contract's Fixed Base" on page 17).

As of the  processing date on  or next  following receipt and  acceptance of  an
additional  payment, ML of  New York will  increase the guarantee  period if the
guarantee period prior  to receipt and  acceptance of an  additional payment  is
less than for the whole of life of the insured.

ML of New York will determine the increase in the guarantee period by taking the
immediate  increase in the cash value  resulting from the additional payment and
adding to that interest at the annual rate of 5% for the period from the date ML
of New York receives and accepts the payment to the contract processing date  on
or  next  following such  date.  This is  the  guarantee adjustment  amount. The
guarantee adjustment amount  is added to  the fixed base  and the resulting  new
fixed  base is used to calculate a new guarantee period. For a discussion of the
effect of additional payments on a Contract's guarantee period, see  "Additional
Payments" in the Examples on page 39.

                                       13
<PAGE>
Unless  specified otherwise, if there is any debt, any payment made will be used
first as a  loan repayment, with  any excess applied  as an additional  payment.
(See "Loans" on page 17.)

INVESTMENT BASE

A Contract's investment base is the amount available for investment at any time.
It  is the sum of  the amounts invested in each  of the investment divisions. On
the contract date, the investment base equals the initial payment less  contract
loading  and  charges for  cost of  insurance and  rider costs.  ML of  New York
adjusts the investment base daily to  reflect the investment performance of  the
investment  divisions the contract owner has  selected. (See "Net Rate of Return
for an Investment Division" on page 30.) The investment performance reflects the
deduction of Separate Account charges. (See "Charges to the Separate Account" on
page 15.)

Partial withdrawals, loans and deductions for cost of insurance, rider costs and
net loan cost  decrease the  investment base.  (See "Charges  Deducted from  the
Investment  Base" on page  14, "Partial Withdrawals"  on page 18  and "Loans" on
page 17.) Loan repayments and  additional payments increase it. Contract  owners
may  elect from  which investment  divisions loans  and partial  withdrawals are
taken and to which investment  divisions repayments and additional payments  are
added.  If an election is  not made, ML of New  York will allocate increases and
decreases proportionately  to  the  contract owner's  investment  base  as  then
allocated in the investment divisions.

INVESTMENT  ALLOCATION DURING  THE "FREE  LOOK" PERIOD  AND PREALLOCATION.   The
initial payment less  contract loading  will be  invested only  in the  division
investing  in the Money  Reserve Portfolio. Through the  first 14 days following
the in force date, the initial payment less contract loading will remain in that
division. Thereafter, the investment base will be reallocated to the  investment
divisions  selected by the contract owner  on the application, if different. The
contract owner may invest in  up to five of the  36 investment divisions in  the
Separate Account.

CHANGING  THE  ALLOCATION.   After the  "free look"  period, a  contract owner's
investment base may be invested  in up to five  investment divisions at any  one
time.  Currently, investment allocations may be  changed as often as desired. ML
of New York reserves the right to charge up to $25 for each change in excess  of
six  each year.  In order to  change their investment  base allocation, contract
owners must  call or  write to  the Service  Center. (See  "Some  Administrative
Procedures" on page 23.)

ZERO  TRUST ALLOCATIONS.   ML of  New York  will notify contract  owners 30 days
before a Zero Trust  in which they have  invested matures. Contract owners  must
notify  ML of  New York  by calling or  writing at  least seven  days before the
maturity date how to reinvest their funds in the division investing in that Zero
Trust. If ML  of New York  is not notified,  it will move  the contract  owner's
investment  base in  that division to  the investment division  investing in the
Money Reserve Portfolio.

Units of a specific  Zero Trust may  no longer be available  when a request  for
allocation is received. Should this occur, ML of New York will attempt to notify
the contract owner immediately so that the request can be changed.

ALLOCATION  TO THE DIVISION INVESTING IN THE NATURAL RESOURCES PORTFOLIO.  ML of
New York and the Separate Account reserve the right to suspend the sale of units
of the  investment division  investing  in the  Natural Resources  Portfolio  in
response to conditions in the securities markets or otherwise.

CHARGES DEDUCTED FROM THE INVESTMENT BASE

The  charges described below  are deducted pro-rata from  the investment base on
processing dates.

COST OF  INSURANCE.   ML of  New York  deducts the  cost of  insurance from  the
investment  base on  the contract date  and on each  processing date thereafter.
This charge compensates ML of New York for the cost of providing life  insurance
coverage  for  the insured.  It  is based  on  the underwriting  class,  sex and
attained age of the insured and the Contract's net amount at risk.

                                       14
<PAGE>
To determine the cost of insurance, ML  of New York multiplies the current  cost
of  insurance rate by the Contract's net amount  at risk. The net amount at risk
is the difference, as of a processing date, between the death benefit  (adjusted
for  interest  at an  annual rate  of 5%)  and  the cash  value, but  before the
deduction for cost of insurance.

Current cost of insurance rates may be equal to or less than the guaranteed cost
of insurance rates depending on the underwriting class, sex and attained age  of
the  insured.  Current cost  of  insurance rates  are  lower for  insureds  in a
preferred non-smoker underwriting class than for  insureds of the same age in  a
non-smoker  underwriting  class  and  are lower  for  insureds  in  a non-smoker
underwriting class than  for insureds  of the  same age  and sex  in a  standard
underwriting class.

ML  of New York guarantees  that the current cost  of insurance rates will never
exceed  the  maximum  guaranteed  rates  shown  in  the  Contract.  The  maximum
guaranteed  rates for Contracts (other than those issued on a substandard basis)
do not  exceed the  rates  based on  the  1980 Commissioners  Standard  Ordinary
Mortality  Table (CSO Table). ML of New York  may use rates that are equal to or
less than these rates, but never greater. The maximum rates for Contracts issued
on a substandard basis are based on a multiple of the 1980 CSO Table. Any change
in the cost of insurance rates will apply  to all insureds of the same age,  sex
and underwriting class whose Contracts have been in force for the same length of
time.

NET LOAN COST.  The net loan cost is explained under "Loans" on page 17.

RIDER  CHARGES.   Rider charges are  deducted on  the contract date  and on each
processing date  thereafter.  These  charges  are  explained  under  "Additional
Insurance Rider" on page 12.

CONTRACT LOADING

Chargeable  to  each  payment is  an  amount  called the  contract  loading. The
contract loading equals 49.5%  of each payment through  the second base  premium
and  4.5% of each  payment thereafter. This  charge consists of  a sales load, a
charge for federal taxes and a state and local premium tax charge.

The sales load, equal to 46.25% of each payment through the second base  premium
and  1.25% of  each payment  thereafter, compensates  ML of  New York  for sales
expenses and the costs for underwriting and issuing the Contract. The sales load
may be reduced in certain group  or sponsored arrangements as described on  page
24.  ML of New York anticipates that the sales load may be insufficient to cover
its distribution expenses. Any shortfall will be  made up from ML of New  York's
general account which may include amounts derived from mortality gains and asset
charges.  In no  event will the  sales load  exceed the amount  permitted by the
Investment Company Act of 1940.

The charge for federal taxes equal to  1.25% of each payment, compensates ML  of
New  York for  a significantly higher  corporate income  tax liability resulting
from Section 848 of the Internal Revenue  Code as enacted by the Omnibus  Budget
Reconciliation  Act of 1990. (See  "ML of New York's  Income Taxes" on page 29.)
The charge for  federal taxes  is reasonable  in relation  to ML  of New  York's
increased  federal tax  burden under Section  848 resulting from  the receipt of
premiums under the Contract.

The state and local premium tax charge, equal to 2% of each payment, compensates
ML of New York for state and local premium taxes ML of New York must pay when  a
payment is accepted.

EXCESS  SALES LOAD.  Excess sales load is  equal to any sales load deducted from
the first two base premiums in excess of  30% of the first base premium and  10%
of  the  second base  premium. It  is  calculated and  applied in  the following
situations only during the first 24 months after the Contract is issued:

    - It is refunded if the Contract  is surrendered during the first 24  months
      after issue.

    - It  is added to the cash value so as to continue the Contract in effect if
      debt exceeds the larger of cash value and the fixed base during the  first
      24 months after issue.

    - It is added to the cash value in determining the variable insurance amount
      during the first 24 months after issue.

                                       15
<PAGE>
CHARGES TO THE SEPARATE ACCOUNT

Each  day ML  of New  York deducts  an asset  charge from  each division  of the
Separate Account. The total amount of  this charge is computed at .90%  annually
at the beginning of the year. Of this amount, .75% is for

    - the  risk assumed by ML of New York that insureds as a group will live for
      a shorter time than actuarial tables predict. As a result, ML of New  York
      would be paying more in death benefits than planned; and

    - the  risk assumed by  ML of New York  that it will cost  more to issue and
      administer the Contracts than expected.

The remaining amount, .15%, is for

    - the risk assumed by ML of New York with respect to potentially unfavorable
      investment results. This  risk is  that the Contract's  cash value  cannot
      cover the charges due during the guarantee period.

The  total asset charge may not be increased. ML of New York will realize a gain
from this charge  to the extent  it is not  needed to provide  for benefits  and
expenses under the Contracts.

CHARGES  TO DIVISIONS INVESTING IN  THE ZERO TRUSTS.  ML  of New York assesses a
daily trust charge  against the assets  of each division  investing in the  Zero
Trusts. This charge reimburses ML of New York for the transaction charge paid to
MLPF&S when units are sold to the Separate Account.

The  trust charge is currently  equivalent to .34% annually  at the beginning of
the year.  It  may be  increased,  but will  not  exceed .50%  annually  at  the
beginning  of the year. The charge is based on cost (taking into account loss of
interest) with no expected profit.

TAX CHARGES.  ML of New York has the right under the Contract to impose a charge
against Separate Account assets for any taxes imposed on the Separate  Account's
investment earnings. (See "ML of New York's Income Taxes" on page 29.)

ADVISORY  FEES.  The portfolios in the Series Fund and the Variable Series Funds
pay monthly  advisory fees  and other  expenses. (See  "Charges to  Series  Fund
Assets" and "Charges to Variable Series Funds Assets" on page 32.)

GUARANTEE PERIOD

ML of New York guarantees that the Contract will stay in force for the guarantee
period  unless the  debt exceeds certain  contract values. (See  "Loans" on page
17.) Additional payments will extend the guarantee period until such time as  it
is guaranteed for the whole of life of the insured. The guarantee period will be
affected  by  partial withdrawals  and by  increases and  decreases in  the face
amount of the additional insurance rider. A reserve is held in ML of New  York's
general account to support this guarantee.

WHEN THE GUARANTEE PERIOD IS LESS THAN FOR LIFE.  After the end of the guarantee
period, ML of New York may cancel the Contract if the cash value on a processing
date  is insufficient to cover charges due  on that date. (See "Charges Deducted
from the Investment Base" on page 14.)

ML of New York  will notify the contract  owner before cancelling the  Contract.
The  contract  owner  will then  have  61 days  to  pay an  amount  which, after
deducting contract loading, equals  at least three times  the charges that  were
due (and not deducted) on the processing date when the cash value was determined
to  be insufficient.  If this  amount is paid,  ML of  New York  will deduct the
charges due on the processing date and apply the balance to investment base.  ML
of  New York will cancel the Contract at the end of this grace period if payment
has not yet been received. At that time, ML of New York will deduct any  charges
for  cost of insurance and rider costs  that were applicable to the grace period
and refund to the contract owner any unearned charges for cost of insurance  and
rider costs.

                                       16
<PAGE>
If  ML of New York cancels a Contract, it may be reinstated while the insured is
still living if:

    - the reinstatement is  requested within three  years after the  end of  the
      grace period;

    - ML   of  New  York   receives  satisfactory  evidence   of  the  insured's
      insurability; and

    - the reinstatement  payment  is  made. The  reinstatement  payment  is  the
      minimum  payment for which ML of New  York would then issue a Contract for
      the minimum guarantee  period with the  same face amount  as the  original
      Contract, based on the insured's attained age and underwriting class as of
      the effective date of the reinstated Contract.

A  reinstated  Contract will  be effective  on  the processing  date on  or next
following the date the reinstatement application is approved.

THE CONTRACT'S FIXED BASE.  On the contract date, the fixed base equals the cash
value. From then on, the fixed base is calculated in the same manner as the cash
value except that the calculation substitutes 5% for the net rate of return, the
guaranteed maximum  cost of  insurance rates  and the  guaranteed maximum  rider
costs are substituted for the current rates and it is calculated as though there
had  been no loans or repayments. The fixed base is equivalent to the cash value
for a comparable fixed benefit contract with the same face amount and  guarantee
period.  After the end of the guarantee period the fixed base is zero. The fixed
base is used to limit ML of New  York's right to cancel the Contract during  the
guarantee period.

AUTOMATIC ADJUSTMENT.  On any contract anniversary, if the cash value is greater
than  the fixed base necessary to cause  the guarantee period to equal the whole
of life of the insured,  the guarantee period will be  extended to the whole  of
life of the insured.

CASH VALUE

A  Contract's cash  value fluctuates  daily with  the investment  results of the
investment divisions selected. ML of New York doesn't guarantee any minimum cash
value. The cash value  on any date  equals the total  investment base plus  debt
plus unearned charges for cost of insurance and rider costs less any accrued net
loan cost since the last contract anniversary (or since the contract date during
the first contract year).

CANCELLING  THE CONTRACT.  A contract owner  may cancel the Contract at any time
the insured is living. The request must be in writing in a form satisfactory  to
ML  of New York. All rights  to death benefits will end  on the date the written
request is sent to ML of New York.

The contract owner will then receive the net cash surrender value. The  contract
owner  may elect to receive this amount either  in a single payment or under one
or more income plans described on page 24. The net cash surrender value will  be
determined  as of  the date  of receipt  of the  written request  at the Service
Center.

If the Contract is cancelled during the first 24 months after the issue date  of
the  Contract,  any  sales load  previously  deducted  from the  first  two base
premiums in excess of 30% of the first  base premium and 10% of the second  base
premium  will be refunded. (See  "Contract Loading - Excess  Sales Load" on page
15.)

LOANS

Contract owners may use the  Contract as collateral to  borrow funds from ML  of
New York. The minimum loan is $200. Contract owners may repay all or part of the
loan  at any time during  the insured's lifetime. Each  repayment must be for at
least $200 or the amount of the debt, if less.

When a loan is taken, ML of New York transfers a portion of the contract owner's
investment base equal to the amount borrowed out of the investment divisions and
holds it as collateral in its general account. When a loan repayment is made, ML
of New York transfers an amount equal to the repayment from the general  account
to  the investment divisions. The contract owner may select from which divisions
borrowed amounts should be taken  and which divisions should receive  repayments
(including interest

                                       17
<PAGE>
payments).   Otherwise,  ML  of   New  York  will   take  the  borrowed  amounts
proportionately from and make repayments proportionately to the contract owner's
investment base as then allocated in the investment divisions.

If a contract owner has the CMA  Insurance Service, loans may be transferred  to
and loan repayments transferred from his or her CMA account.

EFFECT ON DEATH BENEFIT AND CASH VALUE.  Whether or not a loan is repaid, taking
a  loan will have a permanent  effect on a Contract's cash  value and may have a
permanent effect on its death benefit. This is because the collateral for a loan
doesn't participate in  the performance  of the investment  divisions while  the
loan  is outstanding. If the amount credited to the collateral is more than what
is earned in the investment divisions, the cash value may be higher as a  result
of  the loan, as may be the death benefit. Conversely, if the amount credited is
less, the cash value will be lower, as  may be the death benefit. In that  case,
the  lower cash value may cause the Contract to lapse sooner than if no loan had
been taken.

LOAN VALUE.  The loan value of a Contract equals 90% of its cash value. The  sum
of  all  outstanding loan  amounts  plus accrued  interest  is called  debt. The
maximum amount that can be  borrowed at any time  is the difference between  the
loan value and the debt.

INTEREST.   While a  loan is outstanding, ML  of New York  charges interest at a
maximum rate of 6% annually. Currently ML of New York charges interest of  4.75%
annually.  Interest accrues  each day and  payments are  due at the  end of each
contract year.  If  the  interest isn't  paid  when  due, it  is  added  to  the
outstanding loan amount. Interest paid on a loan may not be tax deductible.

The  amount held in  ML of New York's  general account as  collateral for a loan
earns interest  at a  minimum of  4%  annually. Currently  a loan  amount  earns
interest at 4%.

NET  LOAN  COST.   On  each contract  anniversary, ML  of  New York  reduces the
investment base  by the  net  loan cost  (the  difference between  the  interest
charged  and  the earnings  on  the amount  held  as collateral  in  the general
account) and adds  that amount  to the  amount held  in the  general account  as
collateral  for the loan. Since the interest charged is 4.75% and the collateral
earnings on such amounts are 4%, the current net loan cost on loaned amounts  is
.75%.  The  net loan  cost is  taken into  account in  determining the  net cash
surrender value of  the Contract  if the  date of  surrender is  not a  contract
anniversary.

CANCELLATION  DUE TO EXCESS  DEBT.  If the  debt exceeds the  larger of the cash
value and the fixed base  on a processing date, ML  of New York will cancel  the
Contract 61 days after a notice of intent to terminate the Contract is mailed to
the  contract owner  unless ML  of New  York has  received at  least the minimum
repayment amount specified in the notice.  During the first 24 months after  the
Contract  is issued, ML of New  York will add any excess  sales load to the cash
value so as to continue the Contract in effect if debt exceeds the larger of the
cash value and the fixed  base. (See "Contract Loading  - Excess Sales Load"  on
page  15.)  If  the  Contract  lapses  with  a  loan  outstanding,  adverse  tax
consequences may result. (See "Tax Considerations" on page 26.)

PARTIAL WITHDRAWALS

Beginning  in  contract  year  sixteen,  a  contract  owner  may  make   partial
withdrawals  by submitting a request  in a form satisfactory  to ML of New York.
The effective  date  of the  withdrawal  is the  date  a withdrawal  request  is
received  at  the  Service Center.  Contract  owners  may elect  to  receive the
withdrawal amount either in  a single payment  or, subject to  ML of New  York's
rules, under one or more income plans.

Contract  owners may make one partial withdrawal each contract year. The minimum
amount for each partial withdrawal is $1,000. The remaining cash value less  any
debt  following a partial withdrawal must equal  or exceed $5,000. The amount of
any partial withdrawal may not exceed the loan value as of the effective date of
the partial withdrawal less any debt. A partial withdrawal may not be repaid.

EFFECT ON INVESTMENT BASE, FIXED BASE, CASH VALUE AND DEATH BENEFIT.  As of  the
effective  date of the  withdrawal, the investment base,  fixed base, cash value
and, if the contract owner has elected death

                                       18
<PAGE>
benefit option 1, the face  amount of the Contract will  each be reduced by  the
amount  of  the partial  withdrawal.  ML of  New  York allocates  this reduction
proportionately  to  the  investment  base  in  each  of  the  contract  owner's
investment  divisions unless  notified otherwise. The  variable insurance amount
will also reflect the partial withdrawal as of the effective date.

EFFECT ON GUARANTEE PERIOD.  As of the processing date on or next following  the
effective  date  of  a partial  withdrawal,  ML  of New  York  calculates  a new
guarantee period. This is  done by taking the  immediate decrease in cash  value
resulting  from the partial withdrawal and adding  to that amount interest at an
annual rate of 5% for the period from the date of the withdrawal to the contract
processing date on or next following such date. This is the guarantee adjustment
amount. The guarantee adjustment  amount is subtracted from  the fixed base  and
the  resulting new fixed base is used to calculate a new guarantee period. For a
discussion of  the  effect of  partial  withdrawals on  a  Contract's  guarantee
period, see "Partial Withdrawals" in the Examples on page 39.

A  partial withdrawal  may cause  a Contract which  is not  a modified endowment
contract to become a modified endowment contract. In such a case, ML of New York
will not process  the partial withdrawal  until the contract  owner confirms  in
writing  his  or her  intent to  convert  the Contract  to a  modified endowment
contract. For  a  discussion  of  the  tax  issues  associated  with  a  partial
withdrawal, see "Tax Considerations" on page 26.

DEATH BENEFIT PROCEEDS

ML  of New  York will  pay the  death benefit  proceeds to  the beneficiary upon
receipt of all information needed to process the payment, including due proof of
the death of the insured.

If the  insured should  die within  two years  from the  Contract's issue  date,
within  two years from the  effective date of any  requested change in the death
benefit option requiring  evidence of insurability,  or within two  years of  an
increase  in the  additional insurance rider  face amount  requiring evidence of
insurability, due proof of  the insured's death should  be sent promptly to  the
Service  Center since ML of  New York may pay only  a limited benefit or contest
the Contract.  (See  "Incontestability" on  page  23  and "Payment  in  Case  of
Suicide" on page 24.)

DEATH  BENEFIT PROCEEDS.  The death benefit payable depends on the death benefit
option in effect on the date of death.

    - Under option 1,  the death  benefit is  equal to  the larger  of the  face
      amount or the variable insurance amount.

    - Under  option 2,  the death  benefit is  equal to  the larger  of the face
      amount plus the cash value or the variable insurance amount.

Contract owners who wish  to have investment  experience reflected in  insurance
coverage  should choose  option 2.  Contract owners  who wish  to have insurance
coverage that generally does not vary in amount should choose option 1.

The death  benefit will  never be  less than  the amount  required to  keep  the
Contract qualified as life insurance under federal income tax laws.

To  determine the death benefit proceeds, ML  of New York will subtract from the
death benefit any debt and add to the death benefit any rider benefits payable.

The values used in calculating the death benefit proceeds are as of the date  of
death.  If the insured dies during the  grace period, the death benefit proceeds
equal the death benefit proceeds in effect immediately prior to the grace period
reduced by any overdue charges. (See "When the Guarantee Period is Less Than for
Life" on page 16.)

VARIABLE INSURANCE AMOUNT.   ML of  New York determines  the variable  insurance
amount daily by:

    - calculating the cash value (plus any excess sales load during the first 24
      months after the Contract is issued); and

                                       19
<PAGE>
    - multiplying it by the cash value corridor factor (explained below) for the
      insured at his or her attained age.

The  variable insurance amount will  never be less than  required by federal tax
law.

CASH VALUE CORRIDOR FACTOR.  The cash value corridor factor is used to determine
the amount of death benefit purchased by $1.00 of cash value. It is based on the
attained age of the insured  on the date of  calculation. It decreases daily  as
the  insured's age increases.  As a result,  the variable insurance  amount as a
multiple of  the cash  value will  decrease over  time. A  table of  cash  value
corridor factors as of each anniversary is included in the Contract.

               TABLE OF ILLUSTRATIVE CASH VALUE CORRIDOR FACTORS
                                ON ANNIVERSARIES

<TABLE>
<CAPTION>
                            ATTAINED AGE  FACTOR
                            ------------  ------
                            <S>           <C>
                            40 and under    250%
                                 45         215%
                                 55         150%
                                 65         120%
                               75-90        105%
                            95 and over     100%
</TABLE>

CHANGING  THE DEATH BENEFIT OPTION.  On each contract anniversary beginning with
the fifteenth, the contract owner may change the death benefit option. ML of New
York will change the face amount in order to keep the death benefit constant  on
the  effective date of the change. Therefore, if  the change is from option 1 to
option 2, the face amount of the Contract will be decreased by the cash value on
the date  of the  change. A  change  in the  death benefit  option will  not  be
permitted  if it  would result in  a face amount  of less than  $100,000. If the
change is from option  2 to option 1,  the face amount of  the Contract will  be
increased  by the cash value on the date  of the change. For a discussion of the
effect of a change in the death benefit option on a Contract, see "Changing  the
Death Benefit Option" in the Examples on page 40.

If  the contract owner requests a change in the death benefit option from option
1 to option 2, evidence of insurability in a form satisfactory to ML of New York
that the insured  is insurable may  be required. In  no event will  a change  be
permitted if, after the change, the Contract would not qualify as life insurance
under federal tax laws as interpreted by ML of New York.

A  change  in the  death benefit  option may  cause  a Contract  which is  not a
modified endowment contract to become a  modified endowment contract. In such  a
case,  ML  of New  York will  not process  the change  until the  contract owner
confirms in writing  his or her  intent to  convert the Contract  to a  modified
endowment  contract. For a discussion of the tax issues associated with a change
in the death benefit option, see "Tax Considerations" on page 26.

PAYMENT OF DEATH BENEFIT PROCEEDS

ML of New York will generally pay the death benefit proceeds to the  beneficiary
within  seven days after  all the information  needed to process  the payment is
received at its Service Center. ML of  New York will add interest from the  date
of  the insured's death to the date of payment at an annual rate of at least 4%.
The beneficiary may elect to receive the proceeds either in a single payment  or
under one or more income plans described on page 24.

Payment  may  be  delayed  if  the Contract  is  being  contested  or  under the
circumstances described in "Using the Contract"  on page 21 and "Other  Contract
Provisions"  on page 23. If a delay is necessary and death of the insured occurs
prior to the end of  the guarantee period, ML of  New York may delay payment  of
any excess of the death benefit over the face amount. After the guarantee period
has expired, ML of New York may delay payment of the entire death benefit.

                                       20
<PAGE>
RIGHTS TO CANCEL OR EXCHANGE

"FREE  LOOK" PERIOD.  A contract owner may cancel his or her Contract during the
"free look" period  by returning  it for a  refund. Generally,  the "free  look"
period  ends the later of ten days after the Contract is received, 45 days after
the contract owner completes the  application or ten days  after ML of New  York
mails  or personally  delivers to  the contract  owner the  Notice of Withdrawal
Right. To cancel the Contract during  the "free look" period the contract  owner
must  mail or deliver the Contract to ML  of New York's Service Center or to the
registered representative who sold  it. ML of New  York will refund the  payment
made  without interest. If  cancelled, ML of  New York may  require the contract
owner to wait six months before applying again.

EXCHANGING THE CONTRACT.   Contract owners  may exchange their  Contract at  any
time  for a contract with benefits that  do not vary with the investment results
of a  separate account.  A  request to  exchange must  be  made in  writing.  To
exchange,  the original Contract  must be returned  to ML of  New York's Service
Center. The exchange will not require evidence of insurability.

The new contract will have the same  owner, insured and beneficiary as those  of
the  original Contract on the  date of the exchange.  The new contract will also
have the same death benefit and the same net amount at risk as this Contract  at
the  time of exchange, and will have payments  which are based on the same issue
age, sex, and underwriting class of the  insured. Any debt will be carried  over
to  the new contract. For a discussion of the tax consequences of exchanging the
Contract, see "Tax Considerations" on page 26.

REPORTS TO CONTRACT OWNERS

After the  end  of  each processing  period,  contract  owners will  be  sent  a
statement of the allocation of their investment base, death benefit, cash value,
any  debt and, if there has been a change, the guarantee period and any increase
or decrease in the additional insurance  rider face amount. All figures will  be
as of the end of the immediately preceding processing period. The statement will
show  the  amounts deducted  from or  added  to the  investment base  during the
processing period. The statement  will also include  any other information  that
may be currently required by New York.

Contract  owners will receive  confirmation of all  financial transactions. Such
confirmations will  show the  price per  unit of  each of  the contract  owner's
investment divisions, the number of units a contract owner has in the investment
division  and the value  of the investment division  computed by multiplying the
quantity of  units by  the price  per  unit. (See  "Net Rate  of Return  for  an
Investment  Division" on  page 30.)  The sum  of the  values in  each investment
division is a contract owner's investment base.

Contract owners will also be sent an annual and a semi-annual report  containing
financial  statements and a list of portfolio  securities of the Series Fund and
the Variable Series Funds, as required by the Investment Company Act of 1940.

CMA ACCOUNT REPORTING.  Contract owners who have the CMA Insurance Service  will
have  certain Contract information included as part of their regular monthly CMA
account statement. It will list  the investment base allocation, death  benefit,
cash  value, debt and any CMA account activity affecting the Contract during the
month.

                            MORE ABOUT THE CONTRACT

USING THE CONTRACT

OWNERSHIP.  The contract owner is usually the insured, unless another owner  has
been  named in the  application. The contract  owner has all  rights and options
described in the Contract.

The contract owner may want  to name a contingent  owner. If the contract  owner
dies  before the  insured, the  contingent owner  will own  the contract owner's
interest in the Contract and have  the contract owner's rights. If the  contract
owner  doesn't name a contingent owner, the contract owner's estate will own the
contract owner's interest in the Contract upon the owner's death.

                                       21
<PAGE>
If there is more than one contract owner,  ML of New York will treat the  owners
as  joint tenants with  rights of survivorship  unless the ownership designation
provides otherwise. The owners must  exercise their rights and options  jointly,
except  that any one of the owners may reallocate the Contract's investment base
by phone if the owner provides the personal identification number as well as the
Contract number. One contract owner must  be designated, in writing, to  receive
all  notices,  correspondence and  tax reporting  to  which contract  owners are
entitled under the Contract.

CHANGING THE OWNER.  During the  insured's lifetime, the contract owner has  the
right  to transfer ownership of the Contract. The new owner will have all rights
and options described in the  Contract. The change will  be effective as of  the
day  the notice is signed, but will not  affect any payment made or action taken
by ML of  New York before  receipt of the  notice of the  change at the  Service
Center.  Changing the owner may have tax consequences. (See "Tax Considerations"
on page 26.)

ASSIGNING THE CONTRACT AS COLLATERAL.   Contract owners may assign the  Contract
as  collateral security for a loan or other obligation. This does not change the
ownership. However, the contract owner's rights and any beneficiary's rights are
subject to the terms of the  assignment. Contract owners must give  satisfactory
written  notice at the Service Center in order to make or release an assignment.
ML of New York is not responsible for the validity of any assignment.

For a discussion of the tax issues associated with a collateral assignment,  see
"Tax Considerations" on page 26.

NAMING BENEFICIARIES.  ML of New York will pay the primary beneficiary the death
benefit  proceeds  of  the  Contract  on the  insured's  death.  If  the primary
beneficiary has died, ML of New York will pay the contingent beneficiary. If  no
contingent  beneficiary is  living, ML of  New York  will pay the  estate of the
insured.

A contract  owner  may  name more  than  one  person as  primary  or  contingent
beneficiaries. ML of New York will pay proceeds in equal shares to the surviving
beneficiaries unless the beneficiary designation provides otherwise.

A  contract owner  has the  right to  change beneficiaries  during the insured's
lifetime, unless the primary beneficiary designation has been made  irrevocable.
If  the designation  is irrevocable, the  primary beneficiary  must consent when
certain rights and options are exercised under this Contract. If the beneficiary
is changed, the change will take effect as of the day the notice is signed,  but
will  not affect  any payment  made or  action taken  by ML  of New  York before
receipt of the notice of the change at the Service Center.

MATURITY PROCEEDS.  The  maturity date is the  contract anniversary nearest  the
insured's  100th birthday. On the maturity date, ML of New York will pay the net
cash surrender value to the contract owner, provided the insured is still living
at that time.

HOW ML OF NEW YORK MAKES PAYMENTS.  ML of New York generally pays death  benefit
proceeds,   partial  withdrawals,  loans   and  net  cash   surrender  value  on
cancellation from  the Separate  Account  within seven  days after  the  Service
Center receives all the information needed to process the payment.

However,  it may delay payment  from the Separate Account  if it isn't practical
for ML of New  York to value or  dispose of Trust units,  Series Fund shares  or
Variable Series Funds shares because:

    - the  New York Stock Exchange is closed, other than for a customary weekend
      or holiday; or

    - trading on the New York Stock Exchange is restricted by the Securities and
      Exchange Commission; or

    - the Securities and Exchange Commission  declares that an emergency  exists
      such  that it is not reasonably practical to dispose of securities held in
      the Separate Account or to determine the value of their assets.

                                       22
<PAGE>
SOME ADMINISTRATIVE PROCEDURES

Described below are certain administrative  procedures. ML of New York  reserves
the  right  to modify  them or  to  eliminate them.  For administrative  and tax
purposes, ML of New York  may from time to time  require that specific forms  be
completed in order to accomplish certain transactions, including surrenders.

PERSONAL  IDENTIFICATION NUMBER.  ML of New York will send each contract owner a
four-digit personal identification number ("PIN") shortly after the Contract  is
placed  in force and before the end of  the "free look" period. This number must
be given when  the contract owner  calls the Service  Center to get  information
about  the Contract, to make a loan (if an authorization is on file), or to make
other requests. Each PIN will be accompanied by a notice reminding the  contract
owner  that all of the investment base is in the division investing in the Money
Reserve Portfolio, and that this allocation may be changed by calling or writing
to the Service Center. (See "Changing the Allocation" on page 14.)

REALLOCATING  THE  INVESTMENT  BASE.    Contract  owners  can  reallocate  their
investment base either in writing in a form satisfactory to ML of New York or by
phone.  If the  reallocation is  requested by  phone, contract  owners must give
their personal identification number as well as their Contract number. ML of New
York will  give a  confirmation number  over the  phone and  then follow  up  in
writing.

REQUESTING A LOAN.  A loan may be requested in writing in a form satisfactory to
ML  of New York or,  if all required authorization forms  are on file, by phone.
Once the authorization has been received at the Service Center, contract  owners
can  call  the Service  Center, give  their Contract  number, name  and personal
identification number, and tell ML  of New York the  loan amount and from  which
divisions the loan should be transferred.

   
Upon request, ML of New York will wire the funds to the contract owner's account
at  the financial institution named on the contract owner's authorization. ML of
New York will generally wire the funds within two working days of receipt of the
request. If  the contract  owner has  the CMA  Insurance Service,  funds may  be
transferred directly to that CMA account.
    

REQUESTING  PARTIAL  WITHDRAWALS.    Beginning  in  contract  year  16,  partial
withdrawals may be  requested in writing  in a  form satisfactory to  ML of  New
York. A contract owner may request a partial withdrawal by phone if all required
phone  authorization forms are on file. Once the authorization has been received
at the Service Center, contract owners  can call the Service Center, give  their
Contract  number, name  and personal identification  number, and tell  ML of New
York how much to withdraw and from which investment divisions.

   
Upon request, ML of New York will wire the funds to the contract owner's account
at the financial institution named on the contract owner's authorization. ML  of
New York will generally wire the funds within two working days of receipt of the
request.  If the  contract owner  has the  CMA Insurance  Service, funds  may be
transferred directly to that CMA account.
    

TELEPHONE REQUESTS.   A telephone request  for a loan,  partial withdrawal or  a
reallocation  received before 4  p.m. (ET) generally will  be processed the same
day. A request received at or after 4 p.m. (ET) will be processed the  following
business  day.  ML of  New  York reserves  the  right to  change  or discontinue
telephone transfer procedures.

OTHER CONTRACT PROVISIONS

IN CASE OF ERRORS IN THE APPLICATION.  If an age or sex given in the application
is wrong, it could mean  that the face amount or  any other Contract benefit  is
wrong.  ML of New York will pay what the payments made would have bought for the
guarantee period at the true age or sex.

INCONTESTABILITY.   ML  of  New  York  will  rely  on  statements  made  in  the
applications.  Legally, they are considered  representations, not warranties. ML
of New York can contest the validity of a Contract if any material misstatements
are made in the initial application or any application for reinstatement. ML  of
New  York can also  contest the validity of  any change in face  amount due to a
change in death benefit

                                       23
<PAGE>
option if any material  misstatements are made in  any application required  for
the  change. ML  of New York  can also contest  any amount of  any death benefit
which wouldn't be payable except for the fact that an increase in the additional
insurance  rider  face  amount  which  requires  evidence  of  insurability  was
requested if any material misstatements are made in any application required for
the increase.

ML  of New York  won't contest the validity  of a Contract after  it has been in
effect during the lifetime of the insured  for two years from the date of  issue
or the date of any reinstatement. A change in face amount due to a change in the
death  benefit option  won't be  contested after the  change has  been in effect
during the lifetime of the  insured for two years from  the date of the  change.
Nor  will ML of New York contest any  amount of death benefit attributable to an
increase in the additional insurance  rider face amount which requires  evidence
of insurability after the increase has been in effect during the lifetime of the
insured for two years from the date of the change.

PAYMENT  IN CASE OF  SUICIDE.  If  the insured commits  suicide within two years
from the Contract's issue date or the date of any reinstatement, ML of New  York
will  pay only  a limited  death benefit  and then  terminate the  Contract. The
benefit will be equal to the amount of the payments made, reduced by any debt.

If the insured  commits suicide  within two  years of  the effective  date of  a
change  in death  benefit option  requiring evidence  of insurability  or of the
effective date  of  an  increase  in  additional  insurance  rider  face  amount
requiring  evidence of insurability, any amount of death benefit which would not
be payable  except for  the fact  that the  face amount  was increased  will  be
limited to the amount of cost of insurance deductions made for the increase.

CONTRACT  CHANGES - APPLICABLE  FEDERAL TAX LAW.   To receive  the tax treatment
accorded to  life insurance  under federal  income tax  law, the  Contract  must
qualify  initially and continue to qualify  as life insurance under the Internal
Revenue Code or successor law. Therefore, to maintain this qualification to  the
maximum  extent of  the law,  ML of New  York reserves  the right  to return any
additional payments that  would cause the  Contract to fail  to qualify as  life
insurance under applicable tax law as interpreted by ML of New York. Further, ML
of  New York reserves the right to make changes in the Contract or its riders or
to make  distributions  from the  Contract  to the  extent  it is  necessary  to
continue  to  qualify the  Contract as  life insurance.  Any changes  will apply
uniformly to all Contracts that are  affected and contract owners will be  given
advance written notice of such changes.

INCOME PLANS

ML  of New York offers several income plans  to provide for payment of the death
benefit proceeds to the beneficiary. The  contract owner may choose one or  more
income plans at any time during the lifetime of the insured. If no plan has been
chosen  when the insured dies,  the beneficiary has one  year to apply the death
benefit proceeds either paid or  payable to that beneficiary  to one or more  of
the  plans. The contract owner  may also choose one or  more income plans if the
Contract is  cancelled  or a  partial  withdrawal is  taken.  ML of  New  York's
approval  is needed  for any plan  where any  income payment would  be less than
$100. Payments under these plans  do not depend on  the investment results of  a
separate account.

INCOME PLANS INCLUDE:

        ANNUITY  PLAN.   An  amount can  be  used to  purchase a  single premium
    immediate annuity.

        INTEREST PAYMENT.   Amounts can  be left  with ML  of New  York to  earn
    interest  at an annual  rate of at  least 3%. Interest  payments can be made
    annually, semi-annually, quarterly or monthly.

        INCOME FOR A FIXED PERIOD.  Payments are made in equal installments  for
    a fixed number of years.

        INCOME  FOR LIFE.  Payments are made in equal monthly installments until
    death of a named person or end  of a designated period, whichever is  later.
    The designated period may be for 10 or 20 years.

                                       24
<PAGE>
        INCOME OF A FIXED AMOUNT.  Payments are made in equal installments until
    proceeds applied under the option and interest on unpaid balance at not less
    than 3% per year are exhausted.

        JOINT LIFE INCOME.  Payments are made in monthly installments as long as
    at  least one of  two named persons  is living. While  both are living, full
    payments are made. If  one dies, payments at  two-thirds of the full  amount
    are made. Payments end completely when both named persons die.

Once in effect, some of the plans may not provide any surrender rights.

GROUP OR SPONSORED ARRANGEMENTS

For certain group or sponsored arrangements, ML of New York may reduce the sales
load,   cost  of  insurance  rates  and  the  minimum  payment  and  may  modify
underwriting classifications and requirements.

Group arrangements include those in which a trustee or an employer, for example,
purchases Contracts covering a group of individuals on a group basis.  Sponsored
arrangements  include those in which  an employer allows ML  of New York to sell
Contracts  to  its  employees   on  an  individual   basis.  Costs  for   sales,
administration  and mortality generally vary with  the size and stability of the
group and the reasons  the Contracts are purchased,  among other factors. ML  of
New  York takes all these factors into account when reducing charges. To qualify
for reduced  charges,  a  group  or  sponsored  arrangement  must  meet  certain
requirements,  including requirements for size and number of years in existence.
Group or sponsored arrangements that have been set up solely to buy Contracts or
that have been in existence  less than six months  will not qualify for  reduced
charges.

ML  of  New York  makes  any reductions  according to  rules  in effect  when an
application for a  Contract or  additional payment  is approved.  It may  change
these  rules  from  time  to  time.  However,  reductions  in  charges  will not
discriminate unfairly against any person.

UNISEX LEGAL CONSIDERATIONS FOR EMPLOYERS

In 1983 the  Supreme Court held  in ARIZONA GOVERNING  COMMITTEE V. NORRIS  that
optional  annuity benefits  provided under  an employee's  deferred compensation
plan could not, under Title  Vll of the Civil Rights  Act of 1964, vary  between
men  and women. In addition, legislative,  regulatory or decisional authority of
some states  may prohibit  use of  sex-distinct mortality  tables under  certain
circumstances.

Generally,  the  Contracts offered  by this  Prospectus  are based  on mortality
tables that distinguish between  men and women. As  a result, the Contract  pays
different  benefits to  men and  women of the  same age.  Employers and employee
organizations should check  with their  legal advisers  before purchasing  these
Contracts.

SELLING THE CONTRACTS

Merrill  Lynch, Pierce, Fenner & Smith  Incorporated ("MLPF&S") is the principal
underwriter of the  Contract. It was  organized in  1958 under the  laws of  the
state  of Delaware  and is  registered as a  broker dealer  under the Securities
Exchange Act of 1934. It is a  member of the National Association of  Securities
Dealers,  Inc.  ("NASD").  The principal  business  address of  MLPF&S  is World
Financial Center, 250 Vesey Street, New  York, New York 10281. MLPF&S also  acts
as  principal underwriter of other variable  life insurance and variable annuity
contracts issued by  ML of  New York,  as well  as variable  life insurance  and
variable  annuity contracts issued  by Merrill Lynch  Life Insurance Company, an
affiliate of  ML of  New York.  MLPF&S  also acts  as principal  underwriter  of
certain mutual funds managed by MLAM, the investment adviser for the Series Fund
and the Variable Series Funds.

   
Contracts are sold by registered representatives of MLPF&S who are also licensed
through  Merrill Lynch Life Agency, Inc. as insurance agents for ML of New York.
ML of New  York has  entered into  a distribution  agreement with  MLPF&S and  a
companion  sales agreement  with Merrill Lynch  Life Agency,  Inc. through which
agreements the  Contracts and  other variable  life insurance  contracts  issued
through  the Separate  Account are sold  and the  registered representatives are
compensated by Merrill Lynch Life Agency, Inc. and/or MLPF&S.
    

                                       25
<PAGE>
The maximum commissions  ML of  New York will  pay to  the applicable  insurance
agency  to  be used  to  pay commissions  to  registered representatives  are as
follows: 55% of the target  premium under the Contract;  plus 3% of payments  in
excess  of the  target premium, up  to an amount  of payments equal  to ten base
premiums; plus 1.5% of payments thereafter. Commissions may be paid in the  form
of non-cash compensation.

   
The  amounts paid under  the distribution and sales  agreements for the Separate
Account for  the  years ended  December  31, 1993  and  December 31,  1992  were
$143,207 and $226, respectively.
    

MLPF&S  may arrange for  sales of the  Contract by other  broker-dealers who are
registered under the  Securities Exchange  Act of 1934  and are  members of  the
NASD.   Registered  representatives   of  these  other   broker-dealers  may  be
compensated on a different basis than MLPF&S registered representatives.

TAX CONSIDERATIONS

DEFINITION OF LIFE INSURANCE.  In order to qualify as a life insurance  contract
for  federal  tax purposes,  the Contract  must  meet the  definition of  a life
insurance contract which is  set forth in Section  7702 of the Internal  Revenue
Code  of 1986, as amended (the "Code").  The manner in which Section 7702 should
be applied to certain features of the Contract offered in this Prospectus is not
directly addressed by Section 7702. Nevertheless,  ML of New York believes  that
the Contract will meet the Section 7702 definition of a life insurance contract.
This means that:

    - the  death benefit should be fully excludable from the gross income of the
      beneficiary under Section 101(a)(1) of the Code; and

    - the contract owner should not be considered in constructive receipt of the
      cash value,  including any  increases, until  actual cancellation  of  the
      Contract (see "Tax Treatment of Loans and Other Distributions" page 27).

In  the  absence  of final  regulations  or other  pertinent  interpretations of
Section 7702, however,  there is necessarily  some uncertainty as  to whether  a
substandard  risk  Contract  will  meet the  statutory  life  insurance contract
definition. There may also be some  uncertainty with respect to a Contract  with
an  additional insurance rider attached. If a Contract were determined not to be
a life insurance contract for purposes of Section 7702, such Contract would  not
provide  most  of  the tax  advantages  normally  provided by  a  life insurance
contracts.

ML of New York thus reserves the right  to make changes in the Contract if  such
changes  are deemed necessary to  attempt to assure its  qualification as a life
insurance contract for tax purposes. (See "Contract Changes - Applicable Federal
Tax Law" on page 24.)

DIVERSIFICATION.   Section 817(h)  of the  Code provides  that separate  account
investments  (or the investments of a mutual fund, the shares of which are owned
by separate accounts  of insurance  companies) underlying the  Contract must  be
"adequately  diversified" in accordance  with Treasury regulations  in order for
the Contract to qualify  as life insurance. The  Treasury Department has  issued
regulations  prescribing  the  diversification requirements  in  connection with
variable contracts.  The  Separate Account,  through  the Series  Fund  and  the
Variable Series Funds, intends to comply with these requirements. Although ML of
New  York  doesn't control  the Series  Fund  or the  Variable Series  Funds, it
intends to monitor the  investments of the Series  Fund and the Variable  Series
Funds  to ensure  compliance with  the requirements  prescribed by  the Treasury
Department.

In connection with  the issuance of  the temporary diversification  regulations,
the  Treasury Department stated that it  anticipates the issuance of regulations
or rulings prescribing  the circumstances  in which  an owner's  control of  the
investments of a separate account may cause the owner, rather than the insurance
company,  to  be treated  as the  owner of  the  assets in  the account.  If the
contract owner is considered  the owner of the  assets of the Separate  Account,
income and gains from the account would be included in the owner's gross income.

                                       26
<PAGE>
The  ownership rights under the Contract  offered in this Prospectus are similar
to, but different  in certain  respects from,  those described  by the  Internal
Revenue  Service in  rulings in  which it  determined that  the owners  were not
owners of separate account  assets. For example, the  owner of the Contract  has
additional flexibility in allocating payments and cash values. These differences
could  result in  the owner  being treated  as the  owner of  the assets  of the
Separate Account. In addition, ML of New York does not know what standards  will
be  set forth  in the regulations  or rulings  which the Treasury  has stated it
expects to be issued. ML of New York therefore reserves the right to modify  the
Contract  as  necessary to  attempt  to prevent  the  contract owner  from being
considered the owner of the assets of the Separate Account.

TAX TREATMENT OF LOANS AND OTHER  DISTRIBUTIONS.  Federal tax law establishes  a
class of life insurance contracts referred to as modified endowment contracts. A
modified  endowment contract is  any contract which  satisfies the definition of
life insurance set forth in Section 7702 of the Code but fails to meet the 7-pay
test. This test applies a cumulative limit on the amount of payments that can be
made into a contract  each year in  the first seven contract  years in order  to
avoid  modified endowment treatment.  In effect, compliance  with the 7-pay test
requires that  contracts be  purchased with  a higher  face amount  for a  given
initial  payment than  would otherwise  be required, at  a minimum,  to meet the
definition of life  insurance. Contracts  that do  not satisfy  the 7-pay  test,
including  contracts which initially  satisfied the 7-pay  test but later failed
the test,  will  be  considered  modified endowment  contracts  subject  to  the
following  distribution rules.  Loans and partial  withdrawals from,  as well as
collateral assignments  of,  modified endowment  contracts  will be  treated  as
distributions  to  the  contract owner.  Furthermore,  if the  loan  interest is
capitalized by adding the amount due to  the balance of the loan, the amount  of
the  capitalized interest will be treated as a distribution which may be subject
to income  tax, to  the extent  of the  income in  the contract.  All  pre-death
distributions  (including loans, partial withdrawals and collateral assignments)
from these contracts will be included  in gross income on an income-first  basis
to  the extent of any  income in the contract (the  cash value less the contract
owner's investment in the contract) immediately before the distribution.

The law also  imposes a 10%  penalty tax on  pre-death distributions  (including
loans,  capitalized  interest, collateral  assignments, partial  withdrawals and
complete surrenders) from modified  endowment contracts to  the extent they  are
included in income, unless such amounts are distributed on or after the taxpayer
attains  age 59 1/2, because the taxpayer is disabled, or as substantially equal
periodic payments over  the taxpayer's  life (or  life expectancy)  or over  the
joint  lives  (or  joint life  expectancies)  of  the taxpayer  and  his  or her
beneficiary.

Contracts that comply  with the 7-pay  test will not  be classified as  modified
endowment  contracts.  Loans  from  contracts that  are  not  modified endowment
contracts will be considered indebtedness of an owner and no part of a loan will
constitute income to the owner. In addition, pre-death distributions from  these
contracts  will generally not be included in gross income to the extent that the
amount received does not exceed the owner's investment in the contract. A  lapse
of  such a contract with an outstanding loan will result in the treatment of the
loan cancellation (including the accrued  interest) as a distribution under  the
contract and may be taxable.

Compliance  with the  7-pay test  does not  imply or  guarantee that  only seven
payments will be  required for the  initial death benefit  to be guaranteed  for
life.  Making additional payments or reducing the benefits (for example, through
a partial withdrawal, a change in death benefit option or terminating additional
benefits under a rider) may violate the 7-pay test or, at a minimum, reduce  the
amount  that may be paid  in the future under  the 7-pay test. Further, reducing
the death benefit during the first seven contract years will require retroactive
retesting and may well result in a  failure of the 7-pay test regardless of  any
efforts  by ML of New  York to provide a payment  schedule that will not violate
the 7-pay test.

Any contract received in an exchange  for a modified endowment contract will  be
considered  a  modified  endowment  contract  and will  be  subject  to  the tax
treatment accorded  to modified  endowment contracts  that is  described in  the
Prospectus. A contract that is not originally classified as a modified endowment
contract can become so classified if there is a reduction in benefits during the
first seven contract years

                                       27
<PAGE>
(including,  for example, by  a decrease in the  additional insurance rider face
amount or a change in death benefit option)  or if a material change is made  in
the  contract at any time. A material change  includes, but is not limited to, a
change in the benefits that was not reflected in a prior 7-pay test computation,
such as a  change in  death benefit option.  This could  result from  additional
payments  made after 7-pay  test calculations done  at the time  of the contract
exchange. Contract  owners  may choose  not  to  exercise their  right  to  make
additional   payments,  in  order  to  preserve  their  contract's  current  tax
treatment.

If a contract becomes  a modified endowment  contract, distributions that  occur
during  the  contract year  it  becomes a  modified  endowment contract  and any
subsequent contract  year  will  be  taxed  as  distributions  from  a  modified
endowment  contract. In addition, distributions from a contract within two years
before it becomes a  modified endowment contract will  be taxed in this  manner.
This  means that  a distribution  made from  a contract  that is  not a modified
endowment contract could later become taxable as a distribution from a  modified
endowment contract.

SPECIAL  TREATMENT OF LOANS ON THE CONTRACT.   If there is any borrowing against
the Contract, whether a modified endowment contract or not, the interest paid on
loans may not be tax deductible.

AGGREGATION OF  MODIFIED  ENDOWMENT CONTRACTS.    In  the case  of  a  pre-death
distribution  (including a  loan, partial  withdrawal, collateral  assignment or
complete surrender) from  a contract  that is  treated as  a modified  endowment
contract  under the rules described above, a special aggregation requirement may
apply for purposes  of determining  the amount of  the income  on the  contract.
Specifically,  if ML  of New York  or any of  its affiliates issues  to the same
contract owner more than one modified endowment contract within a calendar year,
then for purposes  of measuring the  income on  the contract with  respect to  a
distribution  from any of  those contracts, the  income on the  contract for all
those contracts will be aggregated and attributed to that distribution.

TAX TREATMENT OF  POLICY SPLIT.   The Contract  may be issued  upon exercise  of
rights  provided by a policy  split rider under certain  joint and last survivor
contracts issued by ML of New York.  (For more information about this rider  and
the conditions and rules relating to the exercise of any rights under the rider,
the  contract owner should call  the Service Center.) A  policy split could have
adverse tax consequences; for  example, it is not  clear whether a policy  split
will be treated as a nontaxable exchange under Sections 1031 through 1043 of the
Code.  If a policy split is not treated  as a nontaxable exchange, a split could
result in the recognition of taxable income in  an amount up to any gain in  the
joint  and last survivor contract  at the time of the  split. In addition, it is
not clear whether the individual Contracts that result from a policy split would
in all circumstances be treated as  life insurance contracts for federal  income
tax  purposes and, if so  treated, whether the Contracts  would be classified as
modified  endowment  contracts.   (See  "Tax  Treatment   of  Loans  and   Other
Distributions"  page 27.) Before the contract owner exercises rights provided by
a policy split rider in order to  obtain this Contract, it is important that  he
or  she consult with a competent tax advisor regarding the possible consequences
of a policy split.

OTHER TAX CONSIDERATIONS.  The transfer of the Contract or the designation of  a
beneficiary  may have federal, state, and/or  local transfer and inheritance tax
consequences, including the imposition of  gift, estate and generation  skipping
transfer taxes. For example, the transfer of the Contract to, or the designation
as  beneficiary of, or the payment of proceeds to, a person who is assigned to a
generation which is two or more  generations below the generation assignment  of
the  contract owner,  may have  generation skipping  transfer tax considerations
under Section 2601 of the Code.

The individual situation of  each contract owner  or beneficiary will  determine
the  extent, if  any, to which  federal, state  and local transfer  taxes may be
imposed. The  contract owner  should consult  with a  tax advisor  for  specific
information in connection with these taxes.

The  particular situation of  each contract owner  or beneficiary will determine
how ownership or receipt  of contract proceeds will  be treated for purposes  of
federal  estate tax as  well as state and  local estate, inheritance, generation
skipping and other taxes.

OTHER TRANSACTIONS.   Changing  the contract  owner may  have tax  consequences.
Exchanging  this Contract for another involving  the same insured should have no
federal income consequences if there is no

                                       28
<PAGE>
debt and no cash or other property is received, according to Section  1035(a)(1)
of the Code. The new contract would have to satisfy the 7-pay test from the date
of  the exchange to avoid characterization  as a modified endowment contract. An
exchange for a  new contract may,  however, result in  a loss of  grandfathering
status  for statutory  changes made  after the  old contract  was issued.  A tax
advisor should be consulted before effecting an exchange.

OWNERSHIP OF THIS CONTRACT BY NON-NATURAL PERSONS.  The above discussion of  the
tax  consequences  arising  from the  purchase,  ownership and  transfer  of the
Contract has assumed  that the owner  of the  Contract consists of  one or  more
individuals. Organizations exempt from taxation under Section 501(a) of the Code
may  be  subject to  additional or  different tax  consequences with  respect to
transactions such as contract loans. Further, organizations purchasing Contracts
covering the life  of an  individual who  is an officer  or employee  of, or  is
financially  interested in, the  taxpayer's trade or business,  may be unable to
deduct all or a  portion of the  interest or payments made  with respect to  the
Contract.  Such organizations should obtain tax  advice prior to the acquisition
of this Contract  and also  before entering into  any subsequent  changes to  or
transactions under this Contract.

   
ML  OF NEW  YORK DOES  NOT MAKE ANY  GUARANTEE REGARDING  THE TAX  STATUS OF ANY
CONTRACT OR ANY TRANSACTION REGARDING THE CONTRACT.
    

THE ABOVE DISCUSSION  IS NOT  INTENDED AS TAX  ADVICE. FOR  TAX ADVICE  CONTRACT
OWNERS  SHOULD CONSULT A COMPETENT TAX  ADVISOR. ALTHOUGH THIS TAX DISCUSSION IS
BASED ON ML OF NEW YORK'S UNDERSTANDING  OF FEDERAL INCOME TAX LAWS AS THEY  ARE
CURRENTLY  INTERPRETED, IT  CAN'T GUARANTEE  THAT THOSE  LAWS OR INTERPRETATIONS
WILL REMAIN UNCHANGED.

ML OF NEW YORK'S INCOME TAXES

As a  result  of  the  Omnibus Budget  Reconciliation  Act  of  1990,  insurance
companies  are  generally required  to  capitalize and  amortize  certain policy
acquisition expenses over a ten-year period rather than currently deducting such
expenses. This  treatment applies  to  the deferred  acquisition expenses  of  a
Contract  and results in  a significantly higher  corporate income tax liability
for ML of New  York in early contract  years. ML of New  York makes a charge  to
compensate ML of New York for the anticipated higher corporate income taxes that
result from the receipt of payments under a Contract. (See "Contract Loading" on
page 15.)

Currently,  ML of  New York  makes no  charges to  the Separate  Account for any
federal, state or local  taxes that it  incurs that may  be attributable to  the
Separate  Account or  to the  Contracts. ML of  New York,  however, reserves the
right to make  a charge  for assessments of  federal premium  taxes or  federal,
state  or local excise, profits  or income taxes measured  by or attributable to
the receipt of premiums.

REINSURANCE

ML of  New  York  intends to  reinsure  some  of the  risks  assumed  under  the
Contracts.

               MORE ABOUT THE SEPARATE ACCOUNT AND ITS DIVISIONS

ABOUT THE SEPARATE ACCOUNT

The  Separate Account is registered with  the Securities and Exchange Commission
under the  Investment Company  Act of  1940  as a  unit investment  trust.  This
registration  does not  involve any supervision  by the  Securities and Exchange
Commission of ML  of New  York's management or  the management  of the  Separate
Account.  The Separate Account is also governed by  the laws of the State of New
York, ML of New York's state of domicile. ML of New York owns all of the  assets
of the Separate Account. These assets are held separate and apart from all of ML
of  New York's other assets.  ML of New York  maintains records of all purchases
and redemptions of Series Fund, Variable  Series Funds and Zero Trust shares  by
each of the investment divisions.

                                       29
<PAGE>
CHANGES WITHIN THE ACCOUNT

ML  of  New York  may from  time  to time  make additional  investment divisions
available  to  contract  owners.  These  divisions  will  invest  in  investment
portfolios  ML of New York finds suitable for the Contracts. ML of New York also
has the right to  eliminate investment divisions from  the Separate Account,  to
combine  two or more investment divisions, or  to substitute a new portfolio for
the portfolio in which an investment division invests. A substitution may become
necessary if, in  ML of New  York's judgment,  a portfolio no  longer suits  the
purposes  of  the  Contracts.  This  may  happen due  to  a  change  in  laws or
regulations or  in  a  portfolio's investment  objectives  or  restrictions,  or
because  the portfolio is no longer available  for investment, or for some other
reason. ML of New York would get  any required prior approval from the New  York
State  Insurance Department  and the  Securities and  Exchange Commission before
making such  a substitution.  It would  also get  any other  required  approvals
before making such a substitution.

Subject  to any required regulatory approvals, ML of New York reserves the right
to transfer assets of the Separate Account or of any of the investment divisions
to another separate account or investment division.

When permitted by law, ML of New York reserves the right to:

    - deregister the Separate Account under the Investment Company Act of 1940;

    - operate the Separate Account as a management company under the  Investment
      Company Act of 1940;

    - restrict  or  eliminate any  voting rights  of  contract owners,  or other
      persons who have voting rights as to the Separate Account; and

    - combine the Separate Account with other separate accounts.

NET RATE OF RETURN FOR AN INVESTMENT DIVISION

Each investment division has a distinct unit value (also referred to as  "price"
or  "separate account index" in reports furnished to the contract owner by ML of
New York).  When  payments or  other  amounts  are allocated  to  an  investment
division,  a number of units are  purchased based on the value  of a unit of the
investment division  as of  the end  of the  valuation period  during which  the
allocation  is made. When amounts  are transferred out of,  or deducted from, an
investment division, units are redeemed in a similar manner. A valuation  period
is  each business day together with any  non-business days before it. A business
day for an investment division is any day the New York Stock Exchange is open or
there's enough  trading in  portfolio securities  to materially  affect the  net
asset value of an investment division.

For  each investment division,  the separate account index  was initially set at
$10.00.  The  separate  account  index  for  each  subsequent  valuation  period
fluctuates  based upon the  net rate of return  for that period.  ML of New York
determines the net rate of return of  an investment division at the end of  each
valuation  period. The net rate of return reflects the investment performance of
the division for the valuation period and is net of the charges to the  Separate
Account described above.

For  divisions investing in the Series Fund or the Variable Series Funds, shares
are valued  at net  asset value  and reflect  reinvestment of  any dividends  or
capital  gains distributions declared by the  Series Fund or the Variable Series
Funds.

For divisions investing in the Zero Trusts, units of each Zero Trust are  valued
at  the sponsor's repurchase price, as explained  in the prospectus for the Zero
Trusts.

THE SERIES FUND AND THE VARIABLE SERIES FUNDS

BUYING AND REDEEMING SHARES.  The Series Fund and the Variable Series Funds sell
and redeem  their  shares at  net  asset value.  Any  dividend or  capital  gain
distribution  will  be reinvested  at  net asset  value  in shares  of  the same
portfolio.

VOTING RIGHTS.   ML  of New  York is  the legal  owner of  all Series  Fund  and
Variable  Series Funds shares held in the  Separate Account. As the owner, ML of
New  York   has  the   right   to  vote   on  any   matter   put  to   vote   at

                                       30
<PAGE>
the  Series Fund's and the Variable Series Funds' shareholder meetings. However,
ML of  New York  will vote  all Series  Fund and  Variable Series  Funds  shares
attributable  to  Contracts  according to  instructions  received  from contract
owners. Shares attributable to  Contracts for which  no voting instructions  are
received  will  be voted  in the  same  proportion as  shares in  the respective
investment  divisions   for  which   instructions  are   received.  Shares   not
attributable to Contracts will also be voted in the same proportion as shares in
the  respective divisions  for which instructions  are received.  If any federal
securities laws  or  regulations, or  their  present interpretation,  change  to
permit ML of New York to vote Series Fund or Variable Series Funds shares in its
own right, it may elect to do so.

ML  of New York determines the number of  shares that contract owners have in an
investment division  by  dividing  their  Contract's  investment  base  in  that
division  by the net asset value of one share of the portfolio. Fractional votes
will be counted. ML of New York will determine the number of shares for which  a
contract  owner may give voting instructions 90  days or less before each Series
Fund or  Variable Series  Funds meeting.  ML  of New  York will  request  voting
instructions by mail at least 14 days before the meeting.

Under  certain circumstances, ML of New York may be required by state regulatory
authorities to disregard voting instructions.  This may happen if following  the
instructions  would mean voting  to change the  sub-classification or investment
objectives of the portfolios, or to approve or disapprove an investment advisory
contract.

ML of New York may also disregard instructions to vote for changes initiated  by
a  contract  owner in  the investment  policy  or the  investment adviser  if it
disapproves of the proposed changes. ML of New York would disapprove a  proposed
change only if it was:

    - contrary to state law;

    - prohibited by state regulatory authorities; or

    - decided  by management that the change  would result in overly speculative
      or unsound investments.

If ML of New York disregards voting  instructions, it will include a summary  of
its actions in the next semi-annual report.

RESOLVING  MATERIAL  CONFLICTS.   Shares of  the Series  Fund are  available for
investment by ML of New York, Merrill Lynch Life Insurance Company (an  indirect
wholly owned subsidiary of Merrill Lynch & Co., Inc.) and Monarch Life Insurance
Company  (an insurance  company not  affiliated with ML  of New  York or Merrill
Lynch & Co., Inc.). Shares of the Variable Series Funds are currently sold  only
to separate accounts of ML of New York, Merrill Lynch Life Insurance Company and
Family  Life Insurance Company  (an insurance company not  affiliated with ML of
New York or Merrill Lynch & Co.,  Inc.) to fund benefits under certain  variable
life insurance and variable annuity contracts. The Basic Value Focus Fund, World
Income  Focus Fund, Global Utility Focus  Fund, International Equity Focus Fund,
International Bond  Fund and  Developing  Capital Markets  Focus Fund  are  only
offered  to separate accounts of ML of New York and Merrill Lynch Life Insurance
Company. The  Equity  Growth Fund  is  also  offered to  Family  Life  Insurance
Company.

It  is possible that differences  might arise between ML  of New York's Separate
Account and one  or more  of the  other separate  accounts which  invest in  the
Series Fund or the Variable Series Funds. In some cases, it is possible that the
differences could be considered "material conflicts". Such a "material conflict"
could  also arise  due to  changes in the  law (such  as state  insurance law or
federal tax  law)  which affect  these  different variable  life  insurance  and
variable  annuity separate accounts. It could also arise by reason of difference
in voting instructions from ML  of New York's contract  owners and those of  the
other  insurance companies, or  for other reasons.  ML of New  York will monitor
events to determine how to respond to  such conflicts. If a conflict occurs,  ML
of   New   York  may   be  required   to  eliminate   one  or   more  investment

                                       31
<PAGE>
divisions of  the  Separate Account  which  invest in  the  Series Fund  or  the
Variable  Series Funds or substitute a new  portfolio for a portfolio in which a
division invests. In responding to  any conflict, ML of  New York will take  the
action which it believes necessary to protect its contract owners.

CHARGES TO SERIES FUND ASSETS

The  Series Fund incurs  operating expenses and  pays a monthly  advisory fee to
MLAM. This fee equals an annual rate of:

    - .50% of the first $250 million  of the aggregate average daily net  assets
      of the Series Fund;

    - .45% of the next $50 million of such assets;

    - .40% of the next $100 million of such assets;

    - .35% of the next $400 million of such assets; and

    - .30% of such assets over $800 million.

One  or more of the insurance companies  investing in the Series Fund has agreed
to reimburse the  Series Fund so  that the ordinary  expenses of each  portfolio
(which  include the monthly advisory fee) do  not exceed .50% of the portfolio's
average daily net assets. These companies have also agreed to reimburse MLAM for
any amounts it pays under the investment advisory agreement, as described below.
These reimbursement obligations will  remain in effect so  long as the  advisory
agreement  remains in effect and cannot  be amended or terminated without Series
Fund approval.

Under its investment advisory agreement, MLAM has agreed that if any portfolio's
aggregate  ordinary  expenses  (excluding   interest,  taxes,  brokerage   fees,
commissions  and  extraordinary  charges)  exceed  the  expense  limitations for
investment companies in effect under any state securities law or regulation,  it
will reduce its fee for that portfolio by the amount of the excess. If required,
it  will reimburse the Series Fund  for the excess. This reimbursement agreement
will remain in effect so  long as the advisory  agreement remains in effect  and
cannot be amended without Series Fund approval.

CHARGES TO VARIABLE SERIES FUNDS ASSETS

   
The  Variable Series Funds incurs operating expenses and pays a monthly advisory
fee to MLAM. This  fee equals an annual  rate of .60% of  the average daily  net
assets of the Basic Value Focus Fund, World Income Focus Fund and Global Utility
Focus  Fund. This  fee equals  an annual  rate of  .75%, .60%  and 1.00%  of the
average  daily  net  assets  of   the  International  Equity  Focus  Fund,   the
International   Bond  Fund  and  the  Developing  Capital  Markets  Focus  Fund,
respectively.
    

Under its  investment  advisory agreement,  MLAM  has agreed  to  reimburse  the
Variable Series Funds if and to the extent that in any fiscal year the operating
expenses  of any Fund  exceeds the most restrictive  expense limitations then in
effect under  any state  securities laws  or published  regulations  thereunder.
Expenses  for  this  purpose include  MLAM's  fee but  exclude  interest, taxes,
brokerage fees and commissions and extraordinary charges, such as litigation. No
fee payments will be  made to MLAM  with respect to any  Fund during any  fiscal
year  which would cause the expenses of such Fund to exceed the pro rata expense
limitation  applicable  to  such  Fund  at  the  time  of  such  payment.   This
reimbursement  agreement will remain in effect so long as the advisory agreement
remains in effect and cannot be amended without Variable Series Funds approval.

   
MLAM and Merrill Lynch Life Agency, Inc. have entered into two agreements  which
limit  the operating expenses paid by each Fund  in a given year to 1.25% of its
average daily net assets, which is less than the expense limitations imposed  by
state  securities laws or published  regulations thereunder. These reimbursement
agreements provide that  any expenses in  excess of 1.25%  of average daily  net
assets will be reimbursed to the Fund by MLAM which, in turn, will be reimbursed
by Merrill Lynch Life Agency, Inc.
    

                                       32
<PAGE>
THE ZERO TRUSTS

THE 20 ZERO TRUSTS:

<TABLE>
<CAPTION>
                                  Targeted Rate of Return to
                                          Maturity as
Zero Trust    Maturity Date            of April 25, 1994
- ----------  ------------------  -------------------------------
<C>         <S>                 <C>
   1994     August 15, 1994                  2.65
   1995     November 15, 1995                3.94
   1996     February 15, 1996                4.26
   1997     February 15, 1997                4.67
   1998     February 15, 1998                4.99
   1999     February 15, 1999                5.28
   2000     February 15, 2000                5.38
   2001     February 15, 2001                5.48
   2002     February 15, 2002                5.64
   2003     August 15, 2003                  5.85
   2004     February 15, 2004                5.88
   2005     February 15, 2005                5.92
   2006     February 15, 2006                5.84
   2007     February 15, 2007                5.94
   2008     February 15, 2008                6.15
   2009     February 15, 2009                6.19
   2010     February 15, 2010                6.26
   2011     February 15, 2011                6.26
   2013     February 15, 2013                6.32
   2014     February 15, 2014                6.30
</TABLE>

TARGETED RATE OF RETURN TO MATURITY

Because  the underlying securities  in the Zero  Trusts will grow  to their face
value on the maturity date, it is possible to estimate a compound rate of growth
to maturity for the Zero Trust units.

But because the units are held in the Separate Account, the asset charge and the
trust charge (described in "Charges to the Separate Account" on page 15) must be
taken into account  in estimating  a targeted rate  of return  for the  Separate
Account.  The  targeted rate  of  return to  maturity  for the  Separate Account
depends on the compound rate of growth adjusted for these charges. It does  not,
however,  represent the actual return on a  payment ML of New York might receive
under the Contract  on that  date, since  it does  not reflect  the charges  for
contract  loading  deducted from  payments to  a Contract,  charges for  cost of
insurance and rider  charges and any  net loan cost  deducted from a  Contract's
investment base.

Since  the value of the  Zero Trust units will vary  daily to reflect the market
value of the underlying securities, the compound rate of growth to maturity  for
the  Zero  Trust units  and  the targeted  rate of  return  to maturity  for the
Separate Account will vary correspondingly.

                                 ILLUSTRATIONS

ILLUSTRATIONS OF DEATH BENEFITS, INVESTMENT BASE, NET CASH SURRENDER VALUES AND
ACCUMULATED PAYMENTS

The tables on  pages 35 through  38 demonstrate  the way in  which the  Contract
works.  The tables are based  on the following ages,  face amounts, payments and
guarantee periods and show values based upon both current and maximum  mortality
charges.

   
        1.   The illustration on page 35 is  for a Contract issued to a male age
    45 in the  standard non-smoker  underwriting class with  annual payments  of
    $18,009  through contract year 52, an initial  face amount of $1 million, an
    initial guarantee  period of  2.5  years and  coverage under  death  benefit
    option 1. It assumes current mortality charges.
    

                                       33
<PAGE>
   
        2.   The illustration on page 36 is  for a Contract issued to a male age
    45 in the  standard non-smoker  underwriting class with  annual payments  of
    $18,009  through contract year 52, an initial  face amount of $1 million, an
    initial guarantee  period of  2.5  years and  coverage under  death  benefit
    option 1. It assumes maximum mortality charges.
    

        3.   The illustration on page 37 is  for a Contract issued to a male age
    45 in the  standard non-smoker  underwriting class with  annual payments  of
    $55,163  through contract year 43, an initial  face amount of $1 million, an
    initial guarantee  period of  9.5  years and  coverage under  death  benefit
    option 2. It assumes current mortality charges.

        4.   The illustration on page 38 is  for a Contract issued to a male age
    45 in the  standard non-smoker  underwriting class with  annual payments  of
    $55,163  through contract year 43, an initial  face amount of $1 million, an
    initial guarantee  period of  9.5  years and  coverage under  death  benefit
    option 2. It assumes maximum mortality charges.

The  tables show how the  death benefit, investment base  and net cash surrender
value may vary over  an extended period of  time assuming hypothetical rates  of
return  (i.e.,  investment  income and  capital  gains and  losses,  realized or
unrealized) equivalent to constant gross annual rates of 0%, 6% and 12%.

The death benefit, investment base and  net cash surrender value for a  Contract
would  be different from those shown if  the actual rates of return averaged 0%,
6% and 12%  over a period  of years, but  also fluctuated above  or below  those
averages for individual contract years.

The  amounts shown for the death benefit, investment base and net cash surrender
value as of  the end of  each contract year  take into account  the daily  asset
charge  in the Separate Account equivalent to .90% (annually at the beginning of
the year) of assets attributable to the Contracts at the beginning of the year.

   
The amounts shown in the tables also assume an additional charge of .490%.  This
charge  assumes that investment  base is allocated  equally among all investment
divisions and is based  on the 1993 expenses  (including monthly advisory  fees)
for the Series Fund and the Variable Series Funds, anticipated 1994 expenses for
the  International Bond Fund and the  Developing Capital Markets Focus Fund, and
the current trust charge. This charge does not reflect expenses incurred by  the
Global Strategy Portfolio and the Natural Resources Portfolio of the Series Fund
in  1993, which were reimbursed  to the Series Fund  by MLAM. The reimbursements
amounted to.01% and .09%, respectively, of the average daily net assets of these
portfolios. (See "Charges to Series Fund Assets" on page 32.) The actual  charge
under  a Contract  for Series  Fund and Variable  Series Funds  expenses and the
trust charge will depend on the actual allocation of the investment base and may
be higher or lower depending on how the investment base is allocated.
    

   
Taking into account the .90% asset charge in the Separate Account and the  .490%
charge  described above, the gross  annual rates of investment  return of 0%, 6%
and  12%  correspond  to  net  annual  rates  of  -1.39%,  4.56%,  and   10.51%,
respectively.  The gross  returns are  before any  deductions and  should not be
compared to rates which are after deduction of charges.
    

The hypothetical returns shown on the tables are without any income tax  charges
that may be attributable to the Separate Account in the future, although they do
reflect  the charge  for federal  taxes included  in the  contract loading. (See
"Contract Loading" on page 15.) In order to produce after tax returns of 0%,  6%
and  12%, the  Series Fund and  the Variable Series  Funds would have  to earn a
sufficient amount  in excess  of  0% or  6%  or 12%  to  cover any  tax  charges
attributable to the Separate Account.

The  second column of the  tables shows the amount  which would accumulate if an
amount equal to the payments were invested to earn interest (after taxes) at  5%
compounded annually.

   
ML  of New York will furnish upon request a personalized illustration reflecting
the proposed insured's age, face amount  and the payment amounts requested.  The
illustration  will also use current cost of insurance rates and will assume that
the proposed insured is in a standard non-smoker underwriting class.
    

                                       34
<PAGE>
                               MALE ISSUE AGE 45

                     STANDARD NON-SMOKER UNDERWRITING CLASS

   
              ANNUAL PAYMENTS OF $18,009 THROUGH CONTRACT YEAR 52
    
       FACE AMOUNT(1): $1 MILLION    INITIAL GUARANTEE PERIOD: 2.5 YEARS

                             DEATH BENEFIT OPTION 1
                       BASED ON CURRENT MORTALITY CHARGES

<TABLE>
<CAPTION>
                                                                          END OF YEAR
                                                TOTAL                  DEATH BENEFIT (3)
                                              PAYMENTS            ASSUMING HYPOTHETICAL GROSS
                                              MADE PLUS            ANNUAL RATE OF RETURN OF
                                          INTEREST AT 5% AS   -----------------------------------
 CONTRACT YEAR          PAYMENTS (2)(6)    OF END OF YEAR         0%          6%          12%
 ---------------------  ---------------   -----------------   ----------  ----------  -----------
 <S>                    <C>               <C>                 <C>         <C>         <C>
  1...................      $18,009           $   18,909      $1,000,000  $1,000,000  $ 1,000,000
  2...................       18,009               38,764       1,000,000   1,000,000    1,000,000
  3...................       18,009               59,612       1,000,000   1,000,000    1,000,000
  4                          18,009               81,502       1,000,000   1,000,000    1,000,000
  5...................       18,009              104,487       1,000,000   1,000,000    1,000,000
  6...................       18,009              128,621       1,000,000   1,000,000    1,000,000
  7...................       18,009              153,962       1,000,000   1,000,000    1,000,000
  8...................       18,009              180,570       1,000,000   1,000,000    1,000,000
  9...................       18,009              208,508       1,000,000   1,000,000    1,000,000
 10...................       18,009              237,843       1,000,000   1,000,000    1,000,000
 15...................       18,009              408,043       1,000,000   1,000,000    1,000,000
 20...................       18,009              625,265       1,000,000   1,000,000    1,000,000
 30...................       18,009            1,256,330       1,000,000   1,000,000    2,195,570
 age 99...............            0            5,097,297       1,000,000   1,893,137   23,462,542
</TABLE>

<TABLE>
<CAPTION>
                                   END OF YEAR
                               INVESTMENT BASE AND                    END OF YEAR
                         NET CASH SURRENDER VALUE (3)(4)           CASH VALUE (3)(5)
                           ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS
                            ANNUAL RATE OF RETURN OF           ANNUAL RATE OF RETURN OF
                        ---------------------------------  ---------------------------------
 CONTRACT YEAR             0%         6%          12%         0%         6%          12%
 ---------------------  --------  ----------  -----------  --------  ----------  -----------
 <S>                    <C>       <C>         <C>          <C>       <C>         <C>
  1...................  $  7,642  $    8,133  $     8,626  $  7,642  $    8,133  $     8,626
  2...................    14,720      16,165       17,671    14,720      16,165       17,671
  3...................    29,299      32,633       36,207    29,299      32,633       36,207
  4...................    43,409      49,582       56,420    43,409      49,582       56,420
  5...................    57,132      67,116       78,576    57,132      67,116       78,576
  6...................    70,497      85,292      102,916    70,497      85,292      102,916
  7...................    83,527     104,162      129,701    83,527     104,162      129,701
  8...................    96,309     123,846      159,287    96,309     123,846      159,287
  9...................   108,791     144,333      191,932   108,791     144,333      191,932
 10...................   120,868     165,558      227,872   120,868     165,558      227,872
 15...................   171,476     280,553      468,472   171,476     280,553      468,472
 20...................   204,419     413,848      776,030   204,419     413,848      776,030
 30...................   184,738     707,353    2,051,934   184,738     707,353    2,051,934
 age 99...............         0   1,893,137   23,462,542         0   1,893,137   23,462,542
<FN>
- --------------------------
(1)   Assumes no additional insurance rider face amount.
(2)   All payments are illustrated as if  made at the beginning of the  contract
      year.
(3)   Assumes  annual payments  are made and  no loans or  withdrawals have been
      taken.
(4)   Investment base  will equal  net  cash surrender  value on  each  contract
      anniversary.  If the Contract is surrendered within 24 months after issue,
      the contract  owner will  also receive  any excess  sales load  previously
      deducted.
(5)   Cash value will equal investment base and net cash surrender value on each
      contract anniversary if no loans have been taken.
(6)   The  payments  shown may  extend beyond  the year  in which  the automatic
      adjustment is made. At annual rates of return of 6% and 12% and  currently
      mortality  charges, the  guarantee period reaches  life of  the insured in
      contract years  27 and  16,  respectively. Once  a  guarantee of  life  is
      reached,  no more payments would be accepted. Values shown at annual rates
      of return of  0%, 6% and  12% do not  reflect any payments  shown after  a
      guarantee of life is reached.
</TABLE>

IT  IS EMPHASIZED THAT  THE HYPOTHETICAL INVESTMENT RATES  OF RETURN SHOWN ABOVE
AND ELSEWHERE  IN  THIS PROSPECTUS  ARE  ILLUSTRATIVE  ONLY AND  SHOULD  NOT  BE
CONSIDERED  A  REPRESENTATION OF  PAST OR  FUTURE  PERFORMANCE. ACTUAL  RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING  THE  INVESTMENT ALLOCATIONS  SELECTED,  PREVAILING  INTEREST
RATES  AND RATES OF INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED
0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW  THOSE
AVERAGES  FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE SERIES FUND OR THE VARIABLE SERIES FUNDS OR THE ZERO TRUSTS THAT
THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.

                                       35
<PAGE>
                               MALE ISSUE AGE 45

                     STANDARD NON SMOKER UNDERWRITING CLASS

   
              ANNUAL PAYMENTS OF $18,009 THROUGH CONTRACT YEAR 52
    
       FACE AMOUNT(1): $1 MILLION    INITIAL GUARANTEE PERIOD: 2.5 YEARS

                             DEATH BENEFIT OPTION 1
                       BASED ON MAXIMUM MORTALITY CHARGES

<TABLE>
<CAPTION>
                                                                             END OF YEAR
                                                   TOTAL                  DEATH BENEFIT (3)
                                                 PAYMENTS            ASSUMING HYPOTHETICAL GROSS
                                                 MADE PLUS            ANNUAL RATE OF RETURN OF
 END OF                                      INTEREST AT 5% AS   -----------------------------------
 CONTRACT YEAR           PAYMENTS (2)(6)      OF END OF YEAR         0%          6%          12%
 ---------------------  ------------------   -----------------   ----------  ----------  -----------
 <S>                    <C>                  <C>                 <C>         <C>         <C>
  1...................        $18,009            $   18,909      $1,000,000  $1,000,000  $ 1,000,000
  2...................         18,009                38,764       1,000,000   1,000,000    1,000,000
  3...................         18,009                59,612       1,000,000   1,000,000    1,000,000
  4...................         18,009                81,502       1,000,000   1,000,000    1,000,000
  5...................         18,009               104,487       1,000,000   1,000,000    1,000,000
  6...................         18,009               128,621       1,000,000   1,000,000    1,000,000
  7...................         18,009               153,962       1,000,000   1,000,000    1,000,000
  8...................         18,009               180,570       1,000,000   1,000,000    1,000,000
  9...................         18,009               208,508       1,000,000   1,000,000    1,000,000
 10...................         18,009               237,843       1,000,000   1,000,000    1,000,000
 15...................         18,009               408,043       1,000,000   1,000,000    1,000,000
 20...................         18,009               625,265       1,000,000   1,000,000    1,000,000
 30...................         18,009             1,256,330       1,000,000   1,000,000    1,812,319
 age 99...............              0             5,097,257       1,000,000   1,000,000   18,259,853
</TABLE>

<TABLE>
<CAPTION>
                                  END OF YEAR
                              INVESTMENT BASE AND                  END OF YEAR
                        NET CASH SURRENDER VALUE (3)(4)         CASH VALUE (3)(5)
                          ASSUMING HYPOTHETICAL GROSS      ASSUMING HYPOTHETICAL GROSS
                           ANNUAL RATE OF RETURN OF         ANNUAL RATE OF RETURN OF
                        -------------------------------  -------------------------------
 CONTRACT YEAR             0%        6%         12%         0%        6%         12%
 ---------------------  --------  --------  -----------  --------  --------  -----------
 <S>                    <C>       <C>       <C>          <C>       <C>       <C>
  1...................  $  5,716  $  6,136  $     6,558  $  5,716  $  6,136  $     6,558
  2...................    11,110    12,303       13,550    11,110    12,303       13,550
  3...................    24,186    26,986       29,990    24,186    26,986       29,990
  4...................    36,835    42,093       47,914    36,835    42,093       47,914
  5...................    49,033    57,616       67,456    49,033    57,616       67,456
  6...................    60,771    73,569       88,791    60,771    73,569       88,791
  7...................    72,000    89,920      112,066    72,000    89,920      112,066
  8...................    82,670   106,638      137,454    82,670   106,638      137,454
  9...................    92,741   123,707      165,162    92,741   123,707      165,162
 10...................   102,150   141,084      195,408   102,150   141,084      195,408
 15...................   137,666   231,950      395,838   137,666   231,950      395,838
 20...................   146,893   326,352      658,808   146,893   326,352      658,808
 30...................         0   486,798    1,693,756         0   486,798    1,693,756
 age 99...............         0         0   18,259,853         0         0   18,259,853
<FN>
- --------------------------
(1)   Assumes no additional insurance rider face amount.
(2)   All payments are illustrated as if  made at the beginning of the  contract
      year.
(3)   Assumes  annual payments  are made and  no loans or  withdrawals have been
      taken.
(4)   Investment base  will equal  net  cash surrender  value on  each  contract
      anniversary.  If the Contract is surrendered within 24 months after issue,
      the contract  owner will  also receive  any excess  sales load  previously
      deducted.
(5)   Cash value will equal investment base and net cash surrender value on each
      contract anniversary if no loans have been taken.
(6)   The  payments  shown may  extend beyond  the year  in which  the automatic
      adjustment is  made.  At an  annual  rate of  return  of 12%  and  maximum
      mortality  charges, the  guarantee period reaches  life of  the insured in
      contract year 17. Once  a guarantee of life  is reached, no more  payments
      would  be accepted. Values shown  at annual rates of  return of 0%, 6% and
      12% do  not  reflect any  payments  shown after  a  guarantee of  life  is
      reached.
</TABLE>

IT  IS EMPHASIZED THAT  THE HYPOTHETICAL INVESTMENT RATES  OF RETURN SHOWN ABOVE
AND ELSEWHERE  IN  THIS PROSPECTUS  ARE  ILLUSTRATIVE  ONLY AND  SHOULD  NOT  BE
CONSIDERED  A  REPRESENTATION OF  PAST OR  FUTURE  PERFORMANCE. ACTUAL  RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING  THE  INVESTMENT ALLOCATIONS  SELECTED,  PREVAILING  INTEREST
RATES  AND RATES OF INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED
0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW  THOSE
AVERAGES  FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE SERIES FUND OR THE VARIABLE SERIES FUNDS OR THE ZERO TRUSTS THAT
THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.

                                       36
<PAGE>
                               MALE ISSUE AGE 45

                     STANDARD NON-SMOKER UNDERWRITING CLASS

              ANNUAL PAYMENTS OF $55,163 THROUGH CONTRACT YEAR 43
       FACE AMOUNT(1): $1 MILLION    INITIAL GUARANTEE PERIOD: 9.5 YEARS

                             DEATH BENEFIT OPTION 2
                       BASED ON CURRENT MORTALITY CHARGES

<TABLE>
<CAPTION>
                                                                             END OF YEAR
                                                   TOTAL                  DEATH BENEFIT (3)
                                                 PAYMENTS            ASSUMING HYPOTHETICAL GROSS
                                                 MADE PLUS            ANNUAL RATE OF RETURN OF
                                             INTEREST AT 5% AS   -----------------------------------
 CONTRACT YEAR           PAYMENTS (2)(6)      OF END OF YEAR         0%          6%          12%
 ---------------------  ------------------   -----------------   ----------  ----------  -----------
 <S>                    <C>                  <C>                 <C>         <C>         <C>
  1...................        $55,163           $    57,921      $1,034,631  $1,036,751  $ 1,038,872
  2...................         55,163               118,738       1,084,283   1,091,628    1,099,226
  3...................         55,163               182,596       1,132,816   1,148,561    1,165,461
  4...................         55,163               249,647       1,180,362   1,207,767    1,238,324
  5...................         55,163               320,051       1,227,007   1,269,423    1,318,586
  6...................         55,163               393,975       1,272,784   1,333,664    1,407,049
  7...................         55,163               471,595       1,317,717   1,400,620    1,504,588
  8...................         55,163               553,096       1,361,906   1,470,504    1,612,251
  9...................         55,163               638,672       1,405,297   1,543,386    1,731,033
 10...................         55,163               728,527       1,447,772   1,619,268    1,861,967
 15...................         55,163             1,249,857       1,641,983   2,043,318    2,742,694
 20...................         55,163             1,915,220       1,803,881   2,551,119    3,975,232
 30...................         55,163             3,848,219       1,993,416   3,851,658    8,759,245
 age 99...............              0            14,873,906       1,000,000   6,431,908   87,429,602
</TABLE>

<TABLE>
<CAPTION>
                                   END OF YEAR
                               INVESTMENT BASE AND                     END OF YEAR
                         NET CASH SURRENDER VALUE (3)(4)            CASH VALUE (3)(5)
                           ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
                            ANNUAL RATE OF RETURN OF            ANNUAL RATE OF RETURN OF
                        ---------------------------------  -----------------------------------
 CONTRACT YEAR             0%         6%          12%          0%          6%          12%
 ---------------------  --------  ----------  -----------  ----------  ----------  -----------
 <S>                    <C>       <C>         <C>          <C>         <C>         <C>
  1...................  $ 34,631  $   36,751  $    38,872  $   34,631  $   36,751  $    38,872
  2...................    84,283      91,628       99,226      84,283      91,628       99,226
  3...................   132,816     148,561      165,461     132,816     148,561      165,461
  4...................   180,362     207,767      238,324     180,362     207,767      238,324
  5...................   227,007     269,423      318,586     227,007     269,423      318,586
  6...................   272,784     333,664      407,049     272,784     333,664      407,049
  7...................   317,717     400,620      504,588     317,717     400,620      504,588
  8...................   361,906     470,504      612,251     361,906     470,504      612,251
  9...................   405,297     543,386      731,033     405,297     543,386      731,033
 10...................   447,772     619,268      861,967     447,772     619,268      861,967
 15...................   641,983   1,043,318    1,742,694     641,983   1,043,318    1,742,694
 20...................   803,881   1,551,119    2,975,232     803,881   1,551,119    2,975,232
 30...................   993,416   2,851,658    7,759,245     993,416   2,851,658    7,759,245
 age 99...............         0   5,431,908   86,429,602           0   5,431,908   86,429,602
<FN>
- --------------------------
(1)   Assumes no additional insurance rider face amount.
(2)   All payments are illustrated as if  made at the beginning of the  contract
      year.
(3)   Assumes  annual payments  are made and  no loans or  withdrawals have been
      taken.
(4)   Investment base  will equal  net  cash surrender  value on  each  contract
      anniversary.  If the Contract is surrendered within 24 months after issue,
      the contract  owner will  also receive  any excess  sales load  previously
      deducted.
(5)   Cash value will equal investment base and net cash surrender value on each
      contract anniversary if no loans have been taken.
(6)   The  payments  shown may  extend beyond  the year  in which  the automatic
      adjustment is made. At annual  rates of return of  6% and 12% and  current
      mortality  charges, the  guarantee period reaches  life of  the insured in
      contract years  37 and  17,  respectively. Once  a  guarantee of  life  is
      reached,  no more payments would be accepted. Values shown at annual rates
      of return of  0%, 6% and  12% do not  reflect any payments  shown after  a
      guarantee of life is reached.
</TABLE>

IT  IS EMPHASIZED THAT  THE HYPOTHETICAL INVESTMENT RATES  OF RETURN SHOWN ABOVE
AND ELSEWHERE  IN  THIS PROSPECTUS  ARE  ILLUSTRATIVE  ONLY AND  SHOULD  NOT  BE
CONSIDERED  A  REPRESENTATION OF  PAST OR  FUTURE  PERFORMANCE. ACTUAL  RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING  THE  INVESTMENT ALLOCATIONS  SELECTED,  PREVAILING  INTEREST
RATES  AND RATES OF INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED
0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW  THOSE
AVERAGES  FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE SERIES FUND OR THE VARIABLE SERIES FUNDS OR THE ZERO TRUSTS THAT
THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.

                                       37
<PAGE>
   
                               MALE ISSUE AGE 45
    
                     STANDARD NON-SMOKER UNDERWRITING CLASS

              ANNUAL PAYMENTS OF $55,163 THROUGH CONTRACT YEAR 43

   
         FACE AMOUNT: $1 MILLION    INITIAL GUARANTEE PERIOD: 9.5 YEARS
    
                             DEATH BENEFIT OPTION 2

                       BASED ON MAXIMUM MORTALITY CHARGES

<TABLE>
<CAPTION>
                                                                             END OF YEAR
                                                   TOTAL                  DEATH BENEFIT (3)
                                                 PAYMENTS            ASSUMING HYPOTHETICAL GROSS
                                                 MADE PLUS            ANNUAL RATE OF RETURN OF
                                             INTEREST AT 5% AS   -----------------------------------
 CONTRACT YEAR           PAYMENTS (2)(6)      OF END OF YEAR         0%          6%          12%
 ---------------------  ------------------   -----------------   ----------  ----------  -----------
 <S>                    <C>                  <C>                 <C>         <C>         <C>
  1...................        $55,163           $    57,921      $1,032,691  $1,034,739  $ 1,036,789
  2...................         55,163               118,738       1,080,642   1,087,731    1,095,066
  3...................         55,163               182,596       1,127,640   1,142,842    1,159,162
  4...................         55,163               249,647       1,173,680   1,200,150    1,229,667
  5...................         55,163               320,051       1,218,734   1,259,713    1,307,213
  6...................         55,163               393,975       1,262,798   1,321,615    1,392,517
  7...................         55,163               471,595       1,305,814   1,385,889    1,486,323
  8...................         55,163               553,096       1,347,729   1,452,574    1,589,449
  9...................         55,163               638,672       1,388,499   1,521,716    1,702,812
 10...................         55,163               728,527       1,428,049   1,593,336    1,827,393
 15...................         55,163             1,249,857       1,605,656   1,990,078    2,661,580
 20...................         55,163             1,915,220       1,741,826   2,452,184    3,804,437
 30...................         55,163             3,848,219       1,802,106   3,521,688    8,070,223
 age 99...............              0            14,873,906       1,000,000   1,000,000   70,564,044
</TABLE>

<TABLE>
<CAPTION>
                                   END OF YEAR
                               INVESTMENT BASE AND                    END OF YEAR
                         NET CASH SURRENDER VALUE (3)(4)           CASH VALUE (3)(5)
                           ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS
                            ANNUAL RATE OF RETURN OF           ANNUAL RATE OF RETURN OF
                        ---------------------------------  ---------------------------------
 CONTRACT YEAR             0%         6%          12%         0%         6%          12%
 ---------------------  --------  ----------  -----------  --------  ----------  -----------
 <S>                    <C>       <C>         <C>          <C>       <C>         <C>
  1...................  $ 32,691  $   34,739  $    36,789  $ 32,691  $   34,739  $    36,789
  2...................    80,642      87,731       95,066    80,642      87,731       95,066
  3...................   127,640     142,842      159,162   127,640     142,842      159,162
  4...................   173,680     200,150      229,667   173,680     200,150      229,667
  5...................   218,734     259,713      307,213   218,734     259,713      307,213
  6...................   262,798     321,615      392,517   262,798     321,615      392,517
  7...................   305,814     385,889      486,323   305,814     385,889      486,323
  8...................   347,729     452,574      589,449   347,729     452,574      589,449
  9...................   388,499     521,716      702,812   388,499     521,716      702,812
 10...................   428,049     593,336      827,393   428,049     593,336      827,393
 15...................   605,656     990,078    1,661,580   605,656     990,078    1,661,580
 20...................   741,826   1,452,184    2,804,437   741,826   1,452,184    2,804,437
 30...................   802,106   2,521,688    7,070,223   802,106   2,521,688    7,070,223
 age 99...............         0           0   69,564,044         0           0   69,564,044
<FN>
- --------------------------
(1)   Assumes no additional insurance rider face amount.
(2)   All payments are illustrated as if  made at the beginning of the  contract
      year.
(3)   Assumes  annual payments  are made and  no loans or  withdrawals have been
      taken.
(4)   Investment base  will equal  net  cash surrender  value on  each  contract
      anniversary.  If the Contract is surrendered within 24 months after issue,
      the contract  owner will  also receive  any excess  sales load  previously
      deducted.
(5)   Cash value will equal investment base and net cash surrender value on each
      contract anniversary if no loans have been taken.
(6)   The  payments  shown may  extend beyond  the year  in which  the automatic
      adjustment is  made.  At an  annual  rate of  return  of 12%  and  maximum
      mortality  charges, the  guarantee period reaches  life of  the insured in
      contract year 17. Once  a guarantee of life  is reached, no more  payments
      would  be accepted. Values shown  at annual rates of  return of 0%, 6% and
      12% do  not  reflect any  payments  shown after  a  guarantee of  life  is
      reached.
</TABLE>

IT  IS EMPHASIZED THAT  THE HYPOTHETICAL INVESTMENT RATES  OF RETURN SHOWN ABOVE
AND ELSEWHERE  IN  THIS PROSPECTUS  ARE  ILLUSTRATIVE  ONLY AND  SHOULD  NOT  BE
CONSIDERED  A  REPRESENTATION OF  PAST OR  FUTURE  PERFORMANCE. ACTUAL  RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING  THE  INVESTMENT ALLOCATIONS  SELECTED,  PREVAILING  INTEREST
RATES  AND RATES OF INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED
0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW  THOSE
AVERAGES  FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE SERIES FUND OR THE VARIABLE SERIES FUNDS OR THE ZERO TRUSTS THAT
THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.

                                       38
<PAGE>
                                    EXAMPLES

ADDITIONAL PAYMENTS

As  of the  processing date on  or next  following receipt and  acceptance of an
additional payment, ML  of New York  will increase the  guarantee period if  the
guarantee  period prior  to receipt and  acceptance of an  additional payment is
less than for the whole of life of the insured.

ML of New York will determine the increase in the guarantee period by taking the
immediate increase in the cash value  resulting from the additional payment  and
adding to that interest at the annual rate of 5% for the period from the date ML
of  New York receives and accepts the payment to the contract processing date on
or next  following such  date.  This is  the  guarantee adjustment  amount.  The
guarantee  adjustment amount is  added to the  fixed base and  the resulting new
fixed base is used to calculate a new guarantee period.

The amount of the increase in the guarantee period will depend on the amount  of
the  additional  payment and  the  contract year  in  which it  is  received and
accepted. If additional payments of different amounts were made at the same time
to equivalent contracts,  the contract to  which the larger  payment is  applied
would have a larger increase in the guarantee period.

Example  1 shows  the effect  on the  guarantee period  of a  $10,000 additional
payment received and accepted at the beginning of contract year five. Example  2
shows  the effect of a  $20,000 additional payment received  and accepted at the
beginning of  contract  year five.  Example  3 shows  the  effect of  a  $10,000
additional  payment received and accepted at the beginning of contract year six.
All three examples  assume that death  benefit option 1  has been elected,  that
annual payments of $18,009 have been made through the contract year reflected in
the example and that no other contract transactions have been made.

                               MALE ISSUE AGE 45
                INITIAL PAYMENT PLUS ANNUAL PAYMENTS OF $18,009
                            FACE AMOUNT: $1 MILLION
                      INITIAL GUARANTEE PERIOD: 2.5 YEARS
                            DEATH BENEFIT OPTION: 1
                       BASED ON MAXIMUM MORTALITY CHARGES
<TABLE>
<CAPTION>
                EXAMPLE 1
 ---------------------------------------
 CONTRACT  ADDITIONAL     INCREASE IN
   YEAR     PAYMENT     GUARANTEE PERIOD
 --------  ----------   ----------------
 <S>       <C>          <C>
    5        $10,000       1.5 years

<CAPTION>
                EXAMPLE 2
 ---------------------------------------
 CONTRACT  ADDITIONAL     INCREASE IN
   YEAR     PAYMENT     GUARANTEE PERIOD
 --------  ----------   ----------------
 <S>       <C>          <C>
    5        $20,000        3 years
<CAPTION>
                EXAMPLE 3
 ---------------------------------------
 CONTRACT  ADDITIONAL     INCREASE IN
   YEAR     PAYMENT     GUARANTEE PERIOD
 --------  ----------   ----------------
 <S>       <C>          <C>
    6        $10,000       1.25 years
</TABLE>

PARTIAL WITHDRAWALS

As  of the processing date on or next  following the effective date of a partial
withdrawal, ML of New York  calculates a new guarantee  period. This is done  by
taking  the  immediate  decrease  in  cash  value  resulting  from  the  partial
withdrawal and adding to that  amount interest at an annual  rate of 5% for  the
period  from the date  of the withdrawal  to the contract  processing date on or
next following such date. This is the guarantee adjustment amount. The guarantee
adjustment amount is subtracted from the fixed base and the resulting new  fixed
base is used to calculate a new guarantee period.

The amount of the reduction in the guarantee period will depend on the amount of
the  withdrawal, the face amount at the  time of the withdrawal and the contract
year in which the  withdrawal is made.  If made at the  same time to  equivalent
contracts,  a  larger withdrawal  would  result in  a  greater reduction  in the
guarantee period than a smaller withdrawal. The same partial withdrawal made  at
the  same time from contracts with the same guarantee periods but with different
face amounts would result in a greater reduction in the guarantee period for the
contract with the smaller face amount.

                                       39
<PAGE>
Examples 1 and 2 show the effect on the guarantee period of partial  withdrawals
for $10,000 and $20,000 taken at the beginning of contract year sixteen. Example
3 shows the effect on the guarantee period of a $20,000 partial withdrawal taken
at the beginning of contract year eighteen. All three examples assume that death
benefit  option 1 has  been elected, that  annual payments of  $18,009 have been
made through  the contract  year reflected  in  the example  and that  no  other
contract transactions have been made.

                               MALE ISSUE AGE 45
                INITIAL PAYMENT PLUS ANNUAL PAYMENTS OF $18,009
                            FACE AMOUNT: $1 MILLION
                      INITIAL GUARANTEE PERIOD: 2.5 YEARS
                            DEATH BENEFIT OPTION: 1
                       BASED ON MAXIMUM MORTALITY CHARGES
<TABLE>
<CAPTION>
                EXAMPLE 1
 ---------------------------------------
 CONTRACT   PARTIAL       DECREASE IN
   YEAR    WITHDRAWAL   GUARANTEE PERIOD
 --------  ----------   ----------------
 <S>       <C>          <C>
    16       $10,000        .5 years

<CAPTION>
                EXAMPLE 2
 ---------------------------------------
 CONTRACT   PARTIAL       DECREASE IN
   YEAR    WITHDRAWAL   GUARANTEE PERIOD
 --------  ----------   ----------------
 <S>       <C>          <C>
    16       $20,000         1 year
<CAPTION>
                EXAMPLE 3
 ---------------------------------------
 CONTRACT   PARTIAL       DECREASE IN
   YEAR    WITHDRAWAL   GUARANTEE PERIOD
 --------  ----------   ----------------
 <S>       <C>          <C>
    18       $20,000       .75 years
</TABLE>

CHANGING THE DEATH BENEFIT OPTION

On  each contract anniversary  beginning with the  fifteenth, the contract owner
may change the death benefit  option by switching from option  1 to option 2  or
from  option 2 to option  1. ML of New  York will change the  face amount of the
Contract in order to keep  the death benefit constant  on the effective date  of
the  change. Therefore,  if the change  is from option  1 to option  2, the face
amount of the Contract will  be decreased by the cash  value on the date of  the
change.  If the  change is from  option 2  to option 1,  the face  amount of the
Contract will be increased by the cash value on the date of the change.

Example 1 shows  the effect  on the face  amount of  a change from  option 1  to
option  2 and Example  2 shows the  effect on the  face amount of  a change from
option 2 to option 1. The face amount before each change is $1 million.

                                   EXAMPLE 1
                     --------------------------------------
                              BEFORE OPTION CHANGE

                    Death Benefit under Option 1: $1,000,000
                            Face Amount: $1,000,000
                              Cash Value: $80,000

                              AFTER OPTION CHANGE

                    Death Benefit under Option 2: $1,000,000
                             Face Amount: $920,000
                              Cash Value: $80,000

                                   EXAMPLE 2
                     --------------------------------------
                              BEFORE OPTION CHANGE

                    Death Benefit under Option 2: $1,080,000
                            Face Amount: $1,000,000
                              Cash Value: $80,000

                              AFTER OPTION CHANGE

                    Death Benefit under Option 1: $1,080,000
                            Face Amount: $1,080,000
                              Cash Value: $80,000

                                       40
<PAGE>
                MORE ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK

DIRECTORS AND EXECUTIVE OFFICERS

ML of New York's directors and  executive officers and their positions with  the
Company are as follows:

<TABLE>
<CAPTION>
         NAME                   POSITION(S) WITH THE COMPANY
- -----------------------  ------------------------------------------
<S>                      <C>
Anthony J. Vespa         Chairman of the Board, President, and
                          Chief Executive Officer
Joseph E. Crowne         Director, Senior Vice President, Chief
                          Financial Officer, Chief Actuary, and
                          Treasurer
Barry G. Skolnick        Director, Senior Vice President, and
                          General Counsel
David M. Dunford         Director, Senior Vice President, and Chief
                          Investment Officer
John C.R. Hele           Director and Senior Vice President
Frederick J.C. Butler    Director
Michael P. Cogswell      Director, Vice President, and Senior
                          Counsel
Sandra K. Cox            Director
Robert L. Israeloff      Director
Allen N. Jones           Director
Cynthia L. Kahn          Director
Robert A. King           Director
Irving M. Pollack        Director
William A. Wilde         Director
Robert J. Boucher        Senior Vice President, Variable Life
                          Administration
</TABLE>

Each  director is elected to serve until the next annual meeting of shareholders
or until  his  or  her successor  is  elected  and shall  have  qualified.  Some
directors   have  held  various  executive   positions  with  insurance  company
subsidiaries of the  Company's indirect parent,  Merrill Lynch &  Co., Inc.  The
principal  positions of the  Company's directors and  executive officers for the
past five years are listed below:

   
Mr. Vespa joined ML of  New York in February 1994.  Since February 1994, he  has
held  the position of Senior  Vice President of Merrill  Lynch, Pierce, Fenner &
Smith Incorporated. From February 1991 to February 1994, he held the position of
District Director and First  Vice President of Merrill  Lynch, Pierce, Fenner  &
Smith  Incorporated. From September 1988 to  February 1991, he held the position
of Senior  Resident Vice  President of  Merrill Lynch,  Pierce, Fenner  &  Smith
Incorporated.
    

Mr. Crowne joined ML of New York in June 1991. From January 1989 to May 1991, he
was a Principal with Coopers & Lybrand.

Mr.  Skolnick joined ML of  New York in November  1989. He joined Merrill Lynch,
Pierce Fenner & Smith Incorporated in July 1984. Since May 1992, he has held the
position of Assistant  General Counsel of  Merrill Lynch &  Co., Inc. and  First
Vice  President of Merrill Lynch, Pierce,  Fenner & Smith Incorporated. Prior to
May 1992, he held the position of Senior Counsel of Merrill Lynch & Co., Inc.

Mr. Dunford joined ML of New York in July 1990. He joined Merrill Lynch, Pierce,
Fenner & Smith Incorporated in September 1989. Prior to September 1989, he  held
the position of President of Travelers Investment Management Co.

                                       41
<PAGE>
Mr. Butler joined ML of New York in April 1991. Since November 1991, he has held
the  position of Chairman of Butler, Chapman & Co., Inc. Prior to April 1991, he
served as Managing Director of the Investment Banking Division of Merrill  Lynch
& Co., Inc.

Mr. Cogswell has been with ML of New York since November 1990. Prior to November
1990, he was Assistant Counsel at UNUM Life Insurance Company.

Ms.  Cox joined  ML of New  York in February  1991. Prior to  February 1991, she
served as Annuity Product Manager with Merrill Lynch Life Agency, Inc.

Mr. Hele joined  ML of  New York  in September  1990. He  joined Merrill  Lynch,
Pierce, Fenner & Smith Incorporated in August 1988.

Mr.  Israeloff joined  ML of  New York in  April 1991.  Since 1964,  he has been
Chairman and  Executive Partner  of Israeloff,  Trattner &  Co., CPAs,  P.C.,  a
public accounting firm.

   
Mr.  Jones joined  ML of  New York  in June  1992. Since  May 1992,  he held the
position of  Senior Vice  President of  Merrill Lynch,  Pierce, Fenner  &  Smith
Incorporated.  From June 1992 to February 1994, he held the position of Chairman
of the Board, President,  and Chief Executive  Officer of ML  of New York.  From
January  1992 to  June 1992,  he held  the position  of First  Vice President of
Merrill Lynch, Pierce, Fenner & Smith Incorporated. From January 1991 to January
1992, he held the position of District Director of Merrill Lynch, Pierce, Fenner
& Smith Incorporated.  Prior to  January 1991, he  held the  position of  Senior
Resident Vice President of Merrill Lynch, Pierce, Fenner & Smith Incorporated.
    

Ms.  Kahn joined ML of  New York in November  1993. She is a  partner at the law
firm of Rogers & Wells. She has been associated with Rogers & Wells since 1984.

Mr. King joined ML of New York in  April 1991. Since February 1991, he has  been
Vice President for Finance at Marymount College, Tarrytown, New York. From March
1973  until  February 1991,  he  served as  Managing  Director of  Merrill Lynch
Capital Markets.

Mr. Pollack joined ML of  New York in April 1991.  In 1980, he retired from  the
Securities  and Exchange  Commission after thirty  years of  service, and having
served as an SEC Commissioner  from 1974 to 1980.  Since 1980, he has  practiced
law and been a private consultant in the securities and capital markets fields.

Mr.  Wilde joined ML of New York in March 1991. He joined Merrill Lynch, Pierce,
Fenner & Smith  Incorporated in 1976.  Since 1985,  he has been  a Director  and
Senior Vice President of Merrill Lynch Life Agency, Inc.

Mr.  Boucher joined ML of New  York in May 1992. Prior  to May 1992, he held the
position of Vice President of Monarch Financial Services, Inc. (formerly Monarch
Resources, Inc.).

No shares of ML of New York are owned by any of its officers or directors, as it
is a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc. The officers
and directors of ML of New York, both individually and as a group, own less than
one percent of the outstanding  shares of common stock  of Merrill Lynch &  Co.,
Inc.

   
SERVICE ARRANGEMENT
    
   
ML  of New  York and  its parent,  Merrill Lynch  Insurance Group  ("MLIG"), are
parties to a  service agreement  pursuant to which  MLIG has  agreed to  provide
certain  data processing,  legal, actuarial,  management, advertising  and other
services of ML of New York,  including services related to the Separate  Account
and  the  Contracts.  Expenses incurred  by  MLIG  in relation  to  this service
agreement are reimbursed by ML of New  York on an allocated cost basis.  Charges
billed  to ML of  New York by MLIG  pursuant to the  agreement were $5.7 million
during 1993.
    

STATE REGULATION

   
ML of New  York is  subject to the  laws of  the State of  New York  and to  the
regulations  of the New York Insurance Department (the "Department"). A detailed
financial statement in  the prescribed  form (the "Annual  Statement") is  filed
with  the Department  each year  covering ML  of New  York's operations  for the
    

                                       42
<PAGE>
   
preceding year  and  its  financial  condition  as of  the  end  of  that  year.
Regulation by the Department includes periodic examination to determine contract
liabilities and reserves so that the Department may certify that these items are
correct.  ML  of New  York's books  and accounts  are subject  to review  by the
Department at all times. A  full examination of ML  of New York's operations  is
conducted  periodically by the Department and under the auspices of the National
Association of Insurance Commissioners.  ML of New York  is also subject to  the
insurance  laws and regulations of all jurisdictions  in which it is licensed to
do business.
    

LEGAL PROCEEDINGS

   
There are no legal proceedings  to which the Separate Account  is a party or  to
which the assets of the Separate Account are subject. ML of New York and Merrill
Lynch,  Pierce,  Fenner &  Smith Incorporated  are engaged  in various  kinds of
routine litigation that, in the Company's judgment, is not material to ML of New
York's total assets or to Merrill Lynch, Pierce, Fenner & Smith Incorporated.
    

EXPERTS

   
The financial statements of ML of New York as of December 31, 1993 and 1992  and
for  each of the  three years in the  period ended December 31,  1993 and of the
Separate Account as of December  31, 1993 and 1992 and  for each of the  periods
presented,  included in this Prospectus have  been audited by Deloitte & Touche,
independent auditors, as stated in their reports appearing herein, and have been
so included in reliance upon the reports of such firm given upon their authority
as experts in accounting  and auditing. Deloitte  & Touche's principal  business
address is 1633 Broadway, New York, New York 10019-6754.
    

Actuarial  matters included in  this Prospectus have been  examined by Joseph E.
Crowne, F.S.A., Chief Actuary and Chief Financial Officer of ML of New York,  as
stated in his opinion filed as an exhibit to the registration statement.

LEGAL MATTERS

The  organization of the Company,  its authority to issue  the Contract, and the
validity of the form of the Contract have been passed upon by Barry G. Skolnick,
ML of New York's Senior Vice President and General Counsel. Sutherland, Asbill &
Brennan of Washington, D.C. has provided  advice on certain matters relating  to
federal securities and tax laws.

REGISTRATION STATEMENTS

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

FINANCIAL STATEMENTS

The  financial  statements  of  ML  of  New  York,  included  herein,  should be
distinguished from the financial statements  of the Separate Account and  should
be  considered only as  bearing upon the ability  of ML of New  York to meet its
obligations under the Contracts.

                                       43

To the Board of Directors of                                 
ML Life Insurance Company of New York                        
                                                             
                                                             
We have audited the accompanying statements of net assets of 
ML  of  New  York  Variable Life Separate  Account  II  (the 
Account) as of December 31, 1993 and 1992 and the  related   
statements  of  earnings and changes in net assets  for  the 
periods  presented.  These  financial  statements  are   the 
responsibility  of  the  management of  ML  Life  Insurance 
Company  of  New York.  Our responsibility is to express  an 
opinion on these financial statements based on our audits.   
                                                             
We   conducted  our  audits  in  accordance  with  generally 
accepted  auditing standards.  Those standards require  that 
we plan and perform the audit to obtain reasonable assurance 
about  whether the financial statements are free of material 
misstatement.  An audit includes examining, on a test basis, 
evidence  supporting  the amounts  and  disclosures  in  the 
financial  statements.  Our procedures included confirmation 
of  mutual  fund securities owned at December 31,  1993,  by 
correspondence  with the funds' transfer  agent.   An  audit 
also  includes assessing the accounting principles used  and 
significant  estimates  made  by  management,  as  well   as 
evaluating the overall financial statement presentation.  We 
believe  that our audits provide a reasonable basis for  our 
opinion.                                                     
                                                             
In our opinion, such financial statements present fairly, in 
all material respects, the financial position of the Account 
at  December 31, 1993 and December 31, 1992 and the  results 
of  its operations and the changes in its net assets for the 
periods  presented  in  conformity with  generally  accepted 
accounting principles.                                       
                                                             
Our  audits  were conducted for the purpose  of  forming  an 
opinion on the basic financial statements taken as a  whole. 
The supplemental schedules included herein are presented for 
the  purpose of additional analysis and are not  a  required 
part of the basic financial statements. These schedules  are 
the   responsibility  of  the  Company's  management.   Such 
schedules  have  been  subjected to the auditing  procedures 
applied in our audits of the basic financial statements and, 
in  our  opinion, are fairly stated in all material respects 
when   considered   in  relation  to  the  basic   financial 
statements taken as a whole.                                 
                                                             
                                                             
                                                             
                                                             
/s/ Deloitte & Touche 
February 16, 1994 
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II              
ML LIFE INSURANCE COMPANY OF NEW YORK   
STATEMENT OF NET ASSETS AT DECEMBER 31, 1993          
==============================================                 
<TABLE>                                                                                                                         
<CAPTION>                                                                                                                       
                                                                                                                                
                                                                                                                    Market      
                                                                                Cost              Shares            Value       
                                                                            ===============   ===============   =============== 
<S>                                                                         <C>               <C>               <C>             
                                                                                                                                
ASSETS                                                                                                                          
Investments in Merrill Lynch Series Fund, Inc. (Note B):                                                                        
  Money Reserve Portfolio                                                   $      860,290           860,290    $      860,290  
  Intermediate Government Bond Portfolio                                            18,207             1,509            18,134  
  Long-Term Corporate Bond Portfolio                                                45,431             3,638            45,797  
  Capital Stock Portfolio                                                          179,053             7,574           194,888  
  Growth Stock Portfolio                                                           259,334            10,944           269,761  
  Multiple Strategy Portfolio                                                      567,971            31,010           615,234  
  High Yield Portfolio                                                              69,733             7,390            71,537  
  Natural Resources Portfolio                                                       39,995             5,158            38,836  
  Global Strategy Portfolio                                                        689,299            47,894           738,525  
  Balanced Portfolio                                                               159,042            10,965           160,308  
                                                                            ---------------                     --------------- 
                                                                                 2,888,355                           3,013,310  
                                                                            ---------------                     --------------- 
                                                                                                                                
Investment in Unit Investment Trusts (Note B):                                                                                  
  Stripped  ("Zero") U.S. Treasury Securities, Series A through J:                                                              
   1995 Trust                                                                        1,750             1,895             1,759  
   1996 Trust                                                                        1,999             2,221             2,028  
   1997 Trust                                                                        2,027             2,344             2,032  
   1998 Trust                                                                        2,929             3,607             2,938  
   1999 Trust                                                                        1,029             1,350             1,034  
   2000 Trust                                                                       29,412            40,618            29,276  
   2005 Trust                                                                        1,467             2,945             1,498  
   2013 Trust                                                                        1,334             4,697             1,293  
                                                                            ---------------                     --------------- 
                                                                                    41,947                              41,858  
                                                                            ---------------                     --------------- 
     Total Assets                                                           $    2,930,302                           3,055,168  
                                                                            ===============                     --------------- 
LIABILITIES                                                                                                                     
Payable to ML Series Fund, Inc.                                                                                         30,353  
Payable to ML Life Insurance Company of New York                                                                        75,638  
                                                                                                                --------------- 
     Total Liabilities                                                                                                 105,991  
                                                                                                                --------------- 
     Net Assets                                                                                                 $    2,949,177  
                                                                                                                =============== 
</TABLE>                                                   
See Notes to Financial Statements                                               
                                               
                                       
                                               
                                               
                                               
                                               
                                               
                                               
<PAGE>
                                                
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II              
ML LIFE INSURANCE COMPANY OF NEW YORK   
STATEMENT OF NET ASSETS AT DECEMBER 31, 1992          
=============================================              
<TABLE>                                                                                                                         
<CAPTION>                                                                                                           Market      
                                                                                Cost              Shares            Value       
                                                                            ===============   ===============   ===============
<S>                                                                         <C>               <C>               <C>             
                                                                                                                                
ASSETS                                                                                                                          
Investments in Merrill Lynch Series Fund, Inc. (Note B):                                                                        
  Money Reserve Portfolio                                                   $       53,675            53,675    $       53,675  
  Multiple Strategy Portfolio                                                        6,464               352             6,576  
                                                                            ---------------                     --------------- 
     Total Assets                                                           $       60,139                              60,251  
                                                                            ===============                     --------------- 
                                                                                                                                
                                                                                                                                
LIABILITIES                                                                                                                     
Payable to ML Life Insurance Company of New York                                                                        53,610  
                                                                                                                --------------- 
     Total Liabilities                                                                                                  53,610  
                                                                                                                --------------- 
      Net Assets                                                                                                $        6,641  
                                                                                                                =============== 
</TABLE>                                                   
See Notes to Financial Statements                                               
                                               
       
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II                  
ML LIFE INSURANCE COMPANY OF NEW YORK                  
STATEMENT OF EARNINGS AND CHANGES IN NET ASSETS                  
FOR THE YEAR ENDED DECEMBER 31, 1993 AND THE PERIOD FROM JUNE 30, 1992       
(Date of Inception) TO DECEMBER 31, 1992                  
=====================================================================      
<TABLE>                                                                                            
<CAPTION>                                                                                          
                                                                                                   
                                                                            1993              1992 
                                                                 ===============   =============== 
<S>                                                              <C>               <C>             
                                                                                                   
                                                                                                   
Reinvested Dividends                                             $       32,519    $          104  
                                                                                                   
Net Gain (Loss):                                                                                   
  Realized                                                                3,446                 0  
  Unrealized                                                            124,757               112  
                                                                 ---------------   --------------- 
Investment Earnings                                                     160,722               216  
                                                                                                   
Mortality and Expense Charges (Note C)                                  (11,042)               (3) 
Transaction Charges ( Note D )                                              (45)                0  
                                                                 ---------------   --------------- 
Net Earnings                                                            149,635               213  
                                                                                                   
Capital Shares Transactions:                                                                       
  Transfers of Net Premiums                                           2,646,293             5,882  
  Transfers of Policy Loading, Net                                      203,968               582  
  Transfers Due to Other Terminations                                      (470)                0  
  Transfers Due to Policy Loans                                          (2,977)                0  
  Transfers of Cost of Insurance                                        (53,905)              (36) 
  Transfers of Loan Processing Charges                                       (8)                0  
                                                                 ---------------   --------------- 
Increase in  Net Assets                                               2,942,536             6,641  
Net Assets Beginning Balance                                              6,641                 0  
                                                                 ---------------   --------------- 
Net Assets Ending Balance                                        $    2,949,177    $        6,641  
                                                                 ===============   =============== 
</TABLE>                          
See Notes to Financial Statements                  
                
        
<PAGE>
                                                             
<PAGE>
                                        
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II             
ML LIFE INSURANCE COMPANY OF NEW YORK                        
                                                             
Notes to Financial Statements                                
December 31, 1993 
                                                             
Note  -  A     ML of New York Variable Life Separate Account 
II  ("Account"),  a  separate account of ML  Life  Insurance 
Company of New York ("ML of New York") was established by  a 
board  of  directors resolution on December 4, 1991  and  is 
governed by New York State Insurance Law.  The Account is  a 
registered   unit  investment  trust  under  the  Investment 
Company  Act of 1940 and consists of twenty-eight investment 
divisions  (twenty-nine  during  the  year).  Ten   of   the 
divisions  each invest in the securities of a single  mutual 
fund  portfolio of Merrill Lynch Series Fund, Inc.  ("Series 
Fund").   The  portfolios of the Series  Fund  have  varying 
investment  objectives relative to growth  of   capital  and 
income.   The  Series Fund receives investment  advice  from 
Merrill Lynch Asset Management, L.P. for a fee calculated at 
an  effective annual rate of .50% on the first $250  million 
of  the aggregate average daily net assets of the investment 
divisions investing in the Series Fund with declining  rates 
to  .30% of such assets over $800 million.  Eighteen of  the 
divisions   (nineteen  during  the  year)  invest   in   the 
securities  of a single trust of the Merrill Lynch  Fund  of 
Stripped ("Zero") U.S. Treasury Securities, Series A through 
J.   Each  trust of the Series consists of Stripped Treasury 
Securities  with a fixed maturity date and a  Treasury  Note 
deposited to provide income to pay expenses of the trust.    
                                                             
           The  Account  was formed by ML of  New  York,  an 
indirect  wholly-owned subsidiary of Merrill  Lynch  &  Co., 
Inc.  ("Merrill")  to  support ML of New  York's  operations 
respecting   certain   variable  life  insurance   contracts 
("Contracts").  The assets of the Account are  the  property 
of  ML  of  New  York.  The portion of the Account'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 maintained in the Account 
provides  the  basis for the periodic determination  of  the 
amount   of  increased  or  decreased  benefits  under   the 
Contracts.                                                   
                                                             
           The  net  assets may not be less than the  amount 
required  under New York insurance law to provide for  death 
benefits  (without  regard  to  the  minimum  death  benefit 
guarantee)  and other Contract benefits.                     
                                                             
Note  -  B     The  significant accounting policies  of  the 
Account are as follows:                                      
                                                             
        *  Investments  are made in the divisions  and  are 
           valued at the net asset values of the respective             
           Portfolios.                                       
                                                             
        *  Transactions are recorded on the trade date.       
                                                             
        *  Income from dividends is recognized as of the ex- 
           dividend date.  All dividends  are automatically              
           reinvested.                                       
                                                             
        *  Realized  gains  and  losses  on  the  sales  of 
           investments are computed on  the  first in first
           out method.   
                                                             
        *  The operations of the Account are included in the 
           Federal income tax return of ML of  New York. Un-
           der  the  provisions of the  Contracts, ML of New 
           York has  the right to charge the Account for any 
           Federal income  tax  attributable to the Account.
           No charge is  currently  being  made  against the
           Account for  income  taxes  since, under  current
           tax law, ML of New York pays no tax on investment
           income and  capital gains  reflected  in variable 
           life insurance contract reserves.  However, ML of 
           New  York  retains  the right  to charge  for any 
           Federal  income  tax incurred  which is attribut-
           able to the Account if the law is  changed.  Con-
           tract loading, however, includes a charge  for  a 

<PAGE>
           significantly higher Federal income tax liability 
           of ML of New York (see Note C). Charges for state
           and  local taxes,  if any,  attributable  to  the 
           Account may also be made.                                
                                                             
Note  -  C     ML of New York assumes mortality and  expense 
risks related to the operations of the Account and deducts a 
daily  charge from the assets of the Account to cover  these 
risks.   The daily charges are equal to a rate of .90%   (on 
an annual basis) of the net assets for Contract owners.      
                                                             
           ML of New York makes certain deductions from each 
premium.   For  certain Contracts, the deductions  are  made 
before  the premium is allocated to the Account.  For  other 
Contracts, the deductions are taken in equal installments on 
the   first  through  tenth  contract  anniversaries.    The 
deductions  are for (1) sales load, (2) Federal  taxes,  and 
(3) state and local premium taxes.                           
                                                             
            In addition, for certain Contracts, the cost  of 
providing life insurance coverage for the insureds  will  be 
deducted  from the investment base on the contract date  and 
all  subsequent processing dates.  For other Contracts,  the 
cost  of  providing life insurance coverage will be deducted 
only  on  processing dates.  This cost will  vary  dependent 
upon the insured's underwriting class, sex, attained age  of 
each insured and the Contract's net amount at risk.          
                                                             
Note  - D    ML of New York pays all transaction charges  to 
Merrill Lynch, Pierce, Fenner & Smith Inc., sponsor  of  the 
unit  investment trusts, on the sale of Series A  through  J 
Unit  Investment Trusts units to the Account and  deducts  a 
daily asset charge against the assets of each trust for  the 
reimbursement  of  these  transaction  charges.   The  asset 
charge  is  equivalent to an effective annual rate  of  .34% 
(annually  at the beginning of the year) of net  assets  for 
Contract owners.                                             

<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II                  
ML LIFE INSURANCE COMPANY OF NEW YORK       
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS AND CHANGES IN  NET ASSETS  
FOR THE YEAR ENDED DECEMBER 31, 1993      
======================================================================== 
<TABLE> 
<CAPTION> 
 
                                                                   Divisions Investing In 
                                                              ===================================================================== 
                                                                                  Intermediate      Long-Term                     
                                                                  Money           Government        Corporate         Capital     
                                                                  Reserve         Bond              Bond              Stock       
                                                                  Portfolio       Portfolio         Portfolio         Portfolio   
                                                              ===============   ===============   ===============   =============== 
<S>                                                           <C>               <C>               <C>               <C>             
 
Reinvested Dividends                                          $       17,196    $          504    $        1,936    $          387  
Net Gain (Loss): 
  Realized                                                                 0                 8                45               295  
  Unrealized                                                               0               (73)              366            15,835  
                                                              ---------------   ---------------   ---------------   --------------- 
Investment Earnings (Losses)                                          17,196               439             2,347            16,517  
 
Mortality and Expense Charges (Note C)                                (3,568)              (79)             (275)             (638) 
Transaction Charges (Note D)                                               0                 0                 0                 0  
                                                              ---------------   ---------------   ---------------   --------------- 
Net Earnings (Losses)                                                 13,628               360             2,072            15,879  
             
Capital Shares Transactions: 
  Transfers of Net Premiums                                        2,584,685                 0                 0             1,537  
  Transfers of Policy Loading, Net                                   200,287                 6                14               (58) 
  Transfers Due to Terminations                                         (362)               (6)              (15)              185  
  Transfers Due to Policy Loans                                       (2,977)                0                 0                 0  
  Transfers of Cost of Insurance                                     (18,610)             (362)             (384)           (3,323) 
  Transfers of Loan Processing Charges                                    (8)                0                 0                 0  
  Transfers Among Investment Divisions                            (1,985,375)           18,033            41,553           179,631  
                                                              ---------------   ---------------   ---------------   --------------- 
  Increase in Net Assets                                             791,268            18,031            43,240           193,851  
   
  Net Assets Beginning Balance                                            68                 0                 0                 0  
                                                              ---------------   ---------------   ---------------   --------------- 
  Net Assets Ending Balance                                   $      791,336    $       18,031    $       43,240    $      193,851  
                                                              ===============   ===============   ===============   =============== 
                                                                                                                                    
</TABLE>                                                   

<TABLE> 
<CAPTION> 
 
                                                                  Growth            Multiple          High              Natural     
                                                                  Stock             Strategy          Yield             Resources   
                                                                  Portfolio         Portfolio         Portfolio         Portfolio   
                                                              ===============   ===============   ===============   =============== 
<S>                                                           <C>               <C>               <C>               <C>             
             
Reinvested Dividends                                          $          430    $        4,342    $        3,007    $          167  
Net Gain (Loss):                                                                                                                    
  Realized                                                                99               352                77                46  
  Unrealized                                                          10,427            47,151             1,804            (1,158) 
                                                              ---------------   ---------------   ---------------   --------------- 
Investment Earnings (Losses)                                          10,956            51,845             4,888              (945) 
             
Mortality and Expense Charges (Note C)                                  (527)           (2,200)             (311)             (158) 
Transaction Charges (Note D)                                               0                 0                 0                 0  
                                                              ---------------   ---------------   ---------------   --------------- 
Net Earnings (Losses)                                                 10,429            49,645             4,577            (1,103) 
             
Capital Shares Transactions:             
  Transfers of Net Premiums                                                0             5,882                 0                 0  
  Transfers of Policy Loading, Net                                        84               715                22                12  
  Transfers Due to Terminations                                          160              (150)              (13)              (12) 
  Transfers Due to Policy Loans                                            0                 0                 0                 0  
  Transfers of Cost of Insurance                                      (3,354)          (10,483)             (975)             (527) 
  Transfers of Loan Processing Charges                                     0                 0                 0                 0  
  Transfers Among Investment Divisions                               258,708           557,504            65,233            40,260  
                                                              ---------------   ---------------   ---------------   --------------- 
  Increase in Net Assets                                             266,027           603,113            68,844            38,630  
   
  Net Assets Beginning Balance                                             0             6,573                 0                 0  
                                                              ---------------   ---------------   ---------------   --------------- 
  Net Assets Ending Balance                                   $      266,027    $      609,686    $       68,844    $       38,630  
                                                              ===============   ===============   ===============   =============== 
</TABLE>                                                   
                                                   
                                                   
<PAGE>
                                                   
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II                  
ML LIFE INSURANCE COMPANY OF NEW YORK       
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS AND CHANGES IN  NET ASSETS  
FOR THE YEAR ENDED DECEMBER 31, 1993      
===============================================================================
<TABLE> 
<CAPTION> 
                                                                                                                                    
                                                                  Divisions Investing In                                            
                                                              ===================================================================== 
                                                                  Global                                                            
                                                                  Strategy          Balanced          1993              1995        
                                                                  Portfolio         Portfolio         Trust             Trust       
                                                              ===============   ===============   ===============   =============== 
<S>                                                           <C>               <C>               <C>               <C>             
 
Reinvested Dividends                                          $        4,382    $          168    $            0    $            0  
Net Gain (Loss): 
  Realized                                                             1,775                85                38                 0  
  Unrealized                                                          49,225             1,266                 0                 9  
                                                              ---------------   ---------------   ---------------   --------------- 
Investment Earnings (Losses)                                          55,382             1,519                38                 9  
 
Mortality and Expense Charges (Note C)                                (2,690)             (475)               (9)               (1) 
Transaction Charges (Note D)                                               0                 0                (4)                0  
                                                              ---------------   ---------------   ---------------   --------------- 
Net Earnings (Losses)                                                 52,692             1,044                25                 8  
             
Capital Shares Transactions: 
  Transfers of Net Premiums                                            1,643                 0             4,775             1,671  
  Transfers of Policy Loading, Net                                       348                50               225                79  
  Transfers Due to Other Terminations                                   (206)              (50)                0                (1) 
  Transfers Due to Policy Loans                                            0                 0                 0                 0  
  Transfers of Cost of Insurance                                     (11,482)           (3,140)              (98)              (30) 
  Transfers of Loan Processing Charges                                     0                 0                 0                 0  
  Transfers Among Investment Divisions                               685,473           161,550            (4,927)                1  
                                                              ---------------   ---------------   ---------------   --------------- 
  Increase in Net Assets                                             728,468           159,454                 0             1,728  
   
  Net Assets Beginning Balance                                             0                 0                 0                 0  
                                                              ---------------   ---------------   ---------------   --------------- 
  Net Assets Ending Balance                                   $      728,468    $      159,454    $            0    $        1,728  
                                                              ===============   ===============   ===============   =============== 
</TABLE>                                                   

<TABLE> 
<CAPTION>             
 
                                                                  Divisions Investing In                                            
                                                              ===================================================================== 
                                                                  1996              1997              1998              1999        
                                                                  Trust             Trust             Trust             Trust       
                                                              ===============   ===============   ===============   =============== 
<S>                                                           <C>               <C>               <C>               <C>             
             
Reinvested Dividends                                          $            0    $            0    $            0    $            0  
Net Gain (Loss):                                                                                                                    
  Realized                                                                 1                97                21                47  
  Unrealized                                                              29                 5                10                 5  
                                                              ---------------   ---------------   ---------------   --------------- 
Investment Earnings (Losses)                                              30               102                31                52  
                                                                           
Mortality and Expense Charges (Note C)                                    (6)               (8)               (8)               (6) 
Transaction Charges (Note D)                                              (2)               (3)               (3)               (2) 
                                                              ---------------   ---------------   ---------------   --------------- 
Net Earnings (Losses)                                                     22                91                20                44  
 
Capital Shares Transactions:                                               0                 0                 0                 0  
  Transfers of Net Premiums                                            1,433             5,348             3,820             2,388  
  Transfers of Policy Loading, Net                                        68               253               181               113  
  Transfers Due to Other Terminations                                     11                (1)               (1)                0  
  Transfers Due to Policy Loans                                            0                 0                 0                 0  
  Transfers of Cost of Insurance                                         (55)              (55)              (97)              (50) 
  Transfers of Loan Processing Charges                                     0                 0                 0                 0  
  Transfers Among Investment Divisions                                   538            (3,615)           (1,001)           (1,466) 
                                                              ---------------   ---------------   ---------------   --------------- 
  Increase in Net Assets                                               2,017             2,021             2,922             1,029  
   
  Net Assets Beginning Balance                                             0                 0                 0                 0  
                                                              ---------------   ---------------   ---------------   --------------- 
  Net Assets Ending Balance                                   $        2,017    $        2,021    $        2,922    $        1,029  
                                                              ===============   ===============   ===============   =============== 
 
</TABLE>                                                   
                                                   
<PAGE>
                                                   
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II                  
ML LIFE INSURANCE COMPANY OF NEW YORK       
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS AND                     
CHANGES IN NET ASSETS FOR THE YEAR ENDED DECEMBER 31, 1993     
===============================================================                 
<TABLE>                                           
<CAPTION>             
             
                                                                  Divisions Investing In                                            
                                                              ===================================================================== 
             
                                                                  2000              2005              2013                          
                                                                  Trust             Trust             Trust             Total       
                                                              ===============   ===============   ===============   =============== 
<S>                                                           <C>               <C>               <C>               <C>             
             
Reinvested Dividends                                          $            0    $            0    $            0    $       32,519  
Net Gain (Loss):             
  Realized                                                               458                 2                 0             3,446  
  Unrealized                                                            (135)               31               (40)          124,757  
                                                              ---------------   ---------------   ---------------   --------------- 
Net Investment Earnings (Losses)                                         323                33               (40)          160,722  
             
Mortality and Expense Charges (Note C)                                   (74)               (6)               (3)          (11,042) 
Transaction Charges (Note D)                                             (28)               (2)               (1)              (45) 
                                                              ---------------   ---------------   ---------------   --------------- 
Net Earnings (Losses)                                                    221                25               (44)          149,635  
                                                                                                                                    
Capital Shares Transactions:                                                                                                        
  Transfers of Net Premiums                                           33,111                 0                 0         2,646,293  
  Transfers of Policy Loading, Net                                     1,569                 0                 0           203,968  
  Transfers Due to Other Terminations                                     (9)                0                 0              (470) 
  Transfers Due to Policy Loans                                            0                 0                 0            (2,977) 
  Transfers of Cost of Insurance                                        (814)              (41)              (25)          (53,905) 
  Transfers of Loan Processing Charges                                     0                 0                 0                (8) 
  Transfers Among Investment Divisions                               (14,956)            1,502             1,354                 0  
                                                              ---------------   ---------------   ---------------   --------------- 
  Increase in Net Assets                                              19,122             1,486             1,285         2,942,536  
   
  Net Assets Beginning Balance                                             0                 0                 0             6,641  
                                                              ---------------   ---------------   ---------------   --------------- 
  Net Assets Ending Balance                                   $       19,122    $        1,486    $        1,285    $    2,949,177  
                                                              ===============   ===============   ===============   =============== 
 
</TABLE>                                                   
<PAGE>
                                                   
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II                  
ML LIFE INSURANCE COMPANY OF NEW YORK       
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS AND CHANGES IN NET ASSETS   
FOR THE PERIOD FROM JUNE 30, 1992 (Date of Inception) TO DECEMBER 31, 1992  
==========================================================================    
<TABLE> 
<CAPTION> 
                                                                              Divisions Investing In 
                                                                          ================================================== 
                                                                              Money             Multiple 
                                                                              Reserve           Strategy 
                                                                              Portfolio         Portfolio         Total 
                                                                          ===============   ===============   =============== 
<S>                                                                       <C>               <C>               <C>                   
                                                                                                                                    
                                                                                                                                    
Reinvested Dividends                                                      $          104    $            0    $          104        

Net Unrealized Gain                                                                    0               112               112        
                                                                          ---------------   ---------------   ---------------       
Investment Earnings                                                                  104               112               216 
             
Mortality and Expense Charges (Note C)                                                (1)               (2)   												(3)       
                                                                          ---------------   ---------------   ---------------       

Net Earnings                                                                         103               110               213        
             
Capital Shares Transactions:             
  Transfers of Net Premiums                                                        5,882                 0             5,882        
  Transfers of Policy Loading, Net                                                   582                 0               582        
  Transfers of Cost of Insurance                                                     (32)               (4)              (36)       
  Transfers Among Investment Divisions                                            (6,467)            6,467                 0        
                                                                          ---------------   ---------------   ---------------       
Increase in Net Assets                                                                68             6,573             6,641        
Net Assets Beginning Balance                                                           0                 0                 0        
                                                                          ---------------   ---------------   ---------------       
Net Assets Ending Balance                                                 $           68    $        6,573    $        6,641        
                                                                          ===============   ===============   =============== 
</TABLE>


                                                   
                                                         
<PAGE>











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,  1993  and  1992  and  the related  statements  of  earnings,
stockholder's equity and cash flows for each of the  three  years
in   the   period  ended  December  31,  1993.   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, 1993 and 1992 and the results of its operations  and
its  cash  flows for each of the three years in the period  ended
December   31,   1993  in  conformity  with  generally   accepted
accounting principles.

As  discussed in Note 1 to the financial statements, in 1993  the
Company   changed   its   method  of   accounting   for   certain
investments  in  debt  and  equity  securities  to  conform  with
Statement of Financial Accounting Standards No. 115.




/s/Deloitte & Touche

February 28, 1994




<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)
- ------------------------------------------------------------------
BALANCE SHEETS
AS OF DECEMBER 31, 1993 AND 1992
(Dollars in Thousands)
==============================================================================
<TABLE>
<CAPTION>

ASSETS                                                                        1993           1992
                                                                              ----           ----
<S>                                                                       <C>            <C>
INVESTMENTS:                                                       
 Fixed maturity securities available for sale, at estimated fair value                          
   (amortized cost: 1993 - $442,008; 1992 - $63,568)                      $   458,916    $    63,980
 Fixed maturity securities to be held to maturity, at amortized cost                     
   (estimated fair value: 1992 - $587,970)                                          0        570,243
 Equity securities available for sale, at estimated fair value                    
   (cost: 1993 - $8,387; 1992 - $9,080)                                         7,195          9,202
 Mortgage loans on real estate                                                 17,627         22,110
 Policy loans on insurance contracts                                           73,380         66,037
                                                                          ------------   ------------   
          Total Investments                                                   557,118        731,572

CASH AND CASH EQUIVALENTS                                                      27,464         41,122
ACCRUED INVESTMENT INCOME                                                      10,164         14,021
DEFERRED POLICY ACQUISITION COSTS                                              24,036         27,127
FEDERAL INCOME TAXES - DEFERRED                                                10,468          7,537
REINSURANCE RECEIVABLES                                                         1,685            187
OTHER ASSETS                                                                    3,765          3,397
SEPARATE ACCOUNTS ASSETS                                                      410,613        277,725
                                                                          ------------   ------------
                                                              
                                                              
                                                              
                                                              
TOTAL ASSETS                                                              $ 1,045,313   $ 1,102,688
                                                                          ============  ============
</TABLE>                                       






See notes to financial statements.
<PAGE>





<TABLE>
<CAPTION>


LIABILITIES AND STOCKHOLDER'S EQUITY                                          1993           1992
                                                                              ----           ----
<S>                                                                       <C>            <C>
LIABILITIES:                                                      
 POLICY LIABILITIES AND ACCRUALS:                                 
   Policyholders' account balances                                        $   523,382    $   720,335
   Claims and claims settlement expenses                                        5,614          3,340
                                                                          ------------   ------------   
          Total policy liabilities and accruals                               528,996        723,675

 OTHER POLICYHOLDER FUNDS                                                       1,200             71
 OTHER LIABILITIES                                                              5,641          1,153
 FEDERAL INCOME TAXES - CURRENT                                                   864            691
 PAYABLE TO AFFILIATES - NET                                                    5,223          7,146
 SEPARATE ACCOUNTS LIABILITIES                                                410,613        277,705
                                                                          ------------   ------------
          Total Liabilities                                                   952,537      1,010,441
                                                                          ------------   ------------
                                                            
                                                            
                                                            
                                                            
STOCKHOLDER'S EQUITY:                                       
 Common stock, $10 par value - 220,000 shares                     
   authorized, issued and outstanding                                           2,200          2,200
 Additional paid-in capital                                                    83,006         83,006
 Retained earnings                                                              8,497          6,689
 Net unrealized investment gain (loss)                                           (927)           352
                                                                          ------------   ------------
          Total Stockholder's Equity                                           92,776         92,247
                                                                          ------------   ------------

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                                $ 1,045,313    $ 1,102,688
                                                                          ============   ============
</TABLE>                                                                  








<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)
- ------------------------------------------------------------------
STATEMENTS OF EARNINGS
FOR THE YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991
(Dollars in Thousands)
==============================================================================
<TABLE>
<CAPTION>

                                                                              1993           1992          1991
                                                                              ----           ----          ----
<S>                                                                       <C>            <C>            <C>         
REVENUES:                                                          
 Investment revenue:                                               
   Net investment income                                                  $    50,661    $    65,378    $    69,965
   Net realized investment gains (losses)                                       6,131           (434)        (9,685)
 Policy charge revenue                                                          8,387          7,683          7,162
                                                                          ------------   ------------   ------------
        Total Revenues                                                         65,179         72,627         67,442
                                                                          ------------   ------------   ------------
BENEFITS AND EXPENSES:                                        
 Interest credited to policyholders' account                         
   balances                                                                    44,425         57,812         57,193
 Market value adjustment expense                                                  642             25              2
 Policy benefits (reinsurance recoveries: 1993 - $2,192                                
   1992 - $953; 1991 - $455)                                                    1,729            594            839
 Reinsurance premium ceded                                                      1,182          1,070          1,179
 Amortization of deferred policy acquisition costs                              9,523          8,219          7,789
 Insurance expenses and taxes                                                   5,278          4,539          5,355
                                                                          ------------   ------------   ------------
        Total Benefits and Expenses                                            62,779         72,259         72,357
                                                                          ------------   ------------   ------------
        Earnings (Loss) Before Federal Income
          Tax Provision (Benefit)                                               2,400            368         (4,915)
                                                                          ------------   ------------   ------------
                                                              
FEDERAL INCOME TAX PROVISION (BENEFIT):                       
 Current                                                                        2,842          2,373          6,475
 Deferred                                                                      (2,250)        (2,196)        (8,169)
                                                                          ------------   ------------   ------------
        Total Federal Income Tax Provision (Benefit)                              592            177         (1,694)
                                                                          ------------   ------------   ------------

NET EARNINGS (LOSS)                                                       $     1,808    $       191    $    (3,221)
                                                                          ============   ============   ============
</TABLE>








See notes to financial statements.
<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)
- ------------------------------------------------------------------
STATEMENTS OF STOCKHOLDER'S EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991
(Dollars in Thousands)
==============================================================================
<TABLE>
<CAPTION>
                                                                                            Net            
                                                           Additional                    unrealized        Total
                                               Common        paid-in       Retained      investment     stockholder's
                                               stock         capital       earnings      gain (loss)       equity
                                            ------------   ------------   ------------   ------------   ------------ 
<S>                                         <C>            <C>            <C>            <C>            <C>
BALANCE, JANUARY 1, 1991                    $     2,200    $    56,289    $     9,719    $      (799)   $    67,409
                                                             
 Capital contribution                                           26,717                                       26,717
 Net loss                                                                      (3,221)                       (3,221)
 Net unrealized investment loss                                                                 (274)          (274)
                                            ------------   ------------   ------------   ------------   ------------
                                                             
BALANCE, DECEMBER 31, 1991                        2,200         83,006          6,498         (1,073)        90,631
                                                             
 Net earnings                                                                     191                           191
 Net unrealized investment gain                                                                1,425          1,425
                                            ------------   ------------   ------------   ------------   ------------
                                                             
BALANCE, DECEMBER 31, 1992                        2,200         83,006          6,689            352         92,247
                                                            
 Net earnings                                                                   1,808                         1,808
 Net unrealized investment loss (1)                                                           (1,279)        (1,279)
                                            ------------   ------------   ------------   ------------   ------------
                                                             
BALANCE, DECEMBER 31, 1993                  $     2,200    $    83,006    $     8,497    $     ( 927)   $    92,776
                                            ============   ============   ============   ============   ============
</TABLE>



(1) Asset gains less adjustment of policyholders' account balances and
    deferred policy acquisition costs (See Note 1).
















See notes to financial statements.
<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)
- ------------------------------------------------------------------
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991
(Dollars in Thousands)
==============================================================================
<TABLE>
<CAPTION>
                                                                               1993           1992           1991
                                                                               ----           ----           ----
<S>                                                                       <C>            <C>            <C>
OPERATING ACTIVITIES:                                              
 Net earnings (loss)                                                      $     1,808    $       191    $    (3,221)
   Adjustments to reconcile net earnings (loss) to net                            
     cash and cash equivalents provided (used)                    
     by operating activities:                               
     Amortization of deferred policy acquisition                       
      costs                                                                     9,523          8,219          7,789
     Capitalization of policy acquisition costs                                (7,252)        (2,539)       (14,542)
     Amortization of fixed maturity securities                                    918            366         (1,553)
     Net realized investment (gains) losses                                    (6,131)           434          9,685
     Interest credited to policyholders' account balances                      44,425         57,812         57,193
     Provision (benefit) for deferred Federal                      
      income tax                                                               (2,250)        (2,196)        (8,169)
     Cash and cash equivalents provided (used) by                    
      changes in operating assets and liabilities:                      
      Accrued investment income                                                 3,857            (27)        (1,715)
      Policy liabilities and accruals                                           2,273            448          7,825
      Federal income taxes - current                                              173            873          5,381
      Other policyholder funds                                                  1,129             63           (744)
      Payable/receivable from affiliates - net                                 (1,923)        10,149         (3,844)
     Policy loans                                                              (7,343)       (12,342)        (5,172)
     Other, net                                                                 2,644         (2,501)         4,941
                                                                          ------------   ------------   ------------
      Net cash and cash equivalents provided                              
        by operating activities                                                41,851         58,950         53,854
                                                                          ------------   ------------   ------------
INVESTING ACTIVITIES:                                       
 Fixed maturity securities sold                                               166,033        177,835        312,618
 Fixed maturity securities matured                                            280,484        195,691         54,073
 Fixed maturity securities purchased                                         (251,522)      (323,172)      (439,134)
 Equity securities available for sale purchased                                  (109)          (665)       (15,176)
 Equity securities available for sale sold                                      2,885         11,886              0
 Mortgage loans on real estate principal payments received                      4,425          1,000              0
 Mortgage loans on real estate acquired                                             0           (124)          (123)
                                                                          ------------   ------------   ------------
      Net cash and cash equivalents provided (used) by                        
        investing activities                                                  202,196         62,451        (87,742)
                                                                          ------------   ------------   ------------
</TABLE>


                                                           (Continued)
<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(a wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)
- ------------------------------------------------------------------
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991
(Concluded) (Dollars In Thousands)
==============================================================================
<TABLE>
<Caption
                                                                              1993          1992           1991
                                                                              ----          ----           ----
<S>                                                                       <C>            <C>            <C>   
FINANCING ACTIVITIES:                                                
 Paid in capital from parent                                              $         0    $         0    $    26,717
 Policyholders' account balances:                             
   Deposits                                                                    33,953          5,985         23,374
   Withdrawals (net of transfers to Separate Accounts)                       (291,658)      (105,082)       (24,503)
                                                                          ------------   ------------   ------------
      Net cash and cash equivalents provided                          
        (used) by financing activities                                       (257,705)       (99,097)        25,588
                                                                          ------------   ------------   ------------

NET INCREASE (DECREASE) IN CASH AND                           
 CASH EQUIVALENTS                                                             (13,658)        22,304         (8,300)
                                                              
CASH AND CASH EQUIVALENTS:                                    
 Beginning of year                                                             41,122         18,818         27,118
                                                                          ------------   ------------   ------------

 End of year                                                              $    27,464    $    41,122    $    18,818
                                                                          ============   ============   ============
</TABLE>





















See notes to financial statements.



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


NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991
=======================================================================

NOTE 1:   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 Basis of Reporting:  ML Life Insurance Company of New York  (the
 "Company")  is  a  wholly-owned  subsidiary  of  Merrill   Lynch
 Insurance  Group,  Inc.  ("MLIG"). The Company  is  an  indirect
 wholly-owned  subsidiary of Merrill Lynch & Co., Inc.  ("Merrill
 Lynch & Co.").
 
 The  Company  sells  life insurance and annuity  products  which
 comprise  one business segment.  The primary products  that  the
 Company currently markets are immediate annuities, market  value
 adjusted   annuities,  variable  life  insurance  and   variable
 annuities.   The Company is licensed to sell insurance  in  nine
 states,  however,  it currently limits its marketing  activities
 to  the  State  of New York.  The Company markets  its  products
 solely through the Merrill Lynch & Co. retail network.
 
 The  accompanying  financial statements have  been  prepared  in
 conformity  with  generally accepted accounting  principles  for
 stock life insurance companies.
 
 Revenue   Recognition:   Revenues  for  the  Company's  interest
 sensitive  life, interest sensitive annuity, variable  life  and
 variable  annuity  products consist of policy  charges  for  the
 cost    of    insurance,   deferred   sales   charges,    policy
 administration   charges  and/or  withdrawal  charges   assessed
 against policyholder account balances during the period.
 
 Policyholders' Account Balances:  Liabilities for the  Company's
 universal life type contracts, including its life insurance  and
 annuity  products, are equal to the full accumulation  value  of
 such   contracts  as  of  the  valuation  date  plus  deficiency
 reserves  for  certain products.  Interest crediting  rates  for
 the Company's fixed rate products are as follows:
 
 Interest sensitive life products        4.0% -  9.0%
 Interest sensitive deferred annuities   4.0% -  9.0%
 Immediate annuities                     4.0% - 10.0%
 
 These  rates  may  be  changed at the  option  of  the  Company,
 subject  to  minimum guarantees, after initial guaranteed  rates
 expire.
 
 Liabilities for unpaid claims equal the death benefit for  those
 claims  which have been reported to the Company and an  estimate
 based   upon  prior  experience  for  those  claims  which   are
 unreported as of the valuation date.
 
 Reinsurance:    Effective  during  1992,  the  Company   adopted
 Statement  of  Financial Accounting Standards ("SFAS")  No.  113
 "Accounting and Reporting for Reinsurance of Short Duration  and
 Long  Duration  Contracts" ("SFAS No. 113") which requires  that
 reinsurance  receivables and prepaid reinsurance  premium  ceded
 be  reported as assets.  SFAS No. 113 eliminates the practice by
 insurance   enterprises  of  reporting  assets  and  liabilities
 relating   to  reinsured  contracts  net  of  the   effects   of
 reinsurance.   The  impact  of  adopting  SFAS  No. 113  was not
 material.
<PAGE>
 
 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.   On life insurance contracts which the  Company  is
 currently  marketing,  the  maximum  amount  of  mortality  risk
 retained by the Company is $500,000 on a single life.
 
 Indemnity  reinsurance  agreements do not  relieve  the  Company
 from  its  obligations to policyholders.  Failure of  reinsurers
 to  honor  their  obligations could  result  in  losses  to  the
 Company.    The   Company  regularly  evaluates  the   financial
 condition  of its reinsurers so as to minimize its  exposure  to
 significant  losses  from reinsurer insolvencies.   The  Company
 holds  collateral under reinsurance agreements in  the  form  of
 letters  of  credit and amounts withheld totaling $230,000  that
 can be drawn upon for delinquent reinsurance recoverables.
 
 As  of  December  31, 1993, the Company had life  insurance  in-
 force  which  was  ceded  to other life insurance  companies  of
 $168,098,000.
 
 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.
 
 Policy  acquisition  costs  are principally  commissions  and  a
 portion   of   certain   other  expenses  relating   to   policy
 acquisition,  underwriting  and issuance,  which  are  primarily
 related  to  and  vary  with  the production  of  new  business.
 Certain  costs  and  expenses  reported  in  the  statements  of
 earnings  are  net  of amounts  deferred.    Policy  acquisition
 costs  can  also  arise from the acquisition or  reinsurance  of
 existing  in-force  policies from other insurers.   These  costs
 include ceding commissions and professional fees related to  the
 reinsurance assumed.
 
 Included  in  deferred policy acquisition costs are those  costs
 related   to  the  acquisition  by  assumption  reinsurance   of
 insurance  contracts from unaffiliated insurers.   The  deferred
 costs  will  be  amortized  in  proportion  to  the future gross
 profits over  the  anticipated life of  the  acquired  insurance
 contracts utilizing an interest methodology.
 
 In  December  1990,  the  Company  entered  into  an  assumption
 reinsurance  agreement with a non-affiliated insurer  (See  Note
 6).   The acquisition costs relating to this agreement are being
 amortized over a twenty-year period using an effective  interest
 rate  of 9.01%.  This reinsurance agreement provides for payment
 of  contingent ceding commissions based upon the persistency and
 mortality  experience of the insurance contracts  assumed.   Any
 payments  made  for  the contingent ceding commissions  will  be
 capitalized  and  amortized using an  identical  methodology  as
 that  used for the initial acquisition costs.  The following  is
 a  reconciliation of the acquisition costs for  the  reinsurance
 transaction for the three years ended December 31,:

<TABLE>
<CAPTION>
                                                1993           1992           1991
                                                ----           ----           ----
                                                          (In Thousands)
<S>                                         <C>            <C>            <C>                          
Beginning balance                           $    16,925    $    18,193    $     3,593
Capitalized amounts                                 843            533         16,900
Interest accrued                                  1,478          1,865          1,704
Amortization                                     (3,632)        (3,666)        (4,004)
                                            ------------   ------------   ------------

Ending balance                              $    15,614    $    16,925    $    18,193
                                            ============   ============   ============
</TABLE> 
<PAGE>
 The  following table presents the expected amortization 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.
 
                                         
                  1994         $2,268,000
                  1995          2,160,000 
                  1996          1,944,000
                  1997          1,512,000
                  1998          1,075,000
                  
 
 Investments:   Effective  December 31,  1993,  the  Company  has
 adopted  SFAS  No.  115 "Accounting for Certain  Investments  in
 Debt  and  Equity  Securities" ("SFAS No. 115").  In  compliance
 with SFAS No. 115, the Company  classifies  its  investments  in
 fixed   maturity  securities  and  equity  securities   in   the
 available  for  sale  category. Available  for  sale  securities
 include  both  fixed  maturity  and  equity  securities.   These
 securities  may  be  sold  for the Company's  general  liquidity
 needs,  asset/liability management strategy, credit dispositions
 and  investment opportunities. These securities are  carried  at
 estimated  fair value with unrealized gains and losses  included
 in stockholder's equity (net of tax). If a decline in value of a
 security is determined by management to be other than temporary,
 the carrying value is adjusted to the estimated fair value at the
 date  of  this  determination and recorded in the  net  realized
 investment gains (losses) caption of the statement of earnings.
 
 SFAS  No. 115 allows securities to be carried at amortized  cost
 if  the  Company has both the ability and intent to  hold  these
 securities to maturity. The Company has determined that  it  can
 not  guarantee that it will not have the need or opportunity  to
 sell  any  particular  security in its investment  holdings.  As
 such,  the  Company  did not utilize this classification  as  of
 December  31,  1993. Additionally, SFAS No.  115  requires  that
 securities  held for short-term sale are to be carried  at  fair
 value  with  the  change  in  fair value  being  recorded  as  a
 component  of  the  statement of earnings. The  Company  has  no
 securities at December 31, 1993 that are held for this purpose.
 
 In  compliance with a recent Securities and Exchange Commissions
 ("SEC")  staff  announcement, the Company has  recorded  certain
 adjustments   to   deferred   policy   acquisition   costs   and
 policyholders'   account  balances  in  conjunction   with   its
 adoption  of  SFAS  No.  115. The SEC  requires  that  companies
 adjust  those  assets  and  liabilities  that  would  have  been
 adjusted  had  the  unrealized  investment gains or losses  from
 securities  classified  as  available  for  sale  actually  been
 realized   with   corresponding  credits  or  charges   reported
 directly  to shareholder's equity. Accordingly, deferred  policy
 acquisition   costs  have  been  decreased   by   $818,000   and
 policyholders'   account  balances  have   been   increased   by
 $16,327,000 as of December 31, 1993.
 
 As  of December 31, 1992, the Company classified its investments
 in  fixed maturity securities as either "to be held to maturity"
 or  "available for sale." Fixed maturity securities to  be  held
 to  maturity  were  stated in the balance  sheets  at  amortized
 cost.  Fixed maturity securities available for sale were  stated
 at  estimated fair value. The net unrealized gains and losses on
 these  securities are reflected as a component of  stockholder's
 equity.
 
 For  fixed  maturity securities, premiums are amortized  to  the
 earlier  of the call or maturity date, discounts are accrued  to
 the   maturity  date  and  interest  income  is  accrued  daily.
 Realized  gains  and  losses on the  sale  or  maturity  of  the
 investment are determined on the basis of identified cost.
 
 Fixed  maturity  securities  may contain  securities  which  are
 considered  high  yield.  The Company defines high  yield  fixed
 maturity  securities  as  unsecured corporate  debt  obligations
 which  do  not have a rating equivalent to Standard  and  Poor's
 (or   similar  rating  agency)  BBB  or  higher,  and  are   not
 guaranteed  by  an  agency of the federal government.   Probable
 losses  are recognized in the period that a decline in value  is
 determined to be other than temporary.
<PAGE>
 
 Mortgage  loans  on real estate are stated at  unpaid  principal
 balances   net   of   valuation  allowances.    Such   valuation
 allowances  are  based  on  the decline  in  value  expected  by
 management  to  be  realized  on  in-substance  foreclosures  of
 mortgage  loans and on mortgage loans which management  believes
 may  not  be  collectible  in full.  In  establishing  valuation
 allowances   management  considers,  among  other  things,   the
 estimated fair value of the underlying collateral.
 
 The  Company  has previously made mortgage loans  collateralized
 by  real  estate.   The return on and the ultimate  recovery  of
 these  loans  and  investments are generally  dependent  on  the
 successful  operation, sale or refinancing of the  real  estate.
 In  many  parts of the country, current real estate markets  are
 characterized  by above-normal vacancy rates, a  lack  of  ready
 sources  or  credit  for  real  estate  financing,  reduced   or
 declining real estate values, and similar factors.
 
 The  Company employs a system to monitor the effects of  current
 and  expected market conditions and other factors when assessing
 the  collectability  of mortgage loans.  When,  in  management's
 judgment,  these  assets  are impaired, appropriate  losses  are
 recorded.    Such  estimates  necessarily  include  assumptions,
 which  may  include anticipated improvements in selected  market
 conditions  for  real estate, which may or may not  occur.   The
 more   significant  assumptions  management  considers   involve
 estimates  of the following: lease, absorption and sales  rates;
 real  estate  values  and rates of return;  operating  expenses;
 inflation; and sufficiency of any collateral independent of  the
 real estate.
 
 Resulting  from  the Company's management and valuation  of  its
 mortgage  loans  on  real estate, management believes  that  the
 carrying   value   approximates  the   fair   value   of   these
 investments.
 
 During  1993  the  Financial Accounting Standards  Board  issued
 SFAS  No. 114 "Accounting by Creditors for Impairment of a Loan"
 ("SFAS  No.  114").  SFAS  No. 114 requires  that  for  impaired
 loans,  the  impairment shall be measured based on  the  present
 value  of  expected future cash flows discounted at  the  loan's
 effective  interest  rate or the fair value of  the  collateral.
 Impairments of mortgage loans on real estate are established  as
 valuation  allowances  and recorded to net  realized  investment
 gains  (losses). SFAS No. 114 must be adopted for  fiscal  years
 beginning   after   December   15,  1994.    The   Company   has
 decided   not  to  early  adopt  this  statement.  The   Company
 estimates  that  the  impact  on  both  financial  position  and
 earnings from adopting SFAS No. 114 would be immaterial.
 
 Policy  loans  on  insurance  contracts  are  stated  at  unpaid
 principal  balances.   The  Company estimates  the  fair  market
 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.
 
 Fair  Value  of  Financial Instruments:  Beginning in 1992,  the
 Company  adopted   SFAS No. 107 "Disclosures about Fair Value of
 Financial  Instruments",  which requires companies to report the
 fair  value  of  financial  instruments for certain  assets  and
 liabilities both on and off-balance sheet.
 
 Federal  Income  Taxes:  Effective the first quarter  1992,  the
 Company  adopted  SFAS  No. 109 "Accounting  for  Income  Taxes"
 ("SFAS  No.  109") which requires an asset and liability  method
 in  recording  income taxes on all transactions that  have  been
 recognized in the financial statements. SFAS No. 109 provides that
 deferred taxes be adjusted to reflect tax rates at which  future
 tax  liabilities  or  assets  are  expected  to  be  settled  or
 realized.   Previously, the Company accounted for  income  taxes
 in  accordance with SFAS No. 96, "Accounting for Income  Taxes."
 The effect of adopting SFAS No. 109 was not material.
 
 Separate  Accounts:   The Separate Accounts are  established  in
 conformity   with   New  York  insurance  law,   the   Company's
 domiciliary  state,  and under such law, if and  to  the  extent
 provided  under the applicable insurance contracts, assets  held
 in  the  Separate  Accounts  equal to  the  reserves  and  other
 contract  liabilities with respect to the Separate Accounts  may
 not  be  chargeable with liabilities that arise
<PAGE>
 from  any  other
 business  of  the  Company.  Separate  Accounts  assets  may  be
 subject  to General Account claims only to the extent the  value
 of such assets exceeds the Separate Accounts liabilities.
 
 Assets  and  liabilities of the Separate Accounts,  representing
 net  deposits and accumulated net investment earnings less fees,
 held  for  the benefit of policyholders, are shown  as  separate
 captions  in  the balance sheets.  Assets held in  the  Separate
 Accounts are carried at quoted market value.
 
 The  carrying value for Separate Accounts assets and liabilities
 approximates the estimated fair value of the underlying assets.
 
 Postretirement Benefits Other Than Pensions:  During the  fourth
 quarter  1992,  the  Company adopted SFAS No.  106,  "Employer's
 Accounting  for  Postretirement Benefits Other Than  Pensions  "
 ("SFAS  No.  106").   SFAS  No.  106  requires  the  accrual  of
 postretirement  benefits (such as health care  benefits)  during
 the  years  an  employee provides service.  Prior to  1992,  the
 cost  of  these benefits were expensed on a pay-as-you-go  basis
 when  such  cost was allocated from MLIG as a component  of  the
 Company's operating expenses.  The effect of adopting  SFAS  No.
 106 was minimal.
 
 Statements  of  Cash Flows:  For the purpose of  reporting  cash
 flows,  cash and cash equivalents includes cash on hand  and  on
 deposit  and short-term investments with original maturities  of
 three months or less.
 
 The  carrying  amounts  approximate  the estimated fair value of 
 cash   and  cash-equivalents.
 
 Reclassifications:  To facilitate comparisons with  the  current
 year,   certain   amounts   in  the  prior   years   have   been
 reclassified.
<PAGE>
 
NOTE 2:   INVESTMENTS

 The  amortized  cost (original cost for equity securities)  less
 valuation allowances and estimated fair value of investments  in
 fixed  maturity securities and equity securities as of  December
 31 are:

<TABLE>
<CAPTION>
                                                                                    1993
                                                                                    ----
                                                            Amortized                           
                                                            Cost less       Gross          Gross        Estimated
                                                            Valuation     Unrealized     Unrealized        Fair
                                                            Allowances      Gains          Losses          Value
                                                           ------------   ------------   ------------   ------------ 
                                                                                (In Thousands)         
  <S>                                                      <C>            <C>            <C>            <C>   
  Fixed maturity securities available for sale:                      
   Corporate securities                                    $   284,710    $    13,726    $     3,204    $   295,232
   Mortgage-backed securities                                  149,834          6,209            216        155,827
   U.S. Treasury securities and obligations of                                 
   U.S. government corporations and                                          
    agencies                                                     3,964            349             24          4,289
   Obligations of states and political                                
    subdivisions                                                 3,500             68              0          3,568
                                                           ------------   ------------   ------------   ------------ 
      Total fixed maturity securities                                  
        available for sale                                 $   442,008    $    20,352    $     3,444    $   458,916
                                                           ============   ============   ============   ============
                                                             
  Equity securities available for sale:                                         
   Common stocks                                           $     2,392    $       106    $       438     $    2,060
   Non-redeemable preferred stocks                               5,995          1,002          1,862          5,135
                                                           ------------   ------------   ------------   ------------ 
      Total equity securities available for sale           $     8,387    $     1,108    $     2,300     $    7,195
                                                           ============   ============   ============   ============
</TABLE>

<TABLE>
<CAPTION>
                                                                                     1992
                                                                                     ----
                                                           Amortized
                                                           Cost less         Gross          Gross         Estimated
                                                           Valuation       Unrealized     Unrealized        Fair
                                                           Allowances        Gains          Losses          Value
                                                           ------------   ------------   ------------   ------------
                                                                                (In Thousands)
  <S>                                                      <C>            <C>            <C>            <C>
  Fixed maturity securities to be held to                                    
   maturity:                                                       
   Corporate securities                                    $   290,905    $    12,328    $     2,017    $   301,216
   Mortgage-backed securities                                  265,840          8,390            951        273,279
   U.S. Treasury securities and obligations of 
    U.S. government corporations and                                          
    agencies                                                    12,713            298            374         12,637
   Obligations of states and political                                
    subdivisions                                                   785             53              0            838
                                                           ------------   ------------   ------------   ------------
      Total fixed maturity securities to be held                              
        to maturity                                        $   570,243    $    21,069    $     3,342    $   587,970
                                                           ============   ============   ============   ============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                      1992
                                                                                      ----
                                                            Amortized
                                                            Cost less         Gross         Gross        Estimated
                                                            Valuation      Unrealized     Unrealized       Fair
                                                            Allowances        Gains         Losses         Value
                                                           ------------   ------------   ------------   ------------
                                                                                 (In Thousands)          
  <S>                                                      <C>            <C>            <C>            <C>   
  Fixed maturity securities available for sale:                                       
   Corporate securities                                    $    34,312    $       745    $       419    $    34,638
   Mortgage-backed securities                                   29,256            451            365         29,342
                                                           ------------   ------------   ------------   ------------ 
      Total fixed maturity securities                                  
        available for sale                                 $    63,568    $     1,196    $       784    $    63,980
                                                           ============   ============   ============   ============
                                                             
  Equity securities available for sale:                                         
   Common stocks                                           $     2,488    $        40    $       452    $     2,076
   Non-redeemable preferred stocks                               6,592          1,131            597          7,126
                                                           ------------   ------------   ------------   ----------- 
      Total equity securities available for sale           $     9,080    $     1,171    $     1,049    $     9,202
                                                           ============   ============   ============   ============
</TABLE>

 For  publicly  traded securities, the estimated  fair  value  is
 determined  using quoted market prices.  For securities  without
 a   readily   ascertainable  market  value,  the   Company   has
 determined an estimated fair value using a discounted cash  flow
 approach  including provisions for credit risk, based  upon  the
 assumption that such securities will be held to maturity.   Such
 estimated  fair values do not necessarily represent  the  values
 for which these securities could have been sold at the dates  of
 the   balance   sheets.   At  December  31,   1993   and   1992,
 respectively, securities without a readily ascertainable  market
 value,  having  an amortized cost less valuation  allowances  of
 approximately  $125,783,000 and $163,829,000, had  an  estimated
 fair  value  of  approximately  $131,917,000  and  $173,057,000,
 respectively.

 The  amortized cost less valuation allowance and estimated  fair
 value  of  fixed  maturity  securities  available  for  sale  at
 December 31, 1993 by contractual maturity are shown below:
<TABLE>
<CAPTION>

                                                            Amortized
                                                            Cost Less      Estimated
                                                            Valuation        Fair
                                                            Allowances       Value
                                                           -----------    -----------
                                                                  (In Thousands)
 <S>                                                       <C>            <C>
 Fixed maturity securities available for sale:                                     
  Due in one year or less                                  $    15,935    $    16,257
  Due after one year through five years                        105,084        110,813
  Due after five years through ten years                       134,039        136,697
  Due after ten years                                           37,116         39,322                                   292,174 
  Mortgage-backed securities                                   149,834        155,827
                                                           ------------   ------------              
    Total fixed maturity securities available                                 
      for sale                                             $   442,008    $   458,916
                                                           ============   ============
</TABLE>
                                                          
 Fixed  maturity  securities not due at a  single  maturity  date
 have  been included in the preceding table in the year of  final
 maturity.   Expected  maturities will  differ  from  contractual
 maturities  because  borrowers may have the  right  to  call  or
 prepay   obligations   with  or  without  call   or   prepayment
 penalties.
<PAGE>
 
 The  Company's  investment  in mortgage  loans  on  real  estate
 consists  principally of loans collateralized by commercial real
 estate.   The  largest concentrations of commercial real  estate
 mortgage   loans  are  for  properties  located  in   California
 ($7,474,000 or 40%) and Maryland ($7,000,000 or 38%).
  
 Net  investment income arose from the following sources for  the
 years ended December 31,:

<TABLE>
<CAPTION>
                                                                1993           1992           1991
                                                                ----           ----           ----
                                                                          (In Thousands)
  <S>                                                      <C>            <C>            <C>
  Fixed maturity securities                                $    45,667    $    59,036    $    62,924
  Equity securities available for sale                             113            499            372
  Mortgage loans on real estate                                  1,924          2,309          2,478
  Policy loans                                                   3,487          3,029          2,491
  Cash equivalents                                                 476          1,034          1,907
  Other                                                           (144)         1,310            246
                                                           ------------   ------------   ------------
  Gross investment income                                       51,523         67,217         70,418
  Less expenses                                                   (862)        (1,839)          (453)
                                                           ------------   ------------   ------------

  Net investment income                                    $    50,661    $    65,378    $    69,965
                                                           ============   ============   ============ 
</TABLE>

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

<TABLE> 
<CAPTION>
                                                               1993           1992            1991
                                                               ----           ----            ----
                                                                          (In Thousands)
  <S>                                                      <C>            <C>            <C>  
  Fixed maturity securities                                $     4,108    $     4,069    $    (7,789)
  Equity securities available for sale                           2,081         (2,710)        (1,896)
  Mortgage loans on real estate                                    (58)        (1,793)             0
                                                           ------------   ------------   ------------

  Net realized investment gains (losses)                   $     6,131    $     ( 434)   $    (9,685)
                                                           ============   ============   ============ 
</TABLE>

 Valuation allowances have been established to reflect other than
 temporary declines in estimated fair value  of   the   following
 classifications of investments as of December 31,:

<TABLE>
<CAPTION>
                                                               1993           1992
                                                               ----           ---
                                                                 (In Thousands)
  <S>                                                      <C>            <C>
  Fixed maturity securities to be held to maturity         $         0    $     9,119
  Fixed maturity securities available for sale                   8,881              0
  Equity securities available for sale                           1,502          1,502
  Mortgage loans on real estate                                    848            790
                                                           ------------   ------------

                                                           $    11,231    $    11,411
                                                           ============   ============
</TABLE> 

 Proceeds,  gains and losses from the sale or maturity  of  fixed
 maturity securities available for sale and held to maturity  for
 the years ended December 31,:
<PAGE>
 
<TABLE>
<CAPTION>
                                                               1993           1992           1991
                                                               ----           ----           ----
                                                                         (In Thousands)
 <S>                                                       <C>            <C>            <C>
 Proceeds                                                  $   446,517    $   373,526    $   366,691
 Realized investment gains                                       4,546          5,469          6,304
 Realized investment losses                                        438          3,206          7,864
</TABLE> 
 
 
 The  Company held investments at December 31, 1993 of $4,550,000
 which  have  been non-income producing for the preceding  twelve
 months.
 
 The   Company  had  investment  securities  of  $1,118,000   and
 $645,000  held on deposit with insurance regulatory  authorities
 at December 31, 1993 and 1992, respectively.
 
 The  Company  has  restructured the  terms  of  certain  of  its
 investments  in  mortgage  loans on  real  estate  in  1993  and
 certain  of  its  fixed maturity securities  during  1992.   The
 following  table  provides  the amortized  cost  less  valuation
 allowances  immediately prior to restructuring,  gross  interest
 income  that  would have been earned had the loans been  current
 per  their original terms ("Expected Income") and gross interest
 income  recorded  during the year ("Actual Income")  and  equity
 interests which are received in the restructuring:

<TABLE>
<CAPTION>
                                                               1993           1992  
                                                               ----           ----
                                                                 (In Thousands)                                
  <S>                                                      <C>            <C>
  Fixed maturity securities:                              
   Amortized cost less valuation allowances                $         0    $     3,073  
   Expected income                                                   0            678    
   Actual income                                                     0            117    
   Equity interest received                                          0            668    
                                                          
  Mortgage loans on real estate:                          
   Amortized cost less valuation allowance                 $     5,475    $         0 
   Expected income                                                 442              0      
   Actual Income                                                   411              0      
</TABLE>

NOTE   3:  FEDERAL INCOME TAXES
 
 The  Company  is taxed as a life insurance company according  to
 the  Federal  Income Tax Reform Act of 1986,  as  amended.   The
 Company's tax return is not consolidated with any other entity.
 
 The  following is a reconciliation of the provision  for  income
 taxes,  computed using the Federal statutory tax rate, with  the
 provision  for  income taxes for the three years ended  December
 31,:

<TABLE>
<CAPTION>
                                                               1993           1992          1991
                                                               ----           ----          ----
                                                                          (In Thousands)
  <S>                                                      <C>            <C>            <C>
  Provision for income taxes computed at Federal                          
   statutory rate                                          $       840    $       125    $    (1,671)
                                                       
  Increase (decrease) in income taxes resulting from:                       
     Federal tax rate increase                                    (227)             
     Other                                                         (21)            52            (23)
                                                           ------------   ------------   ------------
 
       Federal income tax provision (benefit)              $       592    $       177    $    (1,694)
                                                           ============   ============   ============
</TABLE>
<PAGE>

 The  Federal statutory rate for 1993, 1992 and 1991 was 35%, 34%
 and 34%, respectively.
 
 The  Company  provides for deferred income taxes resulting  from
 temporary   differences  which  arise  from  recording   certain
 transactions  in  different  years  for  income  tax   reporting
 purposes than for financial reporting purposes.  The sources  of
 these differences and the tax effect of each were as follows:

<TABLE>
<CAPTION>
                                                               1993           1992           1991
                                                               ----           ----           ----
                                                                          (In Thousands)
  <S>                                                      <C>            <C>            <C>       
  Deferred policy acquisition costs                        $    (1,184)   $    (2,094)   $    (1,604)
  Policyholders' account balances                                 (969)         1,700         (2,768)
  Investment adjustments                                          (100)        (1,093)        (2,055)
  Other                                                              3           (709)        (1,742)
                                                           ------------   ------------   ------------
  Deferred Federal income tax                          
   provision (benefit)                                     $    (2,250)   $    (2,196)   $    (8,169)
                                                           ============   ============   ============
</TABLE>

 Deferred tax assets and liabilities as of December 31 are
 determined as follows:

<TABLE>
<CAPTION>
                                                               1993           1992  
                                                               ----           ---- 
                                                                  (In Thousands)
  <S>                                                      <C>            <C> 
  Deferred tax assets:                                   
   Policyholders' account balances                         $     9,848    $     8,879 
   Investment adjustments                                        5,143          5,043 
                                                           ------------   ------------
      Total deferred tax asset                                  14,991         13,922 
                                                           ------------   ------------
 
  Deferred tax liabilities:                              
   Deferred policy acquisition costs                             4,283          5,467 
   Net unrealized investment gain (loss)                          (500)           181   
   Other                                                           740            737 
                                                           ------------   ------------  
      Total deferred tax liability                               4,523          6,385 
                                                           ------------   ------------

      Net deferred tax asset                               $    10,468    $     7,537 
                                                           ============   ============
</TABLE> 

 The  Company  anticipates that all deferred tax assets  will  be
 realized, therefore no valuation allowance has been provided.
 
 The  Company paid Federal income taxes of $2,668,000, $1,500,000
 and $1,095,000 in 1993, 1992 and 1991, respectively.


NOTE 4:  RELATED PARTY TRANSACTIONS

The  Company and MLIG are parties to a service agreement  whereby
MLIG  has  agreed  to  provide certain  data  processing,  legal,
actuarial,  management, advertising and  other  services  to  the
Company.   Expenses incurred by MLIG in relation to this  service
agreement  are  reimbursed by the Company on  an  allocated  cost
basis.   Charges  billed to the Company by MLIG pursuant  to  the
agreement  were  $5,688,000, $5,403,000 and  $5,034,000  for  the
years ended December 31, 1993, 1992 and 1991 respectively.

The Company and Merrill Lynch Asset Management, L.P. ("MLAM") are
parties to a service agreement whereby MLAM has agreed to provide
certain  invested asset management services to the Company.   The
<PAGE>
Company  pays a fee to MLAM for these services through  the  MLIG
service agreement.

The  Company  and  Merrill Lynch Trust Company ("ML  Trust")  are
parties  to an agreement whereby the Company retains ML Trust  to
hold certain invested assets upon the terms and conditions of the
agreement.   ML  Trust is paid a fee based  on  its  current  fee
schedule.

The  Company  has a general agency agreement with  Merrill  Lynch
Life  Agency Inc. ("MLLA") whereby registered representatives  of
Merrill Lynch, Pierce, Fenner and Smith, Inc. ("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  approximately $4,927,000, $1,469,000 and $864,000 for 1993,
1992  and  1991, respectively.  Substantially all of  these  fees
were  capitalized as deferred policy acquisition  costs  and  are
being  amortized in accordance with the policy discussed in  Note
1.

In  connection  with the acquisition of a block of variable  life
insurance  business from Monarch Life Insurance Company ("Monarch
Life"),  the Company borrowed funds from Merrill Lynch &  Co.  to
partially finance the transaction.  As of December 31,  1993  and
1992,  the  outstanding balance of these loans was  approximately
$5,550,000    and   $7,200,000,   respectively.     Approximately
$1,650,000 and $4,600,000 was repaid on these loans  during  1993
and 1992, respectively. Interest was calculated on these loans at
LIBOR plus 150 basis points.  Intercompany interest paid on these
loans  during  1993,  1992  and 1991 was approximately  $328,000,
$679,000 and $942,000, respectively.

The   Company  has  entered  into  certain  other  marketing  and
administrative service agreements with affiliates  in  connection
with the variable life and annuity policies it sells.

During  1993,  1992  and 1991, the Company  assumption  reinsured
certain  policies previously indemnity reinsured by the Company's
affiliate,  Merrill Lynch Life Insurance Company  ("MLLIC"),  and
directly  written  by  Family  Life  Insurance  Company  ("Family
Life"),  a  former affiliate.  These transactions resulted in the
transfer of approximately $11,860,000, $2,000,000 and $19,200,000
of policy reserves during 1993, 1992 and 1991, respectively.

The  fair  value  of  the  Company's payables  to  affiliates  is
estimated  at  carrying value.  These borrowings are  payable  on
demand and bear a variable interest rate based on LIBOR.

Total  intercompany  interest paid  was  $397,000,  $801,000  and
$1,193,000 for 1993, 1992 and 1991, respectively.


NOTE 5:  STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS

At  December  31,  1993  and 1992, $30,125,000  and  $56,862,000,
respectively, of retained earnings was available for distribution
to  MLIG. Notice of intention to declare a dividend must be filed
with  the  New York Superintendent of Insurance who may  disallow
the payment. No dividends were declared or paid during 1993, 1992
and  1991. Statutory capital and surplus at December 31, 1993 and
1992, was $57,333,000 and $59,062,000, respectively.

During   1991,  MLIG  contributed  capital  to  the  Company   of
$26,717,000  to support the underwriting of additional  insurance
premiums and deposits. No capital contributions were made  during
1993 and 1992.

Applicable  insurance  department regulations  require  that  the
Company   report  its  accounts  in  accordance  with   statutory
accounting practices.  Statutory  accounting  practices primarily
differ from the principles utilized in these financial statements
by charging  policy  acquisition   costs to expense as  incurred,
establishing future   policy  benefit  reserves  using  different
actuarial assumptions,  not  providing  for  deferred  taxes  and
valuing
<PAGE>
securities  on  a different basis.  The Company's  statutory  net
income  for the years ended December 31, 1993, 1992 and 1991  was
$6,515,000, $10,167,000 and $5,809,000, respectively.

The  National  Association  of  Insurance Commissioners  ("NAIC")
has   developed   and   implemented,   effective   December   31,
1993,  the Risk Based Capital ("RBC") adequacy monitoring system.
The  RBC calculates the amount of adjusted capital which  a  life
insurance  company  should have based upon  that  company's  risk
profile.  The  NAIC  has  established four  different  levels  of
regulatory  action  with respect to the RBC  adequacy  monitoring
system.  Each  of these levels may be triggered if  an  insurer's
total adjusted capital is less than a corresponding level of RBC.
These levels are as follows:

   For  companies with capital levels which are below 100%  of
   the  basic RBC level (company action level) calculated  for
   that  company,  the company must submit to the  domiciliary
   insurance commissioner, and implement, an approved plan  to
   increase  adjusted capital to at least 100%  of  the  basic
   RBC.
   
   For  companies with capital levels which are below  75%  of
   the  basic  RBC  level  calculated  for  that  company,  an
   examination  of  the  company  will  be  conducted  by  the
   domiciliary  insurance department and as a  result  of  the
   findings  of  the  examination, corrective  orders  may  be
   issued.
   
   For  companies with capital levels which are below  50%  of
   the  basic  RBC level (authorized control level) calculated
   for  that  company, the domiciliary insurance  commissioner
   will   have  the  authority  to  place  the  company   into
   conservatorship or liquidation.
   
   For  companies with capital levels which are below  35%  of
   the  basic  RBC  level  calculated for  that  company,  the
   domiciliary  insurance commissioner  will  be  required  to
   place the company into conservatorship or liquidation.

As  of December 31, 1993, based on the RBC formula, the Company's
total   adjusted  capital  level  was  245%  of  the  basic   RBC
level.
 

NOTE 6:  REINSURANCE AGREEMENTS

On December 31, 1990, the Company and an affiliate entered into a
100%  reinsurance  agreement with respect to  all  variable  life
policies  issued  by  Monarch Life and sold through  the  Merrill
Lynch retail network.  As a result of the indemnity provisions of
the  agreement, the Company became obligated to reimburse Monarch
Life  for  its  net amount at risk with regard to  the  reinsured
policies.  At  the  date of acquisition, assets of  approximately
$65,000,000  supporting general account reserves, on a  statutory
accounting  basis,  were transferred from  Monarch  Life  to  the
Company.    This   agreement  provides  for   contingent   ceding
commission payments to Monarch Life dependent upon the lapse rate
during  the  five  years ending in 1995 and mortality  experience
during  the  ten years ending in 2000.  To date, the Company  has
paid approximately $24,700,000 to Monarch Life under the terms of
the  agreement.  As of December 31, 1993, the Company has accrued
$870,000 for such payments.

On  various  dates  during  1992 and 1991,  the  Company  and  an
affiliate  assumption reinsured substantially all such  policies,
wherever  permitted by appropriate regulatory authorities.   Upon
assumption, the policy liabilities and the underlying  assets  of
approximately $261,000,000 were transferred to the ML of New York
Variable Life Separate Account ("Account").  As a result  of  the
assumptions,  the  Company  became  directly  obligated  to   the
policyholders,  rather  than to Monarch Life.   Certain  contract
owners  of the reinsured policies elected to remain with  Monarch
Life as permitted under certain state insurance laws. Assets  and
liabilities  of  those policies not assumption reinsured  by  the
Company  or its affiliate have remained with Monarch  Life.   The
Company  and its affiliate have indemnified Monarch Life  against
its  net  amount  at risk on such policies.  As of  December  31,
1993,  approximately 23 life insurance policies  with  $2,820,000
life  insurance  in force remain under the indemnity  reinsurance
agreement.
<PAGE>
During 1992, the Company, along with its affiliates, entered into
an  agreement  with  Monarch Life for the purchase,  transfer  or
assignment  of  certain services and assets  owned,  licensed  or
leased by Monarch Life.  Additionally, the Company along with its
affiliates  were  allowed to actively solicit the  employment  of
individuals employed by Monarch Life, who are required to service
the   Company's  and  its  affiliates'  variable  life  insurance
policies and Monarch Life's variable life insurance policies.  In
consideration  of  this, the Company and  its  affiliate,  MLLIC,
transferred  title  to Monarch Life of certain telecommunications
equipment owned by Merrill Lynch Insurance Group Services,  Inc.,
an affiliate of the Company, with a net book value of $1,753,000.
The  Company  agreed  to  service Monarch  Life's  variable  life
insurance  policies for a period of five years at an annual  rate
of  $100 per policy.  Monarch Life has an option to terminate the
service agreement upon proper notification.


NOTE  7: INTEREST RATE SWAP CONTRACTS

During   1992,  the  Company  terminated  all  outstanding   swap
contracts  and recorded no net gains (losses) in connection  with
interest rate swap activity.


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.

                           * * * * * *


<PAGE>
                           PART II. OTHER INFORMATION
                          UNDERTAKING TO FILE REPORTS

    Subject  to  the terms  and conditions  of Section  15(d) of  the Securities
Exchange Act of 1934, the undersigned Registrant hereby undertakes to file  with
the   Securities  and  Exchange  Commission   such  supplementary  and  periodic
information, documents  and  reports  as  may  be  prescribed  by  any  rule  or
regulation  of the Commission  heretofore or hereafter  duly adopted pursuant to
authority conferred in that section.

                              RULE 484 UNDERTAKING

    ML Life Insurance  Company of New  York's By-Laws provide,  in Article  VII,
Section 7.1 as follows:

    INDEMNIFICATION  OF DIRECTORS, OFFICERS, EMPLOYEES AND INCORPORATORS. To the
extent permitted  by the  law  of the  State  of New  York  and subject  to  all
applicable requirements thereof:

       a)  any  person made or  threatened to be  made a party  to any action or
           proceeding, whether civil or criminal, by reason of the fact that he,
    his testator,  or intestate,  is or  was a  director, officer,  employee  or
    incorporator of the Company shall be indemnified by the Company;

       b)  any  person made or  threatened to be  made a party  to any action or
           proceeding, whether civil or criminal, by reason of the fact that he,
    his testator or  intestate serves or  served any other  organization in  any
    capacity  at the request of  the Company may be  indemnified by the Company;
    and

       c)  the related  expenses  of  any  such person  in  any  other  of  said
           categories may be advanced by the Company.

    Any  persons serving  as an officer,  director or trustee  of a corporation,
trust, or other enterprise, including the Registrant, at the request of  Merrill
Lynch  are entitled to indemnification from Merrill Lynch, to the fullest extent
authorized or permitted by law, for liabilities with respect to actions taken or
omitted by such  persons in  any capacity in  which such  persons serve  Merrill
Lynch  or  such  other  corporation,  trust,  or  other  enterprise.  Any action
initiated by any  such person  for which  indemnification is  provided shall  be
approved by the Board of Directors of Merrill Lynch prior to such initiation.

DIRECTORS' AND OFFICERS' INSURANCE

    Merrill   Lynch  has  purchased  from  Corporate  Officers'  and  Directors'
Assurance Company directors'  and officers' liability  insurance policies  which
cover, in addition to the Indemnification described above, liabilities for which
indemnification  is  not provided  under the  By-Laws. The  Company will  pay an
allocable portion of the insurance premium paid by Merrill Lynch with respect to
such insurance policies.

NEW YORK BUSINESS CORPORATION LAW

    In addition, Sections 722, 723, and 724 of the New York Business Corporation
Law generally provide that  a corporation has the  power (and in some  instances
the  obligation) to  indemnify a  director or officer  of the  corporation, or a
person serving at the  request of the  corporation as a  director or officer  of
another  corporation or other enterprise against  any judgments, amounts paid in
settlement, and reasonably incurred  expenses in a civil  or criminal action  or
proceeding  if the director or officer acted in good faith in a manner he or she
reasonably believed  to be  in  or not  opposed to  the  best interests  of  the
corporation (or, in the case of a criminal action or proceeding, if he or she in
addition  had  no  reasonable cause  to  believe  that his  or  her  conduct was
unlawful).

    Insofar as indemnification for liability arising under the Securities Act of
1933 (the "Act") may be permitted to directors, officers and controlling persons
of the  Registrant  pursuant to  the  foregoing provisions,  or  otherwise,  the
Registrant  has been advised that in the  opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable. In the event that a claim for  indemnification
against  such liabilities (other than the  payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the  Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the

                                      II-1
<PAGE>
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.

                    REPRESENTATIONS PURSUANT TO RULE 6E-3(T)

    This filing is made  pursuant to Rule 6e-3(T)  under the Investment  Company
Act of 1940.

    Registrant  elects  to be  governed by  Rule 6e-3(T)(b)(13)(i)(A)  under the
Investment Company Act  of 1940 with  respect to the  policies described in  the
Prospectus.

    Registrant makes the following representations:

       (1) Section 6e-3(T)(b)(13)(iii)(F) has been relied upon.

       (2) The  level of the mortality and  expense risk and guaranteed benefits
           risk charge is within the  range of industry practice for  comparable
    flexible or scheduled contracts.

       (3) Registrant  has concluded that there  is a reasonable likelihood that
           the distribution financing arrangement  of the Separate Account  will
    benefit  the  separate  account  and policyowners  and  will  keep  and make
    available to the Commission on request a memorandum setting forth the  basis
    for this representation.

       (4) The  Separate  Account  will  invest  only  in  management investment
           companies which  have undertaken  to  have a  board of  directors,  a
    majority  of whom are  not interested persons of  the company, formulate and
    approve any plan under Rule 12b-1 to finance distribution expenses.

    The methodology used  to support  the representation made  in paragraph  (2)
above  is based on an analysis of  the mortality and expense risk and guaranteed
benefits risk  charge  contained in  other  variable life  insurance  contracts.
Registrant  undertakes to keep  and make available to  the Commission on request
the documents used to support the representation in paragraph (2) above.

                                      II-2
<PAGE>
                       CONTENTS OF REGISTRATION STATEMENT

    This Registration Statement comprises the following papers and documents:
       The facing sheet.
   
       The Prospectus consisting of 73 pages.
    
       Undertaking to file reports.
       Rule 484 Undertaking.
       Representations pursuant to Rule 6e-3(T).
       The signatures.
       Written Consents of the Following Persons:
         (a) Barry G. Skolnick, Esq.
   
         (b) Joseph E. Crowne, F.S.A.
    
   
         (c) Sutherland, Asbill & Brennan
    
   
         (d) Deloitte & Touche, independent certified public accountants
    
       The following exhibits:

<TABLE>
 <S>  <C>  <C>        <C>
 1.A.  (1)            Resolution of the Board of Directors of ML Life Insurance Company of New York
                      establishing the Separate Account (Incorporated by Reference to Registrant's
                      Form S-6 Registration No. 33-51702 Filed September 4, 1992)
       (2)            Not applicable
       (3) (a)        Distribution Agreement between ML Life Insurance Company of New York and Merrill
                      Lynch, Pierce, Fenner & Smith Incorporated (Incorporated by Reference to
                      Registrant's Form S-6 Registration No. 33-61672 Filed April 26, 1993)
           (b)        Amended Sales Agreement between ML Life Insurance Company of New York and
                      Merrill Lynch Life Agency Inc. (Incorporated by Reference to Registrant's Form
                      S-6 Registration No. 33-61672 Filed April 26, 1993)
           (c)        Schedules of Sales Commissions (Incorporated by Reference to Registrant's Form
                      S-6 Registration No. 33-61672 Filed April 26, 1993)
       (4)            Undertaking of ML Life Insurance Company of New York pursuant to Rule 27d-2
                      (Incorporated by Reference to Registrant's Form S-6 Registration No. 33-61672
                      Filed April 26, 1993)
       (5) (a)(1)     Flexible Premium Variable Universal Life Insurance Policy (Incorporated by
                      Reference to Registrant's Form S-6 Registration No. 33-61672 Filed April 26,
                      1993)
           (b)(1)     Backdating Endorsement (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
              (2)(a)  Additional Insurance Rider for Flexible Premium Variable Universal Life
                      Insurance Policy (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
       (6) (a)        Charter of ML Life Insurance Company of New York (Incorporated by Reference to
                      Registrant's Form S-6 Registration No. 33-51702 Filed September 4, 1992)
           (b)        By-Laws of ML Life Insurance Company of New York (Incorporated by Reference to
                      Registrant's Form S-6 Registration No. 33-51702 Filed September 4, 1992)
       (7)            Not applicable
       (8) (a)        Agreement between ML Life Insurance Company of New York and Merrill Lynch Funds
                      Distributor, Inc. (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
           (b)        Agreement between ML Life Insurance Company of New York and Merrill Lynch,
                      Pierce, Fenner & Smith Incorporated (Incorporated by Reference to Registrant's
                      Form S-6 Registration No. 33-61672 Filed April 26, 1993)
           (c)        Participation Agreement among Merrill Lynch Life Insurance Company, ML Life
                      Insurance Company of New York and Monarch Life Insurance Company (Incorporated
                      by Reference to Registrant's Post-Effective Amendment No. 3 to Form S-6
                      Registration No. 33-61670 Filed April 27, 1994)
</TABLE>

                                      II-3
<PAGE>
<TABLE>
 <S>  <C>  <C>        <C>
           (d)        Management Agreement between Royal Tandem Life Insurance Company and Merrill
                      Lynch Asset Management, Inc. (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
           (e)        Form of Participation Agreement among 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. 3 to
                      Form S-6 Registration No. 33-55472 Filed April 27, 1994)
       (9) (a)        Service Agreement between Tandem Financial Group, Inc. and Royal Tandem Life
                      Insurance Company (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-51702 Filed September 4, 1992)
           (b)        Service Agreement between ML Life Insurance Company of New York and Merrill
                      Lynch Life Insurance Company (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
      (10) (a)        Variable Life Insurance Application (Incorporated by Reference to Registrant's
                      Form S-6 Registration No. 33-61672 Filed April 26, 1993)
           (b)        Application for Reinstatement (Incorporated by Reference to Registrant's Form
                      S-6 Registration No. 33-61672 Filed April 26, 1993)
      (11)            Memorandum describing ML Life Insurance Company of New York's Issuance, Transfer
                      and Redemption Procedures (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61672 Filed March
                      1, 1994)
 2.        See Exhibit 1.A.(5)
 3.        Opinion and Consent of Barry G. Skolnick, Esq. as to the legality of the securities being
           registered
 4.        Not applicable
 5.        Not applicable
 6.        Opinion and Consent of Joseph E. Crowne, F.S.A. as to actuarial matters pertaining to the
           securities being registered
 7.        (a)        Power of Attorney of Frederick J.C. Butler (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                      33-61670 Filed March 1, 1994)
           (b)        Power of Attorney of Michael P. Cogswell
           (c)        Power of Attorney of Sandra K. Cox (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (d)        Power of Attorney of Joseph E. Crowne (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (e)        Power of Attorney of David E. Dunford (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (f)        Power of Attorney of John C.R. Hele (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (g)        Power of Attorney of Robert L. Israeloff (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                      33-61670 Filed March 1, 1994)
           (h)        Power of Attorney of Allen N. Jones (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (i)        Power of Attorney of Cynthia L. Kahn
           (j)        Power of Attorney of Robert A. King (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
</TABLE>

                                      II-4
<PAGE>
<TABLE>
 <S>  <C>  <C>        <C>
           (k)        Power of Attorney of Irving M. Pollack (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                      33-61670 Filed March 1, 1994)
           (l)        Power of Attorney of Barry G. Skolnick (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                      33-61670 Filed March 1, 1994)
           (m)        Power of Attorney of Anthony J. Vespa (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (n)        Power of Attorney of William A. Wilde (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
 8.        (a)        Written Consent of Barry G. Skolnick, Esq. (See Exhibit 3)
           (b)        Written Consent of Joseph E. Crowne, F.S.A. (See Exhibit 6)
           (c)        Written Consent of Sutherland, Asbill & Brennan
           (d)        Written Consent of Deloitte & Touche, independent certified public accountants
</TABLE>

                                      II-5
<PAGE>
                                   SIGNATURES
   
Pursuant  to the requirements of the Securities  Act of 1933, the Registrant, ML
of New  York Variable  Life  Separate Account  II,  hereby certifies  that  this
Post-Effective  Amendment No. 3 meets all  of the requirements for effectiveness
pursuant to paragraph (b) of Rule 486 under the Securities Act of 1933, and  has
duly caused this Post-Effective Amendment No. 3 to the Registration Statement to
be  signed on its behalf  by the undersigned thereunto  duly authorized, and its
seal to be hereunto affixed and attested, all in the City of Plainsboro and  the
State of New Jersey, on the 27th day of April, 1994.
    

                ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
                                  (Registrant)
                   By: ML LIFE INSURANCE COMPANY OF NEW YORK
                                  (Depositor)

<TABLE>
 <S>                                     <C>

 Attest:     /s/  SHELLEY K. PARKER      By:   /s/  BARRY G. SKOLNICK
       --------------------------------  ----------------------------------------
       Shelley K. Parker                    Barry G. Skolnick
       Vice President                       Senior Vice President
</TABLE>

   
    Pursuant   to  the  requirements  of  the   Securities  Act  of  1933,  this
Post-Effective Amendment No.  3 to  the Registration Statement  has been  signed
below by the following persons in the capacities indicated on April 27, 1994.
    

<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                        Treasurer
                      *                  Director, Senior Vice President, and Chief
 --------------------------------------  Investment Officer
 David M. Dunford
                      *                  Director and Senior Vice President
 --------------------------------------
 John C.R. Hele
                      *                  Director, Vice President and Senior Counsel
 --------------------------------------
 Michael P. Cogswell
                      *                  Director
 --------------------------------------
 Frederick J.C. Butler
</TABLE>

                                      II-6
<PAGE>

<TABLE>
<CAPTION>
               SIGNATURE                                    TITLE
 --------------------------------------  -------------------------------------------
                      *                  Director
 --------------------------------------
 Sandra K. Cox
 <S>                                     <C>
                      *                  Director
 --------------------------------------
 Robert L. Israeloff
                      *                  Director
 --------------------------------------
 Allen N. Jones
                      *                  Director
 --------------------------------------
 Cynthia L. Kahn
                      *                  Director
 --------------------------------------
 Robert A. King
                      *                  Director
 --------------------------------------
 Irving M. Pollack
                      *                  Director
 --------------------------------------
 William A. Wilde
 *By:   /S/  BARRY G. SKOLNICK
     ----------------------------------
           Barry G. Skolnick             In his own capacity as Director, Senior
                                         Vice President, and General Counsel and as
                                         Attorney-In-Fact
</TABLE>

                                      II-7
<PAGE>
                                 EXHIBIT INDEX

<TABLE>
 <S>  <C>  <C>        <C>
 1.A.  (1)            Resolution of the Board of Directors of ML Life Insurance Company of New York
                      establishing the Separate Account (Incorporated by Reference to Registrant's
                      Form S-6 Registration No. 33-51702 Filed September 4, 1992)
       (2)            Not Applicable
       (3) (a)        Distribution Agreement between ML Life Insurance Company of New York and Merrill
                      Lynch, Pierce, Fenner & Smith Incorporated (Incorporated by Reference to
                      Registrant's Form S-6 Registration No. 33-61672 Filed April 26, 1993)
           (b)        Amended Sales Agreement between ML Life Insurance Company of New York and
                      Merrill Lynch Life Agency Inc. (Incorporated by Reference to Registrant's Form
                      S-6 Registration No. 33-61672 Filed April 26, 1993)
           (c)        Schedules of Sales Commissions (Incorporated by Reference to Registrant's Form
                      S-6 Registration No. 33-61672 Filed April 26, 1993)
       (4)            Undertaking of ML Life Insurance Company of New York pursuant to Rule 27d-2
                      (Incorporated by Reference to Registrant's Form S-6 Registration No. 33-61672
                      Filed April 26, 1993)
       (5) (a)(1)     Flexible Premium Variable Universal Life Insurance Policy (Incorporated by
                      Reference to Registrant's Form S-6 Registration No. 33-61672 Filed April 26,
                      1993)
           (b)(1)     Backdating Endorsement (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
              (2)(a)  Additional Insurance Rider for Flexible Premium Variable Universal Life
                      Insurance Policy (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
       (6) (a)        Charter of ML Life Insurance Company of New York (Incorporated by Reference to
                      Registrant's Form S-6 Registration No. 33-51702 Filed September 4, 1992)
           (b)        By-Laws of ML Life Insurance Company of New York (Incorporated by Reference to
                      Registrant's Form S-6 Registration No. 33-51702 Filed September 4, 1992)
       (7)            Not Applicable
       (8) (a)        Agreement between ML Life Insurance Company of New York and Merrill Lynch Funds
                      Distributor, Inc. (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
           (b)        Agreement between ML Life Insurance Company of New York and Merrill Lynch,
                      Pierce, Fenner & Smith Incorporated (Incorporated by Reference to Registrant's
                      Form S-6 Registration No. 33-61672 Filed April 26, 1993)
           (c)        Participation Agreement among Merrill Lynch Life Insurance Company, ML Life
                      Insurance Company of New York and Monarch Life Insurance Company (Incorporated
                      by Reference to Registrant's Post-Effective Amendment No. 3 to Form S-6
                      Registration No. 33-61670 Filed April 27, 1994)
           (d)        Management Agreement between Royal Tandem Life Insurance Company and Merrill
                      Lynch Asset Management, Inc. (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
           (e)        Form of Participation Agreement among 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. 3 to
                      Form S-6 Registration No. 33-55472 Filed April 27, 1994)
       (9) (a)        Service Agreement between Tandem Financial Group, Inc. and Royal Tandem Life
                      Insurance Company (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-51702 Filed September 4, 1992)
</TABLE>

                                      II-8
<PAGE>
<TABLE>
 <S>  <C>  <C>        <C>
           (b)        Service Agreement between ML Life Insurance Company of New York and Merrill
                      Lynch Life Insurance Company (Incorporated by Reference to Registrant's Form S-6
                      Registration No. 33-61672 Filed April 26, 1993)
      (10) (a)        Variable Life Insurance Application (Incorporated by Reference to Registrant's
                      Form S-6 Registration No. 33-61672 Filed April 26, 1993)
           (b)        Application for Reinstatement (Incorporated by Reference to Registrant's Form
                      S-6 Registration No. 33-61672 Filed April 26, 1993)
      (11)            Memorandum describing ML Life Insurance Company of New York's Issuance, Transfer
                      and Redemption Procedures (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
 (2)       See Exhibit 1.A.(5)
 3.        Opinion and Consent of Barry G. Skolnick, Esq. as to the legality of the securities being
           registered
 6.        Opinion and Consent of Joseph E. Crowne, F.S.A. as to actuarial matters pertaining to the
           securities being registered
 7.        (a)        Power of Attorney of Frederick J.C. Butler (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                      33-61670 Filed March 1, 1994)
           (b)        Power of Attorney of Michael P. Cogswell
           (c)        Power of Attorney of Sandra K. Cox (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (d)        Power of Attorney of Joseph E. Crowne (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (e)        Power of Attorney of David E. Dunford (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (f)        Power of Attorney of John C.R. Hele (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (g)        Power of Attorney of Robert L. Israeloff (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                      33-61670 Filed March 1, 1994)
           (h)        Power of Attorney of Allen N. Jones (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (i)        Power of Attorney of Cynthia L. Kahn
           (j)        Power of Attorney of Robert A. King (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (k)        Power of Attorney of Irving M. Pollack (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                      33-61670 Filed March 1, 1994)
           (l)        Power of Attorney of Barry G. Skolnick (Incorporated by Reference to
                      Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                      33-61670 Filed March 1, 1994)
           (m)        Power of Attorney of Anthony J. Vespa (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
           (n)        Power of Attorney of William A. Wilde (Incorporated by Reference to Registrant's
                      Post-Effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                      1, 1994)
</TABLE>

                                      II-9
<PAGE>
<TABLE>
 <S>  <C>  <C>        <C>
 8.        (a)        Written Consent of Barry G. Skolnick, Esq. (See Exhibit 3)
           (b)        Written Consent of Joseph E. Crowne, F.S.A. (See Exhibit 6)
           (c)        Written Consent of Sutherland, Asbill & Brennan
           (d)        Written Consent of Deloitte & Touche, independent certified public accountants
</TABLE>

                                     II-10

<PAGE>
           ML Life Insurance Company of New York
           A Subsidiary of Merrill Lynch & Co., Inc.

           717 Fifth Avenue, 16th Floor
           New York, NY 10022

                                 April 4, 1994

Board of Directors
ML Life Insurance Company of New York
717 Fifth Avenue, 16th Floor
New York, NY 10022

To the Board of Directors:

In  my capacity as General Counsel of ML Life Insurance Company of New York (the
"Company"), I have supervised the establishment  of the ML of New York  Variable
Life  Separate Account  II (the  "Account"), by  the Board  of Directors  of the
Company as a separate account for assets applicable to certain flexible  premium
variable  life  insurance  contracts  (the "Contracts")  issued  by  the Company
pursuant to the provisions of Section 4240 of the Insurance Laws of the State of
New  York.  Moreover,  I  have  supervised  the  preparation  of  Post-Effective
Amendment  No. 3  to the Registration  Statement on Form  S-6 (the "Registration
Statement") (File No. 33-61672)  filed by the Company  and the Account with  the
Securities  and Exchange  Commission under the  Securities Act of  1933, for the
registration of the Contracts to be issued with respect to the Account.

I have made such examination of the law and examined such corporate records  and
such  other documents as in my judgment  are necessary and appropriate to enable
me to render the following opinion that:

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

2.  The  Account  is duly  created and  validly existing  as a  separate account
    pursuant to the aforesaid provisions of New York law.

3.  The portion of the assets  to be held in the  Account equal to the  reserves
    and other liabilities under the Contracts is not chargeable with liabilities
    arising out of any other business the Company may conduct.

4.  The Contracts have been duly authorized by the Company and constitute legal,
    validly  issued and  binding obligations of  the Company  in accordance with
    their terms.

I hereby consent to the filing of this opinion as an exhibit to the Registration
Statement and to the  use of my  name under the caption  "Legal Matters" in  the
Prospectus contained in the Registration Statement.

                                          Very truly yours,

                                          /s/ Barry G. Skolnick
                                          Barry G. Skolnick
                                          Senior Vice President and General
                                          Counsel

<PAGE>


                                        April 4, 1994

Board of Directors
ML Life Insurance Company of New York
717 Fifth Avenue, 16th Floor
New York, NY 10022

               Re:       ML of New York Variable Life Separate Account II

To The Board of Directors:

This opinion is furnished in connection with the filing of Post-Effective
Amendment No. 3 to the Registration  Statement filed on Form S-6 (File No. 33-
61672) which covers premiums received under certain flexible premium variable
life insurance contracts ("Contracts" or "Contract") issued by ML Life
Insurance Company of New York (the "Company").

The Prospectus included in the Registration Statement describes Contracts which
are issued by  the  Company. The Contract forms were reviewed under my
direction, and I am familiar with the Registration Statement and exhibits
thereto. In my opinion:

1.   The "sales load," as defined in paragraph (c)(4) of Rule 6(e)-3(T) under
the Investment Company Act of 1940, will not exceed 9% of the sum of the
guideline annual premiums that would be paid during the period equal to the
lesser of 20 years or the anticipated life expectancy of the named insured
based on the 1980 Commissioners Standard Ordinary Smoker/Nonsmoker Mortality
Table (or the 1980 Commissioners Standard Ordinary Aggregate Mortality Table
for ages 0-19). The sales load payments made in excess of such sum will not
exceed 9%. Sales load in excess of (1) 30% of payments made which are less
than or equal to one guideline annual premium; plus (2) 10% of payments
greater than one but no greater than two guideline annual premiums; plus (3)
9% of payments in excess of two guideline annual premiums, will be refunded if
the Contract is surrendered during the first 24 months after issue, added to
cash value so as to continue the Contract in effect if debt exceeds the larger
of the cash value and the fixed base during the first 24 months after issue,
and added to the cash value in determining the variable insurance amount
during the first 24 months after issue.

2.   The illustrations of death benefits, investment base, net cash surrender
values, and cash values and accumulated premiums included in the Registration
Statement for the Contract and based on the assumptions stated in the
illustrations, are consistent with the provisions of the Contract. The rate
structure of the Contract has not been designed so as to make the relationship
between premiums and benefits, as shown in the illustrations, appear more
favorable to a prospective purchaser of a Contract for the ages and sexes
shown, than to prospective purchasers of a Contract for other ages and sex.

<PAGE>

3.   The table of illustrative cash value corridor factors included in the
"Death Benefit Proceeds" section is consistent with the provisions of the
Contract.

4.   The information with respect to the Contract contained in (i) the
illustrations of the increase in guarantee period included in the "Additional
Payments" section of the Examples, (ii) the illustrations of a decrease in
guarantee period included in the "Partial Withdrawals" section of the Examples
and (iii) the illustrations of the changes in face amount included in the
"Changing the Death Benefit Option" section of the Examples, based on the
assumptions specified, are consistent with the provisions of the Contract.

5.   The charge for federal taxes that is imposed under the Contracts
is reasonable in relation to the Company's increased tax burden under Section
848 of the Internal Revenue Code of 1986, as amended, resulting from the
Company's receipt of such premiums. The cost to the Company of capital used to
satisfy its increased federal tax burden under Section 848 is, in essence, the
Company's targeted rate of return. The targeted rate of return that is used in
calculating the level of such charge is reasonable, and the factors taken into
account by the Company in determining such targeted rate of return are the
appropriate factors to consider in determining such targeted rate of return.

I hereby consent to the use of this opinion as an exhibit to the Registration
Statement and to the use of my name relating to actuarial matters under the
heading "Experts" in the Prospectus.



                                        Very truly yours,

                                        /s/ Joseph E. Crowne
                                        --------------------
                                        Joseph E. Crowne, FSA
                                        Senior Vice President and
                                        Chief Financial Officer


<PAGE>

                                                           Exhibit 8(c)

                      CONSENT OF SUTHERLAND, ASBILL & BRENNAN


      We consent to the reference to our firm under the heading "Legal
Matters" in the prospectus included in Post-Effective Amendment No. 3
to the Registration Statement on Form S-6 for certain variable life
insurance contracts issued through ML of New York Variable Life Separate
Account II of ML Life Insurance Company of New York (File No. 33-61672).
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.


                                      /s/ Sutherland, Asbill & Brennan

                                      SUTHERLAND, ASBILL & BRENNAN


Washington, D.C
April 25, 1994


<PAGE>
                                                           Exhibit 8(d)

INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Post-Effective Amendment No. 8 to
Registration Statement No. 38-51872 of ML of New York Variable Life
Separate Account II on Form S-6 of our reports on (I) ML Life Insurance
Company of New York dated February 28, 1994, and (II) ML of New York Variable
Life Separate Account II dated February 16, 1994, appearing in the Prospectus,
which is a part of each Registration Statement, and to the reference to us
under the heading "Experts" in such Prospectus.


New York, New York
April 25, 1994



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