ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
485BPOS, 1995-04-28
Previous: DREYFUS BALANCED FUND INC, NSAR-A, 1995-04-28
Next: ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II, 485BPOS, 1995-04-28



<PAGE>
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 28, 1995
    
                                                       REGISTRATION NO. 33-51794
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549
                              -------------------

   
                         POST-EFFECTIVE AMENDMENT NO. 4
                                       TO
    
                                    FORM S-6
                   FOR REGISTRATION UNDER THE SECURITIES ACT
                    OF 1933 OF 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, DC 20004-2404
                              -------------------

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

   
            / / immediately upon filing pursuant to paragraph (b)
    
   
            /X/ on May 1, 1995 pursuant to paragraph (b)
    
   
            / / 60 days after filing pursuant to paragraph (a) (1)
    
   
            / / on (date) pursuant to paragraph (a) (1) of Rule 485
    
   
            / /_ this post-effective amendment designates a new effective date
                 for a previously filed post-effective amendment
    

    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, 1994
on February 24, 1995.
    

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<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        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
       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 the ML Life Insurance Company of New York
       6        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 Separate Account and its Divisions (Charges to Series Fund
                 Assets; Charges to Variable Series Funds Assets)
       7        Not Applicable
       8        Not Applicable
       9        More About the Insurance Company (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 your Investment Base; Charges to the Separate
                 Account; Guarantee Period; Net Cash Surrender Value; Loans; Partial
                 Withdrawals; Death Benefit Proceeds; Payment of Death Benefit Proceeds;
                 Your Right to Cancel ("Free Look" Period) or Exchange]; More About the
                 Contract; More About the Separate Account and its Divisions (Charges to
                 Series Fund Assets; Charges to Variable Series Funds Assets)
      14        Facts About the Contract (Purchasing a Contract; Planned Payments); More
                 About the Contract (Other Contract Provisions)
      15        Summary of the Contract (Availability and Payments); Facts About the
                 Contract (Initial Payment; Making 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 and Cash Surrender Value;
                 Right to Cancel ("Free Look" Period) or Exchange; Partial Withdrawals];
                 Facts About the Contract [Net Cash Surrender Value; Partial Withdrawals;
                 Right to Cancel ("Free Look" Period) or Exchange]; More About the Contract
                 (Some Administrative Procedures)
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
 N-8B-2 ITEM                               CAPTION IN PROSPECTUS
 -----------    ----------------------------------------------------------------------------
 <C>            <S>
      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
      19        More About ML Life Insurance Company of New York
      20        More About the Separate Account and its Divisions (Charges Within the
                 Account; Charges to Series Fund Assets; Charges to Variable Series Funds
                 Assets)
      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 the 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 the ML Life Insurance Company of New York
      28        More About the 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 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        Not Applicable
      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 the Contract (Selling the Contracts)
      49        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)
      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 (ML of New York and MLPF&S); More
                 About the Contract (Selling the Contracts)
      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, 1995
    

                ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II

               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT
                                 ALSO KNOWN AS
                           MODIFIED FLEXIBLE PREMIUM
                        VARIABLE 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 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. It describes contracts which, at  the
time  of  issue,  are modified  endowment  contracts  under federal  tax  law. A
prospective contract  owner who  wants to  purchase  a contract  that is  not  a
modified   endowment  contract   should  consult  a   Merrill  Lynch  registered
representative. Because the Contract is a modified endowment contract, any loan,
partial withdrawal or surrender  may result in  adverse tax consequences  and/or
penalties.  However, a contract  owner should not  be considered in constructive
receipt of the cash surrender value of the Contract, including increases, unless
and until he or she is in actual receipt of distributions from the Contract.

   
Through the first 14 days following the in force date, the initial payment  will
be invested only in the investment division of the Separate Account investing in
the Money Reserve Portfolio. Thereafter, the investment base will be reallocated
to  any five  of the  35 investment divisions  of ML  of New  York Variable Life
Separate Account  II  (the  "Separate  Account"), a  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 19 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
insured. ML of New York guarantees that coverage will remain in force for  life,
or for a shorter time if the face amount chosen is above the minimum face amount
required  for that payment.  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 surrender  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.

Contract  owners may also  purchase a Contract to  provide insurance coverage on
the lives of  two insureds  with proceeds  payable upon  the death  of the  last
surviving insured.

Contract  owners  may make  additional payments  subject to  certain conditions,
change the face amount of their Contract, turn in the Contract for its net  cash
surrender  value and make partial withdrawals. 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 cash surrender value.

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

   
THE  PURCHASE OF THIS CONTRACT INVOLVES CERTAIN  RISKS. BECAUSE IT IS A VARIABLE
LIFE INSURANCE  CONTRACT, THE  VALUE  OF THE  CONTRACT REFLECTS  THE  INVESTMENT
PERFORMANCE OF THE SELECTED INVESTMENT OPTIONS. INVESTMENT RESULTS CAN VARY BOTH
UP  AND DOWN  AND CAN  EVEN DECREASE THE  VALUE OF  PREMIUM PAYMENTS. THEREFORE,
CONTRACT OWNERS COULD LOSE ALL  OR PART OF THE MONEY  THEY HAVE INVESTED. ML  OF
NEW  YORK DOES NOT GUARANTEE THE VALUE  OF THE CONTRACT. RATHER, CONTRACT OWNERS
BEAR ALL INVESTMENT RISKS.
    

   
LIFE INSURANCE IS INTENDED TO BE A LONG-TERM INVESTMENT. CONTRACT OWNERS  SHOULD
EVALUATE THEIR INSURANCE NEEDS AND THE CONTRACT'S LONG-TERM INVESTMENT POTENTIAL
AND RISKS BEFORE PURCHASING THE CONTRACT.
    

   
PARTIAL WITHDRAWALS AND SURRENDER OF THE CONTRACT ARE SUBJECT TO TAX, AND BEFORE
THE  CONTRACT OWNER  ATTAINS AGE  59 1/2 MAY  ALSO BE  SUBJECT TO  A 10% FEDERAL
PENALTY TAX. LOANS UNDER THE CONTRACT ARE ALSO GENERALLY TAXABLE AND SUBJECT  TO
THE 10% FEDERAL PENALTY TAX IF TAKEN BEFORE AGE 59 1/2.
    

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
   Joint Insureds.............................................................    5
   CMA-Registered Trademark- Insurance Service................................    5
   The Investment Divisions...................................................    5
   How the Death Benefit Varies...............................................    6
   How the Investment Base Varies.............................................    6
   Net Cash Surrender Value and Cash Surrender Value..........................    6
   Illustrations..............................................................    6
   Replacement of Existing Coverage...........................................    6
   Right to Cancel ("Free Look" Period) or Exchange...........................    6
   How Death Benefit and Cash Surrender Value Increases are Taxed.............    6
   Partial Withdrawals........................................................    7
   Loans......................................................................    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
   Certain Risks of the Series Fund and Variable Series Funds.................   10
   The Zero Trusts............................................................   11
   ML of New York and MLPF&S..................................................   11
 FACTS ABOUT THE CONTRACT
   Who May be Covered.........................................................   11
   Initial Payment............................................................   12
   Making Additional Payments.................................................   13
   Changing the Face Amount...................................................   14
   Investment Base............................................................   15
   Charges Deducted from the Investment Base..................................   16
   Charges to the Separate Account............................................   18
   Guarantee Period...........................................................   18
   Net Cash Surrender Value...................................................   19
   Partial Withdrawals........................................................   19
   Loans......................................................................   20
   Death Benefit Proceeds.....................................................   21
   Payment of Death Benefit Proceeds..........................................   22
   Right to Cancel ("Free Look" Period) or Exchange...........................   22
   Reports to Contract Owners.................................................   22
 MORE ABOUT THE CONTRACT
   Using the Contract.........................................................   23
   Some Administrative Procedures.............................................   25
   Other Contract Provisions..................................................   25
   Income Plans...............................................................   26
   Group or Sponsored Arrangements............................................   27
   Unisex Legal Considerations for Employers..................................   27
   Selling the Contracts......................................................   27
   Tax Considerations.........................................................   28
   ML of New York's Income Taxes..............................................   31
   Reinsurance................................................................   31
</TABLE>
    

                                       2
<PAGE>

   
<TABLE>
<CAPTION>
                                                                                PAGE
                                                                                ----
 <S>                                                                            <C>
 MORE ABOUT THE SEPARATE ACCOUNT AND ITS DIVISIONS
   About the Separate Account.................................................   31
   Changes Within the Account.................................................   31
   Net Rate of Return for an Investment Division..............................   32
   The Series Fund and the Variable Series Funds..............................   32
   Charges to Series Fund Assets..............................................   33
   Charges to Variable Series Funds Assets....................................   34
   The Zero Trusts............................................................   35
 ILLUSTRATIONS
   Illustrations of Death Benefits, Investment Base, Cash Surrender Values and
    Accumulated Payments......................................................   35
 EXAMPLES
   Additional Payments........................................................   42
   Changing the Face Amount...................................................   42
   Partial Withdrawals........................................................   43
 JOINT INSUREDS...............................................................   44
 MORE ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK
   Directors and Executive Officers...........................................   48
   Services Arrangement.......................................................   49
   State Regulation...........................................................   49
   Legal Proceedings..........................................................   50
   Experts....................................................................   50
   Legal Matters..............................................................   50
   Registration Statements....................................................   50
   Financial Statements.......................................................   50
   Financial Statements of ML of New York Variable Life Separate Account II...   51
   Financial Statements of ML Life Insurance Company of New York..............   65
</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.

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

CASH SURRENDER VALUE:  is equal to the net cash surrender value plus any debt.

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.

DEATH BENEFIT:   is the larger  of the  face amount and  the variable  insurance
amount.

DEATH  BENEFIT PROCEEDS:  are equal to the  death benefit less any debt and less
any overdue charges.

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

DEFERRED CONTRACT  LOADING:   is  chargeable to  all  payments for  sales  load,
federal  tax and premium tax charges. ML of  New York advances the amount of the
loading to  the  divisions as  part  of the  investment  base. This  loading  is
deducted  in equal installments on the next ten contract anniversaries following
the date the initial payment  is received and accepted.  ML of New York  deducts
the  balance of the deferred contract loading  not yet recouped in determining a
Contract's net cash surrender value.

FACE AMOUNT:  is the  minimum death benefit as long  as the Contract remains  in
force.  The  face amount  will change  if the  change in  face amount  option is
chosen; it may increase as a result of an additional payment; or it may decrease
as a result of a partial withdrawal.

FIXED BASE:   is calculated  like the  cash surrender  value except  that 4%  is
substituted for the net rate of return, the guaranteed maximum cost of insurance
rates  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 and loading) would remain in force if
credited with 4% 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 of the death benefit over the cash  surrender
value.

NET  CASH SURRENDER VALUE:  is equal to  the investment base less the balance of
any deferred contract loading and, depending on the date it is calculated,  less
all or a portion of certain other charges not yet deducted.

NET  SINGLE PREMIUM FACTOR:   is used  to determine the  amount of death benefit
purchased by $1.00 of cash surrender 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 guidelines of what constitutes a life insurance contract  under
the Internal Revenue Code.

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

PROCESSING PERIOD:  is the period between consecutive processing dates.

VARIABLE  INSURANCE AMOUNT:  is computed daily by multiplying the cash surrender
value by the net single premium factor.

                                       4
<PAGE>
                            SUMMARY OF THE CONTRACT

PURPOSE OF THE CONTRACT

This variable life  insurance contract  offers a  choice of  investments and  an
opportunity  for the  Contract's investment base,  net cash  surrender 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,
net  cash surrender 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 and risks before purchasing a Contract.
    

AVAILABILITY AND PAYMENTS

The Contract is available in New York.  A Contract may be issued for an  insured
up  to age 75 (or up to age 80 for joint insureds). ML of New York will consider
issuing Contracts for insureds above age  75 on an individual basis. A  Contract
can  be  purchased with  a  single payment.  The  minimum single  payment  for a
Contract is the lesser of (a) $5,000 for an insured under age 20 and $10,000 for
an insured age  20 and  over, or  (b) the payment  required to  purchase a  face
amount of at least $100,000 (but that payment may not be less than $2,000).

Contract  owners may elect to pay planned  periodic payments instead of a single
payment. If so, the minimum initial planned periodic payment is $2,000  provided
that  the initial payment  plus the planned payments  elected in the application
will total $10,000 or more during the first five contract years.

ML of New  York will not  accept an  initial payment that  provides a  guarantee
period of less than one year.

   
Subject  to certain  conditions, contract  owners may  make additional payments.
(See "Making Additional Payments" on page 13.)
    

   
For joint insureds, see modifications to this section on page 44.
    

JOINT INSUREDS

   
The Contract is also available to provide coverage on the lives of two  insureds
with a death benefit payable on the death of the last surviving insured. Most of
the discussions in this Prospectus referencing a single insured may also be read
as though the single insured were the two insureds under a joint Contract. Those
discussions  which are different for joint  insureds are noted accordingly. (See
"Joint Insureds" on page 44.)
    

CMA-REGISTERED TRADEMARK- INSURANCE SERVICE

Contract  owners   who  subscribe   to  the   Merrill  Lynch   Cash   Management
Account-Registered  Trademark- 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

   
Through the first 14 days following the in force date, the initial payment  will
be invested only in the investment division of the Separate Account investing in
the Money Reserve Portfolio. Thereafter, the investment base will be reallocated
to  up to  five of  the 35  investment divisions  in the  Separate Account. (See
"Changing the Allocation" on page 16.)
    

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

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

                                       5
<PAGE>
   
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 19  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.
    

HOW THE DEATH BENEFIT VARIES

The death benefit equals the face amount or variable insurance amount, whichever
is larger. It may increase  or decrease on any  day depending on the  investment
results  of the investment divisions chosen by the contract owner. Death benefit
proceeds are reduced by any debt.

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. 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 AND CASH SURRENDER VALUE

Contract  owners may cancel their Contracts at any time and receive the net cash
surrender value. On a contract anniversary, the net cash surrender value  equals
the  investment base minus the balance of  any deferred contract loading not yet
deducted. 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.

For purposes of certain computations under the Contract, ML of New York uses the
cash  surrender value. It is calculated by adding  the amount of any debt to the
net cash surrender value.

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.

RIGHT 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 ten  days after the contract owner receives  it.
If  the Contract is returned during the "free  look" period, ML of New York will
refund the payment without interest.

A contract  owner may  also exchange  his  or her  Contract at  any time  for  a
contract  with  benefits that  do  not vary  with  the investment  results  of a
separate account.

HOW DEATH BENEFIT AND CASH SURRENDER VALUE INCREASES ARE TAXED

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

                                       6
<PAGE>
   
modified  endowment contract.  If a Contract  is a  modified endowment contract,
certain distributions  made during  an  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  be
imposed  on income  distributed before  the contract  owner attains  age 59 1/2.
Contracts that are  not modified  endowment contracts  receive preferential  tax
treatment  with respect  to certain distributions.  For a discussion  of the tax
issues  associated  with  this  Contract,  including  distributions  under   the
Contract, see "Tax Considerations" on page 28.
    

PARTIAL WITHDRAWALS

After a Contract has been in force for one year, the contract owner may withdraw
up  to 80% of the  net cash surrender value.  (See "Partial Withdrawals" on page
19.)

LOANS

   
A contract owner may borrow  against his or her  Contract. (See "Loans" on  page
20.)
    

   
Loans  are deducted from the amount payable on surrender of the Contract and are
also subtracted from any death benefit payable. 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 28.)
    

FEES AND CHARGES

INVESTMENT  BASE  CHARGES.   ML of  New York  invests the  entire amount  of all
premium payments in the Separate Account.  It then deducts certain charges  from
the investment base on processing dates. The charges deducted are as follows:

    - deferred  contract loading  equals 9%  of each  payment. It  consists of a
      sales load of 5%, a charge for federal  taxes of 2% and a state and  local
      premium tax charge of 2%. For joint insureds the deferred contract loading
      equals  11% of each payment  and consists of a sales  load of 7%, a charge
      for federal taxes of 2%  and a state and local  premium tax charge of  2%.
      Deferred  contract loading is deducted in equal installments of .90% (1.1%
      for joint insureds)  of each payment.  The deduction is  taken on the  ten
      contract  anniversaries following  the date  ML of  New York  receives and
      accepts the payment. However, ML of New York subtracts the balance of  the
      deferred contract loading not yet deducted in determining a Contract's net
      cash  surrender value. Thus,  this balance is  deducted in determining the
      amount payable on surrender of the Contract;

   
    - on processing  dates  after  the  contract date,  ML  of  New  York  makes
      deductions for mortality cost (see "Mortality Cost" on page 17); and
    

    - 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 2.0%  of the  debt per  year (see  "Charges Deducted  From the
      Investment Base" on page 16).

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 34.)
    

                                       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 35 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.  Nineteen 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.
    

   
MONEY RESERVE  PORTFOLIO  seeks  to preserve  capital,  maintain  liquidity  and
achieve  the highest possible current income consistent with those objectives by
investing in short-term money market securities.
    

   
INTERMEDIATE GOVERNMENT BOND PORTFOLIO seeks the highest possible current income
consistent with the protection of capital by investing in debt securities issued
or guaranteed by the U.S. Government or its agencies with a maximum maturity  of
15 years.
    

   
LONG-TERM  CORPORATE BOND PORTFOLIO  primarily seeks as high  a level of current
income as  is  believed  to  be consistent  with  prudent  investment  risk  and
secondarily to preserve shareholders' capital. It invests primarily in corporate
bonds  which have been rated  within the three highest  grades of a major rating
agency.
    

                                       8
<PAGE>
   
HIGH YIELD PORTFOLIO seeks as high a  level of current income as is believed  to
be  consistent with prudent management, and secondarily capital appreciation, 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 principally 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  long-term growth  of capital  by investing  in a
diversified portfolio  of  securities,  primarily common  stocks  of  aggressive
growth companies considered to have special investment value.
    

   
MULTIPLE STRATEGY PORTFOLIO seeks a high total investment return consistent with
prudent  risk  through  a  fully  managed  investment  policy  utilizing  equity
securities, 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, including
convertible 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 33.)

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.
    

   
BASIC VALUE FOCUS FUND  seeks capital appreciation,  and secondarily, income  by
investing  in  securities,  primarily  equities,  that  management  of  the Fund
believes  are  undervalued  and  therefore  represent  basic  investment  value.
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 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 34.)
    

   
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 the 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 33).  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.
    

   
CERTAIN RISKS OF THE SERIES FUND AND VARIABLE SERIES FUNDS
    
   
Investment in lower-rated debt securities, such as those in which the High Yield
Portfolio of the Series Fund  and the High Current  Income Fund of the  Variable
Series  Funds  invest, entails  relatively  greater risk  of  loss of  income or
principal. In an  effort to  minimize risk,  the Funds  will diversify  holdings
among many issuers. However, there can be no assurance that diversification will
protect  the Funds from widespread defaults during periods of sustained economic
downturn.
    

   
In seeking to  protect the purchasing  power of capital,  the Natural  Resources
Portfolio  of the  Series Fund reserves  the right,  when management anticipates
significant  economic,  political,  or  financial  instability,  such  as   high
inflationary  pressures  or upheaval  in foreign  currency exchange  markets, to
invest a majority of its assets in companies that explore for, extract,  process
or  deal  in gold  or in  asset-based securities  indexed to  the value  of gold
bullion. The Natural Resources Portfolio will not concentrate its investments in
such securities until it has been advised that no adverse tax consequences  will
result.
    

   
The  World Income  Focus Fund  of the Variable  Series Funds  has no established
rating criteria for  the securities  in which  it may  invest. In  an effort  to
minimize risk, the Fund will diversify its holdings among many issuers. However,
there  can  be no  assurance  that diversification  will  protect the  Fund from
widespread defaults during periods of sustained economic downturn.
    

   
The Developing  Capital Markets  Focus Fund  of the  Variable Series  Funds  has
established  no rating criteria for the debt  securities in which it may invest,
and will rely on the investment adviser's judgment in
    

                                       10
<PAGE>
   
evaluating the creditworthiness of an issuer of such securities. In an effort to
minimize the risk,  the Fund  will diversify  its holdings  among many  issuers.
However,  there can be  no assurance that diversification  will protect the Fund
from widespread defaults during periods of sustained economic downturn.
    

   
Because investment in these Portfolios and Funds entails relatively greater risk
of loss  of income  or principal,  it may  not be  appropriate to  allocate  all
payments  and investment base to  an investment division that  invests in one of
these Portfolios or Funds.
    

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 1995 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 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 18.)

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 27.)

                            FACTS ABOUT THE CONTRACT

WHO MAY BE COVERED

The Contract is available in New York.  A Contract may be issued for an  insured
up  to issue age 75. ML of New York will consider issuing Contracts for insureds
above age 75 on an individual basis. The  insured's issue age is his or her  age
as  of the birthday nearest the contract date.  The insured must also meet ML of
New York's medical and other underwriting requirements.

ML of New York uses two methods of underwriting:

    - simplified underwriting, with no physical exam; and

    - para-medical or medical underwriting with a physical exam.

                                       11
<PAGE>
The initial payment plus any planned  periodic payments elected and the age  and
sex  of the insured determine  whether ML of New York  will do underwriting on a
simplified or  medical  basis. The  maximum  initial payment  plus  any  planned
payments that will be underwritten on a simplified basis is set out in the chart
below:

<TABLE>
<CAPTION>
 AGE                                         MAXIMUM
 ------------------------------------------  --------
 <S>                                         <C>
  0-29.....................................  $ 25,000
 30-39.....................................    40,000
 40-49.....................................    50,000
 50-59.....................................   100,000
 60-75.....................................   120,000
</TABLE>

However,  if the face  amount is above  the minimum face  amount required for an
initial payment (see "Selecting the Initial Face Amount" on page 12), ML of  New
York  will also  take the  net amount  at risk  into account  in determining the
method of underwriting.

   
ML of New  York assigns  insureds to  underwriting classes  which determine  the
current  cost of insurance rates used  in calculating mortality cost deductions.
In assigning  insureds to  underwriting classes,  ML of  New York  distinguishes
between  those insureds underwritten on a simplified  basis and those on a para-
medical or medical  basis. Under  both the simplified  and medical  underwriting
methods,  Contracts  may  be  issued  on  insureds  either  in  the  standard or
non-smoker underwriting class.  Contracts may also  be issued on  insureds in  a
substandard  underwriting class. For a discussion  of the effect of underwriting
classification on mortality cost deductions, see "Mortality Cost" on page 17.
    

For joint insureds, see modifications to this section on page 44.

INITIAL PAYMENT

   
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.  This
Prospectus  is for a Contract which is a modified endowment contract at the time
of issue. The minimum single payment for a Contract is the lesser of (a)  $5,000
for  an insured under age 20 and $10,000 for  an insured age 20 and over, or (b)
the payment required to purchase  a face amount of  at least $100,000 (but  that
payment  may  not be  less  than $2,000).  Contract  owners may  make additional
payments which  may,  but need  not  be, under  a  periodic plan.  (See  "Making
Additional Payments" on page 13.)
    

ML  of New York will  not accept an initial payment  for a specified face amount
that will provide a guarantee period of less than one year.

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  $250,000
and  may not be  in effect for  more than 60  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  for the  backdated period are  deducted on the  first processing date
after the contract date.

For joint insureds, see modifications to this section on page 44.

SELECTING THE INITIAL FACE  AMOUNT.  Contract owners  purchase a face amount  of
insurance  with the  initial payment.  The face amount  is based  on the initial
payment less the deferred contract loading. For a given initial payment contract
owners may choose  their initial face  amount, within limits.  The minimum  face
amount  is the  amount which will  provide a  guarantee period for  the whole of
life. If the  face amount  chosen is  in excess  of the  minimum, the  guarantee
period will be shorter.

INITIAL  GUARANTEE PERIOD.  The initial guarantee  period for a Contract will be
determined by the initial payment and  face amount. The guarantee period is  the
period of time ML of New York guarantees that the

                                       12
<PAGE>
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, the deferred contract loading
and a 4% interest assumption.  This means that for  a given initial payment  and
face  amount different insureds will  have different guarantee periods depending
on their age,  sex and underwriting  class. For example,  an older insured  will
have  a shorter guarantee period  than a younger insured of  the same sex and in
the same underwriting class.

MAKING ADDITIONAL PAYMENTS

After the end  of the "free  look" period, contract  owners may make  additional
payments.  Payments may be made under a periodic plan. Payments may also be made
which are not under a periodic plan.

PAYMENTS WHICH  ARE  NOT  UNDER A  PERIODIC  PLAN.   Contract  owners  may  make
additional  payments which  are not under  a periodic payment  plan provided the
attained age of the insured is not  over 80. Additional payments may be made  at
any  time up to four times  each contract year. The minimum  ML of New York will
accept for these payments is $200. They may be made whether or not the  contract
owner is making planned payments.

ML  of  New York  may  require satisfactory  evidence  of insurability  before a
payment is accepted if the payment immediately increases the net amount at  risk
under  the Contract, if the contract  owner is otherwise making planned payments
or if the  guarantee period  at the time  of the  payment is one  year or  less.
Currently,  ML of New  York will not  accept an additional  payment which is not
under a periodic plan where the  evidence of insurability would put the  insured
in  a different underwriting  class with different  guaranteed or higher current
cost of insurance rates.

If an additional payment requires evidence of insurability, ML of New York  will
invest  that payment in  the division investing in  the Money Reserve Portfolio.
The additional payment  will be invested  in this division  on the business  day
next following receipt at the Service Center. Once the underwriting is completed
and the payment is accepted, the payment invested in the Money Reserve Portfolio
will  automatically  be allocated  either according  to  instructions or,  if no
instructions have been received, proportionately  to the investment base in  the
Contract's investment divisions.

PAYMENTS  UNDER A  PERIODIC PLAN.   Contract  owners may  elect to  make planned
periodic payments subject to the rules  discussed below. They elect the  amount,
duration  and  frequency  of  the  payments  but  the  minimum  planned  payment
(including the initial  payment) is  $2,000 per  contract year  and the  amounts
elected  must  be level.  In  any one  year the  maximum  amount of  the planned
payments elected cannot exceed the initial payment. Currently, the duration of a
plan cannot exceed five years.

Under a periodic payment plan, as long  as the initial payment plus the  planned
payments  elected  will total  $10,000 or  more during  the first  five contract
years, the minimum initial payment is $2,000.

Contract owners may  elect a periodic  plan in the  application. The amount  and
duration  of the payments  elected, as well  as other factors  (such as the face
amount specified and the insured's age and  sex), will affect whether ML of  New
York  will do underwriting  on a simplified  or medical basis.  Once the elected
plan is approved,  the planned  payments may  be made  at any  time without  any
additional evidence of insurability unless it increases the face amount.

Contract  owners  may  elect  a  periodic  plan at  a  date  later  than  in the
application. The amount and duration of  the payments elected, as well as  other
factors  (such as the current death benefit and the insured's age and sex), will
affect whether ML of New York will require additional evidence of  insurability.
Currently,  ML of  New York will  not allow the  later election of  a plan where
additional evidence  of  insurability  would  put the  insured  in  a  different
underwriting class with different guaranteed or higher current cost of insurance
rates.

Contract  owners may  elect to make  planned payments  annually, semiannually or
quarterly. Payments may also be  made on a monthly  basis if the contract  owner
authorizes ML of New York to deduct the payment from his or her checking account
(pre-authorized   checking)  or  to  withdraw  the   payment  from  his  or  her

                                       13
<PAGE>
CMA account. ML of New York reserves the right to change or discontinue  payment
deduction procedures. If a contract owner has the CMA Insurance Service, planned
payments  under any of the above frequencies may be withdrawn automatically from
his or her CMA account and transferred  to his or her Contract. The  withdrawals
will  continue  under  the plan  specified  until  ML of  New  York  is notified
otherwise. For planned payments not being made under pre-authorized checking  or
withdrawn  from  a CMA  account, ML  of New  York will  send the  contract owner
reminder notices.

ML of New  York may  require satisfactory  evidence of  insurability before  the
contract  owner will be permitted to make  any payments under a periodic payment
plan if the payment increases the face amount of the Contract.

Contract owners may  change the frequency,  duration and the  amount of  planned
payments  by sending a written  request to the Service  Center. They may request
one change in  the amount,  one change  in the duration  and one  change in  the
frequency  of payments each contract year. Satisfactory evidence of insurability
may be required before  the duration or  the amount of  planned payments can  be
increased. The evidence requirements will be based on the amount of the increase
in  payment and the duration, as well as other factors such as the current death
benefit and the insured's age and sex.

EFFECT OF ADDITIONAL PAYMENTS.  Currently, any additional payment not  requiring
evidence of insurability will be accepted the day it is received. On the date ML
of New York receives and accepts an additional payment, whether under a periodic
plan or not, ML of New York will:

    - increase the Contract's investment base by the amount of the payment;

    - increase the deferred contract loading (see "Deferred Contract Loading" on
      page 16);

    - reflect  the payment in  the calculation of  the variable insurance amount
      (see "Variable Insurance Amount" on page 21); and

   
    - increase the fixed  base by the  amount of the  payment less the  deferred
      contract  loading  applicable to  the payment  (see "The  Contract's Fixed
      Base" on page 19).
    

If an additional payment requires evidence of insurability, once underwriting is
completed and the  payment is accepted,  acceptance will be  effective, and  the
additional  payment will be reflected in  contract values as described above, as
of the next business day after the payment is received at the Service Center.

As of the  processing date on  or next  following receipt and  acceptance of  an
additional  payment, ML of New York will increase either the guarantee period or
face amount or both. If the guarantee period prior to receipt and acceptance  of
an  additional payment  is less than  for life,  payments will first  be used to
extend the guarantee period. Any amount in excess of that required to extend the
guarantee period to the whole of life or any subsequent additional payment  will
be used to increase the Contract's face amount.

   
ML  of New York will determine the increase  in face amount by taking any excess
amount or the  additional payment,  deducting the  applicable deferred  contract
loading,  bringing the result up at an annual  rate of 4% interest from the date
the additional payment is received and accepted to the next processing date, and
then multiplying by the applicable net single premium factor. If the  additional
payment  is received and  accepted on a  processing date, the  payment minus the
deferred contract loading  is multiplied  by the applicable  net single  premium
factor.  For a  further discussion  of the  effect of  additional payments  on a
Contract's face amount, see "Additional Payments" in the Examples on page 42.
    

   
Unless specified otherwise, if there is  any debt, any payment made, other  than
planned payments, will be used first as a loan repayment with any excess applied
as an additional payment. (See "Loans" on page 20.)
    

   
For joint insureds, see the modifications to this section on page 45.
    

CHANGING THE FACE AMOUNT

After  the first contract  year, if the  insured is in  a standard or non-smoker
underwriting class, a contract owner may request a change in the face amount  of
his or her Contract without making an additional

                                       14
<PAGE>
   
payment,  subject to the rules and conditions  discussed below. A change in face
amount is not  permitted if  the attained  age of the  insured is  over 80.  The
minimum  change in face amount  is $10,000 and only one  change may be made each
contract year. A change in face amount may affect the mortality cost  deduction.
(See "Mortality Cost" on page 17.)
    

The  effective date of the change will be the next processing date following the
receipt and acceptance  of a  written request, provided  it is  received at  the
Service Center at least seven days before the processing date.

INCREASING  THE FACE AMOUNT.   To increase the face amount  of a Contract, ML of
New York may require satisfactory evidence of insurability. When the face amount
is increased, the guarantee  period is decreased. The  maximum increase in  face
amount  is the amount which will provide  the minimum guarantee period for which
ML of New York would issue  a Contract at the time  of the request based on  the
insured's attained age. Currently, ML of New York will not permit an increase in
face  amount where evidence of insurability,  if required, would put the insured
in a different underwriting  class with different  guaranteed or higher  current
cost of insurance rates.

DECREASING  THE FACE AMOUNT.   When the face amount  of a Contract is decreased,
the guarantee period is increased. The  maximum decrease in face amount is  that
decrease  which would provide the  minimum face amount for  which ML of New York
would issue  a Contract  at  the time  of the  request  based on  the  insured's
attained age, sex and underwriting class. ML of New York won't permit a decrease
in  face amount below the amount required to keep the Contract qualified as life
insurance under federal income tax laws.

   
DETERMINING THE NEW GUARANTEE PERIOD.  As of the effective date of any change in
face amount, ML of New York takes the fixed base on that date and, based on  the
attained  age and sex of the insured and the new face amount of the Contract, it
redetermines the guarantee period. A  4% interest assumption and the  guaranteed
maximum  cost of insurance rates is used in these calculations. For a discussion
of the effect of changes  in the face amount  on a Contract's guarantee  period,
see "Changing the Face Amount" in the Examples on page 42.
    

For joint insureds, see the modifications to this section on page 44.

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. 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  32.) The  investment performance
reflects the  deduction  of  Separate  Account charges.  (See  "Charges  to  the
Separate Account" on page 18.)
    

   
Deductions for deferred contract loading, mortality cost, and net loan cost, and
partial  withdrawals  and  loans  decrease the  investment  base.  (See "Charges
Deducted from the Investment Base" on  page 16 "Partial Withdrawals" on page  19
and  "Loans" on page  20.) 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  in the  investment divisions  selected. (For  special rules  on
allocation  of additional payments  which require evidence  of insurability, see
"Payments Which are Not Under a Periodic Plan" on page 13.)
    

   
INITIAL INVESTMENT ALLOCATION AND  PREALLOCATION.  The  initial payment will  be
invested  only in the  investment division of the  Separate Account investing in
the Money Reserve Portfolio.  Through the first 14  days following the in  force
date,  the initial payment will remain  in that investment division. Thereafter,
    

                                       15
<PAGE>
   
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 35 investment divisions of 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.
However,  ML of New  York may limit the  number of changes  permitted but not to
less than  five  each  contract  year.  Contract  owners  will  be  notified  if
limitations are imposed.

   
In  order to change their investment  base allocation, contract owners must call
or write to the  Service Center. (See "Some  Administrative Procedures" on  page
25.)  If the "free look" period has expired, ML of New York will make the change
as soon as the request is received. Contract owners may give allocation requests
during the  "free look"  period  and the  allocation  will be  made  immediately
following the end of the "free look" period.
    

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
tell  ML of New York in writing at least seven days before the maturity date how
to reinvest their funds in the investment 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. ML of  New York also deducts  certain asset and trust  charges
daily  from the investment  results of each investment  division in the Separate
Account in determining  its net rate  of return. Currently  the asset and  trust
charges  are equivalent to .90% and .34%  annually at the beginning of the year.
(See "Charges to the Separate Account" on page 18.) The portfolios in the Series
Fund and  Variable  Series  Funds  also pay  monthly  advisory  fees  and  other
expenses.  (See  "Charges to  Series Fund  Assets"  on page  33 and  "Charges to
Variable Series Funds Assets" on page 34.)
    

DEFERRED CONTRACT LOADING.   100% of  all premium payments  are invested in  the
Separate  Account. Chargeable to  each payment is an  amount called the deferred
contract loading. The deferred contract loading equals 9% of each payment.  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 5%  of each payment,  compensates ML of  New York  for
sales  expenses.  The  sales load  may  be  reduced if  cumulative  payments are
sufficiently high to reach certain breakpoints (2% of payments in excess of $1.5
million and 0%  of payments in  excess of $4  million) and in  certain group  or
sponsored  arrangements as described on page 26. ML of New York anticipates that
the sales load charge  may be insufficient to  cover 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.

   
The charge for federal taxes equal to 2% of each payment, compensates ML of  New
York  for a significantly  higher corporate income  tax liability resulting from
changes made to the Internal Revenue  Code by the Omnibus Reconciliation Act  of
1990.  (See "ML of New York's Income Taxes"  on page 31.) This charge is treated
as a sales load for purposes  of determining compliance with the limitations  on
sales  loads  imposed  by the  Investment  Company  Act of  1940  and applicable
regulations thereunder.
    

                                       16
<PAGE>
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.

Although  chargeable to each payment, ML of  New York advances the amount of the
deferred contract loading  to the  investment divisions  as part  of a  contract
owner's investment base. It then takes back these funds in equal installments on
the  ten contract  anniversaries following  the date  a payment  is received and
accepted. This means that an  amount equal to .90%  of each payment is  deducted
from the investment base on each of the ten contract anniversaries following the
payment.  However, in determining  a Contract's net cash  surrender value, ML of
New York subtracts from the investment base the balance of the deferred contract
loading which is  chargeable to  any payment  made but  which has  not yet  been
deducted.  Thus, this balance  is deducted in determining  the amount payable on
surrender of the Contract.

During the  period  that  the  deferred contract  loading  is  included  in  the
investment  base, a positive net  rate of return will  give greater increases in
net cash surrender value  and a negative  net rate of  return will give  greater
decreases  in net cash surrender value than if the loading had not been included
in the investment base.

   
For joint insureds, see the modifications to this subsection on page 45.
    

MORTALITY COST.  ML  of New York  deducts a mortality  cost from the  investment
base on each processing date after the contract date. 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 assigned to the insured, the insured's sex
and attained age and the Contract's net amount at risk.

To determine the mortality cost, ML of  New York multiplies the current cost  of
insurance rate by the Contract's net amount at risk (adjusted for interest at an
annual rate of 4%). The net amount at risk is the difference, as of the previous
processing date, between the death benefit and the cash surrender value.

Current cost of insurance rates may be equal to or less than the guaranteed cost
of  insurance  rates  depending on  the  insured's underwriting  class,  sex and
attained age.  For all  insureds, current  cost of  insurance rates  distinguish
between  insureds in the simplified  underwriting class and medical underwriting
class. For  insureds age  20 and  over,  current cost  of insurance  rates  also
distinguish  between  insureds in  a  smoker (standard)  underwriting  class and
insureds in a non-smoker  underwriting class. For  Contracts issued on  insureds
under  the same underwriting  method, current cost of  insurance rates are lower
for an insured in  a non-smoker underwriting  class than for  an insured of  the
same  age and sex in a smoker  (standard) underwriting class. Also, current cost
of insurance rates are lower for an insured in a medical underwriting class than
for a  similarly  situated  insured  in a  simplified  underwriting  class.  The
simplified  current cost of insurance rates are higher because less underwriting
is performed and therefore more risk is incurred.

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.

During the period between processing dates,  the net cash surrender value  takes
the  mortality cost into account on a  pro-rated basis. Thus, a pro-rata portion
of the mortality cost is deducted in determining the amount payable on surrender
of the Contract if the date of surrender is not a processing date.

   
For joint insureds, see the modifications to this subsection on page 45.
    

MAXIMUM MORTALITY COST.  During the guarantee period, ML of New York limits  the
deduction for mortality cost if investment results are unfavorable. This is done
by  substituting the fixed base for the  cash surrender value in determining the
net  amount   at  risk   and  by   multiplying  by   the  guaranteed   cost   of

                                       17
<PAGE>
   
insurance  rate.  ML of  New York  will  deduct this  alternate amount  from the
investment base  when  it  is less  than  the  mortality cost  that  would  have
otherwise  been deducted.  In effect,  during the  guarantee period,  a contract
owner will not be charged for mortality costs that are greater than those for  a
comparable  fixed contract, based on 4% interest and the same guaranteed cost of
insurance rates. (See "The Contract's Fixed Base" on page 19.)
    

   
NET LOAN COST.  The net loan cost is explained under "Loans" on page 20.
    

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  risks  assumed  by  ML  of  New  York  with  respect  to  potentially
      unfavorable investment  results.  One risk  is  that the  Contract's  cash
      surrender  value cannot cover the charges due during the guarantee period.
      The other risk is that ML of New York may have to limit the deduction  for
      mortality cost (see "Maximum Mortality Cost" on page 17).
    

The  total 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 its  taxes, if  any. Such a  charge is  not
currently  imposed, but  it may  be in the  future. However,  see page  16 for a
discussion of tax charges included in deferred contract loading.

GUARANTEE PERIOD

   
ML of New York guarantees that the Contract will stay in force for the insured's
life, or for a  shorter guarantee period depending  on the face amount  selected
and  payments made to date. The guarantee period will be affected by a requested
change in the face  amount and may  also be affected  by additional payments.  A
partial  withdrawal may affect the guarantee period in certain circumstances. ML
of New York  won't cancel the  Contract during the  guarantee period unless  the
debt  exceeds certain contract values. (See "Interest" on page 21.) 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 will cancel the Contract if the cash surrender value on a
processing date  is  negative.  This  negative  cash  surrender  value  will  be
considered  an overdue charge. (See "Charges  Deducted from the Investment Base"
on page 16.)

ML of New York will notify the contract owner before cancelling the Contract. He
or she will then have 61 days to pay the charges due on the processing date when
the cash  surrender  value became  negative.  ML of  New  York will  cancel  the
Contract  at  the end  of this  grace period  if  the payment  has not  yet been
received.

                                       18
<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 insurability; and

    - the reinstatement  payment  is  paid. 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.

   
For joint insureds, see the modifications to this subsection on page 45.
    

THE CONTRACT'S FIXED BASE.  On the contract date, the fixed base equals the cash
surrender value.  From then  on, the  fixed  base is  calculated like  the  cash
surrender  value except that the calculation substitutes  4% for the net rate of
return, the guaranteed maximum cost of  insurance rates 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 surrender  value for  a
comparable  fixed  benefit  contract with  the  same face  amount  and guarantee
period. After the guarantee period,  the fixed base is  zero. The fixed base  is
used  to limit the mortality cost deduction and ML of New York's right to cancel
the Contract during the guarantee period.

NET CASH SURRENDER VALUE

A Contract's  net cash  surrender  value fluctuates  daily with  the  investment
results  of the investment divisions selected.  ML of New York doesn't guarantee
any minimum net  cash surrender  value. On  a processing  date which  is also  a
contract anniversary, the net cash surrender value equals:

    - the Contract's investment base on that date;

    - minus  the balance of the deferred contract loading which has not yet been
      deducted from the investment base (see "Deferred Contract Loading" on page
      16).

If the date  of calculation is  not a  processing date, the  net cash  surrender
value  is calculated  in a similar  manner but ML  of New York  also subtracts a
pro-rata portion of the mortality cost which would otherwise be deducted on  the
next  processing date. And, if  there is any existing debt,  ML of New York will
also subtract  a  pro-rata  net loan  cost  on  dates other  than  the  contract
anniversary.

CANCELLING TO RECEIVE NET CASH SURRENDER VALUE.  A contract owner may cancel the
Contract at any time while 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.

That 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 26. The net cash surrender value will be
determined upon receipt of the written request at the Service Center.

   
For joint insureds, see the modifications to this subsection on page 45.
    

PARTIAL WITHDRAWALS

Currently, after a Contract is in force for one year, a contract owner may  make
partial  withdrawals  of amounts  up  to the  withdrawal  value by  submitting a
request in a form satisfactory to ML of New York. The withdrawal value is  equal
to 80% X (a+b) - b where:

    - a = the current net cash surrender value, and

    - b = the sum of all prior withdrawals.

The  effective  date of  the  withdrawal is  the  date a  withdrawal  request is
received at the Service Center. Contract owners may make one partial  withdrawal
each  contract year and 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.

                                       19
<PAGE>
The  minimum  amount for  each partial  withdrawal  is $500.  The amount  of any
partial withdrawal  may not  exceed the  loan  value less  any debt.  A  partial
withdrawal may not be repaid.

EFFECT  ON INVESTMENT BASE, FIXED  BASE AND DEATH BENEFIT.   As of the effective
date of the withdrawal, the  investment base and fixed  base will be reduced  by
the  amount of the partial  withdrawal. ML of New  York allocates this reduction
proportionately to  the  investment  base in  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 GUARANTEED BENEFITS.  As of the processing date on or next following a
partial withdrawal, ML of New York  reduces the Contract's face amount. This  is
done  by taking the fixed  base as of that  processing date and determining what
face amount that fixed base would  support for the Contract's guarantee  period.
If  this produces a face amount below  the minimum face amount for the Contract,
ML of New  York will  reduce the  face amount to  that minimum,  and reduce  the
guarantee  period, based  on the  reduced face  amount, the  fixed base  and the
insured's sex, attained age, and underwriting class. The minimum face amount for
a Contract is the greater  of the minimum face amount  for which ML of New  York
would  then issue  the Contract,  based on the  insured's sex,  attained age and
underwriting class,  and  the  minimum  amount required  to  keep  the  Contract
qualified  as life insurance under  applicable tax law. For  a discussion of the
effect of partial withdrawals on a Contract's guaranteed benefits, see  "Partial
Withdrawals" in the Examples on page 43.
    

   
Partial  withdrawals are treated as distributions under the Contract for federal
tax purposes and may be  subject to a penalty tax.  For a discussion of the  tax
issues  associated with a  partial withdrawal, see  "Tax Considerations" on page
28.
    

LOANS

Contract owners may use the  Contract as collateral to  borrow funds from ML  of
New  York. The minimum  loan is $200  unless the contract  owner is borrowing to
make a payment on another  ML of New York  variable life insurance contract.  In
that case, the contract owner may borrow the exact amount required even if it is
less  than $200.  Contract owners  may repay all  or part  of the  loan any time
during the insured's lifetime. Each repayment must  be for at least $200 or  the
amount of the debt, if less.

   
Loans  are treated as distributions under  the Contract for federal tax purposes
and may  be subject  to  a penalty  tax.  For a  discussion  of the  tax  issues
associated with a loan, see "Tax Considerations" on page 28.
    

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 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 to 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  SURRENDER VALUE.   Whether or not  a loan  is
repaid,  taking  a  loan will  have  a  permanent effect  on  a  Contract's cash
surrender value and may have  a permanent effect on  its death benefit. This  is
because the collateral for a loan does not 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
surrender value will  be higher as  a result of  the loan, as  may be the  death
benefit.  Conversely, if the  amount credited is less,  the cash surrender value
will be  lower, as  may be  the  death benefit.  In that  case, the  lower  cash
surrender  value may cause the Contract to lapse sooner than if no loan had been
taken.

                                       20
<PAGE>
LOAN VALUE.   The loan  value of  a Contract equals  90% of  its cash  surrender
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. The cash surrender  value is the net cash
surrender value plus any debt.

INTEREST.  While a loan  is outstanding, ML of New  York charges interest of  5%
annually,  subject to state  regulation. 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.  THIS AMOUNT ADDED  TO THE LOAN IS
TAXABLE INCOME IF THE  CONTRACT IS A MODIFIED  ENDOWMENT CONTRACT. In  addition,
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.

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  5% and the  collateral
earnings  on such amounts are 4%, the current net loan cost on loaned amounts is
1%. The net cash surrender value takes  this charge into account on a  pro-rated
basis.  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
surrender 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.

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 insured's death.

AMOUNT OF DEATH BENEFIT PROCEEDS.  The  death benefit proceeds are equal to  the
death  benefit, which is the larger of  the current face amount and the variable
insurance amount, less any debt.

The values used in calculating the death benefit proceeds are as of the date  of
death. The death benefit will never be less than the amount required to keep the
Contract  qualified  as life  insurance under  federal income  tax laws.  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
18.)

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

    - calculating the cash surrender value; and

    - multiplying by the net single premium factor (explained below).

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

NET SINGLE PREMIUM FACTOR.  The net  single premium factor is used to  determine
the  amount of death benefit  purchased by $1.00 of  cash surrender value. It is
based on the insured's sex, underwriting class, and attained age 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  surrender  value will
decrease over time. Also, net single premium  factors may be higher for a  woman
than for a man of the same age. A table of net single premium factors as of each
anniversary is included in the Contract.

                                       21
<PAGE>
                TABLE OF ILLUSTRATIVE NET SINGLE PREMIUM FACTORS
                                ON ANNIVERSARIES
                          STANDARD UNDERWRITING CLASS

<TABLE>
<CAPTION>
 ATTAINED
    AGE       MALE     FEMALE
 ---------  --------  --------
 <S>        <C>       <C>
       5    10.26605  12.37298
      15     7.41158   8.96292
      25     5.50384   6.48170
      35     3.97197   4.64894
      45     2.87749   3.36465
      55     2.14058   2.48940
      65     1.65786   1.87562
      75     1.35394   1.45952
      85     1.18029   1.21265
</TABLE>

For joint insureds, see the modifications to this section on page 44.

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 26. Payment  may be  delayed if the  Contract is  being
contested  or under the circumstances described  in "Using the Contract" on page
23 and "Other Contract Provisions" on page 25.
    

For joint insureds, see the modifications to this section on page 45.

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

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 ten days after
the Contract is received. 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 Contracts 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 in  writing. Also, the
original Contract must be returned to ML of New York's Service Center.

The new contract will have the same owner, insured, and beneficiary as those  of
the  original Contract on the date of the  exchange. It will have the same issue
age,  issue  date,  face  amount,  cash  surrender  value,  benefit  riders  and
underwriting  class as the  original Contract on  the date of  the exchange. Any
debt will be carried over to the new contract.

ML of New York will not require  evidence of insurability to exchange for a  new
contract.

   
For joint insureds, see the modifications to this subsection on page 46.
    

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
surrender  value, any debt and, if there has  been a change, new face amount and
guarantee period. 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  a contract
owner's state.

                                       22
<PAGE>
   
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 32.)  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,
net cash  surrender 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  all  the contract  owner's rights.  If the
contract owner does  not name a  contingent owner, the  contract owner's  estate
will own the contract owner's interest in the Contract upon the owner's death.

If  there is  more than one  contract owner,  Merrill Lynch Life  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 28.)
    

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 28.
    

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 insured's estate.

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
beneficiary unless the beneficiary designation provides otherwise.

                                       23
<PAGE>
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.

CHANGING  THE INSURED.   Subject  to certain  requirements, contract  owners may
request a change of insured once each contract year. ML of New York must receive
a written request from the contract owner and the proposed new insured.  Neither
the original nor the new insured can have attained ages as of the effective date
of  the change less than  21 or more than  75. ML of New  York will also require
evidence of insurability for the proposed new insured. If the request for change
is approved,  insurance coverage  on the  new insured  will take  effect on  the
processing  date on  or next  following the date  of approval,  provided the new
insured is still living at that time.

The Contract will be changed as follows on the effective date:

    - the issue age will be the new  insured's issue age (the new insured's  age
      as of the birthday nearest the contract date);

    - the  guaranteed maximum cost of insurance rates will be those in effect on
      the contract date for  the new insured's issue  age, sex and  underwriting
      class;

    - a  charge for  changing the insured  will be deducted  from the Contract's
      investment base on the effective date. This charge will also be  reflected
      in  the Contract's fixed base.  The charge will equal  $1.50 per $1,000 of
      face amount with a minimum  charge of $200 and  a maximum of $1,500.  This
      charge  may  be  reduced in  certain  group or  sponsored  arrangements as
      described on page 26;

    - the variable insurance amount will reflect the change of insured; and

    - the Contract's issue date will be the effective date of the change.

The face  amount or  guarantee period  may  also change  on the  effective  date
depending  on  the  new  insured's  age, sex  and  underwriting  class.  The new
guarantee period cannot be less than  the minimum guarantee period for which  ML
of  New York would then issue a Contract based on the new insured's attained age
as of the effective date of the change.

This option is not available for joint insureds.

   
For a discussion  of the tax  issues associated with  changing the insured,  see
"Tax Considerations" on page 28.
    

MATURITY  PROCEEDS.  The maturity date  is the 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 and
the Contract is in effect 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.

                                       24
<PAGE>
   
For joint insureds, see the modifications to this section on page 46.
    

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 a 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 will be reallocated  to the investment divisions selected
at the time  of application.  The notice  sent to  contract owners  who did  not
choose  to preallocate investment base will  indicate 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 16.)
    

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 taken.

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

                                       25
<PAGE>
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. ML  of New  York  can also  contest  the
validity  of any change  in face amount requested  if any material misstatements
are made in any  application required for  that change. In  addition, ML of  New
York  can contest any amount  of death benefit which  wouldn't be payable except
for the fact that an additional payment which requires evidence of  insurability
was made if any material misstatements are made in the application required with
the additional payment.

ML  of New York will not contest the validity of a Contract after it has been in
effect during the insured's lifetime for two  years from the date of issue.  Any
change  in face amount will not be contested after the change has been in effect
during the insured's lifetime  for two years  from the date  of the change.  Nor
will  ML of  New York  contest any  amount of  death benefit  attributable to an
additional payment  which  requires evidence  of  insurability after  the  death
benefit  has been in effect during the insured's lifetime for two years from the
date the payment was received and accepted.

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

If the insured commits  suicide within two  years of the  effective date of  any
increase  in face amount requested, 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 mortality cost deductions made for the increase.

If  the  insured commits  suicide within  two  years of  any date  an additional
payment is received and accepted, any amount of death benefit which would not be
payable except for the fact that the additional payment was made will be limited
to the amount of the payment.

The death benefit will be reduced by any debt.

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  federal 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.

   
For joint insureds, see the modifications to this section on page 46.
    

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 insured's  lifetime. 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 for its net  cash surrender value 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.

   
For joint insureds, see the modifications to this section on page 47.
    

Income plans include:

        ANNUITY PLAN.   An  amount can  be  used to  purchase a  single  premium
    immediate  annuity. (Annuity  purchase rates  will be  3% less  than for new
    annuitants.)

                                       26
<PAGE>
        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
    the death of a named person or the end of a designated period, whichever  is
    later. The designated period may be for 10 or 20 years.

        INCOME OF A FIXED AMOUNT.  Payments are made in equal installments until
    proceeds applied under this option and interest on the 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  VII 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.

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

                                       27
<PAGE>
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  Merrill Lynch Asset Management, 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.

The maximum commission ML  of New York  will pay to  Merrill Lynch Life  Agency,
Inc. to be used to pay commissions to registered representatives is 3.5% of each
premium.  Additional annual compensation of no more than 0.10% of the investment
base  may  also   be  paid   to  the   registered  representatives.   Registered
representatives  may  elect to  receive lower  commission as  a percent  of each
premium in exchange for higher compensation as a percent of the investment base.
In such  a case,  the maximum  additional annual  compensation is  0.30% of  the
investment base.

   
The  amounts paid under  the distribution and sales  agreements for the Separate
Account for the years  ended December 31, 1994,  December 31, 1993 and  December
31,  1992 were $140,551, $143,207 and $226, respectively. Commission may be paid
in the form of non-cash compensation.
    

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 Section 7702 definition can be met  if
a  life insurance contract satisfies  either one of two  tests set forth in that
section. The manner in which these tests should be applied to certain innovative
features of the Contract offered by this Prospectus is not directly addressed by
Section 7702  or the  proposed regulations  issued thereunder.  The presence  of
these  innovative Contract features, and the absence of final regulations or any
other pertinent  interpretations of  the tests,  thus creates  some  uncertainty
about the application of the tests to the Contract.

ML of New York believes that the Contract qualifies as a life insurance contract
for federal tax purposes. 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 surrender value,  including any  increases, unless  and until  actual
      receipt  of distributions from  the Contract (see  "Tax Treatment of Loans
      and Other Distributions" on page 29).
    

Because  of  the   absence  of   final  regulations  or   any  other   pertinent
interpretations  of  the Section  7702 tests,  it,  however, is  unclear whether
substandard risk Contracts or Contracts insuring  more than one person will,  in
all  cases, meet the statutory life insurance contract definition. 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 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 26.)
    

                                       28
<PAGE>
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 contract 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.

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 this Contract  has
additional  flexibility in allocating payments  and cash surrender 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.
In most  cases, this  Contract  will be  a  modified endowment  contract.  (See,
however,  the discussion below on a Contract issued in exchange for another life
insurance contract. Loans and  partial withdrawals from,  as well as  collateral
assignments of, modified endowment contracts will be treated as distributions to
the owner. 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
surrender value less the owner's investment in the Contract) immediately  before
the distribution.

The  law also  imposes a 10%  penalty tax on  pre-death distributions (including
loans, 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. 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 an  additional
distribution  subject  to  income  tax  as  well  as  the  10%  penalty  tax, if
applicable, to the extent of income in the Contract.

Any Contract  issued in  exchange  for a  modified  endowment contract  will  be
subject  to the tax treatment accorded to modified endowment contracts. However,
ML of  New  York believes  that  any Contract  issued  in exchange  for  a  life
insurance  contract that is not a modified endowment contract will generally not
be treated on a modified endowment contract  if the face amount of the  Contract
is greater than or equal to the death benefit of the policy being exchanged. The
payment of any premiums at the time of or after the exchange may, however, cause
the  Contract to become a modified endowment  contract. A contract owner may, of
course, choose not to  exercise the right to  make additional payments  (whether
planned  or unplanned) in  order to prevent  a Contract from  being treated as a
modified endowment contract.

ML of New York also believes that a Contract received in an exchange for a  life
insurance  contract  that is  not a  modified endowment  contract should  not be
treated as a modified endowment contract in

                                       29
<PAGE>
situations where the face amount of the Contract received in less than the death
benefit of the contract being exchanged, provided no additional premium is  paid
into  the Contract. This matter is, however, not free from doubt because neither
Treasury regulations nor Internal  Revenue Service rulings  have been issued  on
this  situation. A  prospective contract  owner should  therefore consult  a tax
advisor before effecting such an exchange.

Unlike loans from modified endowment contracts,  a loan from a Contract that  is
not  a modified endowment contract will  be considered indebtedness of the owner
and no part of a loan will constitute income to the owner. However, a lapse of 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. Pre-death  distributions from such a contract  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. Further, the 10% penalty
tax on pre-death distributions does not apply to Contracts that are not modified
endowment contracts.

Certain changes to Contracts that are not modified endowment contracts may cause
such Contracts to be treated as modified endowment contracts. A Contract that is
not  originally classified as  a modified endowment may  become so classified if
there is a reduction in benefits during the first seven contract years after the
exchange (including, for example, by a decrease in face amount) or if a material
change (E.G., an increase in  certain benefits) is made  in the Contract at  any
time.  Further, in  the case  of a  Contract with  joint insureds,  reducing the
Contract's death benefit  at any time  below the lowest  death benefit  provided
under  the  Contract  may cause  the  Contract  to become  a  modified endowment
contract. A  contract  owner  should  therefore consult  a  tax  advisor  before
effecting any change to a Contract that is not a modified endowment contract.

SPECIAL  TREATMENT OF LOANS ON THE CONTRACT.   If there is any borrowing against
the Contract, 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,   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.

OTHER TRANSACTIONS.   Changing the contract  owner or the  insured may have  tax
consequences. Exchanging this Contract for another involving the same insured(s)
will  have no tax consequences if there is no debt and no cash or other property
is received, according to Section 1035(a)(1)  of the Code. Changing the  insured
under  this Contract may  not be treated  as an exchange  under Section 1035 but
rather as a taxable exchange.

   
In addition,  the  Contract  may  be used  in  various  arrangements,  including
nonqualified  deferred compensation  or salary  continuance plans,  split dollar
insurance plans,  executive  bonus  plans, retiree  medical  benefit  plans  and
others.  The tax consequences of such plans may vary depending on the particular
facts and circumstances of  each individual arrangement.  Therefore, if you  are
contemplating  the  use of  a contract  in  any arrangement  the value  of which
depends in  part on  its  tax consequences,  you should  be  sure to  consult  a
qualified   tax  advisor  regarding   the  tax  attributes   of  the  particular
arrangement.
    

OTHER TAXES.  Federal estate and  state and local estate, inheritance and  other
taxes depend on the contract owner's or the beneficiary's specific situation.

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

                                       30
<PAGE>
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 premiums paid 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  ADVISER. 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

   
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 will  result in  a significantly  higher corporate
income tax liability for ML of New York in early contract years. ML of New  York
makes  a charge, which is included  in the Contract's deferred contract loading,
to compensate ML of New York for  the higher corporate income taxes that  result
from the sale of a Contract. (See "Deferred Contract Loading" on page 16.)
    

ML  of New York makes no other 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 any tax or other economic burden resulting from the application of
tax laws that it determines to be properly attributable to the Separate  Account
or to the Contracts.

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.

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 a change 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 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.

                                       31
<PAGE>
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  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 Accounts. As the owner, ML of
New York has the right to  vote on any matter put  to vote at the Series  Fund's
and  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

                                       32
<PAGE>
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  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, and  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.  Shares of each Fund of the Variable Series Funds may be made available
to the separate accounts of other insurance companies in the future.
    

   
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 differences
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 conflicts. If a conflict occurs, ML of New
York may  be required  to eliminate  one  or more  investment divisions  of  the
Separate  Account which invest in  the Series Fund or  the Variable Series Funds
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  consistent with  applicable
legal requirements.
    

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;

                                       33
<PAGE>
    - .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  commissions
and  extraordinary  expenses)  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 commissions and  extraordinary expenses,  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. Those  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.

                                       34
<PAGE>
THE ZERO TRUSTS

   
THE 19 ZERO TRUSTS:
    

   
<TABLE>
<CAPTION>
                                 Targeted Rate of Return to
                                         Maturity as
Zero Trust    Maturity Date           of April 27, 1995
- ----------  ------------------  -----------------------------
<C>         <S>                 <C>
   1995     November 15, 1995                   4.17%
   1996     February 15, 1996                   4.70%
   1997     February 15, 1997                   4.98%
   1998     February 15, 1998                   5.33%
   1999     February 15, 1999                   5.49%
   2000     February 15, 2000                   5.50%
   2001     February 15, 2001                   5.55%
   2002     February 15, 2002                   5.70%
   2003     August 15, 2003                     5.83%
   2004     February 15, 2004                   5.89%
   2005     February 15, 2005                   5.85%
   2006     February 15, 2006                   5.80%
   2007     February 15, 2007                   5.89%
   2008     February 15, 2008                   6.14%
   2009     February 15, 2009                   6.17%
   2010     February 15, 2010                   6.28%
   2011     February 15, 2011                   6.29%
   2013     February 15, 2013                   6.39%
   2014     February 15, 2014                   6.39%
</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 18) must be
taken  into account in estimating a net rate of return for the Separate Account.
The net 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 that ML of New York might receive under
the Contract on that date,  since it does not  reflect the charges for  deferred
contract  loading,  mortality  costs  and  any net  loan  cost  deducted  from a
Contract's investment base (described in  "Charges Deducted from the  Investment
Base" on page 16).
    

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 net rate  of return to  maturity for the Separate
Account will vary correspondingly.

                                 ILLUSTRATIONS

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

   
The tables on  pages 37 through  41 demonstrate  the way in  which the  Contract
works.  The tables are based  on the following ages,  face amounts, payments and
guarantee periods and assume maximum mortality charges.
    

   
    1.  The illustration on page 37 is for a Contract issued to a male age 5  in
the  standard-simplified underwriting class with a  single payment of $10,000, a
face amount of $93,421 and a guarantee period for life.
    

   
    2.  The illustration on page 38 is for a Contract issued to a female age  40
in  the standard-simplified underwriting class with a single payment of $25,000,
a face amount of $89,686 and a guarantee period for life.
    

   
    3.  The illustration on page 39 is for a Contract issued to a male age 55 in
the standard-simplified underwriting class with  a single payment of $30,000,  a
face amount of $58,438 and a guarantee period for life.
    

                                       35
<PAGE>
   
    4.  The illustration on page 40 is for a Contract issued to a male age 65 in
the  standard-simplified underwriting class with a  single payment of $35,000, a
face amount of $52,803 and a guarantee period for life.
    

   
    5.  The illustration on page  41 is for a Contract  issued to a male age  65
and  a female age 65 in the standard-simplified underwriting class with a single
payment of $35,000, a face amount of $67,012 and a guarantee period for life.
    

The tables show how the death benefit, investment base and 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 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 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 1994 expenses  (including monthly advisory  fees)
for  the Series Fund and the Variable Series Funds and the current trust charge.
This charge  does  not  reflect  expenses  incurred  by  the  Natural  Resources
Portfolio  of the Series Fund  and the Developing Capital  Markets Focus Fund of
the Variable Series Funds in 1994, which were reimbursed to the Series Fund  and
the Variable Series Funds, respectively, by MLAM. The reimbursements amounted to
.09% and .06%, respectively, of the average daily net assets of these portfolios
(see  "Charges to  Series Fund Assets"  on page  33). 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 income taxes included  in the deferred contract
loading, see "Deferred Contract Loading" on page 16). 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 underwriting class.

                                       36
<PAGE>
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT

                                MALE ISSUE AGE 5

       $10,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS

               FACE AMOUNT: $93,421    GUARANTEE PERIOD: FOR LIFE

                       BASED ON MAXIMUM MORTALITY CHARGES

   
<TABLE>
<CAPTION>
                                                                       END OF YEAR
                                                TOTAL               DEATH BENEFIT (2)
                                              PAYMENTS         ASSUMING HYPOTHETICAL GROSS
                                              MADE PLUS        ANNUAL INVESTMENT RETURN OF
                                          INTEREST AT 5% AS   -----------------------------
 CONTRACT YEAR           PAYMENTS (1)      OF END OF YEAR       0%        6%        12%
 ---------------------  ---------------   -----------------   -------  --------  ----------
 <S>                    <C>               <C>                 <C>      <C>       <C>
  1...................      $10,000            $ 10,500       $93,421  $ 94,333  $  100,216
  2...................            0              11,025        93,421    95,197     107,317
  3...................            0              11,576        93,421    96,017     114,747
  4...................            0              12,155        93,421    96,794     122,534
  5...................            0              12,763        93,421    97,531     130,707
  6...................            0              13,401        93,421    98,231     139,294
  7...................            0              14,071        93,421    98,895     148,329
  8...................            0              14,775        93,421    99,525     157,847
  9...................            0              15,513        93,421   100,125     167,883
 10...................            0              16,289        93,421   100,696     178,476
 15...................            0              20,789        93,421   103,445     241,916
 20 (age 25) .........            0              26,533        93,421   106,269     327,900
 30 (age 35) .........            0              43,219        93,421   112,146     602,164
 60 (age 65) .........            0             186,791        93,421   131,825   3,735,363
</TABLE>
    

<TABLE>
<CAPTION>
                                END OF YEAR                  END OF YEAR
                            INVESTMENT BASE (2)       CASH SURRENDER VALUE (2)
                        ASSUMING HYPOTHETICAL GROSS  ASSUMING HYPOTHETICAL GROSS
                        ANNUAL INVESTMENT RETURN OF  ANNUAL INVESTMENT RETURN OF
                        ---------------------------  ---------------------------
 CONTRACT YEAR            0%      6%        12%        0%      6%        12%
 ---------------------  ------  -------  ----------  ------  -------  ----------
 <S>                    <C>     <C>      <C>         <C>     <C>      <C>
  1...................  $9,694  $10,287  $   10,878  $8,884  $ 9,477  $   10,068
  2...................   9,396   10,589      11,846   8,676    9,869      11,126
  3...................   9,109   10,912      12,918   8,479   10,282      12,288
  4...................   8,829   11,253      14,102   8,289   10,713      13,562
  5...................   8,554   11,610      15,406   8,104   11,160      14,956
  6...................   8,286   11,986      16,845   7,926   11,626      16,485
  7...................   8,019   12,375      18,426   7,749   12,105      18,156
  8...................   7,749   12,775      20,155   7,569   12,595      19,975
  9...................   7,470   13,178      22,036   7,380   13,088      21,946
 10...................   7,183   13,586      24,081   7,183   13,586      24,081
 15...................   6,062   16,186      37,853   6,062   16,186      37,853
 20 (age 25) .........   4,941   19,308      59,577   4,941   19,308      59,577
 30 (age 35) .........   3,063   28,234     151,603   3,063   28,234     151,603
 60 (age 65) .........       0   79,515   2,253,123       0   79,515   2,253,123
<FN>
- --------------------------
(1)   All  payments are illustrated as if made  at the beginning of the contract
      year.
(2)   Assumes no loan has been made.
</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
SURRENDER 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>
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT

                              FEMALE ISSUE AGE 40

       $25,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS

               FACE AMOUNT: $89,686    GUARANTEE PERIOD: FOR LIFE

                       BASED ON MAXIMUM MORTALITY CHARGES

<TABLE>
<CAPTION>
                                                                   END OF YEAR
                                                                DEATH BENEFIT (2)
                                              TOTAL        ASSUMING HYPOTHETICAL GROSS
                                             PAYMENTS      ANNUAL INVESTMENT RETURN OF
 END OF                                     MADE PLUS      ---------------------------
 CONTRACT YEAR           PAYMENTS (1)     INTEREST AT 5%     0%        6%       12%
 ---------------------  ---------------   --------------   -------  --------  --------
 <S>                    <C>               <C>              <C>      <C>       <C>
  1...................      $25,000          $ 26,250      $89,686  $ 90,560  $ 96,206
  2...................            0            27,562       89,686    91,389   103,020
  3...................            0            28,941       89,686    92,176   110,154
  4...................            0            30,388       89,686    92,922   117,632
  5...................            0            31,907       89,686    93,631   125,482
  6...................            0            33,502       89,686    94,303   133,733
  7...................            0            35,178       89,686    94,942   142,416
  8...................            0            36,936       89,686    95,549   151,562
  9...................            0            38,783       89,686    96,125   161,205
 10...................            0            40,722       89,686    96,674   171,382
 15...................            0            51,973       89,686    99,313   232,300
 20 (age 60) .........            0            66,332       89,686   102,025   314,896
 30 (age 70) .........            0           108,049       89,686   107,676   578,773
</TABLE>

<TABLE>
<CAPTION>
                               END OF YEAR                 END OF YEAR
                           INVESTMENT BASE (2)       CASH SURRENDER VALUE (2)
                          ASSUMING HYPOTHETICAL       ASSUMING HYPOTHETICAL
                                  GROSS                       GROSS
                         ANNUAL INVESTMENT RETURN    ANNUAL INVESTMENT RETURN
                                    OF                          OF
 END OF                 --------------------------  --------------------------
 CONTRACT YEAR            0%       6%       12%       0%       6%       12%
 ---------------------  -------  -------  --------  -------  -------  --------
 <S>                    <C>      <C>      <C>       <C>      <C>      <C>
  1...................  $24,269  $25,751  $ 27,231  $22,244  $23,726  $ 25,206
  2...................   23,534   26,521    29,667   21,734   24,721    27,867
  3...................   22,796   27,310    32,329   21,221   25,735    30,754
  4...................   22,055   28,119    35,237   20,705   26,769    33,887
  5...................   21,314   28,953    38,419   20,189   27,828    37,294
  6...................   20,571   29,810    41,898   19,671   28,910    40,998
  7...................   19,826   30,691    45,701   19,151   30,016    45,026
  8...................   19,080   31,599    49,860   18,630   31,149    49,410
  9...................   18,332   32,533    54,406   18,107   32,308    54,181
 10...................   17,579   33,491    59,372   17,579   33,491    59,372
 15...................   14,824   39,895    93,316   14,824   39,895    93,316
 20 (age 60) .........   11,833   47,298   145,982   11,833   47,298   145,982
 30 (age 70) .........    4,719   65,386   351,458    4,719   65,386   351,458
<FN>
- --------------------------

(1)   All  payments are illustrated as if made  at the beginning of the contract
      year.
(2)   Assumes no loan has been made.
</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
SURRENDER 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>
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT

                               MALE ISSUE AGE 55

       $30,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS

               FACE AMOUNT: $58,438    GUARANTEE PERIOD: FOR LIFE

                       BASED ON MAXIMUM MORTALITY CHARGES

<TABLE>
<CAPTION>
                                                                    END OF YEAR
                                                                 DEATH BENEFIT (2)
                                                               ASSUMING HYPOTHETICAL
                                               TOTAL                   GROSS
                                             PAYMENTS         ANNUAL INVESTMENT RETURN
                                             MADE PLUS                   OF
                                         INTEREST AT 5% AS   --------------------------
 CONTRACT YEAR           PAYMENTS (1)     OF END OF YEAR       0%       6%       12%
 ---------------------  --------------   -----------------   -------  -------  --------
 <S>                    <C>              <C>                 <C>      <C>      <C>
  1...................      $30,000           $ 31,500       $58,438  $59,009  $ 62,693
  2...................            0             33,075        58,438   59,552    67,143
  3...................            0             34,729        58,438   60,067    71,802
  4...................            0             36,465        58,438   60,556    76,689
  5...................            0             38,288        58,438   61,022    81,821
  6...................            0             40,203        58,438   61,464    87,216
  7...................            0             42,213        58,438   61,883    92,893
  8...................            0             44,324        58,438   62,282    98,873
  9...................            0             46,540        58,438   62,660   105,179
 10 (age 65) .........            0             48,867        58,438   63,019   111,832
 15...................            0             62,368        58,438   64,743   151,674
 20...................            0             79,599        58,438   66,516   205,757
 30...................            0            129,658        58,438   70,213   378,938
</TABLE>

<TABLE>
<CAPTION>
                               END OF YEAR                 END OF YEAR
                           INVESTMENT BASE (2)       CASH SURRENDER VALUE (2)
                          ASSUMING HYPOTHETICAL       ASSUMING HYPOTHETICAL
                                  GROSS                       GROSS
                         ANNUAL INVESTMENT RETURN    ANNUAL INVESTMENT RETURN
                                    OF                          OF
                        --------------------------  --------------------------
 CONTRACT YEAR            0%       6%       12%       0%       6%       12%
 ---------------------  -------  -------  --------  -------  -------  --------
 <S>                    <C>      <C>      <C>       <C>      <C>      <C>
  1...................  $28,991  $30,767  $ 32,536  $26,561  $28,337  $ 30,106
  2...................   27,973   31,541    35,286   25,813   29,381    33,126
  3...................   26,948   32,326    38,272   25,058   30,436    36,382
  4...................   25,916   33,119    41,511   24,296   31,499    39,891
  5...................   24,875   33,922    45,025   23,525   32,572    43,675
  6...................   23,825   34,734    48,834   22,745   33,654    47,754
  7...................   22,765   35,552    52,961   21,955   34,742    52,151
  8...................   21,691   36,372    57,424   21,151   35,832    56,884
  9...................   20,600   37,193    62,248   20,330   36,923    61,978
 10 (age 65) .........   19,492   38,012    67,456   19,492   38,012    67,456
 15...................   14,995   43,526   101,969   14,995   43,526   101,969
 20...................    9,880   49,128   151,969    9,880   49,128   151,969
 30...................        0   59,488   321,055        0   59,488   321,055
<FN>
- --------------------------
(1)   All  payments are illustrated as if made  at the beginning of the contract
      year.
(2)   Assumes no loan has been made.
</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
SURRENDER 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.

                                       39
<PAGE>
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT

                               MALE ISSUE AGE 65

       $35,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS

               FACE AMOUNT: $52,803    GUARANTEE PERIOD: FOR LIFE

                       BASED ON MAXIMUM MORTALITY CHARGES

<TABLE>
<CAPTION>
                                                                  END OF YEAR
                                                               DEATH BENEFIT (2)
                                                             ASSUMING HYPOTHETICAL
                                             TOTAL                   GROSS
                                           PAYMENTS         ANNUAL INVESTMENT RETURN
                                           MADE PLUS                   OF
                                       INTEREST AT 5% AS   --------------------------
 CONTRACT YEAR          PAYMENTS (1)    OF END OF YEAR       0%       6%       12%
 ---------------------  ------------   -----------------   -------  -------  --------
 <S>                    <C>            <C>                 <C>      <C>      <C>
  1...................     $35,000          $ 36,750       $52,803  $53,320  $ 56,653
  2...................           0            38,588        52,803   53,812    60,682
  3...................           0            40,517        52,803   54,280    64,904
  4...................           0            42,543        52,803   54,726    69,332
  5...................           0            44,670        52,803   55,149    73,984
  6...................           0            46,903        52,803   55,552    78,875
  7...................           0            49,249        52,803   55,934    84,022
  8...................           0            51,711        52,803   56,298    89,444
  9...................           0            54,296        52,803   56,642    95,161
 10 (age 75) .........           0            57,011        52,803   56,968   101,192
 15...................           0            72,762        52,803   58,529   137,311
 20...................           0            92,865        52,803   60,134   186,363
 30...................           0           151,268        52,803   63,479   343,439
</TABLE>

<TABLE>
<CAPTION>
                               END OF YEAR                 END OF YEAR
                           INVESTMENT BASE (2)       CASH SURRENDER VALUE (2)
                          ASSUMING HYPOTHETICAL       ASSUMING HYPOTHETICAL
                                  GROSS                       GROSS
                         ANNUAL INVESTMENT RETURN    ANNUAL INVESTMENT RETURN
                                    OF                          OF
                        --------------------------  --------------------------
 CONTRACT YEAR            0%       6%       12%       0%       6%       12%
 ---------------------  -------  -------  --------  -------  -------  --------
 <S>                    <C>      <C>      <C>       <C>      <C>      <C>
  1...................  $33,670  $35,737  $ 37,794  $30,835  $32,902  $ 34,959
  2...................   32,327   36,471    40,805   29,807   33,951    38,285
  3...................   30,973   37,201    44,050   28,768   34,996    41,845
  4...................   29,609   37,928    47,547   27,719   36,038    45,657
  5...................   28,233   38,652    51,314   26,658   37,077    49,739
  6...................   26,844   39,368    55,367   25,584   38,108    54,107
  7...................   25,438   40,074    59,722   24,493   39,129    58,777
  8...................   24,014   40,764    64,394   23,384   40,134    63,764
  9...................   22,565   41,433    69,395   22,250   41,118    69,080
 10 (age 75) .........   21,090   42,076    74,739   21,090   42,076    74,739
 15...................   14,910   46,626   109,387   14,910   46,626   109,387
 20...................    8,216   50,949   157,896    8,216   50,949   157,896
 30...................        0   59,153   320,031        0   59,153   320,031
<FN>
- --------------------------
(1)   All  payments are illustrated as if made  at the beginning of the contract
      year.
(2)   Assumes no loan has been made.
</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
SURRENDER 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.

                                       40
<PAGE>
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT

             JOINT INSUREDS: FEMALE ISSUE AGE 65/MALE ISSUE AGE 65

       $35,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS

               FACE AMOUNT: $67,012    GUARANTEE PERIOD: FOR LIFE

                       BASED ON MAXIMUM MORTALITY CHARGES

<TABLE>
<CAPTION>
                                                                  END OF YEAR
                                                               DEATH BENEFIT (2)
                                                             ASSUMING HYPOTHETICAL
                                             TOTAL                   GROSS
                                           PAYMENTS         ANNUAL INVESTMENT RETURN
                                           MADE PLUS                   OF
                                       INTEREST AT 5% AS   --------------------------
 CONTRACT YEAR          PAYMENTS (1)    OF END OF YEAR       0%       6%       12%
 ---------------------  ------------   -----------------   -------  -------  --------
 <S>                    <C>            <C>                 <C>      <C>      <C>
  1...................     $35,000          $ 36,750       $67,012  $67,736  $ 72,041
  2...................           0            38,588        67,012   68,416    77,275
  3...................           0            40,517        67,012   69,054    82,733
  4...................           0            42,543        67,012   69,654    88,436
  5...................           0            44,670        67,012   70,218    94,408
  6...................           0            46,903        67,012   70,748   100,670
  7...................           0            49,249        67,012   71,247   107,248
  8...................           0            51,711        67,012   71,716   114,166
  9...................           0            54,296        67,012   72,159   121,450
 10 (age 75) .........           0            57,011        67,012   72,575   129,128
 15...................           0            72,762        67,012   74,558   175,080
 20...................           0            92,865        67,012   76,599   237,500
 30...................           0           151,268        67,012   80,858   437,484
</TABLE>

<TABLE>
<CAPTION>
                               END OF YEAR                END OF YEAR
                           INVESTMENT BASE (2)      CASH SURRENDER VALUE (2)
                          ASSUMING HYPOTHETICAL      ASSUMING HYPOTHETICAL
                                  GROSS                      GROSS
                        ANNUAL INVESTMENT RETURN    ANNUAL INVESTMENT RETURN
                                   OF                          OF
                        -------------------------  --------------------------
 CONTRACT YEAR            0%       6%       12%      0%       6%       12%
 ---------------------  -------  -------  -------  -------  -------  --------
 <S>                    <C>      <C>      <C>      <C>      <C>      <C>
  1...................  $34,117  $36,198  $38,278  $30,652  $32,733  $ 34,813
  2...................   33,218   37,420   41,867   30,138   34,340    38,787
  3...................   32,298   38,664   45,789   29,603   35,969    43,094
  4...................   31,357   39,927   50,071   29,047   37,617    47,761
  5...................   30,390   41,206   54,739   28,465   39,281    52,814
  6...................   29,395   42,497   59,820   27,855   40,957    58,280
  7...................   28,367   43,796   65,342   27,212   42,640    64,187
  8...................   27,301   45,094   71,329   26,531   44,324    70,559
  9...................   26,190   46,384   77,805   25,805   45,999    77,420
 10 (age 75) .........   25,027   47,656   84,791   25,027   47,656    84,791
 15...................   20,196   55,640  130,656   20,196   55,640   130,656
 20...................   13,695   62,930  195,119   13,695   62,930   195,119
 30...................        0   75,232  407,046        0   75,232   407,046
<FN>
- --------------------------
(1)   All  payments are illustrated as if made  at the beginning of the contract
      year.
(2)   Assumes no loan has been made.
</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
SURRENDER 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.

                                       41
<PAGE>
                                    EXAMPLES

ADDITIONAL PAYMENTS

If  the guarantee  period is  for the whole  of life  at the  time an additional
payment is received and accepted, as of the processing date on or next following
the date of the additional payment, ML of New York will increase the face amount
to the amount that the Contract's fixed base, as of such processing date,  would
support for the life of the insured.

Under  these circumstances the amount of the increase in face amount 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 proportionately larger  increase in face amount. And if
additional payments of the  same amounts were made  in earlier and later  years,
those  made in  the later years  would result  in smaller increases  to the face
amount.

Example 1  shows  the effect  on  face amount  of  a $2,000  additional  payment
received and accepted at the beginning of contract year two. Example 2 shows the
effect  of a $4,000 additional payment received and accepted at the beginning of
contract year two.  Example 3 shows  the effect of  a $2,000 additional  payment
received and accepted at the beginning of contract year five. All three examples
assume  that the guarantee period  at the time of  the additional payment is for
life and assume no other contract transactions have been made.

                               MALE ISSUE AGE: 55
                INITIAL PAYMENT:  $30,000  FACE AMOUNT:  $58,438
<TABLE>
<CAPTION>
                   EXAMPLE 1
 ---------------------------------------------
 CONTRACT  ADDITIONAL    CHANGE IN    NEW FACE
   YEAR     PAYMENT     FACE AMOUNT    AMOUNT
 --------  ----------   -----------   --------
 <S>       <C>          <C>           <C>
    2        $2,000        $3,802      $62,240

<CAPTION>

                   EXAMPLE 2
 ---------------------------------------------
 CONTRACT  ADDITIONAL    CHANGE IN    NEW FACE
   YEAR     PAYMENT     FACE AMOUNT    AMOUNT
 --------  ----------   -----------   --------
 <S>       <C>          <C>           <C>
    2        $4,000        $7,603      $66,041
<CAPTION>

                   EXAMPLE 3
 ---------------------------------------------
 CONTRACT  ADDITIONAL    CHANGE IN    NEW FACE
   YEAR     PAYMENT     FACE AMOUNT    AMOUNT
 --------  ----------   -----------   --------
 <S>       <C>          <C>           <C>
    5        $2,000        $3,511      $61,949
</TABLE>

CHANGING THE FACE AMOUNT

As of the  processing date  on or  next following  receipt and  acceptance of  a
request  for a  change in face  amount, ML of  New York will  make the requested
change and adjust the guarantee  period. For an increase  in face amount, ML  of
New  York will decrease the guarantee period  and for a decrease in face amount,
ML of New York will increase the guarantee period. To decrease the face  amount,
the  guarantee period must be less than for the whole of life at the time of the
request. A new guarantee  period is established by  taking the Contract's  fixed
base  as of the processing  date and determining how  long that fixed base would
support the face amount.

The amount of the increase  or decrease in the  guarantee period will depend  on
the  amount of increase or decrease in the  face amount and the contract year in
which the change is made.  If made at the same  time to equivalent Contracts,  a
larger  increase  in face  amount  would result  in  a greater  decrease  in the
guarantee period than a smaller increase in face amount. The same increase  made
in  two different  years would  result in  a smaller  decrease in  the guarantee
period for the increase in face amount made in the later year.

Examples 1 and 2 show the effect on the guarantee period of an increase in  face
amount  of $10,000  and $20,000  made at  the beginning  of contract  year five.
Example 3 shows the effect on the guarantee period

                                       42
<PAGE>
of an increase in face amount of $10,000 made in contract year eight. All  three
examples  assume that the guarantee period at the time of the requested increase
in face amount is for life and  assume no other Contract transactions have  been
made.

                               MALE ISSUE AGE: 55
                INITIAL PAYMENT:  $30,000  FACE AMOUNT:  $58,438
   
<TABLE>
<CAPTION>
                EXAMPLE 1
 ----------------------------------------
                           DECREASE IN
 CONTRACT  INCREASE IN      GUARANTEE
   YEAR    FACE AMOUNT        PERIOD
 --------  -----------   ----------------
 <S>       <C>           <C>
    5        $10,000       16.00 years

<CAPTION>

                EXAMPLE 2
 ----------------------------------------
                           DECREASE IN
 CONTRACT  INCREASE IN      GUARANTEE
   YEAR    FACE AMOUNT        PERIOD
 --------  -----------   ----------------
 <S>       <C>           <C>
    5        $20,000       19.75 years
<CAPTION>

                EXAMPLE 3
 ----------------------------------------
                           DECREASE IN
 CONTRACT  INCREASE IN      GUARANTEE
   YEAR    FACE AMOUNT        PERIOD
 --------  -----------   ----------------
 <S>       <C>           <C>
    8        $10,000       15.5 years
</TABLE>
    

PARTIAL WITHDRAWALS
As of the processing date on or next following any partial withdrawal, ML of New
York  will reduce the Contract's face amount. The new face amount is established
by taking the Contract's  fixed base as of  the processing date and  determining
what  face amount  that fixed  base would  support for  the Contract's guarantee
period.

The amount of the reduction in the face amount will depend on the amount of  the
partial  withdrawal, the guarantee period 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  face amount than a smaller withdrawal.  The same partial withdrawal made at
the same  time from  Contracts with  the same  face amounts  but with  different
guarantee periods would result in a greater reduction in the face amount for the
Contract  with the longer guarantee period. A partial withdrawal made in a later
contract year would result in a smaller decrease in the face amount than if  the
same amount was withdrawn in an earlier year.

Examples  1 and 2 show the effect on  the face amount of partial withdrawals for
$500 and $1,000 taken at the beginning  of contract year three. Example 3  shows
the  effect  on  the face  amount  of a  $500  partial withdrawal  taken  at the
beginning of contract year eight. All  three examples assume that the  guarantee
period  was for the  lifetime of the  insured before the  partial withdrawal and
assume no other contract transactions have been made.

                               MALE ISSUE AGE: 55
                INITIAL PAYMENT:  $30,000  FACE AMOUNT:  $58,438
<TABLE>
<CAPTION>
              EXAMPLE 1
 -----------------------------------
 CONTRACT    PARTIAL
   YEAR    WITHDRAWAL    FACE AMOUNT
 --------  -----------   -----------
 <S>       <C>           <C>
    3         $  500       $57,421

<CAPTION>

              EXAMPLE 2
 -----------------------------------
 CONTRACT    PARTIAL
   YEAR    WITHDRAWAL    FACE AMOUNT
 --------  -----------   -----------
 <S>       <C>           <C>
    3         $1,000       $56,404
<CAPTION>

              EXAMPLE 3
 -----------------------------------
 CONTRACT    PARTIAL
   YEAR    WITHDRAWAL    FACE AMOUNT
 --------  -----------   -----------
 <S>       <C>           <C>
    8         $  500       $57,544
</TABLE>

                                       43
<PAGE>
If the reduction in  face amount would  be below the minimum  face amount for  a
Contract, ML of New York will reduce the face amount to the minimum face amount,
and  then reduce the guarantee period by  taking the Contract's fixed base as of
the processing date and determining how  long that fixed base would support  the
reduced face amount.

                                 JOINT INSUREDS

Contract  owners may purchase a  Contract on the lives  of two insureds. Some of
the discussions in this  Prospectus applicable to the  Contract apply only to  a
Contract  on  a single  insured.  Set out  below  are the  modifications  to the
designated sections  of  this  Prospectus  for joint  insureds.  Except  in  the
sections  noted below, the  discussions in this  Prospectus referencing a single
insured can be read as though the  single insured were the two insureds under  a
joint Contract.

AVAILABILITY AND PAYMENTS (REFERENCE PAGE 5)

A  Contract may be issued for insureds up to age 80. The minimum initial payment
for a Contract is $5,000 if either  insured is under age 20. If neither  insured
is under age 20 the minimum initial payment is $10,000.

ML  of New York will not accept an initial payment that will provide a guarantee
period of less than the minimum guarantee period for which it would then issue a
Contract based on the age of the  younger insured. Such minimum will range  from
10 to 40 years depending on the age of the younger insured.

WHO MAY BE COVERED (REFERENCE PAGE 11)

ML  of New York will issue a Contract  on the lives of two insureds provided the
relationship among the applicant and  the insureds meets its insurable  interest
requirements  and provided neither insured  is over age 80  and no more than one
insured is under age 20. The insureds' issue ages will be determined using their
ages as of their birthdays nearest the contract date.

The initial payment, or the planned  periodic payments elected, and the  average
age  of the insureds determine whether underwriting will be done on a simplified
or medical basis.  The maximum  amount underwritten  on a  simplified basis  for
joint insureds depends on ML of New York's administrative rules in effect at the
time of underwriting.

Under  both simplified and medical underwriting methods, Contracts may be issued
on joint insureds in a standard underwriting class only.

   
INITIAL PAYMENT (REFERENCE PAGE 12)
    
The minimum initial payment for a Contract is $5,000 if either insured is  under
age  20.  If neither  insured is  under age  20 the  minimum initial  payment is
$10,000.

ML of New York will  not accept an initial payment  for a specified face  amount
that  will provide a guarantee period of  less than the minimum guarantee period
for which ML of  New York would then  issue a Contract based  on the age of  the
younger insured. The minimum will range from 10 to 40 years depending on the age
of the younger insured.

MAKING ADDITIONAL PAYMENTS

   
PAYMENTS  WHICH ARE  NOT UNDER  A PERIODIC PLAN  (REFERENCE PAGE  13).  Contract
owners may make additional payments which are not under a periodic payment  plan
only  if both insureds are living and the attained ages of both insureds are not
over 80.
    

PAYMENTS UNDER A PERIODIC PLAN (REFERENCE PAGE 13).  Contract owners may  change
the  frequency and  the amount  of planned  payments provided  both insureds are
living.

Planned payments must be received while at  least one insured is living and  not
more than 30 days before or 30 days after the date specified for payment.

                                       44
<PAGE>
   
EFFECT  OF ADDITIONAL  PAYMENTS (REFERENCE  PAGE 14).   If  the guarantee period
prior to receipt and acceptance  of an additional payment  is less than for  the
life of the last surviving insured, the payment will first be used to extend the
guarantee period to the whole of life of the younger insured.
    

CHANGING THE FACE AMOUNT

   
INCREASING  THE FACE AMOUNT  (REFERENCE PAGE 15).   Contract owners may increase
the face amount of their Contracts only if both insureds are living. A change in
face amount is not permitted if the attained age of either insured is over 80.
    

   
DECREASING THE FACE AMOUNT  (REFERENCE PAGE 15).   Contract owners may  decrease
the face amount of their Contracts if either insured is living.
    

CHARGES DEDUCTED FROM THE INVESTMENT BASE

DEFERRED  CONTRACT LOADING (REFERENCE  PAGE 16).   The deferred contract loading
equals 11% of each payment. 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 7%  of each payment,  compensates ML of  New York for
sales expenses.  The  sales load  may  be  reduced if  cumulative  payments  are
sufficiently high to reach certain breakpoints (4% of payments in excess of $1.5
million  and 2%  of payments in  excess of  $4 million). The  charge for federal
taxes, equal  to  2%  of  each  payment,  compensates  ML  of  New  York  for  a
significantly  higher corporate income tax liability resulting from changes made
to the Internal Revenue Code by  the Omnibus Budget Reconciliation Act of  1990.
(See  "ML of New York's  Income Taxes" on page 30.)  The state and local premium
tax charge, equal to 2%  of payments, compensates ML of  New York for state  and
local premium taxes that must be paid when a payment is accepted.

ML  of  New York  deducts  an amount  equal  to 1.1%  of  each payment  from the
investment base on each of the ten contract anniversaries following payment.

   
MORTALITY COST (REFERENCE  PAGE 17).   For Contracts issued  on joint  insureds,
current  cost of  insurance rates  are equal to  the guaranteed  maximum cost of
insurance rates set forth  in the Contract.  Those rates are  based on the  1980
Commissioners  Aggregate Mortality Table and do not distinguish between insureds
in a smoker underwriting class and insureds in a non-smoker underwriting  class.
The  cost of insurance rates are based on an aggregate class which is made up of
a blend of smokers and non-smokers.
    

GUARANTEE PERIOD

WHEN THE GUARANTEE PERIOD IS LESS THAN FOR  LIFE (REFERENCE PAGE 18).  If ML  of
New  York cancels a Contract,  it may be reinstated  only if neither insured has
died between the date the Contract was terminated and the effective date of  the
reinstatement  and the contract owner meets  the other conditions listed on page
19.

NET CASH SURRENDER VALUE

CANCELLING TO RECEIVE NET  CASH SURRENDER VALUE (REFERENCE  PAGE 19).   Contract
owners may cancel their Contracts at any time while either insured is living.

   
DEATH BENEFIT PROCEEDS (REFERENCE PAGE 22)
    
ML  of New York will pay the death  benefit proceeds to the beneficiary when all
information needed  to process  the payment,  including due  proof of  the  last
surviving  insured's death,  has been received  at the Service  Center. Proof of
death for both insureds must be received.  There is no death benefit payable  at
the first death.

   
If  one of the  insureds should die  within two years  from the Contract's issue
date, within two years from  the effective date of  any increase in face  amount
requested  or within two years from the  date an additional payment was received
and accepted,  proof of  the insured's  death  should be  sent promptly  to  the
Service  Center since ML of  New York may only pay  a limited benefit or contest
the Contract. (See "Incontestability" and "Payment  in Case of Suicide" on  page
26.)
    

                                       45
<PAGE>
NET  SINGLE PREMIUM FACTOR (REFERENCE PAGE 21).   The net single premium factors
are based on the insureds' sexes and underwriting classes and the attained  ages
on the date of calculation.

   
PAYMENT OF DEATH BENEFIT PROCEEDS (REFERENCE PAGE 22)
    
If  payment is delayed,  ML of New York  will add interest from  the date of the
last surviving insured's death to  the date of payment at  an annual rate of  at
least 4%.

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

EXCHANGING  THE CONTRACT (REFERENCE PAGE 22).  A contract owner may exchange his
or her Contract for a joint and last survivor contract with benefits that  don't
vary with the investment results of a separate account.

USING THE CONTRACT

   
OWNERSHIP  (REFERENCE  PAGE 23).    The contract  owner  is usually  one  of the
insureds, unless another owner has been named in the application.
    

The contract owner may want to name a contingent owner in the event the contract
owner dies before the  last surviving insured. The  contingent owner would  then
own  the contract  owner's interest  in the Contract  and have  all the contract
owner's rights.

NAMING BENEFICIARIES  (REFERENCE PAGE  23).   ML of  New York  pays the  primary
beneficiary the proceeds of this Contract on the last surviving insured's death.
If  no contingent beneficiary is living, ML  of New York pays the last surviving
insured's estate.

   
CHANGING THE INSURED (REFERENCE PAGE 24).  Not available for joint insureds.
    

MATURITY PROCEEDS  (REFERENCE PAGE  24).   The  maturity  date is  the  contract
anniversary  nearest the younger insured's 100th birthday. On the maturity date,
ML of New  York will pay  the net cash  surrender value to  the contract  owner,
provided either insured is living.

OTHER CONTRACT PROVISIONS

   
INCONTESTABILITY  (REFERENCE PAGE  26).   ML of  New York  will not  contest the
validity of a  Contract after  it has  been in  effect during  the lifetimes  of
either insured for two years from the issue date. It will not contest any change
in face amount requested after the change has been in effect during the lifetime
of  either 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 additional  payment
which  requires evidence  of insurability  after the  death benefit  has been in
effect during the lifetime  of either insured  for two years  from the date  the
payment has been received and accepted.
    

   
PAYMENT  IN CASE  OF SUICIDE  (REFERENCE PAGE  26).   If either  insured commits
suicide within two years  from the issue date,  ML of New York  will pay only  a
limited  benefit and terminate  the Contract. The  benefit will be  equal to the
payments made reduced by any debt.
    

If either insured commits suicide within two years of the effective date of  any
increase  in face  amount requested, the  coverage attributable  to the increase
will be terminated  and a  limited benefit  will be  paid. The  benefit will  be
limited to the amount of mortality cost deductions made for the increase.

If  either insured commits  suicide within two  years of any  date an additional
payment is received and accepted, the coverage attributable to the payment  will
be terminated and only a limited benefit will be paid. The benefit will be equal
to  the payment less  any debt attributable  to amounts borrowed  during the two
years from the date the payment was received and accepted.

Within 90 days of the death of the  first insured, the owner may elect to  apply
the  amount of the limited benefit to a  single life contract on the life of the
surviving insured, subject to the following provisions:

    - the new contract's issue date  will be the date  of death of the  deceased
      insured;

    - the  insurance age  will be  surviving insured's  attained age  on the new
      contract's issue date;

                                       46
<PAGE>
    - no medical examination or other evidence of insurability will be  required
      for the new contract;

    - the  face amount of  the new contract  will be determined  by applying the
      limited benefit amount as a single premium payment under the new contract.
      The face amount of the new contract may not exceed the face amount of this
      Contract;

    - a written  request for  a new  contract must  be received  at the  Service
      Center;

    - the new contract cannot involve any other life;

    - additional benefits or riders available on this Contract will be available
      with the new contract only with ML of New York's consent;

    - the new contract will be issued at ML of New York's then current rates for
      the  surviving  insured's attained  age, based  on the  underwriting class
      assigned to the surviving insured when this Contract was underwritten. The
      underwriting class  for the  new contract  may differ  from that  of  this
      Contract; and

    - if  the amount of insurance that would be purchased under the new contract
      falls below the minimum insurance  amounts currently allowed, this  option
      will not be available.

ESTABLISHING  SURVIVORSHIP (ONLY  APPLICABLE TO JOINT  INSUREDS).  If  ML of New
York is unable to determine which of  the insureds was the last survivor on  the
basis  of  the proofs  of  death provided,  it will  consider  insured No.  1 as
designated in the application to be the last surviving insured.

INCOME PLANS (REFERENCE PAGE 26)

If no plan has been chosen when the last surviving insured dies, the beneficiary
has one year to apply the death  benefit proceeds either paid or payable to  him
or her to one or more of the income plans.

                                       47
<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
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.

                                       48
<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 of  1990. Prior  to
November of 1990, he was an Assistant Counsel of UNUM Life Insurance Company.

   
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 has held  the
positions  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.

SERVICES 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  to 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 $4.0  million
during 1994.
    

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
preceeding  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

                                       49
<PAGE>
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, 1994 and 1993  and
for  each of the  three years in the  period ended December 31,  1994 and of the
Separate Account as of December 31, 1994 and for the periods presented, included
in this  Prospectus have  been audited  by Deloitte  & Touche  LLP,  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 LLP's principal business address
is Two World Financial Center, New York, New York 10281-1433.
    

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 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.

                                       50

<PAGE>
INDEPENDENT AUDITORS' REPORT

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


We  have audited the accompanying statement of net assets of
ML  of  New  York  Variable Life Separate  Account  II  (the
"Account")   as  of  December  31,  1994  and  the   related
statements  of earnings (losses) and changes in  net  assets
for  each of the three years in the period then ended. These
financial   statements   are  the  responsibility   of   the
management  of  ML Life Insurance Company of New  York.  Our
responsibility  is to express an opinion on these  financial
statements based on our audits.

We   conducted  our  audits  in  accordance  with  generally
accepted auditing standards. Those standards require that we
plan  and  perform the audit to obtain reasonable  assurance
about  whether the financial statements are free of material
misstatement. An audit includes examining, on a test  basis,
evidence  supporting  the amounts  and  disclosures  in  the
financial  statements. Our procedures included  confirmation
of  mutual  fund securities owned at December 31,  1994,  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, 1994 and the results of its operations  and
the  changes  in  its net assets for the  above  periods  in
conformity with generally accepted accounting principles.

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




/s/Deloitte & Touche LLP
February 8, 1995
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF NET ASSETS AT DECEMBER 31, 1994
===============================================================================
<TABLE>
<CAPTION>
ASSETS:                                                                                           Market
                                                               Cost            Shares             Value
                                                        =================  ================ =================
<S>                                                     <C>               <C>               <C>
Investments in Merrill Lynch Series Fund, Inc. (Note A):
  Money Reserve Portfolio                               $      1,148,900         1,148,900  $      1,148,900
  Intermediate Government Bond Portfolio                          94,178             8,568            88,421
  Long-Term Corporate Bond Portfolio                              65,518             5,631            60,368
  Capital Stock Portfolio                                        387,942            16,981           367,468
  Growth Stock Portfolio                                         465,592            22,012           422,626
  Multiple Strategy Portfolio                                  1,304,325            75,756         1,228,766
  High Yield Portfolio                                           124,780            13,516           115,290
  Natural Resources Portfolio                                     89,142            11,601            86,197
  Global Strategy Portfolio                                    1,962,203           131,667         1,914,433
  Balanced Portfolio                                             140,383            10,066           133,571
                                                        -----------------                   -----------------
                                                               5,782,963                           5,566,040
                                                        -----------------                   -----------------
Investment in Merrill Lynch Variable Series Funds, Inc. (Note A):
  Global Utility Focus Fund                                        3,496               355             3,357
  International Equity Focus Fund                                119,753            10,647           116,050
  World Income Focus Fund                                          1,037               109             1,002
  Basic Value Focus Fund                                          95,315             8,537            94,761
  Developing Capital Markets Focus Fund                          109,333            10,516           100,004
                                                        -----------------                   -----------------
                                                                 328,934                             315,174
                                                        -----------------                   -----------------
Investment in Unit Investment Trusts (Note A):
  Stripped  ("Zero") U.S. Treasury Securities, Series A through K:
   1995 Trust                                                          3                 3                 3
   1996 Trust                                                      2,834             3,113             2,876
   1997 Trust                                                      2,849             3,306             2,830
   1998 Trust                                                      7,453             9,289             7,339
   1999 Trust                                                      2,784             3,719             2,718
   2000 Trust                                                     26,807            38,097            25,860
   2005 Trust                                                      8,000            17,032             7,881
   2009 Trust                                                      5,303            15,830             5,315
   2013 Trust                                                      1,568             5,772             1,396
                                                        -----------------                   -----------------
                                                                  57,601                              56,218
                                                        -----------------                   -----------------
Dividend Receivable                                                                                    1,171
                                                                                            -----------------
     Total Assets                                       $      6,169,498                           5,938,603
                                                        =================                   -----------------
LIABILITIES
Payable to Merrill Lynch Series Fund, Inc.                                                            13,628
Payable to Merrill Lynch Variable Series Fund, Inc.                                                      696
Payable to ML Life Insurance Company of New York                                                      98,514
                                                                                            -----------------

     Total Liabilities                                                                               112,838
                                                                                            -----------------
     Net Assets                                                                             $      5,825,765

                                                                                    =================
</TABLE>
See Notes to Financial Statements
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENTS OF EARNINGS (LOSSES) AND CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND THE PERIOD FROM JUNE 30, 1992
(Date of Inception) TO DECEMBER 31, 1992
===============================================================================
<TABLE>
<CAPTION>
                                                               1994              1993              1992
                                                        ================= ================= =================
<S>                                                     <C>               <C>               <C>
Reinvested Dividends                                    $        268,953  $         32,519  $            104

Net Gains (Losses):
  Realized                                                       (14,386)            3,446                 0
  Unrealized                                                    (356,936)          124,757               112
                                                        ----------------- ----------------- -----------------
Investment Earnings (Losses)                                    (102,369)          160,722               216


Mortality and Expense Charges (Note C)                           (39,147)          (11,042)               (3)
Transaction Charges ( Note D )                                      (139)              (45)                0
                                                        ----------------- ----------------- -----------------
Net Earnings (Losses)                                           (141,655)          149,635               213

Capital Shares Transactions:
  Transfers of Net Premiums                                    2,992,673         2,646,293             5,882
  Transfers of Policy Loading, Net                               242,105           203,968               582
  Transfers Due to Deaths                                         (4,709)                0                 0
  Transfers Due to Other Terminations                            (42,335)             (470)                0
  Transfers Due to Policy Loans                                  (26,381)           (2,977)                0
  Transfers of Cost of Insurance                                (142,930)          (53,905)              (36)
  Transfers of Loan Processing Charges                              (180)               (8)                0
                                                        ----------------- ----------------- -----------------
Increase in Net Assets                                         2,876,588         2,942,536             6,641
Net Assets Beginning Balance                                   2,949,177             6,641                 0
                                                        ----------------- ----------------- -----------------
Net Assets Ending Balance                               $      5,825,765  $      2,949,177  $          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

Notes to Financial Statements

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 registered as a
unit  investment trust under the Investment Company  Act  of
1940   and  consists  of  thirty-five  investment  divisions
(thirty-six  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"). Six  of
the  divisions  each invest in the securities  of  a  single
mutual  fund  portfolio  of Merrill  Lynch  Variable  Series
Funds, Inc. ("Variable Series Funds"). The portfolios of the
Series   Fund   and  Variable  Series  Funds  have   varying
investment  objectives  relative to growth  of  capital  and
income.   The  Series Fund receives investment  advice  from
Merrill  Lynch  Asset Management, L.P. ("MLAM")  for  a  fee
calculated at an effective annual rate of .50% of 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.
The  Variable Series Funds receives investment  advise  from
MLAM  for a fee at an effective annual rate of .60%  of  the
average  daily  net assets of the Basic Value  Focus,  World
Income  Focus,  Global Utility Focus and International  Bond
Funds, .75% of such assets of the International Equity Focus
Fund  and  1.00%  of  such assets of the Developing  Capital
Markets  Fund. Nineteen of the divisions (twenty during  the
year) each invest in the securities of a single trust of the
Merrill  Lynch  Fund  of  Stripped  ("Zero")  U.S.  Treasury
Securities,  Series A through K.  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. Under 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 attributable  to  the
Account  if  the law is changed. Contract loading,  however,
includes a charge for a 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  K
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 (LOSSES) AND CHANGES IN  NET 
ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
===============================================================================
<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                            $         41,342  $          4,966  $          5,571  $         22,713
Net Gains (Losses):
  Realized                                                     0            (1,373)           (2,463)             (193)
  Unrealized                                                   0            (5,684)           (5,516)          (36,308)
                                                ----------------- ----------------- ----------------- -----------------
Investment Earnings (Losses)                              41,342            (2,091)           (2,408)          (13,788)

Mortality and Expense Charges (Note C)                    (7,682)             (579)             (500)           (2,624)
Transaction Charges (Note D)                                   0                 0                 0                 0
                                                ----------------- ----------------- ----------------- -----------------
Net Earnings (Losses)                                     33,660            (2,670)           (2,908)          (16,412)

Capital Shares Transactions:
  Transfers of Net Premiums                            2,182,917            16,259            14,303            87,258
  Transfers of Policy Loading, Net                       204,854               838               297             3,860
  Transfers Due to Deaths                                 (4,709)                0                 0                 0
  Transfers Due to Other Terminations                    (19,061)              (47)              (34)           (3,606)
  Transfers Due to Policy Loans                           (3,291)                0            (8,090)                0
  Transfers of Cost of Insurance                         (11,687)           (1,890)           (1,766)          (12,541)
  Transfers of Loan Processing Charges                       (61)               (2)               (1)               (9)
  Transfers Among Investment Divisions                (2,135,609)           57,882            15,300           114,987
                                                ----------------- ----------------- ----------------- -----------------
  Increase (Decrease) in Net Assets                      247,013            70,370            17,101           173,537

  Net Assets Beginning Balance                           791,336            18,031            43,240           193,851
                                                ----------------- ----------------- ----------------- -----------------
  Net Assets Ending Balance                     $      1,038,349  $         88,401  $         60,341  $        367,388
                                                ================= ================= ================= =================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS (LOSSES) AND CHANGES IN  NET 
ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
===============================================================================
<TABLE>
<CAPTION>
                                                Divisions Investing In
                                                =======================================================================

                                                     Growth            Multiple            High            Natural
                                                      Stock            Strategy           Yield           Resources
                                                    Portfolio         Portfolio         Portfolio         Portfolio
                                                ================= ================= ================= =================
<S>                                             <C>               <C>               <C>               <C>
Reinvested Dividends                            $         44,060  $         91,638  $         10,086  $            881
Net Gains (Losses):
  Realized                                                (4,489)           (8,962)             (113)           (1,133)
  Unrealized                                             (53,393)         (122,822)          (11,295)           (1,787)
                                                ----------------- ----------------- ----------------- -----------------
Investment Earnings (Losses)                             (13,822)          (40,146)           (1,322)           (2,039)

Mortality and Expense Charges (Note C)                    (3,093)           (8,738)             (858)             (515)
Transaction Charges (Note D)                                   0                 0                 0                 0
                                                ----------------- ----------------- ----------------- -----------------
Net Earnings (Losses)                                    (16,915)          (48,884)           (2,180)           (2,554)

Capital Shares Transactions:
  Transfers of Net Premiums                               72,918           141,921            19,063            15,585
  Transfers of Policy Loading, Net                         2,341             6,369               899               459
  Transfers Due to Deaths                                      0                 0                 0                 0
  Transfers Due to Other Terminations                     (5,552)             (694)              (62)              (76)
  Transfers Due to Policy Loans                                0            (7,343)                0                 0
  Transfers of Cost of Insurance                         (11,943)          (30,302)           (2,517)           (1,820)
  Transfers of Loan Processing Charges                       (11)              (30)               (3)               (2)
  Transfers Among Investment Divisions                   115,653           557,800            31,203            35,939
                                                ----------------- ----------------- ----------------- -----------------
  Increase (Decrease) in Net Assets                      156,491           618,837            46,403            47,531

  Net Assets Beginning Balance                           266,027           609,686            68,844            38,630
                                                ----------------- ----------------- ----------------- -----------------
  Net Assets Ending Balance                     $        422,518  $      1,228,523  $        115,247  $         86,161
                                                ================= ================= ================= =================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS (LOSSES) AND CHANGES IN  NET 
ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
===============================================================================
<TABLE>
<CAPTION>
                                                Divisions Investing In
                                                =======================================================================
                                                                                          Global        International
                                                     Global                              Utility            Equity
                                                     Strategy         Balanced            Focus             Focus
                                                    Portfolio         Portfolio            Fund              Fund
                                                ================= ================= ================= =================
<S>                                             <C>               <C>               <C>               <C>
Reinvested Dividends                            $         40,661  $          6,867  $             48  $             36
Net Gains (Losses):
  Realized                                                 6,797            (2,182)                1                25
  Unrealized                                             (96,994)           (8,078)             (139)           (3,703)
                                                ----------------- ----------------- ----------------- -----------------
Investment Earnings (Losses)                             (49,536)           (3,393)              (90)           (3,642)

Mortality and Expense Charges (Note C)                   (12,743)             (945)               (9)             (178)
Transaction Charges (Note D)                                   0                 0                 0                 0 
                                                ----------------- ----------------- ----------------- -----------------
Net Earnings (Losses)                                    (62,279)           (4,338)              (99)           (3,820)

Capital Shares Transactions:
  Transfers of Net Premiums                              322,623            52,080             1,574            17,941
  Transfers of Policy Loading, Net                        16,489             2,418                63               954
  Transfers Due to Deaths                                      0                 0                 0                 0
  Transfers Due to Other Terminations                     (6,534)           (5,452)               (1)             (452)
  Transfers Due to Policy Loans                           (7,657)                0                 0                 0
  Transfers of Cost of Insurance                         (55,334)           (6,317)             (141)           (1,772)
  Transfers of Loan Processing Charges                       (47)               (4)                0                (3)
  Transfers Among Investment Divisions                   978,339           (64,303)            1,959           103,175
                                                ----------------- ----------------- ----------------- -----------------
  Increase (Decrease) in Net Assets                    1,185,600           (25,916)            3,355           116,023

  Net Assets Beginning Balance                           728,468           159,454                 0                 0
                                                ----------------- ----------------- ----------------- -----------------
  Net Assets Ending Balance                     $      1,914,068  $        133,538  $          3,355  $        116,023
                                                ================= ================= ================= =================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS (LOSSES) AND CHANGES IN  NET 
ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
===============================================================================
<TABLE>
<CAPTION>
                                                Divisions Investing In
                                                =======================================================================

                                                      World             Basic           Developing
                                                      Income            Value        Capital Markets
                                                      Focus             Focus             Focus              1995
                                                       Fund              Fund              Fund             Trust
                                                ================= ================= ================= =================
<S>                                             <C>               <C>               <C>               <C>
Reinvested Dividends                            $             37  $             47  $              0  $              0
Net Gains (Losses):
  Realized                                                     0               (15)               15                30
  Unrealized                                                 (34)             (555)           (9,329)              (11)
                                                ----------------- ----------------- ----------------- -----------------
Investment Earnings (Losses)                                   3              (523)           (9,314)               19
       
Mortality and Expense Charges (Note C)                        (2)             (144)             (170)              (12)
Transaction Charges (Note D)                                   0                 0                 0                (5)
                                                ----------------- ----------------- ----------------- -----------------
Net Earnings (Losses)                                          1              (667)           (9,484)                2
       
Capital Shares Transactions:
  Transfers of Net Premiums                                  955             9,863            18,358                 0
  Transfers of Policy Loading, Net                            43               584               891                (8)
  Transfers Due to Deaths                                      0                 0                 0                 0
  Transfers Due to Other Terminations                          0               (47)             (685)                0
  Transfers Due to Policy Loans                                0                 0                 0                 0
  Transfers of Cost of Insurance                             (20)             (679)           (1,570)              (61)
  Transfers of Loan Processing Charges                         0                (3)               (3)                0
  Transfers Among Investment Divisions                         2            85,671            92,475            (1,638)
                                                ----------------- ----------------- ----------------- -----------------
  Increase (Decrease) in Net Assets                          981            94,722            99,982            (1,705)

  Net Assets Beginning Balance                                 0                 0                 0             1,728
                                                ----------------- ----------------- ----------------- -----------------
  Net Assets Ending Balance                     $            981  $         94,722  $         99,982  $             23
                                                ================= ================= ================= =================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS (LOSSES) AND CHANGES IN  NET 
ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
===============================================================================
<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 Gains (Losses):
  Realized                                                    12                (6)               (5)               (2)
  Unrealized                                                  13               (24)             (124)              (71)
                                                ----------------- ----------------- ----------------- -----------------
Investment Earnings (Losses)                                  25               (30)             (129)              (73)

Mortality and Expense Charges (Note C)                       (19)              (18)              (45)              (18)
Transaction Charges (Note D)                                  (7)               (7)              (17)               (7)
                                                ----------------- ----------------- ----------------- -----------------
Net Earnings (Losses)                                         (1)              (55)             (191)              (98)

Capital Shares Transactions:
  Transfers of Net Premiums                                1,466             1,448             3,740             1,414
  Transfers of Policy Loading, Net                            62                61               158                60
  Transfers Due to Deaths                                      0                 0                 0                 0
  Transfers Due to Other Terminations                         (1)               (1)               (4)               (1)
  Transfers Due to Policy Loans                                0                 0                 0                 0
  Transfers of Cost of Insurance                            (182)             (181)             (328)             (178)
  Transfers of Loan Processing Charges                         0                 0                 0                 0
  Transfers Among Investment Divisions                      (491)             (469)            1,037               487
                                                ----------------- ----------------- ----------------- -----------------
  Increase (Decrease) in Net Assets                          853               803             4,412             1,684

  Net Assets Beginning Balance                             2,017             2,021             2,922             1,029
                                                ----------------- ----------------- ----------------- -----------------
  Net Assets Ending Balance                     $          2,870  $          2,824  $          7,334  $          2,713
                                                ================= ================= ================= =================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS (LOSSES) AND CHANGES IN  NET 
ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
===============================================================================
<TABLE>
<CAPTION>
                                                Divisions Investing In
                                                =====================================================


                                                       2000              2005              2009
                                                      Trust             Trust             Trust
                                                ================= ================= =================
<S>                                             <C>               <C>               <C>              
Reinvested Dividends                            $              0  $              0  $              0
Net Gains (Losses):
  Realized                                                  (317)              (18)               (9)
  Unrealized                                                (812)             (150)               12
                                                ----------------- ----------------- -----------------
Investment Earnings (Losses)                              (1,129)             (168)                3

Mortality and Expense Charges (Note C)                      (190)              (36)              (19)
Transaction Charges (Note D)                                 (72)              (13)               (7)
                                                ----------------- ----------------- -----------------
Net Earnings (Losses)                                     (1,391)             (217)              (23)

Capital Shares Transactions:
  Transfers of Net Premiums                                9,351             1,275                 0
  Transfers of Policy Loading, Net                           347                54                 0
  Transfers Due to Deaths                                      0                 0                 0
  Transfers Due to Other Terminations                        (16)               (4)               (3)
  Transfers Due to Policy Loans                                0                 0                 0
  Transfers of Cost of Insurance                          (1,369)             (193)              (75)
  Transfers of Loan Processing Charges                        (1)                0                 0
  Transfers Among Investment Divisions                      (202)            5,464             5,405
                                                ----------------- ----------------- -----------------
  Increase (Decrease) in Net Assets                        6,719             6,379             5,304

  Net Assets Beginning Balance                            19,122             1,486                 0
                                                ----------------- ----------------- -----------------
  Net Assets Ending Balance                     $         25,841  $          7,865  $          5,304
                                                ================= ================= =================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS (LOSSES) AND CHANGES IN  NET 
ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1994
===============================================================================
<TABLE>
<CAPTION>
                                                Divisions Investing In
                                                ===================================


                                                       2013
                                                      Trust             Total
                                                ================= =================
<S>                                             <C>               <C> 
Reinvested Dividends                            $              0  $        268,953
Net Gains (Losses):
  Realized                                                    15           (14,386)
  Unrealized                                                (132)         (356,936)
                                                ----------------- -----------------
Investment Earnings (Losses)                                (117)         (102,369)

Mortality and Expense Charges (Note C)                       (10)          (39,147)
Transaction Charges (Note D)                                  (4)             (139)
                                                ----------------- -----------------
Net Earnings (Losses)                                       (131)         (141,655)

Capital Shares Transactions:
  Transfers of Net Premiums                                  361         2,992,673
  Transfers of Policy Loading, Net                            12           242,105
  Transfers Due to Deaths                                      0            (4,709)
  Transfers Due to Other Terminations                         (2)          (42,335)
  Transfers Due to Policy Loans                                0           (26,381)
  Transfers of Cost of Insurance                             (64)         (142,930)
  Transfers of Loan Processing Charges                         0              (180)
  Transfers Among Investment Divisions                       (66)               (0)
                                                ----------------- -----------------
  Increase (Decrease) in Net Assets                          110         2,876,588

  Net Assets Beginning Balance                             1,285         2,949,177
                                                ----------------- -----------------
  Net Assets Ending Balance                     $          1,395  $      5,825,765
                                                ================= =================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS (LOSSES) 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 Gains (Losses):
  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)
                                                ----------------- ----------------- ----------------- -----------------
Net Earnings (Losses)                                     13,628               360             2,072            15,879

Capital Shares Transactions:
  Transfers of Policy Loading, Net                     2,584,685                 0                 0             1,537
  Transfers Due to Deaths                                200,287                 6                14               (58)
  Transfers Due to Other 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 (Decrease) 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>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS (LOSSES) AND CHANGES IN  NET 
ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1993
===============================================================================
<TABLE>
<CAPTION>
                                                Divisions Investing In
                                                =======================================================================

                                                     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 Gains (Losses):
  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)
                                                ----------------- ----------------- ----------------- -----------------
Net Earnings (Losses)                                     10,429            49,645             4,577            (1,103)

Capital Shares Transactions:
  Transfers of Policy Loading, Net                             0             5,882                 0                 0
  Transfers Due to Deaths                                     84               715                22                12
  Transfers Due to Other 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 (Decrease) 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 (LOSSES) 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 Gains (Losses):
  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 Policy Loading, Net                         1,643                 0             4,775             1,671
  Transfers Due to Deaths                                    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 (Decrease) 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>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF EARNINGS (LOSSES) AND CHANGES IN  NET 
ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1993
===============================================================================
<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 Gains (Losses):
  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:
  Transfers of Policy Loading, Net                         1,433             5,348             3,820             2,388
  Transfers Due to Deaths                                     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 (Decrease) 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 (LOSSES) 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 Gains (Losses):
  Realized                                                   458                 2                 0             3,446
  Unrealized                                                (135)               31               (40)          124,757
                                                ----------------- ----------------- ----------------- -----------------
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 Policy Loading, Net                        33,111                 0                 0         2,646,293
  Transfers Due to Deaths                                  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 (Decrease) in Net Assets                       19,122             1,486             1,285         2,942,536
                                                                                 0                 0                 0
  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 Gains                                                   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,  1994  and  1993  and  the related  statements  of  earnings,
stockholder's equity and cash flows for each of the  three  years
in   the   period  ended  December  31,  1994.   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, 1994 and 1993 and the results of its operations  and
its  cash  flows for each of the three years in the period  ended
December   31,   1994  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
Accounting Standards No. 115.





/s/Deloitte & Touche, LLP
February 27, 1995




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

BALANCE SHEETS
AS OF DECEMBER 31, 1994 AND 1993
(Dollars in Thousands)
==============================================================================
<TABLE>
<CAPTION>

ASSETS                                                                             1994          1993
                                                                              -----------     -----------
<S>                                                                           <C>             <C>       
INVESTMENTS:                                                                                            
 Fixed maturity securities available for sale, at estimated fair value                                  
   (amortized cost: 1994 - $297,551; 1993 - $442,008)                         $  286,078      $  458,916
 Equity securities available for sale, at estimated fair value                                 
   (cost: 1994 - $3,987; 1993 - $8,387)                                            4,301           7,195
 Mortgage loans on real estate                                                     7,941          17,627
 Policy loans on insurance contracts                                              77,827          73,380
                                                                              -----------     -----------
          Total Investments                                                      376,147         557,118

CASH AND CASH EQUIVALENTS                                                         20,915          27,464
ACCRUED INVESTMENT INCOME                                                          7,354          10,164
DEFERRED POLICY ACQUISITION COSTS                                                 31,031          24,036
FEDERAL INCOME TAXES - DEFERRED                                                    9,749          10,468
REINSURANCE RECEIVABLES                                                              605           1,685
OTHER ASSETS                                                                       3,265           3,765
SEPARATE ACCOUNTS ASSETS                                                         471,656         410,613
                                                                              -----------     -----------
                                                                                               
                                                                                               
                                                                                               
                                                                                               
TOTAL ASSETS                                                                  $  920,722      $1,045,313
                                                                              ===========     ===========
</TABLE>










See notes to financial statements.



<PAGE>



==============================================================================
<TABLE>
<CAPTION>


LIABILITIES AND STOCKHOLDER'S EQUITY                                               1994           1993
                                                                              -----------     -----------
<S>                                                                           <C>             <C>
LIABILITIES:                                                                                             
 POLICY LIABILITIES AND ACCRUALS:                                                                        
   Policyholders' account balances                                            $  340,882      $  523,382
   Claims and claims settlement expenses                                           4,314           5,614
                                                                              -----------     -----------
          Total policy liabilities and accruals                                  345,196         528,996

 OTHER POLICYHOLDER FUNDS                                                          1,532           1,200
 OTHER LIABILITIES                                                                 2,113           5,641
 FEDERAL INCOME TAXES - CURRENT                                                      170             864
 PAYABLE TO AFFILIATES - NET                                                       4,242           5,223
 SEPARATE ACCOUNTS LIABILITIES                                                   471,656         410,613
                                                                              -----------     -----------
          Total Liabilities                                                      824,909         952,537
                                                                              -----------     -----------
                                                                                                
                                                                                                
                                                                                                
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                                                                13,970           8,497
 Net unrealized investment loss                                                   (3,363)           (927)
                                                                              -----------     -----------
          Total Stockholder's Equity                                              95,813          92,776
                                                                              -----------     -----------
                                                                                                
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                                    $  920,722      $1,045,313
                                                                              ===========     ===========
</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, 1994, 1993 AND 1992
(Dollars in Thousands)
==============================================================================
<TABLE>
<CAPTION>

                                                                                  1994            1993            1992
                                                                              ------------    ------------    ------------
<S>                                                                           <C>             <C>             <C>
REVENUES:                                                                                                                  
 Investment revenue:                                                                                                       
   Net investment income                                                      $   32,679      $   50,661      $   65,378
   Net realized investment gains (losses)                                         (2,218)          6,131            (434)
 Policy charge revenue                                                            10,339           8,387           7,683
                                                                              ------------    ------------    ------------
        Total Revenues                                                            40,800          65,179          72,627
                                                                              ------------    ------------    ------------

BENEFITS AND EXPENSES:                                                                                             
 Interest credited to policyholders' account                                                                       
   balances                                                                       22,691          44,425          57,812
 Market value adjustment expense                                                     132             642              25
 Policy benefits (net of reinsurance recoveries: 1994 - $715                                                       
   1993 - $2,192; 1992 - $953)                                                     1,620           1,729             594
 Reinsurance premium ceded                                                         1,240           1,182           1,070
 Amortization of deferred policy acquisition costs                                 4,141           9,523           8,219
 Insurance expenses and taxes                                                      3,685           5,278           4,539
                                                                              ------------    ------------    ------------
        Total Benefits and Expenses                                               33,509          62,779          72,259
                                                                              ------------    ------------    ------------
        Earnings Before Federal Income                                                                             
          Tax Provision                                                            7,291           2,400             368
                                                                              ------------    ------------    ------------

FEDERAL INCOME TAX PROVISION (BENEFIT):                                                                            
 Current                                                                            (213)          2,842           2,373
 Deferred                                                                          2,031          (2,250)         (2,196)
                                                                              ------------    ------------    ------------
        Total Federal Income Tax Provision                                         1,818             592             177
                                                                              ------------    ------------    ------------
                                                                                                                   
NET EARNINGS                                                                  $    5,473      $    1,808      $      191
                                                                              ============    ============    ============
</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, 1994, 1993 AND 1992
(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, 1992                  $   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                                                              (1,279)         (1,279)
                                          -----------     -----------     -----------     -----------     -------------
BALANCE, DECEMBER 31, 1993                    2,200          83,006           8,497           ( 927)         92,776
                                                                                                           
 Net earnings                                                                 5,473                           5,473
 Net unrealized investment loss                                                              (2,436)         (2,436)
                                          -----------     -----------     -----------     -----------     -------------
BALANCE, DECEMBER 31, 1994                $   2,200       $  83,006       $  13,970       $  (3,363)      $  95,813
                                          ===========     ===========     ===========     ===========     =============
</TABLE>


















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

STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
(Dollars in Thousands)
==============================================================================
<TABLE>
<CAPTION>
                                                                                 1994           1993           1992
                                                                              ------------    ------------    ------------
<S>                                                                           <C>             <C>             <C>
OPERATING ACTIVITIES:                                                                                                 
 Net earnings                                                                 $    5,473      $    1,808      $      191
   Adjustments to reconcile net earnings to net                                                               
     cash and cash equivalents provided (used)                                                                
     by operating activities:                                                                                 
     Amortization of deferred policy acquisition                                                              
      costs                                                                        4,142           9,523           8,219
     Capitalization of policy acquisition costs                                   (7,142)         (7,252)         (2,539)
     Amortization of fixed maturity securities                                      (312)            918             366
     Net realized investment (gains) losses                                        2,218          (6,131)            434
     Interest credited to policyholders' account balances                         22,691          44,425          57,812
     Provision (benefit) for deferred Federal                                                                 
      income tax                                                                   2,031          (2,250)         (2,196)
     Cash and cash equivalents provided (used) by                                                             
      changes in operating assets and liabilities:                                                            
      Accrued investment income                                                    2,810           3,857             (27)
      Policy liabilities and accruals                                             (1,300)          2,273             448
      Federal income taxes - current                                                (694)            173             873
      Other policyholder funds                                                       332           1,129              63
      Payable to affiliates - net                                                   (981)         (1,923)         10,149
     Policy loans                                                                 (4,447)         (7,343)        (12,342)
     Other, net                                                                   (1,947)          2,644          (2,501)
                                                                              ------------    ------------    ------------
        by operating activities                                                   22,874          41,851          58,950
                                                                              ------------    ------------    ------------
                                                                                                              
INVESTING ACTIVITIES:                                                                                         
 Fixed maturity securities sold                                                  123,518         166,033         177,835
 Fixed maturity securities matured                                                92,499         280,484         195,691
 Fixed maturity securities purchased                                             (73,016)       (251,522)       (323,172)
 Equity securities available for sale purchased                                      (29)           (109)           (665)
 Equity securities available for sale sold                                         4,665           2,885          11,886
 Mortgage loans on real estate principal payments received                         8,998           4,425           1,000
 Mortgage loans on real estate acquired                                                0               0            (124)
                                                                              ------------    ------------    ------------
      Net cash and cash equivalents provided by                                                               
        investing activities                                                     156,635         202,196          62,451
                                                                              ------------    ------------    ------------
</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, 1994, 1993 AND 1992
(Concluded) (Dollars In Thousands)
==============================================================================
<TABLE>
<CAPTION>
                                                                                 1994           1993           1992
                                                                              ------------    ------------    ------------
<S>                                                                           <C>             <C>             <C>
FINANCING ACTIVITIES:                                                                                                 
 Policyholders' account balances:                                                                             
   Deposits                                                                   $   56,297      $   33,953      $    5,985
   Withdrawals (net of transfers to/from Separate Accounts)                     (242,355)       (291,658)       (105,082)
                                                                              ------------    ------------    ------------
       Net cash and cash equivalents used
        by financing activities                                                 (186,058)       (257,705)        (99,097)
                                                                              ------------    ------------    ------------
                                                                                                              
NET INCREASE (DECREASE) IN CASH AND                                                                           
 CASH EQUIVALENTS                                                                 (6,549)        (13,658)         22,304
                                                                                                              
CASH AND CASH EQUIVALENTS:                                                                                    
 Beginning of year                                                                27,464          41,122          18,818
                                                                              ------------    ------------    ------------
 End of year                                                                  $   20,915      $   27,464      $   41,122
                                                                              ============    ============    ============

Supplementary Disclosure of Cash Flow Information:                                                            
 Cash paid for:                                                                                               
   Federal income taxes                                                       $      482      $    2,668      $    1,500
   Intercompany interest                                                      $      352      $      397      $      801

</TABLE>





















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

NOTES TO FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS)
=================================================================

NOTE 1:   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 Basis of Reporting:  ML Life Insurance Company of New York  (the
 "Company")  is  a  wholly-owned  subsidiary  of  Merrill   Lynch
 Insurance  Group,  Inc.  ("MLIG"). The Company  is  an  indirect
 wholly-owned  subsidiary of Merrill Lynch & Co., Inc.  ("Merrill
 Lynch & Co.").
 
 The  Company sells non-participating life insurance and  annuity
 products  which  comprise  one business  segment.   The  primary
 products  that  the  Company  currently  markets  are  immediate
 annuities,  market  value  adjusted  annuities,  variable   life
 insurance  and variable annuities.  The Company is  licensed  to
 sell insurance in nine states, however, it currently limits  its
 marketing  activities  to the State of New  York.   The  Company
 markets  its  products  solely through  the  retail  network  of
 Merrill  Lynch,  Pierce,  Fenner &  Smith,  Inc.  ("MLPF&S"),  a
 wholly owned subsidiary of Merrill Lynch & Co..
 
 The  accompanying  financial statements have  been  prepared  in
 conformity  with  generally accepted accounting  principles  for
 stock life insurance companies.
 
 Revenue   Recognition:   Revenues  for  the  Company's  interest
 sensitive  life, interest sensitive annuity, variable  life  and
 variable  annuity  products consist of policy  charges  for  the
 cost    of    insurance,   deferred   sales   charges,    policy
 administration   charges  and/or  withdrawal  charges   assessed
 against policyholders' account balances during the period.
 
 Policyholders' Account Balances:  Liabilities for the  Company's
 universal life type contracts, including its life insurance  and
 annuity  products, are equal to the full accumulation  value  of
 such   contracts  as  of  the  valuation  date  plus  deficiency
 reserves  for  certain products.  Interest crediting  rates  for
 the Company's fixed rate products are as follows:
 
 Interest sensitive life products          4.00% - 5.10%
 Interest sensitive deferred annuities     4.00% - 8.39%
 Immediate annuities                       4.00% - 10.0%
 
 These  rates  may  be  changed at the  option  of  the  Company,
 subject  to  minimum guarantees, after initial guaranteed  rates
 expire.
 
 Liabilities for unpaid claims equal the death benefit for  those
 claims  which have been reported to the Company and an  estimate
 based   upon  prior  experience  for  those  claims  which   are
 unreported as of the valuation date.
 
 Reinsurance:   In  the  normal course of business,  the  Company
 seeks  to limit its exposure to loss on any single insured  life
 and  to recover a portion of benefits paid by ceding reinsurance
 to  other  insurance enterprises or reinsurers  under  indemnity
 reinsurance   agreements,   primarily   excess   coverage    and
 coinsurance  agreements. The maximum amount  of  mortality  risk
 retained by the Company is approximately $500 on a single life.
 
 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
<PAGE>
 insolvencies.   The  Company
 holds  collateral under reinsurance agreements in  the  form  of
 letters  of credit and amounts withheld totaling $236  that  can
 be drawn upon for delinquent reinsurance recoverables.
 
 As  of  December  31, 1994, the Company had life  insurance  in-
 force  which  was  ceded  to other life insurance  companies  of
 $152,508.
 
 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  are  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  an  unaffiliated  insurer.    The
 acquisition   costs  relating  to  this  agreement   are   being
 amortized over a twenty-year period using an effective  interest
 rate  of 9.01%.  This reinsurance agreement provides for payment
 of  contingent ceding commissions based upon the persistency and
 mortality  experience of the insurance contracts  assumed.   Any
 payments  made  for  the contingent ceding commissions  will  be
 capitalized  and  amortized using an  identical  methodology  as
 that  used for the initial acquisition costs.  The following  is
 a  reconciliation of the acquisition costs for  the  reinsurance
 transaction for the years ended December 31,:

<TABLE>
<CAPTION>
                                   1994               1993                 1992
                                ----------          ----------          ----------
<S>                             <C>                 <C>                 <C>
Beginning balance               $ 15,614            $ 16,925            $ 18,193
Capitalized amounts                1,447                 843                 533
Interest accrued                   1,407               1,478               1,865
Amortization                      (3,545)             (3,632)             (3,666)
                                ----------          ----------          ----------
Ending balance                  $ 14,923            $ 15,614            $ 16,925
                                ==========          ==========          ==========
</TABLE> 
 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.
 
                  1995             $2,160
                  1996              1,944
                  1997              1,512
                  1998              1,075
                  1999              1,017
 
 Investments:   Effective December 31, 1993, the Company  adopted
 Statement  of Financial Accounting Standards ("SFAS")  No.  115,
 "Accounting   for  Certain  Investments  in  Debt   and   Equity
 Securities" ("SFAS No. 115"). In compliance with SFAS  No.  115,
 the   Company  classified  its  investments  in  fixed  maturity
 securities  and  equity  securities in the  available  for  sale
 category.   These  securities may  be  sold  for  the  Company's
 general  liquidity  needs, asset/liability management  strategy,
 credit   dispositions   and  investment   opportunities.   These
 securities  are carried at estimated fair value with  unrealized
 gains  and losses included in stockholder's equity. If
<PAGE>
 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  as
 net realized investment gains (losses).
 
 SFAS No. 115 permits fixed maturity securities to be carried  at
 amortized cost if the Company has both the ability and  positive
 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, 1994 or 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 earnings. The Company  had  no
 securities at December 31, 1994 and 1993 that were held for this
 purpose.
 
 In   compliance  with  a  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. The following reconciles  the
 net unrealized investment loss as of December 31,:
<TABLE>
<CAPTION>
 
                                                                  1994         1993     
                                                              ----------    ----------
  <S>                                                         <C>           <C> 
  Assets:                                                                               
   Fixed maturity securities available for sale               $(11,473)     $ 16,908     
   Equity securities available for sale                            314        (1,192)    
   Deferred policy acquisition costs                             3,177          (818)      
   Federal income taxes - deferred                               1,812           502  
                                                              ----------    ----------
                                                                (6,170)       15,400  
                                                              ----------    ----------   
                                                                                        
  Liabilities:                                                                          
   Policyholders' account balances                               2,807       (16,327) 
                                                              ----------    ----------  
                                                                                        
  Stockholder's equity:                                                                 
   Net unrealized investment loss                             $ (3,363)     $   (927)      
                                                              ==========    ========== 
</TABLE>

 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.  For
 equity  securities, dividends are recognized on the  ex-dividend
 date.  Realized gains and losses on the sale or maturity of  the
 investments are determined on the basis of identified cost.
 
 Fixed  maturity  securities  may contain  securities  which  are
 considered  high  yield.  The Company defines high  yield  fixed
 maturity  securities  as  unsecured corporate  debt  obligations
 which  do  not have a rating equivalent to Standard  and  Poor's
 (or   similar  rating  agency)  BBB  or  higher,  and  are   not
 guaranteed  by  an  agency of the federal government.   Probable
 losses  are recognized in the period that a decline in value  is
 determined to be other than temporary.
 
 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  recognizes  income from  mortgage  loans  on  real
 estate  based  on the cash payment interest rate  of  the  loan,
 which  may  be different from the accrual interest rate  of  the
 loan  for  certain outstanding mortgage loans. The Company  will
 recognize  a  realized gain at the date of the  satisfaction  of
 the  loan  at  contractual terms
<PAGE>
 for  loans  where  there  is  a
 difference  between  the  cash payment  interest  rate  and  the
 accrual  interest rate. For all loans the Company stops accruing
 income  when  an interest payment default either  occurs  or  is
 probable.
 
 The  Company  has  previously  made  commercial  mortgage  loans
 collateralized by real estate.  The return on and  the  ultimate
 recovery  of these loans and investments are generally dependent
 on  the  successful operation, sale or refinancing of  the  real
 estate.   In  many  parts of the country,  current  real  estate
 markets  are  characterized  by  vacancy  rates  in  excess   of
 historical averages, 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.   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") which was amended during 1994 by SFAS No.  118
 "Accounting  by  Creditors for Impairment of  a  Loan  -  Income
 Recognition   and  Disclosures".  SFAS  No.  114,  as   amended,
 requires  that  for  impaired loans,  the  impairment  shall  be
 measured  based  on  the present value of expected  future  cash
 flows  discounted at the loan's effective interest rate  or  the
 fair  value of the collateral. Impairments of mortgage loans  on
 real   estate  are  established  as  valuation  allowances   and
 recorded  to net realized investment gains or losses.  SFAS  No.
 114,  as  amended,  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, as amended,  would be immaterial.
 
 Policy  loans  on  insurance  contracts  are  stated  at  unpaid
 principal balances.
 
 Federal  Income Taxes:  The Company accounts for Federal  income
 taxes  in  compliance with SFAS No. 109 "Accounting  for  Income
 Taxes"  ("SFAS  No. 109") which requires an asset and  liability
 method  in recording income taxes on all transactions that  have
 been  recognized  in  the financial statements.   SFAS  No.  109
 provides  that deferred taxes be adjusted to reflect  tax  rates
 at  which  future tax liabilities or assets are expected  to  be
 settled or realized.
 
 Separate  Accounts:   The Separate Accounts are  established  in
 conformity   with   New  York  insurance  law,   the   Company's
 domiciliary  state,   and  are  generally  not  chargeable  with
 liabilities  that arise from any other business of the  Company.
 Separate  Accounts  assets  may be subject  to  General  Account
 claims  only to the extent the value of such assets exceeds  the
 Separate Accounts liabilities.
 
 Assets  and  liabilities of the Separate Accounts,  representing
 net  deposits and accumulated net investment earnings less fees,
 held  for  the benefit of policyholders, are shown  as  separate
 captions in the balance sheets.
 
 Postretirement  Benefits  Other  Than  Pensions:   The   Company
 accounts  for  postretirement benefits in compliance  with  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.
 
 Statements  of  Cash Flows:  For the purpose of  reporting  cash
 flows,  cash  and cash equivalents include cash on hand  and  on
 deposit  and short-term investments with original maturities  of
 three months or less.
 
 Reclassifications:  To facilitate comparisons with  the  current
 year,   certain   amounts   in  the  prior   years   have   been
 reclassified.
<PAGE>
 
NOTE 2.     ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
 
 The  carrying  value of financial instruments which approximates
 the  estimated fair value of these financial instruments  as  of
 December 31, are:
<TABLE>
<CAPTION>
 
                                                                 1994          1993
                                                              ----------    ----------
  <S>                                                         <C>           <C>
  Assets:                                                                   
   Fixed maturity securities available for sale (1)           $ 286,078     $ 458,916
   Equity securities available for sale (1)                       4,301         7,195
   Mortgage loans on real estate (2)                              7,941        17,627
   Policy loans on insurance contracts (3)                       77,827        73,380
   Cash and cash equivalents (4)                                 20,915        27,464
   Separate accounts assets (6)                                 471,656       410,613
                                                              ----------    ----------
  Total financial instruments recorded as assets              $ 868,718     $ 995,195
                                                              ==========    ==========
                                                                            
  Liabilities:                                                              
   Payable to affiliates - net (5)                            $   4,242     $   5,223
                                                              ----------    ----------
  Total financial instruments recorded as liabilities         $   4,242     $   5,223
                                                              ==========    ==========
</TABLE>
 (1)  For  publicly traded securities, the estimated  fair  value
      is  determined using quoted market prices.  For  securities
      without  a readily ascertainable market value, the  Company
      has  determined an estimated fair value using a  discounted
      cash  flow  approach, including provision for credit  risk,
      based  upon  the  assumption that such securities  will  be
      held  to  maturity.   Such estimated  fair  values  do  not
      necessarily   represent   the  values   for   which   these
      securities  could  have  been sold  at  the  dates  of  the
      balance   sheets.    At  December  31,   1994   and   1993,
      respectively,  securities without a  readily  ascertainable
      market  value,  having an amortized cost  of  approximately
      $81,899  and  $125,783,  had an  estimated  fair  value  of
      approximately $82,470 and $131,917, respectively.
 
 (2)  The  estimated fair value of mortgage loans on real  estate
      approximates  the  carrying  value.  See  Note  1   for   a
      discussion of the Company's valuation process.
 
 (3)  The  Company  estimates  the fair 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.
 
 (4)  The  estimated  fair  value of cash  and  cash  equivalents
      approximates the carrying value.
 
 (5)  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.
 
 (6)  Assets  held in the Separate Accounts are carried at quoted
      market values.
 
<PAGE>
 
NOTE 3:   INVESTMENTS

 The  amortized  cost (cost for equity securities) and  estimated
 fair  value  of  investments in fixed  maturity  securities  and
 equity securities as of December 31 are:
<TABLE>
<CAPTION>
 
                                                                                     1994
                                                                                     ----
                                                                              Gross        Gross      Estimated
                                                               Amortized    Unrealized    Unrealized    Fair
                                                                 Cost         Gains         Losses      Value
                                                              -----------   -----------   ----------- -----------
  <S>                                                         <C>           <C>           <C>         <C>
  Fixed maturity securities available for sale:                                                                
   Corporate securities                                       $ 213,488     $   1,764     $   9,393   $ 205,859
   Mortgage-backed securities                                    79,911           588         4,184      76,315
   U.S. government and agencies                                   4,152           177           425       3,904
                                                              -----------   -----------   ----------- -----------
    Total fixed maturity securities                                                                   
      available for sale                                      $ 297,551     $   2,529     $  14,002   $ 286,078
                                                              ===========   ===========   =========== ===========

  Equity securities available for sale:                                                               
   Common stocks                                              $   2,281     $      72     $   1,165   $   1,188
   Non-redeemable preferred stocks                                1,706         1,782           375       3,113
                                                              -----------   -----------   ----------- -----------
                                                                                                      
      Total equity securities available for sale              $   3,987     $   1,854     $   1,540   $   4,301
                                                              ===========   ===========   =========== ===========
</TABLE>
<TABLE>
<CAPTION>

                                                                                     1993
                                                                                     ----
                                                                              Gross         Gross     Estimated
                                                               Amortized    Unrealized    Unrealized    Fair
                                                                 Cost         Gains         Losses      Value
                                                              -----------   -----------   ----------- -----------
  <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. government and agencies                                   3,964           349            24       4,289
   Municipals                                                     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>
<PAGE>
 The  amortized  cost and estimated fair value of fixed  maturity
 securities   available  for  sale  at  December  31,   1994   by
 contractual maturity are shown below:
<TABLE>
<CAPTION>

                                                                                       Estimated
                                                                 Amortized                Fair
                                                                   Cost                  Value
                                                                -----------           ----------- 
  <S>                                                           <C>                   <C> 
  Fixed maturity securities available for sale:                                                  
  Due in one year or less                                       $  15,738             $  15,891
  Due after one year through five years                            93,527                92,558
  Due after five years through ten years                           82,820                76,448
  Due after ten years                                              25,555                24,866
                                                                -----------           -----------
                                                                  217,640               209,763
  Mortgage-backed securities                                       79,911                76,315
                                                                -----------           -----------
    Total fixed maturity securities available                                          
      for sale                                                  $ 297,551             $ 286,078
                                                                ===========           ===========
</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.
 
 The  amortized  cost and estimated fair value of fixed  maturity
 securities  available for sale at December 31,  1994  by  rating
 agency equivalent are shown below:
<TABLE>
<CAPTION>

                                                                                         Estimated
                                                                    Amortized               Fair
                                                                      Cost                 Value
                                                                   ----------           ---------- 
  <S>                                                              <C>                  <C>
  AAA                                                              $  65,797            $  62,068
  AA                                                                  57,337               57,000
  A                                                                   37,430               34,682
  BBB                                                                105,549              101,820
  Non-investment grade                                                31,438               30,508
                                                                   ----------           ----------
                                                                   $ 297,551            $ 286,078
                                                                   ==========           ==========
</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,:
<TABLE>
<CAPTION>
 
                                                                       1994         1993       1992
                                                                   ----------   ----------   ----------  
  <S>                                                              <C>          <C>          <C>
  Proceeds                                                         $ 216,017    $ 446,517    $ 373,526    
  Realized investment gains                                            6,793        4,546        7,275      
  Realized investment losses                                           8,560          438        3,206      
</TABLE> 
 
 The  Company  had investment securities of $982 and $1,118  held
 on  deposit  with insurance regulatory authorities  at  December
 31, 1994 and 1993, respectively.
 
 The  Company's  investment  in mortgage  loans  on  real  estate
 consists principally of loans collateralized by commercial  real
 estate.   At  December  31,  1994, the Company's  investment  in
 commercial  real  estate  mortgage  loans  as  measured  by  the
 outstanding  principal  balance are for  properties  located  in
 California  ($7,477  or  78.9%)  and  Pennsylvania  ($2,000   or
 21.1%).
<PAGE>
 
 The  carrying  value  and  established valuation  allowances  of
 impaired  mortgage loans on real estate as of December 31,  1994
 and 1993 are shown below:
<TABLE>
<CAPTION> 
                                                                    1994                 1993
                                                                  --------             --------   
  <S>                                                             <C>                  <C>
  Carrying value                                                  $ 3,939              $ 4,626
  Valuation allowance                                               1,536                  848
</TABLE>
 
 Net  investment income arose from the following sources for  the
 years ended December 31,:
<TABLE>
<CAPTION>
                                                                      1994         1993         1992
                                                                   ---------    ---------    --------- 
  <S>                                                              <C>          <C>          <C>
  Fixed maturity securities                                        $ 28,255     $ 45,523     $ 59,036
  Equity securities available for sale                                    0          113          499
  Mortgage loans on real estate                                         975        1,924        2,309
  Policy loans                                                        3,680        3,487        3,029
  Cash equivalents                                                      659          476        1,034
  Other                                                                   0            0        1,310
                                                                   ---------    ---------    ---------
  Gross investment income                                            33,569       51,523       67,217
  Less expenses                                                        (890)        (862)      (1,839)
                                                                   ---------    ---------    ---------
  Net investment income                                            $ 32,679     $ 50,661     $ 65,378
                                                                   =========    =========    =========
</TABLE>
 Net  realized  investment gains (losses), including  changes  in
 valuation allowances, for the years ended December 31,:
 <TABLE>
<CAPTION>
                                                                       1994         1993       1992
                                                                   ----------   ----------   ----------
  <S>                                                              <C>          <C>          <C>
  Fixed maturity securities                                        $ (1,767)    $  4,108     $  4,069
  Equity securities available for sale                                  237        2,081       (2,710)
  Mortgage loans on real estate                                        (688)         (58)      (1,793)
                                                                   ----------   ----------   ----------
  Net realized investment gains (losses)                           $ (2,218)    $  6,131     $   (434)
                                                                   ==========   ==========   ==========
</TABLE>

 The  following  is a reconciliation of the change  in  valuation
 allowances  which  have been established to reflect  other  than
 temporary  declines  in estimated fair value  of  the  following
 classifications of investments for the years ended December 31,:
<TABLE>
<CAPTION>
                                                                   Balance at   Additions    Balance at
                                                                   Beginning    Charged to      End
                                                                    of Year     Operations    of Year
                                                                   ----------   ----------   ----------
  <S>                                                              <C>          <C>          <C>
  Mortgage loans on real estate                                                         
       1994                                                        $    848     $    688     $  1,536
       1993                                                             790           58          848
       1992                                                               0          790          790
</TABLE> 
 The  Company  held investments at December 31,  1994  of  $4,600
 which  have  been non-income producing for the preceding  twelve
 months.
<PAGE>
 
 The  Company  has  restructured the  terms  of  certain  of  its
 investments  in  mortgage  loans on  real  estate  during  1993.
 During  1994,  the Company did not restructure any  investments.
 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    
                                                              --------    
  <S>                                                         <C>
  Mortgage loans on real estate:                                          
   Amortized cost less valuation allowance                    $ 5,475      
   Expected income                                                442        
   Actual Income                                                  411        
</TABLE>

NOTE   4:  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  based on income before taxes, computed using the  Federal
 statutory tax rate, with the provision for income taxes for  the
 years ended December 31,:
<TABLE>
<CAPTION> 
                                                                  1994         1993         1992
                                                              ----------   ----------   ----------
  <S>                                                         <C>          <C>          <C>
  Provision for income taxes computed at Federal                                         
   statutory rate                                             $  2,552     $    840     $    125
                                                                                         
  Increase (decrease) in income taxes resulting from:                                    
     Federal tax rate increase                                       0         (227)           0
     Dividend received deduction                                  (670)           0            0
     Other                                                         (64)         (21)          52
                                                              ----------   ----------   ----------
       Federal income tax provision                           $  1,818     $    592     $    177
                                                              ==========   ==========   ==========
</TABLE>

 The  Federal statutory rate for 1994, 1993 and 1992 was 35%, 35%
 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 are as follows:
<TABLE>
<CAPTION> 

                                                                     1994          1993          1992
                                                                   ---------     ----------    ----------
  <S>                                                              <C>           <C>           <C>
                                                                                              
  Deferred policy acquisition costs                                $   887       $ (1,184)     $ (2,094)
  Policyholders' account balances                                      833           (969)        1,700
  Investment adjustments                                             1,117           (100)       (1,093)
  Other                                                               (806)             3          (709)
                                                                   ---------     ----------    ----------
  Deferred Federal income tax                                                                 
   provision (benefit)                                             $ 2,031       $ (2,250)     $ (2,196)
                                                                   =========     ==========    ========== 
</TABLE>
<PAGE>
 Deferred tax assets and liabilities as of December 31 are
 determined as follows:
<TABLE>
<CAPTION>

                                                                                   1994          1993    
                                                                                 ----------    ----------
  <S>                                                                            <C>           <C>    
  Deferred tax assets:                                                                                  
   Policyholders' account balances                                               $  9,015      $  9,848      
   Net unrealized investment gain (loss)                                            1,812           500        
   Investment adjustments                                                           4,026         5,143      
                                                                                 ----------    ----------
      Total deferred tax asset                                                     14,853        15,491     
                                                                                 ----------    ----------

  Deferred tax liabilities:                                                                             
   Deferred policy acquisition costs                                                5,170         4,283      
   Other                                                                              (66)          740  
                                                                                 ----------    ----------      
      Total deferred tax liability                                                  5,104         5,023  
                                                                                 ----------    ----------    
                                                                                                        
      Net deferred tax asset                                                     $  9,749      $ 10,468  
                                                                                 ==========    ==========   
</TABLE>
 
 The  Company  anticipates that all deferred tax assets  will  be
 realized, therefore no valuation allowance has been provided.

NOTE 5:  RELATED PARTY TRANSACTIONS

The  Company and MLIG are parties to a service agreement  whereby
MLIG  has  agreed  to  provide certain  data  processing,  legal,
actuarial,  management, advertising and  other  services  to  the
Company.   Expenses incurred by MLIG in relation to this  service
agreement  are  reimbursed by the Company on  an  allocated  cost
basis.   Charges  billed to the Company by MLIG pursuant  to  the
agreement  were  $4,025, $5,688 and $5,403 for  the  years  ended
December  31,  1994, 1993 and 1992 respectively. The  Company  is
allocated interest expense on its accounts payable to MLIG  which
approximates  the  daily Federal funds rate.  Total  intercompany
interest  paid  was $50, $69 and $122 for 1994,  1993  and  1992,
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 to the Company.   The  Company
pays  a  fee to MLAM for these services through the MLIG  service
agreement.  Charges attributable to this agreement and  allocable
to  the  company by MLIG were $203, $265 and $339 for  the  years
ended December 31, 1994, 1993 and 1992, respectively.

The  Company  has a general agency agreement with  Merrill  Lynch
Life  Agency Inc. ("MLLA") whereby registered representatives  of
MLPF&S  who are the Company's licensed insurance agents,  solicit
applications for contracts to be issued by the Company.  MLLA  is
paid   commissions  for  the  contracts  sold  by  such   agents.
Commissions  paid to MLLA were approximately $5,329, $4,927,  and
$1,469 for 1994, 1993 and 1992, 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,  1994  and
1993,  the  outstanding balance of these loans was  approximately
$4,336  and  $5,550, respectively.  Approximately $1,214,  $1,650
and  $4,600 was repaid on these loans during 1994, 1993 and 1992,
respectively.   Interest was calculated on these loans  at  LIBOR
plus 150 basis points.  Intercompany interest paid on these loans
during 1994, 1993 and 1992 was approximately $302, $328 and $679,
respectively.

During  1994,  1993  and 1992, 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 and $2,000 of policy  reserves
during   1993  and  1992,  respectively.   During  1994 certain
<PAGE>
adjustments  to  the  1993  assumption  reinsurance  transactions
resulted  in  a  transfer of $9,129 of policy reserves  from  the
Company to MLLIC.

NOTE 6: STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS

At December 31, 1994 and 1993, $42,612 and $30,125, respectively,
of  stockholder's equity was available for distribution to  MLIG.
Notice of intention to declare a dividend must be filed with  the
New  York  Superintendent  of  Insurance  who  may  disallow  the
payment. No dividends were declared or paid during 1994, 1993 and
1992.  Statutory  capital and surplus at December  31,  1994  and
1993, was $64,913 and $57,333, respectively.

Applicable  insurance  department regulations  require  that  the
Company   report  its  accounts  in  accordance  with   statutory
accounting  practices.  Statutory accounting practices  primarily
differ from the principles utilized in these financial statements
by  charging  policy  acquisition costs to expense  as  incurred,
establishing  future  policy  benefit  reserves  using  different
actuarial  assumptions, not providing for deferred  income  taxes
and  valuing  securities  on a different  basis.   The  Company's
statutory net income for the years ended December 31, 1994,  1993
and 1992 was $3,816, $6,515 and $10,167, 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, 1994 and 1993, based on the RBC formula,  the
Company's  total  adjusted  capital  level  was  344%  and  245%,
respectively, of the basic RBC level.
 
NOTE  7:  COMMITMENTS   AND CONTINGENCIES

State insurance laws generally require that all life insurers who
are  licensed to transact business within a state become  members
of  the  state's  life  insurance  guaranty  association.   These
associations   have  been  established  for  the  protection   of
policyholders from loss (within specified limits) as a result  of
the  insolvency of an insurer.  At the time an insolvency occurs,
the  guaranty association assesses the remaining members  of  the
association  an  amount  sufficient  to  satisfy  the   insolvent
insurer's  policyholder  obligations (within  specified  limits).
Based  upon  the  public  information  available  at  this  time,
management  believes  the  Company  has  no  material   financial
obligations to state guaranty associations.
<PAGE>
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>
                          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  Registrant will,  unless  in the  opinion  of its  counsel the

                                      II-1
<PAGE>
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)(B)  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 85 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 LLP, Independent Auditors
    
         The following exhibits:

<TABLE>
 <S>  <C>  <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. 33-61670 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. 33-61670 Filed April 26, 1993)
           (c)      Schedules of Sales Commissions. See Exhibit A(3)(b)
       (4)          Not applicable
       (5) (a) (1)  Modified Flexible Premium Variable Life Insurance Policy (Incorporated by
                    Reference to Registrant's Form S-6 Registration No. 33-51702 Filed September 4,
                    1992)
               (2)  Modified Flexible Premium Joint and Last Survivor Variable Life Insurance Policy
                    (Incorporated by Reference to Registrant's Form S-6 Registration No. 33-51702
                    Filed September 4, 1992)
           (b) (1)  Backdating Endorsement (Incorporated by Reference to Registrant's Form S-6
                    Registration No. 33-51702 Filed September 4, 1992)
               (2)  Guarantee of Insurability Rider (Incorporated by Reference to Registrant's Form
                    S-6 Registration No. 33-51702 Filed September 4, 1992)
               (3)  Single Premium Immediate Annuity Rider (Incorporated by Reference to
                    Registrant's Form S-6 Registration No. 33-51702 Filed September 4, 1992)
               (4)  Flexible Premium Joint and Last Survivor Partial Withdrawal Rider for use with
                    Modified Flexible Premium Joint and Last Survivor Variable Life Insurance Policy
                    (Incorporated by Reference to Registrant's Form S-6 Registration No. 33-51702
                    Filed September 4, 1992)
               (5)  Flexible Premium Partial Withdrawal Rider for use with Modified Flexible Premium
                    Variable Life Insurance Policy (Incorporated by Reference to Registrant's Form
                    S-6 Registration No. 33-51702 Filed September 4, 1992)
               (6)  Change of Insured Rider for use with Flexible Premium Variable Life Insurance
                    Policy (Incorporated by Reference to Registrant's Form S-6 Registration No.
                    33-51702 Filed September 4, 1992)
       (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)
</TABLE>

                                      II-3
<PAGE>

   
<TABLE>
 <S>  <C>  <C> <C>  <C>
           (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. 33-51702 Filed September 4, 1992)
           (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. 33-61670 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. 33-61670 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. 33-61670 Filed April 26, 1993)
      (10) (a)      Variable Life Insurance Application (Incorporated by Reference to Registrant's
                    Form S-6 Registration No. 33-51702 Filed September 4, 1992)
           (b)      Variable Life Insurance Supplemental Application 1 (Incorporated by Reference to
                    Registrant's Form S-6 Registration No. 33-51702 Filed September 4, 1992)
           (c)      Application for Additional Payment for Variable Life Insurance (Incorporated by
                    Reference to Registrant's Form S-6 Registration No. 33-51702 Filed September 4,
                    1992)
           (d)      Application for Reinstatement (Incorporated by Reference to Registrant's Form
                    S-6 Registration No. 33-51702 Filed September 4, 1992)
           (e)      Modified Flexible Premium Variable Life Insurance Policy (Form No. MFP87(NY)
                    (7/94))
           (f)      Modified Flexible Premium Joint and Last Survivor Variable Life Insurance Policy
                    (Form No. MFPLS87(NY) (7/94))
      (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. 33-51794 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
</TABLE>
    

                                      II-4
<PAGE>

   
<TABLE>
 <S>  <C>  <C> <C>  <C>
 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 (Incorporated by Reference to
                    Registrant's Post-effective Amendment No. 2 to Form S-6 Registration No.
                    33-61670 Filed March 1, 1994)
           (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 Post-
                    effective Amendment No. 2 to Registrant's 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 (Incorporated by Reference to Registrant's
                    Post-effective Amendment No. 2 to Form S-6 Registration No. 33-61670 Filed March
                    1, 1994)
           (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)
 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 LLP, Independent Auditors
</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. 4 meets all  of the requirements for effectiveness
pursuant to paragraph (b) of Rule 485 under the Securities Act of 1933, and  has
duly caused this Post-Effective Amendment No. 4 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 25th day of April 1995.
    

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

   
<TABLE>
 <S>                                     <C>

 Attest:   /s/  EDWARD W. DIFFIN, JR.    By:   /s/  BARRY G. SKOLNICK
       --------------------------------  -----------------------------------
       Edward W. Diffin, Jr.                Barry G. Skolnick
       Vice President                       Senior Vice President
</TABLE>
    

   
    Pursuant   to  the  requirements  of  the   Securities  Act  of  1933,  this
Post-Effective Amendment No.  4 to  the Registration Statement  has been  signed
below by the following persons in the capacities indicated on April 25, 1995.
    

   
<TABLE>
<CAPTION>
               SIGNATURE                                 TITLE
 --------------------------------------  --------------------------------------
 <S>                                     <C>
                      *                  Chairman of the Board, President, and
 --------------------------------------  Chief
 Anthony J. Vespa                        Executive Officer

                      *                  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
 --------------------------------------  --------------------------------------

 <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           In his own capacity as Director,
      ---------------------------------  Senior Vice President, and General
     Barry G. Skolnick                   Counsel and as
                                         Attorney-In-Fact
</TABLE>
    

                                      II-7
<PAGE>
                                 EXHIBIT INDEX

   
<TABLE>
 <S>  <C>  <C> <C>  <C>
 1.A. (10) (e)      Modified Flexible Premium Variable Life Insurance Policy (Form No. MFP87(NY)
                    (7/94))
      (10) (f)      Modified Flexible Premium Joint and Last Survivor Variable Life Insurance Policy
                    (Form No. MFPLS87(NY) (7/94))
 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
 8.        (c)      Written Consent of Sutherland, Asbill & Brennan
           (d)      Written Consent of Deloitte & Touche LLP, Independent Auditors
</TABLE>
    

                                      II-8

<PAGE>

ML LIFE INSURANCE COMPANY OF NEW YORK

Home Office:  100 Church Street, 11th Floor, New York, New York 10080-6511
Variable Life Insurance Service Center:  P.O. Box 9025, Springfield,
  Massachusetts 01102-9025
- --------------------------------------------------------------------------------

INSURED               RICHARD ROE
INITIAL PREMIUM       $50,000.00           ISSUE AGE/SEX         35 Male
ISSUE DATE            January 29, 1994     INITIAL FACE AMOUNT   $184,697
POLICY DATE           January 28, 1994     UNDERWRITING          Non-Smoker
POLICY NUMBER         SPECIMEN             CLASS


MODIFIED FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY

This policy is a legal contract between its owner and us. PLEASE READ IT
CAREFULLY. In this policy, the word YOU refers to the insured shown in Policy
Schedule 1. WE refers to ML Life Insurance Company of New York ("ML of New
York").

- --------------------------------------------------------------------------------
DEATH BENEFIT PROVIDED BY THIS POLICY
We will pay the death benefit proceeds to the beneficiary when we receive proof
of your death.

AT ISSUE, THE DEATH BENEFIT EQUALS THIS POLICY'S INITIAL FACE AMOUNT.
AFTERWARDS, THE DEATH BENEFIT MAY INCREASE OR DECREASE ON ANY DAY, DEPENDING ON
THIS POLICY'S INVESTMENT RESULTS BUT WILL NEVER BE LESS THAN THIS POLICY'S FACE
AMOUNT. THE DURATION FOR WHICH THE DEATH BENEFIT IS IN EFFECT MAY VARY WITH THE
INVESTMENT RESULTS BUT WILL NEVER BE LESS THAN THIS POLICY'S GUARANTEE PERIOD.
FOR DETAILS ON DEATH BENEFIT PROCEEDS AND THE GUARANTEE PERIOD SEE INSURANCE
BENEFITS.

- --------------------------------------------------------------------------------
CASH VALUE BENEFITS PROVIDED BY THIS POLICY
During your lifetime while this policy is in effect, we provide cash value
benefits and other important rights as described in this policy.

THE CASH SURRENDER VALUE MAY INCREASE OR DECREASE ON ANY DAY, DEPENDING ON THE
INVESTMENT RESULTS FOR THIS POLICY. NO MINIMUM AMOUNT IS GUARANTEED. SEE POLICY
BENEFITS FOR THE OWNER FOR INFORMATION ON CASH SURRENDER VALUES.

- --------------------------------------------------------------------------------
INVESTMENT RESULTS FOR THIS POLICY
The owner can allocate this policy's total investment base among investment
divisions. Each division invests in a designated investment portfolio. Cash
surrender values and death benefits may increase or decrease depending on the
investment experience of the divisions, the allocation of the policy's
investment base among the divisions and the timing and amount of all premiums.
See HOW VARIABLE LIFE INSURANCE WORKS for details.

- --------------------------------------------------------------------------------
RIGHT TO EXAMINE THIS POLICY
This policy may be returned on or before the end of the FREE LOOK PERIOD. That
period ends 10 days after the owner receives this policy. Mail or deliver this
policy to us or to the agent who sold it. The returned policy will be treated as
if we never issued it. We'll promptly return any premium paid.


/s/ Barry G. Skolnick                   /s/ Anthony J. Vespa
    Secretary                               President

- --------------------------------------------------------------------------------
MODIFIED FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
Variable life insurance payable upon death of insured. Death benefit subject to
guaranteed minimum during Guarantee Period. Guaranteed minimum is policy's face
amount. Flexible premiums. Non-participating. Investment results reflected in
policy benefits.

MFP87(NY)(7/94)
<PAGE>

- --------------------------------------------------------------------------------
POLICY CONTENTS
- --------------------------------------------------------------------------------

POLICY SCHEDULES

     Premiums                                                Policy Schedule 1

     Policy Facts                                                            2

     Charges and Fees for This Policy                                        3

     Table of Net Single Premium Factors                                     4

     Table of Guaranteed Maximum Cost of Insurance Rates                     5

     The Separate Account                                                    6

INTRODUCTION TO THIS POLICY                                             Page 3

PREMIUM PAYMENTS                                                             4

HOW VARIABLE LIFE INSURANCE WORKS                                            6

POLICY BENEFITS FOR THE OWNER                                               10

INSURANCE BENEFITS                                                          13

CHOOSING AN INCOME PLAN                                                     15

OTHER IMPORTANT INFORMATION                                                 18

A copy of the application(s) and any additional benefit riders and endorsements
are at  the back of this policy.





- --------------------------------------------------------------------------------
POLICY SCHEDULES
THE POLICY SCHEDULES COME RIGHT AFTER THIS PAGE. THEY GIVE SPECIFIC FACTS ABOUT
THIS POLICY AND ITS COVERAGE. PLEASE REFER TO THEM WHILE READING THIS POLICY.




MFP87(NY)
<PAGE>

- --------------------------------------------------------------------------------
                      POLICY SCHEDULE 1

            INSURED   RICHARD ROE
    INITIAL PREMIUM   $50,000.00           ISSUE AGE/SEX         35 Male
         ISSUE DATE   January 29, 1994     INITIAL FACE AMOUNT   $184,697
        POLICY DATE   January 28, 1994     UNDERWRITING          Non-Smoker
      POLICY NUMBER   SPECIMEN             CLASS

                      PREMIUMS
- --------------------------------------------------------------------------------
Premium Payments      Initial premium paid with application $50,000.00

- --------------------------------------------------------------------------------
Allocation            Allocation of total investment base on policy date:
Information                                                    Total
                                                             Investment
                      Division                                  Base
                      --------                               ----------
                      MONEY RESERVE                          $50,000.00
                      Total                                  $50,000.00


SCH1                                                           POLICY SCHEDULE 1
<PAGE>

- --------------------------------------------------------------------------------
                      POLICY SCHEDULE 1

            INSURED   RICHARD ROE
    INITIAL PREMIUM   $50,000.00           ISSUE AGE/SEX         35 Male
         ISSUE DATE   January 29, 1994     INITIAL FACE AMOUNT   $184,697
        POLICY DATE   January 28, 1994     UNDERWRITING          Non-Smoker
      POLICY NUMBER   SPECIMEN             CLASS

                      PREMIUMS
- --------------------------------------------------------------------------------
Premium Payments      Initial premium paid with application $50,000.00

                      Planned periodic premiums of $50,000.00 have been
                      elected. They may be paid starting May 28, 1992
                      and annually thereafter through May 28, 1997.

- --------------------------------------------------------------------------------
Allocation            Allocation of total investment base on policy date:
Information                                                    Total
                                                             Investment
                      Division                                  Base
                      --------                               ----------
                      MONEY RESERVE                          $50,000.00
                      Total                                  $50,000.00


SCH1                                                           POLICY SCHEDULE 1
<PAGE>

- --------------------------------------------------------------------------------
                       POLICY SCHEDULE 2

            INSURED   RICHARD ROE
    INITIAL PREMIUM   $50,000.00           ISSUE AGE/SEX         35 Male
         ISSUE DATE   January 29, 1994     INITIAL FACE AMOUNT   $184,697
        POLICY DATE   January 28, 1994     UNDERWRITING          Non-Smoker
      POLICY NUMBER   SPECIMEN             CLASS

                      POLICY FACTS
- --------------------------------------------------------------------------------
Owner                 Owner of this policy on the issue date is:
                      RICHARD ROE
- --------------------------------------------------------------------------------
Policy Processing     Policy processing dates are the policy date and the
Date                  days when we deduct charges and are on the same day
                      of the month as the policy date at the end of each
                      successive 3 month period.
Policy Processing     A policy processing period is the period between
Period                successive policy processing dates.
- --------------------------------------------------------------------------------
Investment Base -     Maximum number of divisions to be allocated at any one
Allocation Rules      time is 5.
                      Number of allocation changes per year is unlimited. We
                      reserve the right to limit the number of changes, but
                      in no event to less than 5 per year.
                      No allocation changes are allowed during the free look
                      period.
- --------------------------------------------------------------------------------
Maturity Date of      On the maturity date of an investment division, amounts
an Investment         in that division will be allocated to the
Division              Money Reserve division, unless otherwise specified
                      by the owner.
- --------------------------------------------------------------------------------
Additional            Maximum attained age of either insured at time of
Premiums -            payment is 80.
Other than Planned    Minimum additional premium is $200.
Periodic Premiums     Number of additional premium payments permitted per
                      year is 4.
- --------------------------------------------------------------------------------
Grace Period          The Grace Amount is equal to the charges that were due
                      on the policy processing date on which we determined
                      that the cash surrender value was insufficient.
- --------------------------------------------------------------------------------
Reinstatement         The reinstatement premium is the minimum premium for
                      which we would then issue this policy based on your
                      attained age and underwriting class as of the effective
                      date of the reinstated policy.
- --------------------------------------------------------------------------------
Changing the          Maximum attained age of either insured at time of change
Face Amount           is 80.
                      Minimum change in face amount is $10,000.
                      Number of changes permitted per year is 1.
- --------------------------------------------------------------------------------
Policy Loan           Loan value is 90% of the cash surrender value.
                      Minimum loan amount is $200 (except when used to pay
                      premiums on another ML of New York policy).
                      Minimum repayment amount is $200.
                      Loan interest rate is 6.00% per year.
- --------------------------------------------------------------------------------
Initial Guarantee     The initial Guarantee Period is for the life
Period                of the insured.
- --------------------------------------------------------------------------------
Maturity Date         The maturity date of this policy is the policy
of This Policy        anniversary nearest the insured's 100th birthday.
- --------------------------------------------------------------------------------
Interest Rate         1980 CSO Mortality Table (Male)
and Mortality
Table used in         Interest at 4.00% per year
Our Computations
- --------------------------------------------------------------------------------


SCH2(NY.1)FP                                                   POLICY SCHEDULE 2
<PAGE>

                      POLICY SCHEDULE 2
                        (CONTINUED)

- --------------------------------------------------------------------------------
Policy Riders,        None
if any
- --------------------------------------------------------------------------------


SCH2(NY.1)FP                                                   POLICY SCHEDULE 2
<PAGE>

- --------------------------------------------------------------------------------
                      POLICY SCHEDULE 3

            INSURED   RICHARD ROE
    INITIAL PREMIUM   $50,000.00           ISSUE AGE/SEX         35 Male
         ISSUE DATE   January 29, 1994     INITIAL FACE AMOUNT   $184,697
        POLICY DATE   January 28, 1994     UNDERWRITING          Non-Smoker
      POLICY NUMBER   SPECIMEN             CLASS

                      CHARGES AND FEES FOR THIS POLICY
- --------------------------------------------------------------------------------
Premium Loading       None
Deducted Before
Allocation
- --------------------------------------------------------------------------------
Basic Policy          Mortality Cost:
Charges and Fees       - Guaranteed maximum cost of insurance rates per
Deducted from            $1,000 are shown in Policy Schedule 5.
the Investment
Base                  Administrative Fees:
                       - None

                      Annual Recovery of Deferred Policy Loading:
                       - Initial Premium: .90% of initial premium deducted
                         annually on the first through tenth policy
                         anniversaries.
                       - Additional Premiums: .90% of each additional premium
                         deducted annually on the first through tenth
                         policy anniversaries following receipt and acceptance
                         of the additional premium.

                      Loan Charge:
                       - This is the difference between the loan interest rate
                         and the rate we credit to borrowed funds and will be a
                         maximum of 2.00% of the policy debt deducted annually.
- --------------------------------------------------------------------------------
Charges Deducted      Asset Charge:
from Divisions in      - daily charge of .002477% (equivalent to .90% annually
the Separate             in advance).
Account
                      Trust Charge:
                       - daily charge of .000933% (equivalent to .34% annually
                         in advance).

                         We reserve the right to increase the Trust Charge
                         but in no event above .001373% (equivalent to .50%
                         annually in advance).
- --------------------------------------------------------------------------------
Rider Charges         None
Deducted from the
Investment Base
- --------------------------------------------------------------------------------
Other Rider           None
Charges
- --------------------------------------------------------------------------------


SCH3(NY.1)FP                                                   POLICY SCHEDULE 3
<PAGE>

                      POLICY SCHEDULE 3
                        (CONTINUED)

- --------------------------------------------------------------------------------
Deferred Policy       The amount of Deferred Policy Loading applicable during
Loading               a policy year is deducted from this policy's investment
                      base in calculating its cash surrender value.

                       - Initial Premium

                         The maximum amount of the Deferred Policy Loading
                         attributable to the initial premium is:

                             During     As % of      During     As % of
                             Policy     Initial      Policy     Initial
                              Year      Premium       Year      Premium
                             ------     -------      ------     -------
                                1         9.00%         6         4.50%
                                2         8.10          7         3.60
                                3         7.20          8         2.70
                                4         6.30          9         1.80
                                5         5.40         10         0.90
                                                       11+           0

                         Policy year is measured from the policy date.

                       - Additional Premiums

                         The maximum increase in the amount of the Deferred
                         Policy Loading attributable to an additional premium
                         is:

                         Additional   As % of Each    Additional  As % of Each
                           Premium     Additional       Premium    Additional
                           Year  *       Premium        Year  *      Premium
                         ----------   ------------    ----------  ------------
                             1            9.00%            6         4.50%
                             2            8.10             7         3.60
                             3            7.20             8         2.70
                             4            6.30             9         1.80
                             5            5.40            10         0.90
                                                          11+           0

                       * Additional premium year 1 is the period from the date
                         we receive and accept an additional premium to the
                         next policy anniversary. Additional premium years
                         2 through 10 are the full policy years thereafter.
- --------------------------------------------------------------------------------


SCH3(NY.1)FP                                                   POLICY SCHEDULE 3
<PAGE>

- --------------------------------------------------------------------------------
                               POLICY SCHEDULE 4



- --------------------------------------------------------------------------------
                   TABLE OF NET SINGLE PREMIUM FACTORS (Male)

            (Attained Age Factors Per $1.00 of Cash Surrender Value)

Attained             Attained             Attained             Attained
   Age      Factor      Age      Factor      Age      Factor      Age    Factor
- --------   --------  --------   --------  --------   --------  -------- --------

   35      3.97197      60      1.87342      85      1.18029
   36      3.84281      61      1.82635      86      1.16822
   37      3.71808      62      1.78124      87      1.15699
   38      3.59795      63      1.73815      88      1.14643
   39      3.48248      64      1.69704      89      1.13635

   40      3.37136      65      1.65786      90      1.12657
   41      3.26461      66      1.62056      91      1.11684
   42      3.16191      67      1.58501      92      1.10693
   43      3.06323      68      1.55105      93      1.09655
   44      2.96853      69      1.51855      94      1.08536

   45      2.87749      70      1.48745      95      1.07314
   46      2.79004      71      1.45776      96      1.05986
   47      2.70588      72      1.42950      97      1.04582
   48      2.62495      73      1.40274      98      1.03189
   49      2.54713      74      1.37755      99      1.02207

   50      2.47233      75      1.35394
   51      2.40027      76      1.33182
   52      2.33112      77      1.31108
   53      2.26483      78      1.29153
   54      2.20135      79      1.27297

   55      2.14058      80      1.25527
   56      2.08243      81      1.23842
   57      2.02686      82      1.22242
   58      1.97358      83      1.20736
   59      1.92247      84      1.19331

Factors shown are based on the insured's attained age as of each policy
anniversary.

On policy processing dates not shown, we will determine the Net Single Premium
Factor in a consistent manner with allowance for time elapsed.

The Net Single Premium Factor on a date during a policy processing period is
determined by interpolating between the factors for the policy processing date
immediately preceding and immediately following that date.


SCH4                                                           POLICY SCHEDULE 4
<PAGE>

- --------------------------------------------------------------------------------
                               POLICY SCHEDULE 5



- --------------------------------------------------------------------------------
            TABLE OF GUARANTEED MAXIMUM COST OF INSURANCE RATES (Male)

         (Attained Age Quarterly Rates per $1,000 of Net Amount at Risk)

Attained             Attained             Attained             Attained
   Age      Rate       Age       Rate       Age       Rate        Age     Rate
- --------  --------   --------  --------   --------  --------   -------- --------


   35        0.53      60        4.06        85       42.37
   36        0.56      61        4.43        86       46.45
   37        0.60      62        4.86        87       50.72
   38        0.65      63        5.34        88       55.16
   39        0.70      64        5.87        89       59.79

   40        0.76      65        6.46        90       64.68
   41        0.82      66        7.09        91       69.95
   42        0.89      67        7.76        92       75.82
   43        0.97      68        8.47        93       82.63
   44        1.05      69        9.25        94       91.64

   45        1.14      70       10.13        95      105.27
   46        1.23      71       11.13        96      129.03
   47        1.33      72       12.28        97      177.60
   48        1.44      73       13.61        98      307.77
   49        1.56      74       15.10        99      333.33

   50        1.68      75       16.72
   51        1.83      76       18.46
   52        2.00      77       20.27
   53        2.19      78       22.15
   54        2.40      79       24.15

   55        2.63      80       26.36
   56        2.89      81       28.84
   57        3.15      82       31.67
   58        3.43      83       34.91
   59        3.73      84       38.50

Rates shown are based on the insured's attained age as of each policy
anniversary. They do not change during a policy year.


SCH5                                                           POLICY SCHEDULE 5
<PAGE>

- --------------------------------------------------------------------------------
                      POLICY SCHEDULE 6



                      THE SEPARATE ACCOUNT
- --------------------------------------------------------------------------------
The Separate          The Separate Account is ML of New York Variable Life
Account               Separate Account II which is organized in and governed by
                      the laws of New York, our state of domicile. The Separate
                      Account is divided into investment divisions.
- --------------------------------------------------------------------------------
Investment            Each investment division listed below invests in shares
Divisions             of the mutual fund portfolio designated. Each portfolio
Investing in          is a part of the Merrill Lynch Series Fund, Inc., or
Shares of a           the Merrill Lynch Variable Series Fund, Inc. managed
Mutual Fund           by Merrill Lynch Asset Management, L.P., which is a
                      subsidiary of Merrill Lynch & Co., Inc.

MONEY RESERVE         MONEY RESERVE PORTFOLIO
DIVISION              Objective      - Preservation of capital, liquidity and
                                       a high level of current income
                                       consistent with these objectives.
                      Investments    - Money market instruments including:
                                       short term U.S. government securities,
                                       government agency securities, bank
                                       money instruments, prime commercial
                                       paper and high grade short term
                                       corporate obligations.
                      Term           - Substantially all issues maturing in
                                       less than 1 year.

GOVERNMENT BOND       INTERMEDIATE GOVERNMENT BOND PORTFOLIO
DIVISION              Objective      - Highest possible income while
                                       protecting capital.
                      Investments    - Debt securities of the U.S. government
                                       or its agencies.
                      Term           - Generally securities maturing in an
                                       average of 6 to 8 years. Maximum
                                       maturity will not exceed 15 years.

CORPORATE BOND        LONG TERM CORPORATE BOND PORTFOLIO
DIVISION              Objective      - High current income.
                      Investments    - Primarily high quality fixed income
                                       corporate bonds.
                      Term           - Generally corporate bonds maturing in
                                       more than 15 years.

HIGH YIELD            HIGH YIELD PORTFOLIO
DIVISION              Objective      - Highest current income.
                      Investments    - Primarily fixed income securities rated
                                       in the lower categories of the
                                       established rating services.

CAPITAL STOCK         CAPITAL STOCK PORTFOLIO
DIVISION              Objective      - Long term growth of capital and income,
                                       plus reasonable current income.
                      Investments    - Common stocks of good or improving
                                       quality thought to be undervalued. Cash
                                       reserves including government and
                                       money market securities will be used as
                                       management considers appropriate.

GROWTH STOCK          GROWTH STOCK PORTFOLIO
DIVISION              Objective      - Above average long term growth of
                                       capital. Current income not a major
                                       consideration.
                      Investments    - Primarily common stocks of aggressive
                                       growth companies considered to have
                                       special growth potential.




SCH6A (3/94)                                                   POLICY SCHEDULE 6
<PAGE>

                      POLICY SCHEDULE 6
                        (CONTINUED)
- --------------------------------------------------------------------------------

GLOBAL STRATEGY       GLOBAL STRATEGY PORTFOLIO
DIVISION              Objective      - High total investment return.
                      Investments    - Primarily a diversified  portfolio  of
                                       equity and fixed  income  securities
                                       of U.S. and foreign issuers.

MULTIPLE STRATEGY     MULTIPLE STRATEGY PORTFOLIO
DIVISION              Objective      - Highest total investment return
                                       consistent with prudent risk through
                                       fully managed investment policy.
                      Investments    - May, at any given time, be
                                       substantially invested in equity
                                       securities, bonds and notes or money
                                       market securities.

NATURAL RESOURCES     NATURAL RESOURCES PORTFOLIO
DIVISION              Objective      - Long term growth and  protection  of
                                       capital.
                      Investments    - Equity securities of  domestic  and
                                       foreign companies  with  substantial
                                       natural resource  assets.

BALANCED              BALANCED PORTFOLIO
DIVISION              Objective      - Current income as well as capital
                                       appreciation.
                      Investments    - Balanced portfolio of fixed income
                                       and equity securities.

INT'L BOND            INTERNATIONAL  BOND FUND
DIVISION              Objective      - High total investment return.
                      Investments    - Non-U.S. international portfolio
                                       of debt instruments denominated
                                       in various currencies and multi-
                                       national currency units.

DEVELOPING CAP        DEVELOPING CAPITAL MARKETS FOCUS FUND
DIVISION              Objective      - Long-term capital appreciation.
                      Investments    - Securities, principally equities,
                                       of issuers in countries having
                                       smaller capital markets.

GLOBAL UTILITY        GLOBAL UTILITY FOCUS FUND
DIVISION              Objective      - Capital appreciation and current
                                       income.
                      Investments    - At least 65% in equity and debt
                                       securities issued by domestic and
                                       foreign companies which are, in the
                                       opinion of the Investment Adviser,
                                       primarily engaged in the ownership
                                       or operation of facilities used to
                                       generate, transmit or distribute
                                       electricity, telecommunications,
                                       gas or water.

INT'L EQUITY          INTERNATIONAL EQUITY FOCUS FUND
DIVISION              Objective      - Capital appreciation.
                      Investments    - Securities, principally equities,
                                       of issuers in countries other than
                                       the U.S.

WORLD INCOME          WORLD INCOME FOCUS FUND
DIVISION              Objective      - High current income
                      Investments    - Global portfolio of fixed income
                                       securities denominated in various
                                       currencies, including multinational
                                       currency units.  May invest in U.S.
                                       and foreign government and corporate
                                       fixed income securities, including
                                       high yield, high risk, lower rated
                                       and unrated securities.


SCH6A (3/94)                                                   POLICY SCHEDULE 6
<PAGE>

                      POLICY  SCHEDULE  6
                         (CONTINUED)


- --------------------------------------------------------------------------------
BASIC VALUE           BASIC VALUE FOCUS FUND
DIVISION              Objective      - Capital appreciation and,
                                       secondarily, income.
                      Investment     - Securities, primarily equities that
                                       management of the Fund believes are
                                       undervalued and therefore represent
                                       basic investment value.

Investment            Each investment division listed below invests in units
Divisions             of a unit investment trust. Each trust is a part of the
Investing in          Merrill Lynch Fund of Stripped ("Zero") U.S. Treasury
Units of a            Securities and is sponsored by Merrill Lynch, Pierce,
Unit Investment       Fenner & Smith Inc., which is a subsidiary of Merrill
Trust                 Lynch & Co., Inc.
                      The objective and investments listed below apply to all
                      trusts. The maturity date is specified for each.
                      Objective      - To provide safety of capital and a high
                                       yield to maturity.
                      Investments    - Bearer debt obligations of the United
                                       States of America which have been
                                       stripped of their unmatured interest
                                       coupons, coupons stripped from debt
                                       obligations of the United States of
                                       America and receipts and certificates
                                       for such stripped debt obligations and
                                       stripped coupons.
                      Maturity       - The Divisions have the following fixed
                      Date             maturity dates:

                                               DIVISION     MATURITY DATE
                                              ----------    -------------

                                              1994 TRUST    August 15, 1994
                                              1995 TRUST    January 15, 1995
                                              1996 TRUST    February 15, 1996
                                              1997 TRUST    February 15, 1997
                                              1998 TRUST    February 15, 1998
                                              1999 TRUST    February 15, 1999
                                              2000 TRUST    February 15, 2000
                                              2001 TRUST    February 15, 2001
                                              2002 TRUST    February 15, 2002
                                              2003 TRUST    August 15, 2003
                                              2004 TRUST    February 15, 2004
                                              2005 TRUST    February 15, 2005
                                              2006 TRUST    February 15, 2006
                                              2007 TRUST    February 15, 2007
                                              2008 TRUST    February 15, 2008
                                              2009 TRUST    February 15, 2009
                                              2010 TRUST    February 15, 2010
                                              2011 TRUST    February 15, 2011
                                              2013 TRUST    February 15, 2013
                                              2014 TRUST    February 15, 2014


NOTE:  PLEASE REFER TO THE PROSPECTUSES FOR THE POLICY, THE MERRILL LYNCH
       SERIES FUND, INC., THE MERRILL LYNCH VARIABLE SERIES FUND, INC.,
       AND THE MERRILL LYNCH FUND OF STRIPPED ("ZERO") U.S. TREASURY
       SECURITIES, FOR MORE DETAILS.


SCH6A(NY)                                                      POLICY SCHEDULE 6
<PAGE>

================================================================================
INTRODUCTION TO THIS POLICY

This policy insures your life. You are also the owner of this policy unless
another owner has been named in the application. The owner is shown in Policy
Schedule 2. The owner has the rights and options described in this policy.
- --------------------------------------------------------------------------------
THIS POLICY IS A CONTRACT
This policy is a contract between its owner and us. We provide insurance
coverage and other benefits as stated in this policy. We do this in return for a
completed application and payment of the initial premium.
Whenever we use the word POLICY, we mean the entire contract. The entire
contract consists of:
     -    the basic policy;
     -    the attached copy of the initial application;
     -    all subsequent applications to change the basic policy; and
     -    any riders or endorsements.
RIDERS and ENDORSEMENTS add provisions or change the terms of the basic policy.
- --------------------------------------------------------------------------------
DATES AND AGES REFERRED TO IN THIS POLICY
The following dates and the issue age are shown in Policy Schedule 1.
DATE OF ISSUE
This is the date this policy is issued at our Service Center. The contestable
and suicide periods are measured from this date.
POLICY DATE
This date is used to determine policy processing dates, policy years and
anniversaries. The policy date may or may not be the same as the date of issue.
ISSUE AGE
This is your age on your birthday nearest the policy date.
ATTAINED AGE
This is your issue age plus the number of full years elapsed
since the policy date.
- --------------------------------------------------------------------------------
RIGHT TO NAME A CONTINGENT OWNER
If you are not the owner, the owner may name a contingent owner. The owner may
want to do this in case he or she dies before a death benefit is payable under
this policy. Ownership of this policy would then pass to the contingent owner.
If there's no contingent owner, ownership would pass to the deceased owner's
estate.
- --------------------------------------------------------------------------------
THE BENEFICIARY
The beneficiary is the person to whom we pay the proceeds upon your death. We
pay the proceeds to the primary beneficiary. If the primary beneficiary
(whether or not irrevocable) has died, the proceeds are paid to any contingent
beneficiary. If there is no surviving beneficiary, we pay the proceeds to your
estate.
Two or more persons may be named as primary beneficiaries or contingent
beneficiaries. In that case we will assume the proceeds are to be paid in equal
shares to the surviving beneficiaries. The owner can specify other than equal
shares.
The owner reserves the right to change beneficiaries unless the designation of
the primary beneficiary has been made irrevocable. If an irrevocable beneficiary
has been designated, the owner and irrevocable beneficiary must act together to
exercise the rights and options under this policy.
- --------------------------------------------------------------------------------
CHANGE OF OWNER OR BENEFICIARY
During your lifetime the owner can transfer ownership of this policy
and change the beneficiary. To do this, the owner must send us written notice of
the change in a form satisfactory to us. The change will take effect as of the
day the notice is signed. But the change will not affect any payment made or
action taken by us before receipt of the notice of the change at our Service
Center.
- --------------------------------------------------------------------------------
SENDING NOTICE TO US
Any written notices or requests should be sent to our Service Center. The
address is shown on the front of this policy. Please include your name, policy
number, and, if another owner has been named, the name of the owner.


MFP87                                  3
<PAGE>

================================================================================
PREMIUM PAYMENTS
- --------------------------------------------------------------------------------
WHEN TO PAY PREMIUMS
Payment of the initial premium is required to put this policy in effect. The
amount of the initial premium is shown in Policy Schedule 1. After that, the
owner may pay additional premiums under this policy. See ADDITIONAL PREMIUMS.
- --------------------------------------------------------------------------------
WHERE TO PAY PREMIUMS
Pay the premiums to our Service Center. On request we'll give a receipt signed
by our treasurer.
- --------------------------------------------------------------------------------
ADDITIONAL PREMIUMS
The owner may pay additional premiums under this policy after the end of the
free look period. To make an additional premium payment, the owner must provide
us with satisfactory notice at our Service Center. This may be subject to
evidence of insurability based on our underwriting rules. Additional premiums
may be paid under a periodic plan subject to our rules. See GUARANTEE OF
INSURABILITY RIDER. Unless otherwise specified by the owner, we will send
reminder notices for the planned periodic premiums. Additional premiums, other
than planned periodic premiums, are subject to the restrictions shown in Policy
Schedule 2. We reserve the right to return any additional premiums that would
cause this policy to fail to qualify as life insurance under applicable tax laws
as interpreted by us.

The amount and frequency of any planned periodic premiums elected in the initial
application are shown in Policy Schedule 1. Subject to our rules the owner may
change the frequency and amount of planned periodic premiums by providing us
with satisfactory notice at our Service Center. We may require satisfactory
evidence of insurability before we permit the owner to increase the amount of
planned periodic premiums.

Unless otherwise specified by the owner, if there is any policy debt, any
additional premiums paid, other than planned periodic premiums, will be used
first as a loan repayment with any excess applied as an additional premium. See
POLICY LOANS.

As of the date we receive and accept any additional premium:
     -    The Variable Insurance Amount will reflect this payment.
     -    The deferred policy loading in the policy year of payment will
          increase. Such increase will be recovered in level installments from
          this policy's investment base. See Policy Schedule 3 for details.
     -    The fixed base will increase by the amount of the payment less any
          premium loading deducted before allocation and less any deferred
          policy loading applicable to such payment as shown in Policy Schedule
          3.

As of the policy processing date on or next following the date of receipt and
acceptance of the additional premium the guaranteed benefits will increase. See
HOW WE DETERMINE THE GUARANTEE PERIOD AND FACE AMOUNT.


                                        4

MFP87(NY)


<PAGE>

- --------------------------------------------------------------------------------
GRACE PERIOD
After the end of the Guarantee Period, we will terminate this policy on any
policy processing date if the cash surrender value on such policy processing
date is negative. This negative cash surrender value will be considered as an
overdue charge as of such policy processing date. We will not terminate this
policy due to a negative cash surrender value until the end of the grace period.

The grace period will end 61 days after we mail a notice that we may terminate
this policy because of insufficient cash surrender value. To avoid termination,
the owner must pay us at least the GRACE AMOUNT shown in Policy Schedule 2. This
amount will be specified on the notice we send. If you die during the grace
period, we will pay the beneficiary the insurance benefits as described in
PROCEEDS PAYABLE TO THE BENEFICIARY.
- --------------------------------------------------------------------------------
HOW TO REINSTATE THIS POLICY
If we have terminated this policy at the end of the grace period, the owner may
reinstate it while you are alive if:

     -    The owner asks for reinstatement within three (3) years after the end
          of the grace period;
     -    We receive satisfactory evidence of your insurability; and
     -    The owner pays us at least the REINSTATEMENT PREMIUM shown in Policy
          Schedule 2.

The effective date of the reinstated policy will be the policy processing date
on or next following the date we approve your reinstatement application.


                                        5

MFP87

<PAGE>

================================================================================
HOW VARIABLE LIFE INSURANCE WORKS
- --------------------------------------------------------------------------------
THE SEPARATE ACCOUNT
The variable life insurance benefits under this policy are provided through
investments we make in the separate account designated in Policy Schedule 6.
This account is kept separate from our general account and any other separate
accounts we may have. It is used to support variable life insurance policies and
may be used for other purposes permitted by applicable laws and regulations. We
own the assets in the separate account. Assets equal to the reserves and other
liabilities of the account won't be charged with liabilities that arise from any
other business we conduct. But we may transfer to our general account assets
which exceed the reserves and other liabilities of the separate account.

The separate account will invest in mutual funds, unit investment trusts and
other investment portfolios which we determine to be suitable for this policy's
purposes. The separate account is treated as a unit investment trust under
Federal securities laws. It is registered with the Securities and Exchange
Commission (SEC) under the Investment Company Act of 1940. The separate account
is also governed by state laws as designated in Policy Schedule 6.

Income, realized and unrealized gains or losses from assets in the separate
account are credited to or charged against the account without regard to other
income, gains or losses in our other investment accounts.
- --------------------------------------------------------------------------------
INVESTMENT DIVISIONS
The separate account is divided into investment divisions. Each investment
division invests in a designated investment portfolio. The divisions and the
investment portfolios in which they invest are specified in Policy Schedule 6.
Some of the portfolios designated may be managed by a separate investment
adviser. Such adviser is registered under the Investment Advisers Act of 1940.

Each investment division will be valued at the end of each valuation period. A
VALUATION PERIOD is each business day together with any non-business days before
it. A BUSINESS DAY for a division is any day the New York Stock Exchange (NYSE)
is open for trading, or any day in which the SEC requires that the mutual funds,
unit investment trusts or other investment portfolios be valued.
- --------------------------------------------------------------------------------
CHANGES WITHIN THE SEPARATE ACCOUNT
We may from time to time make additional investment divisions available. These
divisions will invest in investment portfolios we find suitable for this policy.
We also have 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 our judgment, a portfolio no longer
suits the purposes of this policy. This may happen due to a change in laws or
regulations, or a change in a portfolio's investment objectives or restrictions,
or because the portfolio is no longer available for investment, or for some
other reason. We would get prior approval from the insurance department of our
state of domicile before making such a substitution. We would also get prior
approval from the SEC and any other required approvals before making such a
substitution.

Subject to any required regulatory approvals, we reserve the right to transfer
assets of the separate account or of an investment division, which we determine
to be associated with the class of policies to which this policy belongs, to
another separate account or investment division.

When permitted by law, we reserve the right to:
     -    deregister the separate account under the Investment Company Act of
          1940;


                                        6

MFP87

<PAGE>

- --------------------------------------------------------------------------------
CHANGES WITHIN THE SEPARATE ACCOUNT (CONTINUED)
     -    operate the separate account as a management company under the
          Investment Company Act of 1940;
     -    restrict or eliminate any voting rights of policyowners, or other
          persons who have voting rights as to the separate account; and
     -    combine the separate account with other separate accounts.

- --------------------------------------------------------------------------------
TOTAL INVESTMENT BASE
The TOTAL INVESTMENT BASE is the amount that this policy provides for investment
at any time. It is the sum of the investment base in each of the investment
divisions. The owner selects the divisions to which to allocate the total
investment base. The maximum number of divisions to which the total investment
base may be allocated at any one time is shown in Policy Schedule 2.
- --------------------------------------------------------------------------------
INVESTMENT BASE IN EACH INVESTMENT DIVISION
ON THE POLICY DATE
On the policy date, the total investment base is allocated among the divisions
as shown in Policy Schedule 1.

ON EACH SUBSEQUENT BUSINESS DAY
On each subsequent business day, the investment base in each division is an
amount calculated as follows:
(1)  We take the investment base in the division at the end of the preceding
     valuation period.
(2)  We multiply (1) by the division's net rate of return for the current
     valuation period.
(3)  We add (1) and (2).
(4)  We add to (3) any premiums allocated to the division during the current
     valuation period less any premium loading deducted before allocation as
     shown in Policy Schedule 3.
(5)  We add to (4) any loan repayments received and subtract from (4) any
     borrowed amounts which are allocated to the division during the current
     valuation period.
(6)  If the business day is a policy processing date, we subtract from (5) the
     amounts allocated to that division for:
          (a)  mortality costs;
          (b)  administrative fees;
          (c)  any other fees we describe in Policy Schedule 3; and
          (d)  any rider charges deducted from the investment base.
     If a policy processing date is on a policy anniversary, we also subtract:
          (e)  any annual recovery of deferred policy loading; and
          (f)  any net loan cost.
     All amounts in (6) will be allocated to each division in the proportion
     that (3) bears to the total investment base.

(7)  If the charges in (6) exceed the amount in (5), we will first calculate the
     cash surrender value to determine the amount of any overdue charges and
     then set the investment base in each division to zero.


                                        7

MFP87(NY)


<PAGE>

- --------------------------------------------------------------------------------
FIXED BASE
The FIXED BASE on the policy date of this policy equals this policy's cash
surrender value. Thereafter, the fixed base is calculated in the same manner as
the cash surrender value except that all calculations will be based on the
guaranteed maximum cost of insurance rates shown in Policy Schedule 5 and the
interest rate used in our computations shown in Policy Schedule 2. The fixed
base calculation does not reflect policy loans and repayments.
- --------------------------------------------------------------------------------
CHARGES DEDUCTED FROM INVESTMENT BASE ON EACH
POLICY PROCESSING DATE AFTER THE POLICY DATE
MORTALITY COST
We will determine the mortality cost on each policy processing date after the
policy date as follows:

(1)  We determine the policy's NET AMOUNT AT RISK as of the previous policy
     processing date, which is equal to:
          (a)  the death benefit as of such previous policy processing date,
               less
          (b)  the cash surrender value as of such previous policy processing
               date.
(2)  We adjust (1) for interest at the rate used in our computations which is
     shown in Policy Schedule 2 to reflect that:
          (a)  we assume claims are paid immediately upon the death of the
               insured, and
          (b)  we deduct the mortality cost at the end of a policy processing
               period.
(3)  We divide (2) by $1,000.
(4)  We determine the CURRENT COST OF INSURANCE rate per $1,000 based on the
     insured's sex, attained age, underwriting class and the value of (3) above.
     If your underwriting class changes as a result of a change in face amount
     requested by the owner or an additional premium payment, we will determine
     the current cost of insurance rate per $1,000 separately for increases in
     death benefit after the effective date of such increase.
(5)  We multiply (3) by (4).
     In no event will (5) be greater than the amount determined by substituting
     the fixed base as of the previous policy processing date for the amount of
     cash surrender value in (1)(b) above and the guaranteed maximum cost of
     insurance rate per $1,000 for the current cost of insurance rate per $1,000
     in (4).

We may change the current cost of insurance rates per $1,000 from time to time.
Any change in the current rates will be as described in CHANGES IN POLICY COST
FACTORS. They will never be more than the guaranteed maximum cost of insurance
rates per $1,000 shown in Policy Schedule 5.

OTHER DEDUCTIONS
Administrative and other fees and the annual recovery of deferred policy loading
are shown in Policy Schedule 3. The annual recovery of deferred policy loading
will be increased if additional premiums are paid. See ADDITIONAL PREMIUMS. The
net loan cost is described in the POLICY LOANS provision. The cost of any
benefits from riders is shown in Policy Schedule 3.
- --------------------------------------------------------------------------------
ALLOCATION OF ADDITIONAL PREMIUMS
As of the date we receive and accept an additional premium payment, the increase
in the total investment base will be allocated among the investment divisions in
accordance with instructions from the owner. If no such instructions are
received by us, allocation will be among the investment divisions in proportion
to the investment base in each division as of the date we receive and accept the
premium.


                                        8

MFP87

<PAGE>

- --------------------------------------------------------------------------------
OWNER'S RIGHT TO CHANGE ALLOCATION OF TOTAL INVESTMENT BASE
The owner can change the allocation of the total investment base among the
investment divisions. The number of changes each year that we will allow is
shown in Policy Schedule 2. To make a change, the owner must provide us with
satisfactory notice at our Service Center. The change will take effect when we
receive the notice. Our calculations will reflect the change.
- --------------------------------------------------------------------------------
WHAT HAPPENS ON THE MATURITY DATE OF AN INVESTMENT DIVISION
If part of the total investment base is allocated to an investment division that
has a maturity date, then, unless otherwise specified by the owner, the amounts
in that division as of the maturity date will be allocated to the investment
division designated for that purpose in Policy Schedule 2.
We will notify the owner 30 days in advance of the maturity date. To elect an
allocation to other than the division designated in Policy Schedule 2, the owner
must provide satisfactory notice to us at least 7 days prior to the maturity
date. The allocation on a maturity date will not be considered a change in the
allocation of the investment base for purposes of the number of changes
permitted.
- --------------------------------------------------------------------------------
MEASUREMENT OF INVESTMENT EXPERIENCE
The investment experience of an investment division is determined at the end of
each division's valuation period.

INDEX OF INVESTMENT EXPERIENCE
We use an INDEX to measure changes in each investment division's experience
during a valuation period. We set the index at $10 when the first investments in
that division were made. The index for a current valuation period equals the
index for the preceding valuation period multiplied by the experience factor for
the current period.

HOW WE DETERMINE THE EXPERIENCE FACTOR
The EXPERIENCE FACTOR for an investment division's valuation period reflects the
investment experience of the portfolio in which the division invests as well as
the charges assessed against the division. The factor is calculated as follows:
(1)  We take the net asset value as of the end of the current valuation period
     of the portfolio in which the division invests.
(2)  We add to (1) the amount of any dividend or capital gains distribution
     declared during the current valuation period for the investment portfolio.
     We subtract from that amount a charge for our taxes, if any.
(3)  We divide (2) by the net asset value of the portfolio at the end of the
     preceding valuation period.
(4)  We subtract the daily Asset Charge shown in Policy Schedule 3 for each day
     in the valuation period. This charge is to cover expense, mortality and
     minimum death benefit guarantee risks that we are assuming.
(5)  For any divisions investing in unit investment trusts only, we subtract an
     additional charge equal to the daily Trust Charge shown in Policy Schedule
     3 for each day in the valuation period. This charge is to cover the actual
     costs incurred in the purchase or sale of units of the trusts.

Calculations for divisions investing in the mutual fund portfolios are made on a
per share basis. Calculations for divisions investing in unit investment trusts
are on a per unit basis.
- --------------------------------------------------------------------------------
NET RATE OF RETURN FOR AN INVESTMENT DIVISION
Here's how we find an investment division's NET RATE OF RETURN for a valuation
period:

(1)  We determine the change in the division's index from the preceding
     valuation period to the current valuation period.
(2)  We divide this by the index for the preceding valuation period.

We follow a consistent method for longer periods of time.


                                        9

MFP87

<PAGE>

================================================================================
POLICY BENEFITS FOR THE OWNER
There are important rights and benefits that are available to the owner of this
policy during your lifetime. We discuss some of these rights and benefits in
this section.
- --------------------------------------------------------------------------------
CASH VALUE BENEFITS
CASH SURRENDER VALUE
The cash surrender value is determined as follows:

ON THE POLICY DATE
The cash surrender value equals the total investment base plus any policy debt
less the deferred policy loading for the first policy year.

ON EACH SUBSEQUENT POLICY PROCESSING DATE
On each subsequent policy processing date, the cash surrender value is
calculated as follows:
(1)  We take the total investment base.
(2)  We add to (1) any policy debt as of such date.
(3)  We subtract from (2) the following amounts:
          (a)  the deferred policy loading for the current policy year;
          (b)  any first year administrative fee that would otherwise be
               deducted; and
          (c)  if a policy processing date is other than a policy anniversary,
               any pro-rata net loan cost since the last policy anniversary (or
               since the policy date if during the first policy year).

ON A DATE DURING A POLICY PROCESSING PERIOD
On a date during a policy processing period, the cash surrender value is
calculated as follows:
(1)  We take the total investment base.
(2)  We add to (1) any policy debt as of such date.
(3)  We subtract from (2) the following amounts:
          (a)  the deferred policy loading for the current policy year;
          (b)  any first year administrative fee that would otherwise be
               deducted;
          (c)  the pro-rata mortality cost since the last policy processing
               date;
          (d)  any other fees which would otherwise be deducted on the next
               policy processing date; and
          (e)  any pro-rata net loan cost since the last policy anniversary (or
               since the policy date if during the first policy year).

SURRENDERING TO RECEIVE THE NET CASH SURRENDER VALUE
The owner can surrender this policy at any time and receive its net cash
surrender value. The net cash surrender value may be paid in cash or under one
or more income plans. See CHOOSING AN INCOME PLAN. The NET CASH SURRENDER VALUE
is the cash surrender value minus any policy debt. To surrender this policy, the
owner must return it to our Service Center with a signed request for surrender
in a form satisfactory to us. The surrender will take effect on the date this
policy and the request are sent to us. The net cash surrender value will vary
daily. We will determine the net cash surrender value as of the date we receive
this policy and the signed request at our Service Center. We'll usually pay the
net cash surrender value within 7 days. But me may delay payment when we are not
able to determine the amount because:
     -    the NYSE is closed for trading; or
     -    the SEC determines that a state of emergency exists.


                                       10

MFP87(NY)

<PAGE>

- --------------------------------------------------------------------------------
POLICY LOANS
The owner may borrow money from us. This policy will be the only security we
require for the loan. A loan may be taken any time this policy is in effect. The
owner may repay all or part of the loan at any time while you are living.

LOAN VALUE
The loan value is shown in Policy Schedule 2. The amount of the loan may not
exceed the loan value. Any existing policy debt will be deducted from a new
loan. The minimum permissible amount of any loan and repayment are shown in
Policy Schedule 2.

INTEREST
The loan interest rate is shown in Policy Schedule 2. Interest accrues (builds
up) each day. Interest payments are due at the end of each policy year. If
interest isn't paid when due, it will be added to the amount of the loan. The
sum of all outstanding loans plus accrued interest is called the POLICY DEBT.

If the policy debt exceeds the larger of the cash surrender value and the fixed
base, we will terminate this policy. We will not do this, however, until 61 days
after we mail notice of our intent to terminate. We'll notify, at their last
known addresses, the owner and anyone who holds this policy as collateral.

EFFECT OF A LOAN
A loan will be transferred out of the separate account and into our general
account and a repayment will be transferred into the separate account. A policy
loan reduces the total investment base while repayment of a loan will cause an
increase in the total investment base. Loans and repayments will be allocated
among the investment divisions in accordance with instructions given by the
owner. The owner may change that allocation by sending satisfactory notice to
us. If no such instructions are on record, the loan or repayment will be
allocated in proportion to the investment base in each division as of the date
of the loan or repayment.

A loan, WHETHER OR NOT REPAID, will have a PERMANENT EFFECT on the cash
surrender values and may have a permanent effect on the death benefits. See HOW
VARIABLE LIFE INSURANCE WORKS. If not repaid, the policy debt will reduce the
amount of death benefit proceeds and cash value benefits.

NET LOAN COST
The net loan cost will be calculated as follows:
(1)  We determine the policy debt as of the previous policy anniversary.
(2)  We multiply (1) by the loan charge shown in Policy Schedule 3.

Loans and repayments during a policy year will affect our calculations.

WHEN WE WILL MAKE THE LOAN
We'll usually loan the money within 7 days after we receive a request
satisfactory to us. But we may delay making the loan when we are not able to
determine the loan value because:
     -    the NYSE is closed for trading; or
     -    the SEC determines that a state of emergency exists.

If the loan is to be used to pay premiums on another variable life insurance
policy offered by us, we'll make the loan immediately.


                                       11

MFP87(NY)

<PAGE>

- --------------------------------------------------------------------------------
ASSIGNMENT - USING THIS POLICY AS COLLATERAL SECURITY
The owner can assign this policy as collateral security for a loan or other
obligation. This does not change the ownership. But the owner's rights and any
beneficiary's rights are subject to the terms of the assignment. To make or
release an assignment, we must receive written notice, satisfactory to us, at
our Service Center. We're not responsible for the validity of any assignment.
- --------------------------------------------------------------------------------
RIGHT TO EXCHANGE FOR FIXED LIFE INSURANCE
The owner may exchange this policy for a policy with benefits that do not vary
with the investment results of a separate account. No evidence of insurability
will be required.

We'll issue the new policy on your life after we receive:
     -    a proper written request; and
     -    this policy.

OTHER FACTS ABOUT THE NEW POLICY
The new policy's owner, insured and beneficiary will be the same as those of
this policy as of the date of exchange. The new policy will have the same issue
age, issue date, face amount, cash surrender value, underwriting class and
benefit riders as this policy. Any policy debt under this policy will be carried
over to the new policy.


                                       12
MFP87(NY)

<PAGE>

================================================================================
INSURANCE BENEFITS
- --------------------------------------------------------------------------------
VARIABLE INSURANCE AMOUNT
The Variable Insurance Amount on the policy date equals the cash surrender value
as of such date multiplied by the net single premium factor for your issue age.
Thereafter, the Variable Insurance Amount will vary daily based on the
investment results and any premium payments made. The Variable Insurance Amount
will be determined as of each date as follows:
(1)  We determine the cash surrender value of this policy as of such date.
(2)  We multiply (1) by the net single premium factor as of such date.
In no event will the Variable Insurance Amount be less than that required to
keep this policy qualified as life insurance under the Federal income tax laws.
The table of net single premium factors is shown in Policy Schedule 4.
- --------------------------------------------------------------------------------
CHANGING THE FACE AMOUNT
After the end of the first policy year, the owner may change the face amount of
this policy subject to the restrictions shown in Policy Schedule 2. To request a
change in face amount, the owner must provide satisfactory notice to us. The
EFFECTIVE DATE OF CHANGE will be the next policy processing date provided we
receive the notice at our Service Center at least 7 days before such policy
processing date. As of the effective date of change, the guaranteed benefits
will change. See HOW WE DETERMINE THE GUARANTEE PERIOD AND FACE AMOUNT.

INCREASING THE FACE AMOUNT
Satisfactory evidence of insurability may be required before we will
increase the face amount of this policy. An increase in face amount will
decrease the Guarantee Period. The maximum increase in face amount is that which
results in the minimum Guarantee Period for which we would then issue this
policy based on your attained age.

DECREASING THE FACE AMOUNT
A decrease in face amount will increase the Guarantee Period. We will not allow
a decrease in the face amount below the minimum face amount for which we would
then issue this policy based on your attained age. Nor will we allow a decrease
in the face amount below the amount required to keep this policy qualified as
life insurance under Federal income tax laws.
- --------------------------------------------------------------------------------
HOW WE DETERMINE THE GUARANTEE PERIOD AND FACE AMOUNT
ON THE POLICY DATE
The initial Guarantee Period and initial face amount on the policy date are
shown in Policy Schedule 2. The Guarantee Period and face amount are not
affected by investment results nor the allocation of the total investment base
among the investment divisions. They will change as described below as a result
of any additional premiums or any change in face amount requested by the owner.

WHEN AN ADDITIONAL PREMIUM IS PAID
The guaranteed benefits will increase as follows:
(1)  We take the immediate increase in cash surrender value resulting from the
     additional premium.
(2)  We add to (1) interest at the rate used in computations shown in Policy
     Schedule 2 for the period from the date we receive and accept the
     additional premium to the policy processing date on or next following such
     date. This is the GUARANTEE ADJUSTMENT AMOUNT.
(3)  If the Guarantee Period prior to payment is less than for life:
     The total of the guarantee adjustment amount and the fixed base will be
     used to calculate a new Guarantee Period. Any part of such total in excess
     of the amount required to increase the Guarantee Period to the whole of
     life will be applied as in (4) below.


                                       13

MFP87(NY)

<PAGE>

- --------------------------------------------------------------------------------
HOW WE DETERMINE THE GUARANTEE PERIOD AND FACE AMOUNT (CONTINUED)
(4)  If the Guarantee Period is for life: The guarantee adjustment amount or
     excess amount from (3) above will be applied as a net single premium for
     the whole of life to increase the face amount of this policy.

WHEN A CHANGE IN FACE AMOUNT IS REQUESTED
As of the effective date of change, we will redetermine the Guarantee Period as
follows:
(1)  We take the fixed base as of such date.
(2)  Based on the attained age of the insured, the new face amount of this
     policy and the amount in (1), we will redetermine the Guarantee Period.

     Our computations are based on the interest rate shown in Policy Schedule 2
     and the guaranteed maximum cost of insurance rates shown in Policy Schedule
     5.
- --------------------------------------------------------------------------------
PROCEEDS PAYABLE TO THE BENEFICIARY
We will pay the death benefit proceeds to the beneficiary upon your death. The
proceeds may be paid in cash or under one or more income plans. See CHOOSING AN
INCOME PLAN.

DEATH BENEFIT PROCEEDS
Death benefit proceeds are determined as follows:
(1)  We determine this policy's death benefit, which is the larger of the face
     amount and the Variable Insurance Amount.
(2)  We subtract from (1) any policy debt.
(3)  We add to (2) any amounts due from riders.

The values above will be those as of the date of death. If you die during the
grace period, we will pay the beneficiary the death benefit proceeds in effect
immediately prior to the grace period reduced by any overdue charges. The death
benefit will never be less than that required to keep this policy qualified as
life insurance under the Federal income tax laws.

HOW TO CLAIM DEATH BENEFIT PROCEEDS
The beneficiary should contact our Service Center for instructions. We'll
usually pay the proceeds within 7 days after we receive proof of your death
and any other requirements. We may delay payment of all or part of the death
benefit if we have not been able to determine this policy's cash surrender value
as of the date of death because:
     -    the NYSE is closed for trading; or
     -    the SEC determines that a state of emergency exists.

If a delay is necessary and death occurs prior to the end of the Guarantee
Period, we may delay payment of any excess of the death benefit over the face
amount. After the Guarantee Period we may delay payment of the entire death
benefit. We will add interest to the death benefit proceeds at an annual rate of
at least 4% from the date of death to the date of payment. Interest added to
death benefit proceeds will not be less than that required by any applicable
law.


                                       14

MFP87(NY)

<PAGE>

================================================================================
CHOOSING AN INCOME PLAN
The owner may choose one or more income plans for the payment of death benefit
proceeds during your lifetime. If, at the time of your death, no plan has been
chosen for paying death benefit proceeds, the beneficiary may choose a plan
within one year. The owner may also elect an income plan on surrender of the
policy for its net cash surrender value. For each plan we'll issue a separate
written agreement putting the plan into effect.

Our approval is needed for any plan where:
     -    the person named to receive payment is other than the owner or
          beneficiary; or
     -    the person named is not a natural person, such as a corporation; or
     -    any income payment would be less than $100.
- --------------------------------------------------------------------------------
THE INCOME PLANS
There are six income plans to choose from. They are:

PLAN 1. INCOME FOR A FIXED PERIOD
Payment is made in equal installments for a fixed number of years. We guarantee
each monthly payment will be at least the amount shown in the following table.
Values for annual, semi-annual or quarterly payments are available on request.

                       TABLE FOR INCOME FOR A FIXED PERIOD
                       (Payments for Each $1,000 Applied)

         Fixed Period           Monthly      Fixed Period           Monthly
           of Years             Income         of Years             Income
         ------------           -------      ------------           -------
               1                 $84.47           16                 $6.53
               2                  42.86           17                  6.23
               3                  28.99           18                  5.96
               4                  22.06           19                  5.73
               5                  17.91           20                  5.51
               6                  15.14           21                  5.32
               7                  13.16           22                  5.15
               8                  11.68           23                  4.99
               9                  10.53           24                  4.84
              10                   9.61           25                  4.71
              11                   8.86           26                  4.59
              12                   8.24           27                  4.47
              13                   7.71           28                  4.37
              14                   7.26           29                  4.27
              15                   6.87           30                  4.18


PLAN 2. INCOME FOR LIFE
Payment is made to the person named in equal monthly installments and guaranteed
for at least a period certain. The period certain can be 10 or 20 years. Other
periods certain are available on request. A refund certain may be chosen
instead. Under this arrangement, income is guaranteed until payments equal the
amount applied. If the person named lives beyond the guaranteed payments,
payments continue until his or her death.

We guarantee each payment will be at least the amount shown in the following
table. By age we mean the named person's age on his or her birthday nearest the
plan's effective date. Amounts for ages not shown are available on request.


                                       15

MFP87

<PAGE>

- --------------------------------------------------------------------------------
THE INCOME PLANS (CONTINUED)

                           TABLES FOR INCOME FOR LIFE
                   (Monthly Payments for Each $1,000 Applied)

                               PAYMENTS TO A MALE

     Age           10 Years Certain    20 Years Certain      Refund Certain
     ---           ----------------    ----------------      --------------
     0-10               $2.85               $2.84                 $2.84
     15                  2.92                2.91                  2.90
     20                  3.00                2.99                  2.98
     25                  3.10                3.09                  3.08
     30                  3.22                3.21                  3.19
     35                  3.37                3.35                  3.33
     40                  3.56                3.52                  3.50
     45                  3.80                3.74                  3.71
     50                  4.10                3.99                  3.97
     55                  4.47                4.28                  4.29
     60                  4.95                4.60                  4.70
     65                  5.58                4.92                  5.23
     70                  6.34                5.20                  5.90
     75                  7.20                5.38                  6.76
     80                  8.06                5.47                  7.87
     85 & over           8.77                5.50                  ----


                              PAYMENTS TO A FEMALE

     Age           10 Years Certain    20 Years Certain      Refund Certain
     ---           ----------------    ----------------      --------------
     0-10               $2.78               $2.78                 $2.77
     15                  2.83                2.83                  2.83
     20                  2.90                2.90                  2.89
     25                  2.98                2.98                  2.97
     30                  3.08                3.07                  3.07
     35                  3.20                3.19                  3.18
     40                  3.35                3.34                  3.33
     45                  3.54                3.52                  3.50
     50                  3.78                3.73                  3.71
     55                  4.09                4.00                  3.99
     60                  4.49                4.32                  4.34
     65                  5.01                4.67                  4.79
     70                  5.70                5.02                  5.38
     75                  6.57                5.29                  6.16
     80                  7.56                5.44                  7.21
     85 & over           8.46                5.50                  ----

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

PLAN 4. INCOME OF A FIXED AMOUNT
Payments of an agreed fixed amount are made annually, semi-annually, quarterly
or monthly. The fixed amount per year must be at least $60 for each $1,000 of
the amount applied. The amount applied will earn interest at an annual rate of
at least 3%. Payments will continue until the amount applied and interest are
fully paid.


                                       16

MFP87

<PAGE>
- --------------------------------------------------------------------------------
THE INCOME PLANS (CONTINUED)
PLAN 5. JOINT LIFE INCOME
This plan is available if there are two persons named to receive payments. At
least one of the persons named must be either the owner or beneficiary of this
policy. Monthly payments are made as long as at least one of the named persons
is living. We guarantee the payments will be at least the amount shown in the
following table while both named persons are alive. When one dies, we guarantee
to continue paying the other at least two-thirds of the amount shown. By age we
mean the named person's age on his or her birthday nearest the plan's effective
date. Amounts for two males, two females, or for ages not shown in the table
below are available on request.

                           TABLE OF JOINT LIFE INCOME
                   (Monthly Payments for Each $1,000 Applied)

                                          FEMALE AGE

                               55        60        65        70        75
                            ---------------------------------------------
                  50        $3.65     $3.78     $3.88     $3.96     $4.02
                  55         3.77      3.94      4.10      4.23      4.34
                  60         3.87      4.10      4.33      4.54      4.72
     MALE AGE     65         3.95      4.23      4.54      4.85      5.14
                  70         4.01      4.34      4.72      5.15      5.59
                  75         4.05      4.41      4.86      5.40      6.01


PLAN 6. ANNUITY PLAN
An amount can be used to buy any single premium annuity we offer on the plan's
effective date. However, the annuity can be bought at a rate 3% less than the
rate new applicants pay. Annuities combine features of guaranteed income and
payment similar to plans 2 and 5.

- --------------------------------------------------------------------------------
PAYMENTS WHEN NAMED PERSON DIES
When the person named to receive payments dies, we will pay any amounts still
due as provided by the plan agreement. The amounts still due are determined as
follows:
     -    For plans 1, 2, or 4, any remaining guaranteed payments will be
          continued. Under plan 4, any unpaid proceeds with any accrued interest
          may be paid in a single sum. Under plans 1 and 2, the discounted
          values of the remaining guaranteed payments may be paid in a single
          sum. This means we deduct the amount of the interest each remaining
          guaranteed payment would have earned had it not been paid out early.
          The discount interest rate is 3% for plan 1 and 3% for plan 2. But we
          will use the interest rate we used to calculate the payment for plans
          1 and 2, if they were not based on the table in this policy.
     -    For plan 3, we'll pay the amount left with us and any accrued
          interest.
     -    For plan 5, no amounts are payable after both named persons have died.
     -    For plan 6, the annuity agreement will state the amount due, if any.


                                       17

MFP87

<PAGE>
================================================================================
OTHER IMPORTANT INFORMATION
- --------------------------------------------------------------------------------
LIMITS ON OUR CONTESTING THIS POLICY
We rely on the statements made in the applications. Legally, they are considered
representations, not warranties. We can contest the validity of this policy if
any material misstatements are made in the initial application, a copy of which
is attached. We can also contest the validity of any change in face amount
requested by the owner if any material misstatements are made in any application
required for that change. We can also contest any amount of death benefit which
would not be payable except for the fact that an additional payment which
requires evidence of insurability was paid if any material misstatements are
made in any application required with the premium.

We won't contest the validity of this policy after this policy has been in
effect during your lifetime for two years from the date of issue. We won't
contest any change in face amount requested by the owner after the change has
been in effect during your lifetime for two years from the effective date of
such change. Nor will we contest any amount of death benefit attributable to
an additional premium which requires evidence of insurability after it has been
in effect during your lifetime for two years from the date we receive and
accept such premium.

If this policy is reinstated, this provision will be measured from the effective
date of the reinstated policy.
- --------------------------------------------------------------------------------
QUARTERLY REPORT
We will send the owner a report four (4) times a policy year within 31 days
after the end of each policy quarter. The report will show the death benefit,
cash surrender value and policy debt as of the end of the policy quarter. The
report will also show the allocation of the total investment base as of such
date and the amounts deducted from or added to the total investment base since
the last quarterly report. The report will also include any other information
that may be currently required by the insurance supervisory official of the
jurisdiction in which this policy is delivered.
- --------------------------------------------------------------------------------
CHANGING THIS POLICY
The policy or any benefit riders may be changed to another plan of insurance
according to our rules at the time of the change.
- --------------------------------------------------------------------------------
POLICY CHANGES - APPLICABLE TAX LAW
For you and the owner to receive the tax treatment accorded to life insurance
under Federal law, this policy 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 permitted by law, we have
reserved in this policy the right to return any premium payments that would
cause this policy to fail to qualify as life insurance under applicable tax law
as interpreted by us. Further, we reserve the right to make changes in this
policy or its riders or to make distributions from this policy to the extent we
deem it necessary to continue to qualify this policy as life insurance. Any such
changes will apply uniformly to all policies that are affected. The owner will
be given advance written notice of such changes.
- --------------------------------------------------------------------------------
ERROR IN AGE OR SEX
If an age or sex as stated in the application is wrong, it could mean the face
amount or any other policy benefit is wrong. Therefore, amounts payable under
this policy or its riders will be what the premiums paid would have bought for
the Guarantee Period at the true age or sex.


                                       18

MFP87(NY)

<PAGE>
- --------------------------------------------------------------------------------
SUICIDE
If you commit suicide within two years from the date of issue, the death benefit
will be limited to the amount of the premiums paid.

If you commit suicide within two years of the effective date of any increase in
face amount requested by the owner, 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 mortality cost deductions made for such increase.

If you commit suicide within two years of any date we receive and accept an
additional premium which requires evidence of insurability, any amount of death
benefit which would not be payable except for the fact that the additional
premium was paid will be limited to the amount of such payment.

The death benefit we will pay will be reduced by any policy debt.
- --------------------------------------------------------------------------------
CLAIMS OF CREDITORS
The proceeds of this policy will be free from creditors' claims to the extent
allowed by law.
- --------------------------------------------------------------------------------
NON-PARTICIPATING
This policy does not participate in the divisible surplus of ML of New York.
- --------------------------------------------------------------------------------
AUTHORITY TO MAKE AGREEMENTS
All agreements made by us must be signed by our president or a vice president
and by our secretary or an assistant secretary. No other person, including an
insurance agent or broker, can:
     -    change any of this policy's terms;
     -    extend the time for paying premiums; or
     -    make any agreement binding on us.
- --------------------------------------------------------------------------------
CHANGES IN POLICY COST FACTORS
Changes in policy cost factors (expense charges, current cost of insurance
rates, loan charges) will be by class and based upon changes in future
expectations for such elements as: mortality, persistency, expenses and taxes.
Any change in policy cost factors will be determined in accordance with
procedures and standards on file, if required, with the insurance supervisory
official of the jurisdiction in which this policy is delivered.
- --------------------------------------------------------------------------------
MATURITY DATE OF THIS POLICY
On the maturity date of this policy shown in Policy Schedule 2, we will pay the
owner the net cash surrender value if the insured is then living and the policy
is in effect. The net cash surrender value may be paid in cash or under
one or more income plans. See CHOOSING AN INCOME PLAN.
Payment of the planned periodic premiums shown in Policy Schedule 1 does not
guarantee that this policy will remain in effect until the maturity date. The
period for which coverage may continue will depend on:
     -    the amount, timing and frequency of premium payments;
     -    changes in the face amount of this policy;
     -    changes in the cost of insurance rates;
     -    any deductions for policy loans; and
     -    any deductions resulting from any benefit riders; and
     -    investment results.


                                       19

MFP87(NY)

<PAGE>

- --------------------------------------------------------------------------------
REQUIRED NOTE ON OUR COMPUTATIONS
Our computations of reserves, cash surrender values, fixed base and the maximum
mortality costs are based on the mortality table and interest at the rate shown
in Policy Schedule 2. In calculating the maximum mortality costs, we use the
insured's attained age, sex and underwriting class. When making our
computations, we assume that death claims are paid immediately. Mortality and
expense risks of ML of New York shall not adversely affect the dollar amount of
insurance benefits or cash surrender values.

We have filed a detailed statement of our computations with the insurance
supervisor of the state or jurisdiction where this policy is delivered. All
policy values equal or exceed those required by the law of that state or
jurisdiction. Any benefit provided by an attached rider will not increase these
values unless stated in that rider.


                                       20

MFP87(NY)

<PAGE>

- --------------------------------------------------------------------------------
MODIFIED FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY

Variable life insurance payable upon death of insured. Death benefit subject to
guaranteed minimum during Guarantee Period. Guaranteed minimum is policy's face
amount. Flexible premiums. Non-participating. Investment results reflected in
policy benefits.

MFP87(NY)



<PAGE>

ML LIFE INSURANCE COMPANY OF NEW YORK

Home Office:  100 Church Street, 11th Floor, New York, New York 10080-6511
Variable Life Insurance Service Center:  P.O. Box 9025, Springfield,
  Massachusetts 01102-9025
- --------------------------------------------------------------------------------

INSURED NO. 1         RICHARD ROE
INSURED NO. 2         JANE ROE
NO. 1 ISSUE AGE/SEX   35 Male              NO. 2 ISSUE AGE/SEX   35 Female
INITIAL PREMIUM       $ $10,000.00         INITIAL FACE AMOUNT   $ $56,358
ISSUE DATE            January 30, 1994     POLICY NUMBER         SPECIMEN
POLICY DATE           January 28, 1994     UNDERWRITING CLASS    Standard-Simp-
                                                                 lified

MODIFIED FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR
VARIABLE LIFE INSURANCE POLICY

This policy is a legal contract between its owner and us. PLEASE READ IT
CAREFULLY. In this policy, the word YOU refers to both insureds shown in Policy
Schedule 1 if both insureds are alive; otherwise to the last surviving insured.
WE refers to ML Life Insurance Company of New York ("ML of New York").

- --------------------------------------------------------------------------------
DEATH BENEFIT PROVIDED BY THIS POLICY
We will pay the death benefit proceeds to the beneficiary when we receive proof
of the death of the last surviving insured.

AT ISSUE, THE DEATH BENEFIT EQUALS THIS POLICY'S INITIAL FACE AMOUNT.
AFTERWARDS, THE DEATH BENEFIT MAY INCREASE OR DECREASE ON ANY DAY, DEPENDING ON
THIS POLICY'S INVESTMENT RESULTS BUT WILL NEVER BE LESS THAN THIS POLICY'S FACE
AMOUNT. THE DURATION FOR WHICH THE DEATH BENEFIT IS IN EFFECT MAY VARY WITH THE
INVESTMENT RESULTS BUT WILL NEVER BE LESS THAN THIS POLICY'S GUARANTEE PERIOD.
FOR DETAILS ON DEATH BENEFIT PROCEEDS AND THE GUARANTEE PERIOD SEE INSURANCE
BENEFITS.

- --------------------------------------------------------------------------------
CASH VALUE BENEFITS PROVIDED BY THIS POLICY
During your lifetime while this policy is in effect, we provide cash value
benefits and other important rights as described in this policy.

THE CASH SURRENDER VALUE MAY INCREASE OR DECREASE ON ANY DAY, DEPENDING ON THE
INVESTMENT RESULTS FOR THIS POLICY. NO MINIMUM AMOUNT IS GUARANTEED. SEE POLICY
BENEFITS FOR THE OWNER FOR INFORMATION ON CASH SURRENDER VALUES.

- --------------------------------------------------------------------------------
INVESTMENT RESULTS FOR THIS POLICY
The owner can allocate this policy's total investment base among investment
divisions. Each division invests in a designated investment portfolio. Cash
surrender values and death benefits may increase or decrease depending on the
investment experience of the divisions, the allocation of the policy's
investment base among the divisions and the timing and amount of all premiums.
See HOW VARIABLE LIFE INSURANCE WORKS for details.

- --------------------------------------------------------------------------------
RIGHT TO EXAMINE THIS POLICY
This policy may be returned on or before the end of the FREE LOOK PERIOD. That
period ends 10 days after the owner receives this policy. Mail or deliver this
policy to us or to the agent who sold it. The returned policy will be treated as
if we never issued it. We'll promptly return any premium paid.


/s/ Barry G. Skolnick                   /s/ Anthony J. Vespa
    Secretary                               President

- --------------------------------------------------------------------------------
MODIFIED FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE POLICY
Variable life insurance payable upon death of the last surviving insured. Death
benefit subject to guaranteed minimum during Guarantee Period. Guaranteed
minimum is policy's face amount. Flexible premiums. Non-participating.
Investment results reflected in policy benefits.

MFPLS87(NY)(7/94)
<PAGE>

- --------------------------------------------------------------------------------
POLICY CONTENTS
- --------------------------------------------------------------------------------

POLICY SCHEDULES

     Premiums                                                Policy Schedule 1

     Policy Facts                                                            2

     Charges and Fees for This Policy                                        3

     Table of Net Single Premium Factors                                     4

     Table of Guaranteed Maximum Cost of Insurance Rates                     5

     The Separate Account                                                    6

INTRODUCTION TO THIS POLICY                                             Page 3

PREMIUM PAYMENTS                                                             4

HOW VARIABLE LIFE INSURANCE WORKS                                            6

POLICY BENEFITS FOR THE OWNER                                               10

INSURANCE BENEFITS                                                          13

CHOOSING AN INCOME PLAN                                                     15

OTHER IMPORTANT INFORMATION                                                 18

A copy of the application(s) and any additional benefit riders and endorsements
are at  the back of this policy.





- --------------------------------------------------------------------------------
POLICY SCHEDULES
THE POLICY SCHEDULES COME RIGHT AFTER THIS PAGE. THEY GIVE SPECIFIC FACTS ABOUT
THIS POLICY AND ITS COVERAGE. PLEASE REFER TO THEM WHILE READING THIS POLICY.


MFPLS87(NY)

<PAGE>

- --------------------------------------------------------------------------------
                      POLICY SCHEDULE 1

       INSURED NO.1   RICHARD ROE
       INSURED NO.2   JANE ROE
NO. 1 ISSUE AGE/SEX   35 Male                NO.2 ISSUE AGE/SEX    35 Female
    INITIAL PREMIUM   $10,000.00             INITIAL FACE AMOUNT   $56,358
         ISSUE DATE   January 30, 1994       POLICY NUMBER         SPECIMEN
        POLICY DATE   January 28, 1994       UNDERWRITING          Standard
                                             CLASS                 Simplified

                      PREMIUMS
- --------------------------------------------------------------------------------
Premium Payments      Initial premium paid with application $10,000.00

- --------------------------------------------------------------------------------
Allocation            Allocation of total investment base on policy date:
Information                                                    Total
                                                             Investment
                      Division                                  Base
                      --------                               ----------
                      MONEY RESERVE                          $10,000.00
                      Total                                  $10,000.00


SCH1                                                           POLICY SCHEDULE 1
<PAGE>

- --------------------------------------------------------------------------------
                      POLICY SCHEDULE 1

       INSURED NO.1   RICHARD ROE
       INSURED NO.2   JANE ROE
NO. 1 ISSUE AGE/SEX   35 Male                NO.2 ISSUE AGE/SEX    35 Female
    INITIAL PREMIUM   $2,000.00              INITIAL FACE AMOUNT   $56,600.00
         ISSUE DATE   January 30, 1994       POLICY NUMBER         SPECIMEN
        POLICY DATE   January 28, 1994       UNDERWRITING          Standard
                                             CLASS                 Simplified

                      PREMIUMS
- --------------------------------------------------------------------------------
Premium Payments      Initial premium paid with application $2,000.00

                      Planned periodic premiums of $2,000.00 have been
                      elected. They may be paid starting January 28, 1994
                      and annually thereafter through January 28, 1999.

- --------------------------------------------------------------------------------
Allocation            Allocation of total investment base on policy date:
Information                                                    Total
                                                             Investment
                      Division                                  Base
                      --------                               ----------
                      MONEY RESERVE                           $2,000.00
                      Total                                   $2,000.00


SCH1                                                           POLICY SCHEDULE 1
<PAGE>

- --------------------------------------------------------------------------------
                       POLICY SCHEDULE 2

       INSURED NO.1   RICHARD ROE
       INSURED NO.2   JANE ROE
NO. 1 ISSUE AGE/SEX   35 Male                 NO. 2 ISSUE AGE/SEX   35 Female
    INITIAL PREMIUM   $10,000.00              INITIAL FACE AMOUNT   $56,358
         ISSUE DATE   January 30, 1994        POLICY NUMBER SPECIMEN
        POLICY DATE   January 28, 1994        UNDERWRITING Standard
                                              CLASS               Simplified

                      POLICY FACTS
- --------------------------------------------------------------------------------
Owner                 Owners of this policy on the issue date are:
                      RICHARD ROE
- --------------------------------------------------------------------------------
Policy Processing     Policy processing dates are the policy date and the
Date                  days when we deduct charges and are on the same day
                      of the month as the policy date at the end of each
                      successive 3 month period.
Policy Processing     A policy processing period is the period between
Period                successive policy processing dates.
- --------------------------------------------------------------------------------
Investment Base -     Maximum number of divisions to be allocated at any one
Allocation Rules      time is 5.
                      Number of allocation changes per year is unlimited. We
                      reserve the right to limit the number of changes, but
                      in no event to less than 5 per year.
                      No allocation changes are allowed during the free look
                      period.
- --------------------------------------------------------------------------------
Maturity Date of      On the maturity date of an investment division, amounts
an Investment         in that division will be allocated to the
Division              Money Reserve division, unless otherwise specified
                      by the owner.
- --------------------------------------------------------------------------------
Additional            Maximum attained age of either insured at time of
Premiums -            payment is 80.
Other than Planned    Minimum additional premium is $200.
Periodic Premiums     Number of additional premium payments permitted per
                      year is 4.
- --------------------------------------------------------------------------------
Grace Period          The Grace Amount is equal to the charges that were due
                      on the policy processing date on which we determined
                      that the cash surrender value was insufficient.
- --------------------------------------------------------------------------------
Reinstatement         The reinstatement premium is the minimum premium for
                      which we would then issue this policy based on the
                      policy year and underwriting classes of both insureds as
                      of the effective date of the reinstated policy.
- --------------------------------------------------------------------------------
Changing the          Maximum attained age of either insured at time of change
Face Amount           is 80.
                      Minimum change in face amount is $10,000.
                      Number of changes permitted per year is 1.
- --------------------------------------------------------------------------------
Policy Loan           Loan value is 90% of the cash surrender value.
                      Minimum loan amount is $200 (except when used to pay
                      premiums on another ML of New York policy).
                      Minimum repayment amount is $200.
                      Loan interest rate is 6.00% per year.
- --------------------------------------------------------------------------------
Initial Guarantee     The initial Guarantee Period is for the life
Period                of the last surviving insured.
- --------------------------------------------------------------------------------
Maturity Date         The maturity date of this policy is the policy
of This Policy        anniversary nearest the younger insured's 100th
                      birthday.
- --------------------------------------------------------------------------------


SCH2(NY.1)FPLS                                                 POLICY SCHEDULE 2
<PAGE>

                      POLICY SCHEDULE 2
                        (CONTINUED)

- --------------------------------------------------------------------------------
Interest Rate         1980 CSO Mortality Table (Male and Female)
and Mortality
Table used in         Interest at 4.00% per year
Our Computations
- --------------------------------------------------------------------------------
Policy Riders,        None
if any
- --------------------------------------------------------------------------------


SCH2(NY.1)FPLS                                                 POLICY SCHEDULE 2
<PAGE>

- --------------------------------------------------------------------------------
                      POLICY SCHEDULE 3

       INSURED NO.1   RICHARD ROE
       INSURED NO.2   JANE ROE
NO. 1 ISSUE AGE/SEX   35 Male                 NO. 2 ISSUE AGE/SEX   35 Female
    INITIAL PREMIUM   $10,000.00              INITIAL FACE AMOUNT   $56,358
         ISSUE DATE   January 30, 1994        POLICY NUMBER SPECIMEN
        POLICY DATE   January 28, 1994        UNDERWRITING Standard
                                              CLASS               Simplified

                      CHARGES AND FEES FOR THIS POLICY
- --------------------------------------------------------------------------------
Premium Loading       None
Deducted Before
Allocation
- --------------------------------------------------------------------------------
Basic Policy          Mortality Cost:
Charges and Fees       - Guaranteed maximum cost of insurance rates per
Deducted from            $1,000 are shown in Policy Schedule 5.
the Investment
Base                  Administrative Fees:
                       - None

                      Annual Recovery of Deferred Policy Loading:
                       - Initial Premium: 1.10% of initial premium deducted
                         annually on the first through tenth policy
                         anniversaries.
                       - Additional Premiums: 1.10% of each additional premium
                         deducted annually on the first through tenth
                         policy anniversaries following receipt and acceptance
                         of the additional premium.

                      Loan Charge:
                       - This is the difference between the loan interest rate
                         and the rate we credit to borrowed funds and will be a
                         maximum of 2.00% of the policy debt deducted annually.
- --------------------------------------------------------------------------------
Charges Deducted      Asset Charge:
from Divisions in      - daily charge of .002477% (equivalent to .90% annually
the Separate             in advance).
Account
                      Trust Charge:
                       - daily charge of .000933% (equivalent to .34% annually
                         in advance).

                         We reserve the right to increase the Trust Charge
                         but in no event above .001373% (equivalent to .50%
                         annually in advance).
- --------------------------------------------------------------------------------
Rider Charges         None
Deducted from the
Investment Base
- --------------------------------------------------------------------------------
Other Rider           None
Charges
- --------------------------------------------------------------------------------


SCH3(NY.1)FPLS                                                 POLICY SCHEDULE 3
<PAGE>

                      POLICY SCHEDULE 3
                        (CONTINUED)

- --------------------------------------------------------------------------------
Deferred Policy       The amount of Deferred Policy Loading applicable during
Loading               a policy year is deducted from this policy's investment
                      base in calculating its cash surrender value.

                       - Initial Premium

                         The maximum amount of the Deferred Policy Loading
                         attributable to the initial premium is:

                             During     As % of      During     As % of
                             Policy     Initial      Policy     Initial
                              Year      Premium       Year      Premium
                             ------     -------      ------     -------
                                1        11.00%         6         5.50%
                                2         9.90          7         4.40
                                3         8.80          8         3.30
                                4         7.70          9         2.20
                                5         6.60         10         1.10
                                                       11+           0

                         Policy year is measured from the policy date.

                       - Additional Premiums

                         The maximum increase in the amount of the Deferred
                         Policy Loading attributable to an additional premium
                         is:

                         Additional   As % of Each    Additional  As % of Each
                           Premium     Additional       Premium    Additional
                           Year  *       Premium        Year  *      Premium
                         ----------   ------------    ----------  ------------
                              1           11.00%            6         5.50%
                              2            9.90             7         4.40
                              3            8.80             8         3.30
                              4            7.70             9         2.20
                              5            6.60            10         1.10
                                                           11+           0

                       * Additional premium year 1 is the period from the date
                         we receive and accept an additional premium to the
                         next policy anniversary. Additional premium years
                         2 through 10 are the full policy years thereafter.
- --------------------------------------------------------------------------------


SCH3(NY.1)FPLS                                                 POLICY SCHEDULE 3
<PAGE>

- --------------------------------------------------------------------------------
                      POLICY SCHEDULE 4

      INSURED NO. 1   RICHARD ROE                  ISSUE AGE/SEX   35 Male
      INSURED NO. 2   JANE ROE                     ISSUE AGE/SEX   35 Female


- --------------------------------------------------------------------------------
                TABLE OF NET SINGLE PREMIUM FACTORS

            (Factors Per $1.00 of Cash Surrender Value)

    Policy            Policy               Policy              Policy
     Year   Factor     Year     Factor      Year      Factor    Year    Factor
    ------ --------   ------   --------    ------    --------  ------ --------

     1     6.19321      26      2.39682      51       1.21408
     2     5.95512      27      2.31367      52       1.19636
     3     5.72639      28      2.23419      53       1.18011
     4     5.50667      29      2.15833      54       1.16513
     5     5.29563      30      2.08604      55       1.15119

     6     5.09295      31      2.01723      56       1.13805
     7     4.89833      32      1.95182      57       1.12545
     8     4.71148      33      1.88963      58       1.11312
     9     4.53211      34      1.83051      59       1.10076
    10     4.35996      35      1.77426      60       1.08806

    11     4.19474      36      1.72075      61       1.07472
    12     4.03620      37      1.66991      62       1.06068
    13     3.88410      38      1.62171      63       1.04616
    14     3.73818      39      1.57618      64       1.03201
    15     3.59821      40      1.53338      65       1.02207

    16     3.46399      41      1.49329
    17     3.33531      42      1.45582
    18     3.21198      43      1.42087
    19     3.09381      44      1.38825
    20     2.98065      45      1.35773

    21     2.87233      46      1.32918
    22     2.76867      47      1.30249
    23     2.66949      48      1.27763
    24     2.57458      49      1.25461
    25     2.48374      50      1.23346

On policy processing dates not shown, we will determine the Net Single
Premium Factor in a consistent manner with allowance for time elapsed.

The Net Single Premium Factor on a date during a policy processing period
is determined by interpolating between the factors for the policy
processing date immediately preceding and immediately following that date.


SCH4                                                           POLICY SCHEDULE 4
<PAGE>

- --------------------------------------------------------------------------------
                      POLICY SCHEDULE 5

      INSURED NO. 1   RICHARD ROE                ISSUE AGE/SEX   35 Male
      INSURED NO. 2   JANE ROE                   ISSUE AGE/SEX   35 Female


- --------------------------------------------------------------------------------
         TABLE OF GUARANTEED MAXIMUM COST OF INSURANCE RATES

           (Quarterly Rates per $1,000 of Net Amount at Risk)

 Policy              Policy             Policy              Policy
  Year     Rate       Year     Rate      Year     Rate       Year     Rate
- -------- --------   -------- --------  -------- --------   -------- --------

    1    $0.00088      26    $0.72225      51   $30.29406
    2     0.00284      27     0.83778      52    34.48083
    3     0.00521      28     0.97778      53    39.00725
    4     0.00809      29     1.14854      54    43.85464
    5     0.01167      30     1.35167      55    49.05260

    6     0.01608      31     1.58955      56    54.66632
    7     0.02157      32     1.85966      57    60.79119
    8     0.02814      33     2.16332      58    67.63945
    9     0.03591      34     2.49953      59    75.63816
   10     0.04495      35     2.87919      60    85.75820

   11     0.05575      36     3.32334      61   100.48853
   12     0.06817      37     3.85309      62   125.22929
   13     0.08252      38     4.49561      63   174.93869
   14     0.09935      39     5.28062      64   305.59639
   15     0.11909      40     6.21686      65   333.33333


   16     0.14222      41     7.30301
   17     0.16950      42     8.54562
   18     0.20179      43     9.92887
   19     0.24036      44    11.45385
   20     0.28595      45    13.15722

   21     0.33860      46    15.09678
   22     0.39864      47    17.34004
   23     0.46555      48    19.95176
   24     0.53987      49    23.00385
   25     0.62477      50    26.45515


SCH5                                                           POLICY SCHEDULE 5
<PAGE>

- --------------------------------------------------------------------------------
                    POLICY SCHEDULE 6



                   THE SEPARATE ACCOUNT
- --------------------------------------------------------------------------------
The Separate          The Separate Account is ML of New York Variable Life
Account               Separate Account II which is organized in and governed by
                      the laws of New York, our state of domicile. The Separate
                      Account is divided into investment divisions.
- --------------------------------------------------------------------------------
Investment            Each investment division listed below invests in shares
Divisions             of the mutual fund portfolio designated. Each portfolio
Investing in          is a part of the Merrill Lynch Series Fund, Inc., or
Shares of a           the Merrill Lynch Variable Series Fund, Inc. managed
Mutual Fund           by Merrill Lynch Asset Management, L.P., which is a
                      subsidiary of Merrill Lynch & Co., Inc.

MONEY RESERVE         MONEY RESERVE PORTFOLIO
DIVISION              Objective      - Preservation of capital, liquidity and
                                       a high level of current income
                                       consistent with these objectives.
                      Investments    - Money market instruments including:
                                       short term U.S. government securities,
                                       government agency securities, bank
                                       money instruments, prime commercial
                                       paper and high grade short term
                                       corporate obligations.
                      Term           - Substantially all issues maturing in
                                       less than 1 year.

GOVERNMENT BOND       INTERMEDIATE GOVERNMENT BOND PORTFOLIO
DIVISION              Objective      - Highest possible income while
                                       protecting capital.
                      Investments    - Debt securities of the U.S. government
                                       or its agencies.
                      Term           - Generally securities maturing in an
                                       average of 6 to 8 years. Maximum
                                       maturity will not exceed 15 years.

CORPORATE BOND        LONG TERM CORPORATE BOND PORTFOLIO
DIVISION              Objective      - High current income.
                      Investments    - Primarily high quality fixed income
                                       corporate bonds.
                      Term           - Generally corporate bonds maturing in
                                       more than 15 years.

HIGH YIELD            HIGH YIELD PORTFOLIO
DIVISION              Objective      - Highest current income.
                      Investments    - Primarily fixed income securities rated
                                       in the lower categories of the
                                       established rating services.

CAPITAL STOCK         CAPITAL STOCK PORTFOLIO
DIVISION              Objective      - Long term growth of capital and income,
                                       plus reasonable current income.
                      Investments    - Common stocks of good or improving
                                       quality thought to be undervalued. Cash
                                       reserves including government and
                                       money market securities will be used as
                                       management considers appropriate.

GROWTH STOCK          GROWTH STOCK PORTFOLIO
DIVISION              Objective      - Above average long term growth of
                                       capital. Current income not a major
                                       consideration.
                      Investments    - Primarily common stocks of aggressive
                                       growth companies considered to have
                                       special growth potential.




SCH6A (3/94)                                                   POLICY SCHEDULE 6
<PAGE>

                   POLICY SCHEDULE 6
                      (CONTINUED)
- --------------------------------------------------------------------------------

GLOBAL STRATEGY       GLOBAL STRATEGY PORTFOLIO
DIVISION              Objective      - High total investment return.
                      Investments    - Primarily a diversified  portfolio  of
                                       equity and fixed  income  securities
                                       of U.S. and foreign issuers.

MULTIPLE STRATEGY     MULTIPLE STRATEGY PORTFOLIO
DIVISION              Objective      - Highest total investment return
                                       consistent with prudent risk through
                                       fully managed investment policy.
                      Investments    - May, at any given time, be
                                       substantially invested in equity
                                       securities, bonds and notes or money
                                       market securities.

NATURAL RESOURCES     NATURAL RESOURCES PORTFOLIO
DIVISION              Objective      - Long term growth and  protection  of
                                       capital.
                      Investments    - Equity securities of  domestic  and
                                       foreign companies  with  substantial
                                       natural resource  assets.

BALANCED              BALANCED PORTFOLIO
DIVISION              Objective      - Current income as well as capital
                                       appreciation.
                      Investments    - Balanced portfolio of fixed income
                                       and equity securities.

INT'L BOND            INTERNATIONAL  BOND FUND
DIVISION              Objective      - High total investment return.
                      Investments    - Non-U.S. international portfolio
                                       of debt instruments denominated
                                       in various currencies and multi-
                                       national currency units.

DEVELOPING CAP        DEVELOPING CAPITAL MARKETS FOCUS FUND
DIVISION              Objective      - Long-term capital appreciation.
                      Investments    - Securities, principally equities,
                                       of issuers in countries having
                                       smaller capital markets.

GLOBAL UTILITY        GLOBAL UTILITY FOCUS FUND
DIVISION              Objective      - Capital appreciation and current
                                       income.
                      Investments    - At least 65% in equity and debt
                                       securities issued by domestic and
                                       foreign companies which are, in the
                                       opinion of the Investment Adviser,
                                       primarily engaged in the ownership
                                       or operation of facilities used to
                                       generate, transmit or distribute
                                       electricity, telecommunications,
                                       gas or water.

INT'L EQUITY          INTERNATIONAL EQUITY FOCUS FUND
DIVISION              Objective      - Capital appreciation.
                      Investments    - Securities, principally equities,
                                       of issuers in countries other than
                                       the U.S.

WORLD INCOME          WORLD INCOME FOCUS FUND
DIVISION              Objective      - High current income
                      Investments    - Global portfolio of fixed income
                                       securities denominated in various
                                       currencies, including multinational
                                       currency units.  May invest in U.S.
                                       and foreign government and corporate
                                       fixed income securities, including
                                       high yield, high risk, lower rated
                                       and unrated securities.


SCH6A (3/94)                                                   POLICY SCHEDULE 6
<PAGE>

                      POLICY  SCHEDULE  6
                         (CONTINUED)


- --------------------------------------------------------------------------------
BASIC VALUE           BASIC VALUE FOCUS FUND
DIVISION              Objective      - Capital appreciation and,
                                       secondarily, income.
                      Investment     - Securities, primarily equities that
                                       management of the Fund believes are
                                       undervalued and therefore represent
                                       basic investment value.

Investment            Each investment division listed below invests in units
Divisions             of a unit investment trust. Each trust is a part of the
Investing in          Merrill Lynch Fund of Stripped ("Zero") U.S. Treasury
Units of a            Securities and is sponsored by Merrill Lynch, Pierce,
Unit Investment       Fenner & Smith Inc., which is a subsidiary of Merrill
Trust                 Lynch & Co., Inc.
                      The objective and investments listed below apply to all
                      trusts. The maturity date is specified for each.
                      Objective      - To provide safety of capital and a high
                                       yield to maturity.
                      Investments    - Bearer debt obligations of the United
                                       States of America which have been
                                       stripped of their unmatured interest
                                       coupons, coupons stripped from debt
                                       obligations of the United States of
                                       America and receipts and certificates
                                       for such stripped debt obligations and
                                       stripped coupons.
                      Maturity       - The Divisions have the following fixed
                      Date             maturity dates:

                                              DIVISION      MATURITY DATE
                                              ----------    -------------

                                              1994 TRUST    August 15, 1994
                                              1995 TRUST    January 15, 1995
                                              1996 TRUST    February 15, 1996
                                              1997 TRUST    February 15, 1997
                                              1998 TRUST    February 15, 1998
                                              1999 TRUST    February 15, 1999
                                              2000 TRUST    February 15, 2000
                                              2001 TRUST    February 15, 2001
                                              2002 TRUST    February 15, 2002
                                              2003 TRUST    August 15, 2003
                                              2004 TRUST    February 15, 2004
                                              2005 TRUST    February 15, 2005
                                              2006 TRUST    February 15, 2006
                                              2007 TRUST    February 15, 2007
                                              2008 TRUST    February 15, 2008
                                              2009 TRUST    February 15, 2009
                                              2010 TRUST    February 15, 2010
                                              2011 TRUST    February 15, 2011
                                              2013 TRUST    February 15, 2013
                                              2014 TRUST    February 15, 2014


NOTE:  PLEASE REFER TO THE PROSPECTUSES FOR THE POLICY, THE MERRILL LYNCH
       SERIES FUND, INC., THE MERRILL LYNCH VARIABLE SERIES FUND, INC.,
       AND THE MERRILL LYNCH FUND OF STRIPPED ("ZERO") U.S. TREASURY
       SECURITIES, FOR MORE DETAILS.


SCH6A(NY)                                                      POLICY SCHEDULE 6
<PAGE>

================================================================================
INTRODUCTION TO THIS POLICY

This policy insures your lives. Insured No. 1 is the owner of this policy unless
another owner has been named in the application. The owner is shown in Policy
Schedule 2. The owner has the rights and options described in this policy.
- --------------------------------------------------------------------------------
THIS POLICY IS A CONTRACT
This policy is a contract between its owner and us. We provide insurance
coverage and other benefits as stated in this policy. We do this in return for a
completed application and payment of the initial premium.
Whenever we use the word POLICY, we mean the entire contract. The entire
contract consists of:
     -    the basic policy;
     -    the attached copy of the initial application;
     -    all subsequent applications to change the basic policy; and
     -    any riders or endorsements.
RIDERS and ENDORSEMENTS add provisions or change the terms of the basic policy.
- --------------------------------------------------------------------------------
DATES AND AGES REFERRED TO IN THIS POLICY
The following dates and the issue age are shown in Policy Schedule 1.
DATE OF ISSUE
This is the date this policy is issued at our Service Center. The contestable
and suicide periods are measured from this date.
POLICY DATE
This date is used to determine policy processing dates, policy years and
anniversaries. The policy date may or may not be the same as the date of issue.
ISSUE AGE
For each insured, this is your age on your birthday nearest the policy date.
ATTAINED AGE
For each insured, this is your issue age plus the number of full years elapsed
since the policy date.
- --------------------------------------------------------------------------------
RIGHT TO NAME A CONTINGENT OWNER
The owner may name a contingent owner. The owner may want to do this in case he
or she dies before a death benefit is payable under this policy. Ownership of
this policy would then pass to the contingent owner. If there's no contingent
owner, ownership would pass to the deceased owner's estate.
- --------------------------------------------------------------------------------
THE BENEFICIARY
The beneficiary is the person to whom we pay the proceeds upon the death of the
last surviving insured. We pay the proceeds to the primary beneficiary. If the
primary beneficiary (whether or not irrevocable) has died, the proceeds are paid
to any contingent beneficiary. If there is no surviving beneficiary, we pay the
proceeds to the estate of the last surviving insured.
Two or more persons may be named as primary beneficiaries or contingent
beneficiaries. In that case we will assume the proceeds are to be paid in equal
shares to the surviving beneficiaries. The owner can specify other than equal
shares.
The owner reserves the right to change beneficiaries unless the designation of
the primary beneficiary has been made irrevocable. If an irrevocable beneficiary
has been designated, the owner and irrevocable beneficiary must act together to
exercise the rights and options under this policy.
- --------------------------------------------------------------------------------
CHANGE OF OWNER OR BENEFICIARY
During either insured's lifetime the owner can transfer ownership of this policy
and change the beneficiary. To do this, the owner must send us written notice of
the change in a form satisfactory to us. The change will take effect as of the
day the notice is signed. But the change will not affect any payment made or
action taken by us before receipt of the notice of the change at our Service
Center.
- --------------------------------------------------------------------------------
SENDING NOTICE TO US
Any written notices or requests should be sent to our Service Center. The
address is shown on the front of this policy. Please include your names, policy
number, and, if another owner has been named, the name of the owner.


MFPLS87                                 3
<PAGE>

================================================================================
PREMIUM PAYMENTS
- --------------------------------------------------------------------------------
WHEN TO PAY PREMIUMS
Payment of the initial premium is required to put this policy in effect. The
amount of the initial premium is shown in Policy Schedule 1. After that, the
owner may pay additional premiums under this policy. See ADDITIONAL PREMIUMS.
- --------------------------------------------------------------------------------
WHERE TO PAY PREMIUMS
Pay the premiums to our Service Center. On request we'll give a receipt signed
by our treasurer.
- --------------------------------------------------------------------------------
ADDITIONAL PREMIUMS
If both insureds are alive, the owner may pay additional premiums under this
policy after the end of the free look period. To make an additional premium
payment, the owner must provide us with satisfactory notice at our Service
Center. This may be subject to evidence of insurability based on our
underwriting rules. Additional premiums may be paid under a periodic plan
subject to our rules. See GUARANTEE OF INSURABILITY RIDER. Unless otherwise
specified by the owner, we will send reminder notices for the planned periodic
premiums. Additional premiums, other than planned periodic premiums, are subject
to the restrictions shown in Policy Schedule 2. We reserve the right to return
any additional premiums that would cause this policy to fail to qualify as life
insurance under applicable tax laws as interpreted by us.

The amount and frequency of any planned periodic premiums elected in the initial
application are shown in Policy Schedule 1. Subject to our rules, the owner may
change the frequency or amount of planned periodic premiums by providing us with
satisfactory notice at our Service Center. We may require satisfactory evidence
of insurability and that both insureds are alive before we permit the owner to
increase the amount of planned periodic premiums.
Unless otherwise specified by the owner, if there is any policy debt, any
additional premiums paid, other than planned periodic premiums, will be used
first as a loan repayment with any excess applied as an additional premium. See
POLICY LOANS.

As of the date we receive and accept any additional premium:
     -    The Variable Insurance Amount will reflect this payment.
     -    The deferred policy loading in the policy year of the payment will
          increase. Such increase will be recovered in level installments from
          this policy's investment base. See Policy Schedule 3 for details.
     -    The fixed base will increase by the amount of the payment less any
          premium loading deducted before allocation and less any deferred
          policy loading applicable to such payment as shown in Policy Schedule
          3.

As of the policy processing date on or next following the date of receipt and
acceptance of the additional premium the guaranteed benefits will increase. See
HOW WE DETERMINE THE GUARANTEE PERIOD AND FACE AMOUNT.


                                        4
MFPLS87(NY)

<PAGE>

- --------------------------------------------------------------------------------
GRACE PERIOD
After the end of the Guarantee Period, we will terminate this policy on any
policy processing date if the cash surrender value on such policy processing
date is negative. This negative cash surrender value will be considered as an
overdue charge as of such policy processing date. We will not terminate this
policy due to a negative cash surrender value until the end of the grace period.

The grace period will end 61 days after we mail a notice that we may terminate
this policy because of insufficient cash surrender value. To avoid termination,
the owner must pay us at least the GRACE AMOUNT shown in Policy Schedule 2. This
amount will be specified on the notice we send. If the last surviving insured
dies during the grace period, we will pay the beneficiary the insurance benefits
as described in PROCEEDS PAYABLE TO THE BENEFICIARY.
- --------------------------------------------------------------------------------
HOW TO REINSTATE THIS POLICY
If we have terminated this policy at the end of the grace period, the owner may
reinstate it provided neither insured died between the date we terminated this
policy and the effective date of reinstatement if:

     -    The owner asks for reinstatement within three (3) years after the end
          of the grace period;
     -    We receive satisfactory evidence of your insurability; and
     -    The owner pays us at least the REINSTATEMENT PREMIUM shown in Policy
          Schedule 2.

The effective date of the reinstated policy will be the policy processing date
on or next following the date we approve your reinstatement application.


                                        5

MFPLS87

<PAGE>

================================================================================
HOW VARIABLE LIFE INSURANCE WORKS
- --------------------------------------------------------------------------------
THE SEPARATE ACCOUNT
The variable life insurance benefits under this policy are provided through
investments we make in the separate account designated in Policy Schedule 6.
This account is kept separate from our general account and any other separate
accounts we may have. It is used to support variable life insurance policies and
may be used for other purposes permitted by applicable laws and regulations. We
own the assets in the separate account. Assets equal to the reserves and other
liabilities of the account won't be charged with liabilities that arise from any
other business we conduct. But we may transfer to our general account assets
which exceed the reserves and other liabilities of the separate account.

The separate account will invest in mutual funds, unit investment trusts and
other investment portfolios which we determine to be suitable for this policy's
purposes. The separate account is treated as a unit investment trust under
Federal securities laws. It is registered with the Securities and Exchange
Commission (SEC) under the Investment Company Act of 1940. The separate account
is also governed by state laws as designated in Policy Schedule 6.

Income, realized and unrealized gains or losses from assets in the separate
account are credited to or charged against the account without regard to other
income, gains or losses in our other investment accounts.
- --------------------------------------------------------------------------------
INVESTMENT DIVISIONS
The separate account is divided into investment divisions. Each investment
division invests in a designated investment portfolio. The divisions and the
investment portfolios in which they invest are specified in Policy Schedule 6.
Some of the portfolios designated may be managed by a separate investment
adviser. Such adviser is registered under the Investment Advisers Act of 1940.

Each investment division will be valued at the end of each valuation period. A
VALUATION PERIOD is each business day together with any non-business days before
it. A BUSINESS DAY for a division is any day the New York Stock Exchange (NYSE)
is open for trading, or any day in which the SEC requires that the mutual funds,
unit investment trusts or other investment portfolios be valued.
- --------------------------------------------------------------------------------
CHANGES WITHIN THE SEPARATE ACCOUNT
We may from time to time make additional investment divisions available. These
divisions will invest in investment portfolios we find suitable for this policy.
We also have 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 our judgment, a portfolio no longer
suits the purposes of this policy. This may happen due to a change in laws or
regulations, or a change in a portfolio's investment objectives or restrictions,
or because the portfolio is no longer available for investment, or for some
other reason. We would get prior approval from the insurance department of our
state of domicile before making such a substitution. We would also get prior
approval from the SEC and any other required approvals before making such a
substitution.

Subject to any required regulatory approvals, we reserve the right to transfer
assets of the separate account or of an investment division, which we determine
to be associated with the class of policies to which this policy belongs, to
another separate account or investment division.

When permitted by law, we reserve the right to:
     -    deregister the separate account under the Investment Company Act of
          1940;


                                        6

MFPLS87

<PAGE>

- --------------------------------------------------------------------------------
CHANGES WITHIN THE SEPARATE ACCOUNT (CONTINUED)
     -    operate the separate account as a management company under the
          Investment Company Act of 1940;
     -    restrict or eliminate any voting rights of policyowners, or other
          persons who have voting rights as to the separate account; and
     -    combine the separate account with other separate accounts.

- --------------------------------------------------------------------------------
TOTAL INVESTMENT BASE
The TOTAL INVESTMENT BASE is the amount that this policy provides for investment
at any time. It is the sum of the investment base in each of the investment
divisions. The owner selects the divisions to which to allocate the total
investment base. The maximum number of divisions to which the total investment
base may be allocated at any one time is shown in Policy Schedule 2.
- --------------------------------------------------------------------------------
INVESTMENT BASE IN EACH INVESTMENT DIVISION
ON THE POLICY DATE
On the policy date, the total investment base is allocated among the divisions
as shown in Policy Schedule 1.

ON EACH SUBSEQUENT BUSINESS DAY
On each subsequent business day, the investment base in each division is an
amount calculated as follows:
(1)  We take the investment base in the division at the end of the preceding
     valuation period.
(2)  We multiply (1) by the division's net rate of return for the current
     valuation period.
(3)  We add (1) and (2).
(4)  We add to (3) any premiums allocated to the division during the current
     valuation period less any premium loading deducted before allocation as
     shown in Policy Schedule 3.
(5)  We add to (4) any loan repayments received and subtract from (4) any
     borrowed amounts which are allocated to the division during the current
     valuation period.
(6)  If the business day is a policy processing date, we subtract from (5) the
     amounts allocated to that division for:
          (a)  mortality costs;
          (b)  administrative fees;
          (c)  any other fees we describe in Policy Schedule 3; and
          (d)  any rider charges deducted from the investment base.
     If a policy processing date is on a policy anniversary, we also subtract:
          (e)  any annual recovery of deferred policy loading; and
          (f)  any net loan cost.
     All amounts in (6) will be allocated to each division in the proportion
     that (3) bears to the total investment base.

(7)  If the charges in (6) exceed the amount in (5), we will first calculate the
     cash surrender value to determine the amount of any overdue charges and
     then set the investment base in each division to zero.


                                        7

MFPLS87(NY)

<PAGE>

- --------------------------------------------------------------------------------
FIXED BASE
The FIXED BASE on the policy date of this policy equals this policy's cash
surrender value. Thereafter, the fixed base is calculated in the same manner as
the cash surrender value except that all calculations will be based on the
guaranteed maximum cost of insurance rates shown in Policy Schedule 5 and the
interest rate used in our computations shown in Policy Schedule 2. The fixed
base calculation does not reflect policy loans and repayments.
- --------------------------------------------------------------------------------
CHARGES DEDUCTED FROM INVESTMENT BASE ON EACH
POLICY PROCESSING DATE AFTER THE POLICY DATE
MORTALITY COST
We will determine the mortality cost on each policy processing date after the
policy date as follows:

(1)  We determine the policy's NET AMOUNT AT RISK as of the previous policy
     processing date, which is equal to:
          (a)  the death benefit as of such previous policy processing date,
               less
          (b)  the cash surrender value as of such previous policy processing
               date.
(2)  We adjust (1) for interest at the rate used in our computations which is
     shown in Policy Schedule 2 to reflect that:
          (a)  we assume claims are paid immediately upon the death of the last
               surviving insured, and
          (b)  we deduct the mortality cost at the end of a policy processing
               period.
(3)  We divide (2) by $1,000.
(4)  We determine the CURRENT COST OF INSURANCE RATE per $1,000 based on the
     policy year, sexes and underwriting classes of both insureds and the value
     of (3) above.
     If your underwriting class changes as a result of a change in face amount
     requested by the owner or an additional premium payment, we will determine
     the current cost of insurance rate per $1,000 separately for increases in
     death benefit after the effective date of such increase.
(5)  We multiply (3) by (4).
     In no event will (5) be greater than the amount determined by substituting
     the fixed base as of the previous policy processing date for the amount of
     cash surrender value in (1)(b) above and the guaranteed maximum cost of
     insurance rate per $1,000 for the current cost of insurance rate per $1,000
     in (4).

We may change the current cost of insurance rates per $1,000 from time to time.
Any change in the current rates will be as described in CHANGES IN POLICY COST
FACTORS. They will never be more than the guaranteed maximum cost of insurance
rates per $1,000 shown in Policy Schedule 5.

OTHER DEDUCTIONS
Administrative and other fees and the annual recovery of deferred policy loading
are shown in Policy Schedule 3. The annual recovery of deferred policy loading
will be increased if additional premiums are paid. See ADDITIONAL PREMIUMS. The
net loan cost is described in the POLICY LOANS provision. The cost of any
benefits from riders is shown in Policy Schedule 3.
- --------------------------------------------------------------------------------
ALLOCATION OF ADDITIONAL PREMIUMS
As of the date we receive and accept an additional premium payment, the increase
in the total investment base will be allocated among the investment divisions in
accordance with instructions from the owner. If no such instructions are
received by us, allocation will be among the investment divisions in proportion
to the investment base in each division as of the date we receive and accept the
premium.


                                        8

MFPLS87


<PAGE>

- --------------------------------------------------------------------------------
OWNER'S RIGHT TO CHANGE ALLOCATION OF TOTAL INVESTMENT BASE
The owner can change the allocation of the total investment base among the
investment divisions. The number of changes each year that we will allow is
shown in Policy Schedule 2. To make a change, the owner must provide us with
satisfactory notice at our Service Center. The change will take effect when we
receive the notice. Our calculations will reflect the change.
- --------------------------------------------------------------------------------
WHAT HAPPENS ON THE MATURITY DATE OF AN INVESTMENT DIVISION
If part of the total investment base is allocated to an investment division that
has a maturity date, then, unless otherwise specified by the owner, the amounts
in that division as of the maturity date will be allocated to the investment
division designated for that purpose in Policy Schedule 2.
We will notify the owner 30 days in advance of the maturity date. To elect an
allocation to other than the division designated in Policy Schedule 2, the owner
must provide satisfactory notice to us at least 7 days prior to the maturity
date. The allocation on a maturity date will not be considered a change in the
allocation of the investment base for purposes of the number of changes
permitted.
- --------------------------------------------------------------------------------
MEASUREMENT OF INVESTMENT EXPERIENCE
The investment experience of an investment division is determined at the end of
each division's valuation period.

INDEX OF INVESTMENT EXPERIENCE
We use an INDEX to measure changes in each investment division's experience
during a valuation period. We set the index at $10 when the first investments in
that division were made. The index for a current valuation period equals the
index for the preceding valuation period multiplied by the experience factor for
the current period.

HOW WE DETERMINE THE EXPERIENCE FACTOR
The EXPERIENCE FACTOR for an investment division's valuation period reflects the
investment experience of the portfolio in which the division invests as well as
the charges assessed against the division. The factor is calculated as follows:
(1)  We take the net asset value as of the end of the current valuation period
     of the portfolio in which the division invests.
(2)  We add to (1) the amount of any dividend or capital gains distribution
     declared during the current valuation period for the investment portfolio.
     We subtract from that amount a charge for our taxes, if any.
(3)  We divide (2) by the net asset value of the portfolio at the end of the
     preceding valuation period.
(4)  We subtract the daily Asset Charge shown in Policy Schedule 3 for each day
     in the valuation period. This charge is to cover expense, mortality and
     minimum death benefit guarantee risks that we are assuming.
(5)  For any divisions investing in unit investment trusts only, we subtract an
     additional charge equal to the daily Trust Charge shown in Policy Schedule
     3 for each day in the valuation period. This charge is to cover the actual
     costs incurred in the purchase or sale of units of the trusts.

Calculations for divisions investing in the mutual fund portfolios are made on a
per share basis. Calculations for divisions investing in unit investment trusts
are on a per unit basis.
- --------------------------------------------------------------------------------
NET RATE OF RETURN FOR AN INVESTMENT DIVISION
Here's how we find an investment division's NET RATE OF RETURN for a valuation
period:

(1)  We determine the change in the division's index from the preceding
     valuation period to the current valuation period.
(2)  We divide this by the index for the preceding valuation period.

We follow a consistent method for longer periods of time.


                                        9

MFPLS87

<PAGE>

================================================================================
POLICY BENEFITS FOR THE OWNER
There are important rights and benefits that are available to the owner of this
policy during the lifetime of either insured. We discuss some of these rights
and benefits in this section.
- --------------------------------------------------------------------------------
CASH VALUE BENEFITS
CASH SURRENDER VALUE
The cash surrender value is determined as follows:

ON THE POLICY DATE
The cash surrender value equals the total investment base plus any policy debt
less the deferred policy loading for the first policy year.

ON EACH SUBSEQUENT POLICY PROCESSING DATE
On each subsequent policy processing date, the cash surrender value is
calculated as follows:
(1)  We take the total investment base.
(2)  We add to (1) any policy debt as of such date.
(3)  We subtract from (2) the following amounts:
          (a)  the deferred policy loading for the current policy year;
          (b)  any first year administrative fee that would otherwise be
               deducted; and
          (c)  if a policy processing date is other than a policy anniversary,
               any pro-rata net loan cost since the last policy anniversary (or
               since the policy date if during the first policy year).

ON A DATE DURING A POLICY PROCESSING PERIOD
On a date during a policy processing period, the cash surrender value is
calculated as follows:
(1)  We take the total investment base.
(2)  We add to (1) any policy debt as of such date.
(3)  We subtract from (2) the following amounts:
          (a)  the deferred policy loading for the current policy year;
          (b)  any first year administrative fee that would otherwise be
               deducted;
          (c)  the pro-rata mortality cost since the last policy processing
               date;
          (d)  any other fees which would otherwise be deducted on the next
               policy processing date; and
          (e)  any pro-rata net loan cost since the last policy anniversary (or
               since the policy date if during the first policy year).

SURRENDERING TO RECEIVE THE NET CASH SURRENDER VALUE
The owner can surrender this policy at any time and receive its net cash
surrender value. The net cash surrender value may be paid in cash or under one
or more income plans. See CHOOSING AN INCOME PLAN. The NET CASH SURRENDER VALUE
is the cash surrender value minus any policy debt. To surrender this policy, the
owner must return it to our Service Center with a signed request for surrender
in a form satisfactory to us. The surrender will take effect on the date this
policy and the request are sent to us. The net cash surrender value will vary
daily. We will determine the net cash surrender value as of the date we receive
this policy and the signed request at our Service Center. We'll usually pay the
net cash surrender value within 7 days. But me may delay payment when we are not
able to determine the amount because:
     -    the NYSE is closed for trading; or
     -    the SEC determines that a state of emergency exists.


                                       10

MFPLS87(NY)


<PAGE>

- --------------------------------------------------------------------------------
POLICY LOANS
The owner may borrow money from us. This policy will be the only security we
require for the loan. A loan may be taken any time this policy is in effect. The
owner may repay all or part of the loan at any time while the last surviving
insured is living.

LOAN VALUE
The loan value is shown in Policy Schedule 2. The amount of the loan may not
exceed the loan value. Any existing policy debt will be deducted from a new
loan. The minimum permissible amount of any loan and repayment are shown in
Policy Schedule 2.

INTEREST
The loan interest rate is shown in Policy Schedule 2. Interest accrues (builds
up) each day. Interest payments are due at the end of each policy year. If
interest isn't paid when due, it will be added to the amount of the loan. The
sum of all outstanding loans plus accrued interest is called the POLICY DEBT.

If the policy debt exceeds the larger of the cash surrender value and the fixed
base, we will terminate this policy. We will not do this, however, until 61 days
after we mail notice of our intent to terminate. We'll notify, at their last
known addresses, the owner and anyone who holds this policy as collateral.

EFFECT OF A LOAN
A loan will be transferred out of the separate account and into our general
account and a repayment will be transferred into the separate account. A policy
loan reduces the total investment base while repayment of a loan will cause an
increase in the total investment base. Loans and repayments will be allocated
among the investment divisions in accordance with instructions given by the
owner. The owner may change that allocation by sending satisfactory notice to
us. If no such instructions are on record, the loan or repayment will be
allocated in proportion to the investment base in each division as of the date
of the loan or repayment.

A loan, WHETHER OR NOT REPAID, will have a PERMANENT EFFECT on the cash
surrender values and may have a permanent effect on the death benefits. See HOW
VARIABLE LIFE INSURANCE WORKS. If not repaid, the policy debt will reduce the
amount of death benefit proceeds and cash value benefits.

NET LOAN COST
The net loan cost will be calculated as follows:
(1)  We determine the policy debt as of the previous policy anniversary.
(2)  We multiply (1) by the loan charge shown in Policy Schedule 3.

Loans and repayments during a policy year will affect our calculations.

WHEN WE WILL MAKE THE LOAN
We'll usually loan the money within 7 days after we receive a request
satisfactory to us. But we may delay making the loan when we are not able to
determine the loan value because:
     -    the NYSE is closed for trading; or
     -    the SEC determines that a state of emergency exists.
If the loan is to be used to pay premiums on another variable life insurance
policy offered by us, we'll make the loan immediately.


                                       11

MFPLS87(NY)

<PAGE>

- --------------------------------------------------------------------------------
ASSIGNMENT - USING THIS POLICY AS COLLATERAL SECURITY
The owner can assign this policy as collateral security for a loan or other
obligation. This does not change the ownership. But the owner's rights and any
beneficiary's rights are subject to the terms of the assignment. To make or
release an assignment, we must receive written notice, satisfactory to us, at
our Service Center. We're not responsible for the validity of any assignment.
- --------------------------------------------------------------------------------
RIGHT TO EXCHANGE FOR FIXED LIFE INSURANCE
The owner may exchange this policy for a policy with benefits that do not vary
with the investment results of a separate account. No evidence of insurability
will be required.

We'll issue the new policy on your life after we receive:
     -    a proper written request; and
     -    this policy.

OTHER FACTS ABOUT THE NEW POLICY
The new policy's owner, insureds and beneficiary will be the same as those of
this policy as of the date of exchange. The new policy will have the same issue
age, issue date, face amount, cash surrender value, underwriting class and
benefit riders as this policy. Any policy debt under this policy will be carried
over to the new policy.


                                       12

MFPLS87(NY)

<PAGE>

================================================================================
INSURANCE BENEFITS
- --------------------------------------------------------------------------------
VARIABLE INSURANCE AMOUNT
The Variable Insurance Amount on the policy date equals the cash surrender value
as of such date multiplied by the net single premium factor for the first policy
year. Thereafter, the Variable Insurance Amount will vary daily based on the
investment results and any premium payments made. The Variable Insurance Amount
will be determined as of each date as follows:
(1)  We determine the cash surrender value of this policy as of such date.
(2)  We multiply (1) by the net single premium factor as of such date.
In no event will the Variable Insurance Amount be less than that required to
keep this policy qualified as life insurance under the Federal income tax laws.
The table of net single premium factors is shown in Policy Schedule 4.
- --------------------------------------------------------------------------------
CHANGING THE FACE AMOUNT
After the end of the first policy year, the owner may change the face amount of
this policy subject to the restrictions shown in Policy Schedule 2. To request a
change in face amount, the owner must provide satisfactory notice to us. The
EFFECTIVE DATE OF CHANGE will be the next policy processing date provided we
receive the notice at our Service Center at least 7 days before such policy
processing date. As of the effective date of change, the guaranteed benefits
will change. See HOW WE DETERMINE THE GUARANTEE PERIOD AND FACE AMOUNT.

INCREASING THE FACE AMOUNT
If both insureds are alive, the owner may increase the face amount of this
policy. Satisfactory evidence of insurability may be required before we will
increase the face amount of this policy. An increase in face amount will
decrease the Guarantee Period. The maximum increase in face amount is that which
results in the minimum Guarantee Period for which we would then issue this
policy based on the attained age of each insured.

DECREASING THE FACE AMOUNT
A decrease in face amount will increase the Guarantee Period. We will not allow
a decrease in the face amount below the minimum face amount for which we would
then issue this policy based on your attained age of each insured. Nor will we
allow a decrease in the face amount below the amount required to keep this
policy qualified as life insurance under Federal income tax laws.
- --------------------------------------------------------------------------------
HOW WE DETERMINE THE GUARANTEE PERIOD AND FACE AMOUNT
ON THE POLICY DATE
The initial Guarantee Period and initial face amount on the policy date are
shown in Policy Schedule 2. The Guarantee Period and face amount are not
affected by investment results nor the allocation of the total investment base
among the investment divisions. They will change as described below as a result
of any additional premiums or any change in face amount requested by the owner.

WHEN AN ADDITIONAL PREMIUM IS PAID
The guaranteed benefits will increase as follows:
(1)  We take the immediate increase in cash surrender value resulting from the
     additional premium.
(2)  We add to (1) interest at the rate used in computations shown in Policy
     Schedule 2 for the period from the date we receive and accept the
     additional premium to the policy processing date on or next following such
     date. This is the GUARANTEE ADJUSTMENT AMOUNT.
(3)  If the Guarantee Period prior to payment is less than for the lifetime of
     the last surviving insured:
     The total of the guarantee adjustment amount and the fixed base will be
     used to calculate a new Guarantee Period. Any part of such total in excess
     of the amount required to increase the Guarantee Period to the whole of
     life of the last surviving insured will be applied as in (4) below.


                                       13

MFPLS87(NY)

<PAGE>

- --------------------------------------------------------------------------------
HOW WE DETERMINE THE GUARANTEE PERIOD AND FACE AMOUNT (CONTINUED)
(4)  If the Guarantee Period is for the lifetime of the last surviving insured:
     The guarantee adjustment amount or excess amount from (3) above will be
     applied as a net single premium for the whole of life to increase the face
     amount of this policy.

WHEN A CHANGE IN FACE AMOUNT IS REQUESTED
As of the effective date of change, we will redetermine the Guarantee Period as
follows:
(1)  We take the fixed base as of such date.
(2)  Based on the policy year, the new face amount of this policy and the amount
     in (1), we will redetermine the Guarantee Period.

     Our computations are based on the interest rate shown in Policy Schedule 2
     and the guaranteed maximum cost of insurance rates shown in Policy Schedule
     5.
- --------------------------------------------------------------------------------
PROCEEDS PAYABLE TO THE BENEFICIARY
We will pay the death benefit proceeds to the beneficiary upon the death of the
last surviving insured. The proceeds may be paid in cash or under one or more
income plans. See CHOOSING AN INCOME PLAN.

DEATH BENEFIT PROCEEDS
Death benefit proceeds are determined as follows:
(1)  We determine this policy's death benefit, which is the larger of the face
     amount and the Variable Insurance Amount.
(2)  We subtract from (1) any policy debt.
(3)  We add to (2) any amounts due from riders.

The values above will be those as of the date of death of the last surviving
insured. If the last surviving insured dies during the grace period, we will pay
the beneficiary the death benefit proceeds in effect immediately prior to the
grace period reduced by any overdue charges. The death benefit will never be
less than that required to keep this policy qualified as life insurance under
the Federal income tax laws.

HOW TO CLAIM DEATH BENEFIT PROCEEDS
The beneficiary should contact our Service Center for instructions. We'll
usually pay the proceeds within 7 days after we receive proof of the death of
the last surviving insured, and any other requirements. Proof of the death of
the last surviving insured must include proof that both insureds have died. We
may delay payment of all or part of the death benefit if we have not been able
to determine this policy's cash surrender value as of the date of death of the
last surviving insured because:
     -    the NYSE is closed for trading; or
     -    the SEC determines that a state of emergency exists.

If a delay is necessary and the death of the last surviving insured occurs prior
to the end of the Guarantee Period, we may delay payment of any excess of the
death benefit over the face amount. After the Guarantee Period we may delay
payment of the entire death benefit. We will add interest to the death benefit
proceeds at an annual rate of at least 4% from the date of death of the last
surviving insured to the date of payment. Interest added to death benefit
proceeds will not be less than that required by any applicable law.


                                       14
MFPLS87(NY)

<PAGE>

================================================================================
CHOOSING AN INCOME PLAN
The owner may choose one or more income plans for the payment of death benefit
proceeds during your lifetime. If, at the time of the death of the last
surviving insured, no plan has been chosen for paying death benefit proceeds,
the beneficiary may choose a plan within one year. The owner may also elect an
income plan on surrender of the policy for its net cash surrender value. For
each plan we'll issue a separate written agreement putting the plan into effect.

Our approval is needed for any plan where:
     -    the person named to receive payment is other than the owner or
          beneficiary; or
     -    the person named is not a natural person, such as a corporation; or
     -    any income payment would be less than $100.
- --------------------------------------------------------------------------------
THE INCOME PLANS
There are six income plans to choose from. They are:

PLAN 1. INCOME FOR A FIXED PERIOD
Payment is made in equal installments for a fixed number of years. We guarantee
each monthly payment will be at least the amount shown in the following table.
Values for annual, semi-annual or quarterly payments are available on request.

                       TABLE FOR INCOME FOR A FIXED PERIOD
                       (Payments for Each $1,000 Applied)

         Fixed Period           Monthly      Fixed Period           Monthly
           of Years             Income         of Years             Income
         ------------           -------      ------------           -------
               1                 $84.47           16                 $6.53
               2                  42.86           17                  6.23
               3                  28.99           18                  5.96
               4                  22.06           19                  5.73
               5                  17.91           20                  5.51
               6                  15.14           21                  5.32
               7                  13.16           22                  5.15
               8                  11.68           23                  4.99
               9                  10.53           24                  4.84
              10                   9.61           25                  4.71
              11                   8.86           26                  4.59
              12                   8.24           27                  4.47
              13                   7.71           28                  4.37
              14                   7.26           29                  4.27
              15                   6.87           30                  4.18


PLAN 2. INCOME FOR LIFE
Payment is made to the person named in equal monthly installments and guaranteed
for at least a period certain. The period certain can be 10 or 20 years. Other
periods certain are available on request. A refund certain may be chosen
instead. Under this arrangement, income is guaranteed until payments equal the
amount applied. If the person named lives beyond the guaranteed payments,
payments continue until his or her death.

We guarantee each payment will be at least the amount shown in the following
table. By age we mean the named person's age on his or her birthday nearest the
plan's effective date. Amounts for ages not shown are available on request.


                                       15

MFPLS87

<PAGE>

- --------------------------------------------------------------------------------
THE INCOME PLANS (CONTINUED)

                           TABLES FOR INCOME FOR LIFE
                   (Monthly Payments for Each $1,000 Applied)

                               PAYMENTS TO A MALE

     Age           10 Years Certain    20 Years Certain      Refund Certain
     ---           ----------------    ----------------      --------------
     0-10               $2.85               $2.84                 $2.84
     15                  2.92                2.91                  2.90
     20                  3.00                2.99                  2.98
     25                  3.10                3.09                  3.08
     30                  3.22                3.21                  3.19
     35                  3.37                3.35                  3.33
     40                  3.56                3.52                  3.50
     45                  3.80                3.74                  3.71
     50                  4.10                3.99                  3.97
     55                  4.47                4.28                  4.29
     60                  4.95                4.60                  4.70
     65                  5.58                4.92                  5.23
     70                  6.34                5.20                  5.90
     75                  7.20                5.38                  6.76
     80                  8.06                5.47                  7.87
     85 & over           8.77                5.50                  ----


                              PAYMENTS TO A FEMALE

     Age           10 Years Certain    20 Years Certain      Refund Certain
     ---           ----------------    ----------------      --------------
     0-10               $2.78               $2.78                 $2.77
     15                  2.83                2.83                  2.83
     20                  2.90                2.90                  2.89
     25                  2.98                2.98                  2.97
     30                  3.08                3.07                  3.07
     35                  3.20                3.19                  3.18
     40                  3.35                3.34                  3.32
     45                  3.54                3.52                  3.50
     50                  3.78                3.73                  3.71
     55                  4.09                4.00                  3.99
     60                  4.49                4.32                  4.34
     65                  5.01                4.67                  4.79
     70                  5.70                5.02                  5.38
     75                  6.57                5.29                  6.16
     80                  7.56                5.44                  7.21
     85 & over           8.46                5.50                  ----

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

PLAN 4. INCOME OF A FIXED AMOUNT
Payments of an agreed fixed amount are made annually, semi-annually, quarterly
or monthly. The fixed amount per year must be at least $60 for each $1,000 of
the amount applied. The amount applied will earn interest at an annual rate of
at least 3%. Payments will continue until the amount applied and interest are
fully paid.


                                       16


MFPLS87


<PAGE>
- --------------------------------------------------------------------------------
THE INCOME PLANS (CONTINUED)
PLAN 5. JOINT LIFE INCOME
This plan is available if there are two persons named to receive payments. At
least one of the persons named must be either the owner or beneficiary of this
policy. Monthly payments are made as long as at least one of the named persons
is living. We guarantee the payments will be at least the amount shown in the
following table while both named persons are alive. When one dies, we guarantee
to continue paying the other at least two-thirds of the amount shown. By age we
mean the named person's age on his or her birthday nearest the plan's effective
date. Amounts for two males, two females, or for ages not shown in the table
below are available on request.

                           TABLE OF JOINT LIFE INCOME
                   (Monthly Payments for Each $1,000 Applied)

                                          FEMALE AGE

                               55        60        65        70        75
                            ---------------------------------------------
                  50        $3.65     $3.78     $3.88     $3.96     $4.02
                  55         3.77      3.94      4.10      4.23      4.34
                  60         3.87      4.10      4.33      4.54      4.72
     MALE AGE     65         3.95      4.23      4.54      4.85      5.14
                  70         4.01      4.34      4.72      5.15      5.59
                  75         4.05      4.41      4.86      5.40      6.01


PLAN 6. ANNUITY PLAN
An amount can be used to buy any single premium annuity we offer on the plan's
effective date. However, the annuity can be bought at a rate 3% less than the
rate new applicants pay. Annuities combine features of guaranteed income and
payment similar to plans 2 and 5.

- --------------------------------------------------------------------------------
PAYMENTS WHEN NAMED PERSON DIES
When the person named to receive payments dies, we will pay any amounts still
due as provided by the plan agreement. The amounts still due are determined as
follows:
     -    For plans 1, 2, or 4, any remaining guaranteed payments will be
          continued. Under plan 4, any unpaid proceeds with any accrued interest
          may be paid in a single sum. Under plans 1 and 2, the discounted
          values of the remaining guaranteed payments may be paid in a single
          sum. This means we deduct the amount of the interest each remaining
          guaranteed payment would have earned had it not been paid out early.
          The discount interest rate is 3% for plan 1 and 3% for plan 2. But we
          will use the interest rate we used to calculate the payment for plans
          1 and 2, if they were not based on the table in this policy.
     -    For plan 3, we'll pay the amount left with us and any accrued
          interest.
     -    For plan 5, no amounts are payable after both named persons have died.
     -    For plan 6, the annuity agreement will state the amount due, if any.


                                       17

MFPLS87

<PAGE>
================================================================================
OTHER IMPORTANT INFORMATION
- --------------------------------------------------------------------------------
LIMITS ON OUR CONTESTING THIS POLICY
We rely on the statements made in the applications. Legally, they are considered
representations, not warranties. We can contest the validity of this policy if
any material misstatements are made in the initial application, a copy of which
is attached. We can also contest the validity of any change in face amount
requested by the owner if any material misstatements are made in any application
required for that change. We can also contest any amount of death benefit which
would not be payable except for the fact that an additional payment which
requires evidence of insurability was paid if any material misstatements are
made in any application required with the premium.

We won't contest the validity of this policy after this policy has been in
effect during the lifetime of either insured for two years from the date of
issue. We won't contest any change in face amount requested by the owner after
the change has been in effect during the lifetime of either insured for two
years from the effective date of such change. Nor will we contest any amount of
death benefit attributable to an additional premium which requires evidence of
insurability after it has been in effect during the lifetime of either insured
for two years from the date we receive and accept such premium.

If this policy is reinstated, this provision will be measured from the effective
date of the reinstated policy.
- --------------------------------------------------------------------------------
QUARTERLY REPORT
We will send the owner a report four (4) times a policy year within 31 days
after the end of each policy quarter. The report will show the death benefit,
cash surrender value and policy debt as of the end of the policy quarter. The
report will also show the allocation of the total investment base as of such
date and the amounts deducted from or added to the total investment base since
the last quarterly report. The report will also include any other information
that may be currently required by the insurance supervisory official of the
jurisdiction in which this policy is delivered.
- --------------------------------------------------------------------------------
CHANGING THIS POLICY
The policy or any benefit riders may be changed to another plan of insurance
according to our rules at the time of the change.
- --------------------------------------------------------------------------------
POLICY CHANGES - APPLICABLE TAX LAW
For you and the owner to receive the tax treatment accorded to life insurance
under Federal law, this policy 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 permitted by law, we have
reserved in this policy the right to return any premium payments that would
cause this policy to fail to qualify as life insurance under applicable tax law
as interpreted by us. Further, we reserve the right to make changes in this
policy or its riders or to make distributions from this policy to the extent we
deem it necessary to continue to qualify this policy as life insurance. Any such
changes will apply uniformly to all policies that are affected. The owner will
be given advance written notice of such changes.
- --------------------------------------------------------------------------------
ERROR IN AGE OR SEX
If an age or sex for either insured as stated in the application is wrong, it
could mean the face amount or any other policy benefit is wrong. Therefore,
amounts payable under this policy or its riders will be what the premiums paid
would have bought for the Guarantee Period at the true age or sex.


                                       18

MFPLS87(NY)

<PAGE>
- --------------------------------------------------------------------------------
SUICIDE
If either insured commits suicide within two years from the date of issue, we
will pay only a limited benefit and then terminate this policy. The limited
benefit will be the amount of the premiums paid less any policy debt.

If either insured commits suicide within two years of the effective date of any
increase in face amount requested by the owner, we will terminate the coverage
attributable to such increase in face amount and pay only a limited benefit. The
limited benefit will be the amount of mortality cost deductions for such
increase.

If either insured commits suicide within two years of any date we receive and
accept an additional premium which requires evidence of insurability, we will
terminate the coverage attributable to such additional premium and pay only a
limited benefit. The limited benefit will be the amount of such premium less any
policy debt attributable to amounts borrowed during two years from the date we
receive and accept the additional premium.

Within 90 days of the death of the first insured, the owner may elect to apply
the amount of the limited benefit to a single life policy on the life of the
surviving insured, subject to the following provisions:
     -    The new policy's issue date will be the date of death of the deceased
          insured.
     -    The insurance age will be the surviving insured's attained age on the
          new policy's issue date.
     -    No medical examination or other evidence of insurability will be
          required for the new policy.
     -    The face amount of the new policy will be determined by applying the
          limited benefit amount as a single premium payment under the new
          policy. The face amount of the new policy may not exceed the face
          amount of this policy.
     -    Our Service Center must receive a written request which is
          satisfactory to us.
     -    The new policy cannot involve any other life.
     -    Additional benefits or riders available on the policy will be
          available with the new policy only with our consent.
     -    The new policy will be issued at our current rates for the surviving
          insured's attained age, based on the underwriting class assigned to
          the surviving insured when this policy was underwritten. The
          underwriting class for the new policy may differ from that of this
          policy.
     -    If the amount of insurance that would be purchased under the new
          policy falls below the minimum insurance amounts currently allowed,
          this option will not be available.
- --------------------------------------------------------------------------------
ESTABLISHING SURVIVORSHIP
If we are unable to determine which of the insureds was the last survivor on the
basis of proofs of death provided to us, we shall consider Insured No. 1 to be
the last surviving insured.
- --------------------------------------------------------------------------------
CLAIMS OF CREDITORS
The proceeds of this policy will be free from creditors' claims to the extent
allowed by law.
- --------------------------------------------------------------------------------
NON-PARTICIPATING
This policy does not participate in the divisible surplus of ML of New York.
- --------------------------------------------------------------------------------
AUTHORITY TO MAKE AGREEMENTS
All agreements made by us must be signed by our president or a vice president
and by our secretary or an assistant secretary. No other person, including an
insurance agent or broker, can:
     -    change any of this policy's terms;
     -    extend the time for paying premiums; or
     -    make any agreement binding on us.


                                       19
MFPLS87(NY)

<PAGE>

- --------------------------------------------------------------------------------
CHANGES IN POLICY COST FACTORS
Changes in policy cost factors (expense charges, current cost of insurance
rates, loan charges) will be by class and based upon changes in future
expectations for such elements as: mortality, persistency, expenses and taxes.
Any change in policy cost factors will be determined in accordance with
procedures and standards on file, if required, with the insurance supervisory
official of the jurisdiction in which this policy is delivered.
- --------------------------------------------------------------------------------
MATURITY DATE OF THIS POLICY
On the maturity date of this policy shown in Policy Schedule 2, we will pay the
owner the net cash surrender value if either insured is then living and the
policy is in effect. The net cash surrender value may be paid in cash or under
one or more income plans. See CHOOSING AN INCOME PLAN.

Payment of the planned periodic premiums shown in Policy Schedule 1 does not
guarantee that this policy will remain in effect until the maturity date. The
period for which coverage will continue may depend on:
     -    the amount, timing and frequency of premium payments;
     -    changes in the face amount of this policy;
     -    changes in the cost of insurance rates;
     -    any deductions for policy loans;
     -    any deductions resulting from any benefit riders; and
     -    investment results.
- --------------------------------------------------------------------------------
REQUIRED NOTE ON OUR COMPUTATIONS
Our computations of reserves, cash surrender values, fixed base and the maximum
mortality costs are based on the mortality table and interest at the rate shown
in Policy Schedule 2. In calculating the maximum mortality costs, we use the
exact ages of both insureds and their individual mortality costs to determine
annual mortality costs for the joint and last survivor status. When making our
computations, we assume that death claims are paid immediately. Mortality and
expense risks of ML of New York shall not adversely affect the dollar amount of
insurance benefits or cash surrender values.

We have filed a detailed statement of our computations with the insurance
supervisor of the state of jurisdiction where this policy is delivered. All
policy values equal or exceed those required by the law of that state or
jurisdiction. Any benefit provided by an attached rider will not increase these
values unless stated in that rider.


                                       20

MFPLS87(NY)

<PAGE>

- --------------------------------------------------------------------------------
MODIFIED FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE POLICY

Variable life insurance payable upon death of the last surviving insured. Death
benefit subject to guaranteed minimum during Guarantee Period. Guaranteed
minimum is policy's face amount. Flexible premiums. Non-participating.
Investment results reflected in policy benefits.



MFPLS87(NY)


<PAGE>
   
                                          April 25, 1995
    

Board of Directors
ML Life Insurance Company of New York
100 Church Street, 11th Floor
New York, NY 10080-6511

To The Board of Directors:

In  my capacity as General Counsel of ML Life Insurance Company of New York (the
"Company"), I have supervised the 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. 4  to the Registration  Statement on Form  S-6 (the "Registration
Statement") (File No. 33- 51794) 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 Contracts, when issued  in accordance with the prospectus contained
       in  the  aforesaid  registration  statement  and  upon  compliance   with
       applicable  local  law,  will be  legal  and binding  obligations  of the
       Company in accordance with their terms.

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

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

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 25, 1995

Board of Directors
ML Life Insurance Company of New York
100 Church Street, 11th Floor
New York, NY 10080-6511

To The Board of Directors:

This  opinion  is  furnished in  connection  with the  filing  of Post-Effective
Amendment No. 4  to the Registration  Statement on Form  S-6 (the  "Registration
Statement")  (File No.  33-51794) 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.  Using the interest rate and mortality tables guaranteed in the Contract,
       current mortality rates  cannot be  established at levels  such that  the
       "sales  load," as defined  in paragraph (c)(4) of  Rule 6(e)-3T under the
       Investment Company Act of 1940, would exceed 9 percent of any payment.

    2.  The  illustrations of  death benefits, investment  base, cash  surrender
       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  provision 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.

    3.  The  table of illustrative  net single premium  factors included in  the
       "Death  Benefit Proceeds" section is consistent with the provision of the
       Contract.

    4.   The information  with respect  to  the Contract  contained in  (i)  the
       illustrations  of the change  in face amount  included in the "Additional
       Payments" sections of the Examples, (ii) the illustrations of a change in
       Guarantee Period included in  the "Changing the  Face Amount" section  of
       the  Examples and (iii)  the illustrations of the  changes in face amount
       included in the "Partial Withdrawals"  section of the Examples, based  in
       the  assumptions  specified, are  consistent with  the provisions  of the
       Contract.

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 &
                                          Chief Financial Officer

<PAGE>
[Letterhead]

                    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.  4  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. 33-51794). 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, 1995

<PAGE>
INDEPENDENT AUDITORS' CONSENT

We  consent to the  use in this  Post-Effective Amendment No.  4 to Registration
Statement No. 33-51794 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 27, 1995, and  (ii) ML of  New York Variable  Life Separate Account  II
dated  February 8, 1995,  appearing in the  Prospectus, which is  a part of such
Registration Statement, and to the reference  to us under the heading  "Experts"
in such Prospectus.

/s/ Deloitte & Touche LLP

New York, New York
April 25, 1995


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