ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
485BPOS, 1995-04-28
Previous: ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II, 485BPOS, 1995-04-28
Next: NOTTINGHAM INVESTMENT TRUST/, NSAR-B, 1995-04-28



<PAGE>   1
 
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 28, 1995
    
 
                                                       REGISTRATION NO. 33-61672
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       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 THE SECURITIES OF UNIT INVESTMENT
                        TRUSTS REGISTERED ON FORM N-8B-2
                            ------------------------
 
                ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
                             (EXACT NAME OF TRUST)
 
                     ML LIFE INSURANCE COMPANY OF NEW YORK
                              (NAME OF DEPOSITOR)
 
                         100 CHURCH STREET, 11TH FLOOR
                         NEW YORK, NEW YORK 10080-6511
         (COMPLETE ADDRESS OF DEPOSITOR'S PRINCIPAL EXECUTIVE OFFICES)
 
                            ------------------------
 
                            BARRY G. SKOLNICK, ESQ.
                    Senior Vice President & General Counsel
                     ML LIFE INSURANCE COMPANY OF NEW YORK
                             800 SCUDDERS MILL ROAD
                          PLAINSBORO, NEW JERSEY 08536
                (NAME AND COMPLETE ADDRESS OF AGENT FOR SERVICE)
 
                            ------------------------
                                    COPY TO:
                             STEPHEN E. ROTH, ESQ.
                          SUTHERLAND, ASBILL & BRENNAN
                          1275 PENNSYLVANIA AVENUE, NW
                          WASHINGTON, D.C. 20004-2404
                            ------------------------
        It is proposed that this filing will become effective (check appropriate
        box)
   
        / / immediately upon filing pursuant to paragraph (b)
    
   
        /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>   2
 
                ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
                     ML LIFE INSURANCE COMPANY OF NEW YORK
 
                CROSS REFERENCE TO ITEMS REQUIRED BY FORM N-8B-2
 
<TABLE>
<CAPTION>
N-8B-2 ITEM                                  CAPTION IN PROSPECTUS
- ------------     ------------------------------------------------------------------------------
<C>              <S>
     1           Cover Page
     2           Cover Page
     3           Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York; More About the Separate Account and its
                   Divisions
     4           Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (ML of New York and MLPF&S); More About
                   the Contract (Selling the Contracts)
     5           Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (ML of New York and MLPF&S); More About
                   ML Life Insurance Company of New York (State Regulation)
     6           Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (The Separate Account); More About the
                   Separate Account and its Divisions (Charges to Series Fund Assets)
     7           Not Applicable
     8           Experts
     9           More About ML Life Insurance Company of New York (Legal Proceedings)
     10          Summary of the Contract; Facts About the Contract; More About the Contract;
                   More About the Separate Account and its Divisions
     11          Summary of the Contract (The Investment Divisions); Facts About the Separate
                   Account, the Series Fund, the Variable Series Funds, the Zero Trusts and ML
                   of New York; More About the Separate Account and its Divisions (About the
                   Separate Account; The Zero Trusts)
     12          Summary of the Contract (The Investment Divisions); Facts About the Separate
                   Account, the Series Fund, the Variable Series Funds, the Zero Trusts and ML
                   of New York; More About the Separate Account and its Divisions
     13          Summary of the Contract (Loans; Fees and Charges); Facts About the Contract
                   (Charges Deducted from the Investment Base; Contract Loading; Charges to the
                   Separate Account; Guarantee Period; Cash Value; Loans; Partial Withdrawals;
                   Death Benefit Proceeds; Payment of Death Benefit Proceeds; Rights to Cancel
                   (or Exchange); More About the Contract (Group or Sponsored Arrangements; ML
                   of New York's Income Taxes); More About the Separate Account and its
                   Divisions (Charges to Series Fund Assets; Charges to Variable Series Funds
                   Assets)
     14          Facts About the Contract (Who May Be Covered; Purchasing a Contract;
                   Additional Payments); More About the Contract (Other Contract Provisions)
     15          Summary of the Contract (Availability and Payments); Facts About the Contract
                   (Purchasing A Contract; Additional Payments); More About the Contract
                   (Income Plans)
     16          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York; More About the Separate Account and its
                   Divisions
     17          Summary of the Contract (Net Cash Surrender Value; Rights to Cancel ("Free
                   Look" Period) or Exchange; Partial Withdrawals); Facts About the Contract
                   (Cash Value; Partial Withdrawals; Right to Cancel or Exchange); More About
                   the Contract (Using the Contract; Some Administrative Procedures)
</TABLE>
<PAGE>   3
 
<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          Not Applicable
     21          Summary of the Contract (Loans); Facts About the Contract (Loans)
     22          Not Applicable
     23          Not Applicable
     24          Not Applicable
     25          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (ML of New York and MLPF&S); More About
                   ML Life Insurance Company of New York
     26          Not Applicable
     27          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (ML of New York and MLPF&S); More About
                   ML Life Insurance Company of New York
     28          More About ML Life Insurance Company of New York
     29          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (ML of New York and MLPF&S)
     30          Not Applicable
     31          Not Applicable
     32          Not Applicable
     33          Not Applicable
     34          Not Applicable
     35          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (ML of New York and MLPF&S)
     36          Not Applicable
     37          Not Applicable
     38          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML Life of New York (ML of New York and MLPF&S); More
                   About the Contract (Selling the Contracts)
     39          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (ML of New York and MLPF&S); More About
                   the Contract (Selling the Contracts)
     40          More About the Contract (Selling the Contract)
     41          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (ML of New York and MLPF&S); More About
                   the Contract (Selling the Contracts)
     42          Not Applicable
     43          Not Applicable
     44          Facts About the Contract; More About the Contract
     45          Not Applicable
     46          Summary of the Contract; Facts About the Contract (Net Cash Surrender Value;
                   Partial Withdrawals)
</TABLE>
<PAGE>   4
 
<TABLE>
<CAPTION>
N-8B-2 ITEM                                  CAPTION IN PROSPECTUS
- ------------     ------------------------------------------------------------------------------
<C>              <S>
     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
     48          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York (ML of New York and MLPF&S); More About
                   ML Life Insurance Company of New York (State Regulation)
     49          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York; Facts About the Contract (Charges
                   Deducted from the Investment Base; Contract Loading; Charges to the Separate
                   Account); More About the Contract (Selling the Contracts)
     50          Not Applicable
     51          Facts About the Contract; More About the Contract
     52          Facts About the Separate Account, the Series Fund, the Variable Series Funds,
                   the Zero Trusts and ML of New York; More About the Separate Account and its
                   Divisions
     53          More About the Contract (Tax Considerations; ML of New York's Income Taxes)
     54          Not Applicable
     55          Not Applicable
     56          Not Applicable
     57          Not Applicable
     58          Not Applicable
     59          More About ML Life Insurance Company of New York (Financial Statements)
</TABLE>
<PAGE>   5
 
PROSPECTUS
   
MAY 1, 1995
    
 
                ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
 
                           FLEXIBLE PREMIUM VARIABLE
                       UNIVERSAL LIFE INSURANCE CONTRACT
                                   ISSUED BY
                     ML LIFE INSURANCE COMPANY OF NEW YORK
                   HOME OFFICE: 100 CHURCH STREET, 11TH FLOOR
                         NEW YORK, NEW YORK 10080-6511
                         SERVICE CENTER: P.O. BOX 9025
                     SPRINGFIELD, MASSACHUSETTS 01102-9025
                         1414 MAIN STREET, THIRD FLOOR
                     SPRINGFIELD, MASSACHUSETTS 01104-1007
                             PHONE: (800) 831-8172
                                OFFERED THROUGH
               MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
 
This Prospectus is for a flexible premium variable universal life insurance
contract (the "Contract") offered by ML Life Insurance Company of New York ("ML
of New York"), a subsidiary of Merrill Lynch & Co., Inc.
 
   
During the "free look" period, the initial payment less contract loading will be
invested only in the division investing in the Money Reserve Portfolio. After
the "free look" period, the contract owner may invest in up to any five of the
35 investment divisions of ML of New York Variable Life Separate Account II (the
"Separate Account"), the ML of New York separate investment account available
under the Contract. The investments available through the investment divisions
include 10 mutual fund portfolios of the Merrill Lynch Series Fund, Inc., six
mutual fund portfolios of the Merrill Lynch Variable Series Funds, Inc. and 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
life of the insured. The Contract offers two death benefit options. At the
election of the contract owner, the death benefit may include the Contract's
cash value. Subject to certain conditions, contract owners may purchase
additional insurance through an additional insurance rider. ML of New York
guarantees that the coverage will remain in force for the guarantee period. Each
payment will extend the guarantee period until such time as the guarantee period
is established for the whole of life of the insured. During this guarantee
period, ML of New York will terminate the Contract only if the debt exceeds
certain contract values. After the guarantee period, the Contract will remain in
force as long as there is not excessive debt and as long as the cash value is
sufficient to cover the charges due. While the Contract is in force, the death
benefit may vary to reflect the investment results of the investment divisions
chosen, but will generally never be less than the current face amount.
    
 
   
The Contract allows for additional payments. Contract owners may also borrow up
to the loan value of the Contract, make partial withdrawals or turn in the
Contract for its net cash surrender value. The net cash surrender value will
vary with the investment results of the investment divisions chosen. ML of New
York does not guarantee any minimum net cash surrender value.
    
 
It may not be advantageous to replace existing insurance with the Contract. The
Contract may be exchanged for a contract with benefits that do not vary with the
investment results of a separate account.
 
   
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 MAY BE TAXABLE IF THE CONTRACT BECOMES A "MODIFIED ENDOWMENT
CONTRACT."
    
 
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>   6
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                                                         PAGE
                                                                                         ----
<S>                                                                                      <C>
IMPORTANT TERMS.......................................................................      4
SUMMARY OF THE CONTRACT
  Purpose of the Contract.............................................................      5
  Availability and Payments...........................................................      5
  CMA(R) Insurance Service............................................................      6
  The Investment Divisions............................................................      6
  How the Death Benefit Varies........................................................      6
  How the Investment Base Varies......................................................      6
  Net Cash Surrender Value............................................................      6
  Illustrations.......................................................................      6
  Replacement of Existing Coverage....................................................      7
  Rights to Cancel ("Free Look" Period) or Exchange...................................      7
  How Death Benefit and Cash Value Increases are Taxed................................      7
  Loans...............................................................................      7
  Partial Withdrawals.................................................................      8
  Fees and Charges....................................................................      8
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.....................................................................      9
  The Variable Series Funds...........................................................     10
  Equity Growth Fund -- Exemptive Relief..............................................     11
  Certain Risks of the Series Fund and Variable Series Funds..........................     11
  The Zero Trusts.....................................................................     12
  ML of New York and MLPF&S...........................................................     12
FACTS ABOUT THE CONTRACT
  Who May be Covered..................................................................     12
  Purchasing a Contract...............................................................     13
  Additional Insurance Rider..........................................................     14
  Additional Payments.................................................................     14
  Effect of Additional Payments.......................................................     15
  Investment Base.....................................................................     15
  Charges Deducted from the Investment Base...........................................     16
  Contract Loading....................................................................     17
  Charges to the Separate Account.....................................................     17
  Guarantee Period....................................................................     18
  Cash Value..........................................................................     19
  Loans...............................................................................     19
  Partial Withdrawals.................................................................     20
  Death Benefit Proceeds..............................................................     21
  Payment of Death Benefit Proceeds...................................................     22
  Rights to Cancel or Exchange........................................................     22
  Reports to Contract Owners..........................................................     23
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
</TABLE>
    
 
                                        2
<PAGE>   7
 
   
<TABLE>
<CAPTION>
                                                                                         PAGE
                                                                                         ----
<S>                                                                                      <C>
  Selling the Contracts...............................................................     27
  Tax Considerations..................................................................     28
  ML of New York's Income Taxes.......................................................     31
  Reinsurance.........................................................................     32
MORE ABOUT THE SEPARATE ACCOUNT AND ITS DIVISIONS
  About the Separate Account..........................................................     32
  Changes Within the Account..........................................................     32
  Net Rate of Return for an Investment Division.......................................     32
  The Series Fund and the Variable Series Funds.......................................     33
  Charges to Series Fund Assets.......................................................     34
  Charges to Variable Series Funds Assets.............................................     35
  The Zero Trusts.....................................................................     35
ILLUSTRATIONS
  Illustrations of Death Benefits, Investment Base, Net Cash Surrender Values and
     Accumulated Payments.............................................................     36
EXAMPLES
  Additional Payments.................................................................     42
  Partial Withdrawals.................................................................     42
  Changing the Death Benefit Option...................................................     43
MORE ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK
  Directors and Executive Officers....................................................     44
  Service Arrangement.................................................................     46
  State Regulation....................................................................     46
  Legal Proceedings...................................................................     46
  Experts.............................................................................     46
  Legal Matters.......................................................................     46
  Registration Statements.............................................................     47
  Financial Statements................................................................     47
  Financial Statements of ML of New York Variable Life Separate Account II............     48
  Financial Statements of ML Life Insurance Company of New York.......................     61
</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>   8
 
                                IMPORTANT TERMS
 
additional payment:  is a payment which may be made after the "free look"
period. Additional payments do not require evidence of insurability.
 
attained age:  is the issue age of the insured plus the number of full years
since the contract date.
 
base premium:  is the amount equal to the level annual premium necessary for the
face amount of the contract to endow at the insured's age 100. ML of New York
assumes death benefit option 1 is elected and further assumes a 5% annual rate
of return on the base premium less contract loading and a maximum cost of
insurance charge. Once determined, the base premium will not change.
 
cash value:  is equal to the investment base plus any unearned charges for cost
of insurance and rider costs plus any debt less any accrued net loan cost since
the last contract anniversary (or since the contract date during the first
contract year).
 
cash value corridor factor:  is used to determine the amount of death benefit
purchased by $1.00 of cash value. ML of New York uses this factor in the
calculation of the variable insurance amount to make sure that the Contract
always meets the requirements of what constitutes a life insurance contract
under the Internal Revenue Code.
 
contract anniversary:  is the same date of each year as the contract date.
 
contract date:  is used to determine processing dates, contract years and
anniversaries. It is usually the business day next following the receipt of the
initial payment at the Service Center. It is also referred to as the policy
date.
 
contract loading:  is chargeable to all payments for sales load, federal tax and
premium tax charges.
 
death benefit:  if option 1 is elected, it is the larger of the face amount and
the variable insurance amount; if option 2 is elected it is the larger of the
face amount plus the cash value and the variable insurance amount.
 
   
death benefit proceeds:  are equal to the death benefit plus the amount of any
insurance provided by a rider less any debt.
    
 
debt:  is the sum of all outstanding loans on a contract plus accrued interest.
 
   
excess sales load:  a portion of the sales load calculated during the first two
policy years which is in excess of the amount specified under applicable
regulations in effect under the Investment Company Act of 1940 and therefore may
be refunded in the event of surrender during the first two policy years. After
policy year two, the excess sales load is zero.
    
 
face amount:  is the minimum death benefit as long as the Contract remains in
force. The face amount will change if a change in death benefit option is made
or if a partial withdrawal is taken.
 
   
fixed base:  is calculated in the same manner as the cash value except that 5%
is substituted for the net rate of return, the guaranteed maximum cost of
insurance rates and guaranteed maximum rider costs are substituted for current
rates and loans and repayments are not taken into account. After the end of the
guarantee period, the fixed base is zero.
    
 
   
guarantee period:  is the time guaranteed that the Contract will remain in force
regardless of investment experience, unless the debt exceeds certain values. It
is the period that a comparable fixed life insurance contract (same face amount,
payments made, guaranteed mortality table, contract loading and guaranteed
maximum rider costs) would remain in force if credited with 5% interest per
year.
    
 
in force date:  is the date when the underwriting process is complete, the
initial payment is received and outstanding contract amendments (if any) are
received.
 
initial payment:  is the payment required to put the Contract into effect.
 
                                        4
<PAGE>   9
 
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.
 
   
issue date:  is the date that the Contract is issued. The contestable and
suicide periods are measured from this date.
    
 
net amount at risk:  is the excess, as of a processing date, of the death
benefit (adjusted for interest at an annual rate of 5%) over the cash value, but
before the deduction for cost of insurance.
 
net cash surrender value:  is equal to the cash value less debt.
 
processing dates:  are the contract date and the first day of each contract
quarter thereafter. Processing dates are the days when ML of New York deducts
certain charges from the investment base.
 
processing period:  is the period between consecutive processing dates.
 
target premium:  is equal to 75% of the base premium.
 
   
variable insurance amount:  is computed daily by multiplying the cash value
(plus certain excess sales load during the first 24 months after the Contract is
issued) by the cash value corridor factor for the insured at his or her attained
age.
    
 
   
                            SUMMARY OF THE CONTRACT
    
 
PURPOSE OF THE CONTRACT
 
This flexible premium variable universal life insurance contract offers a choice
of investments and an opportunity for the Contract's investment base, cash value
and death benefit to grow based on investment results.
 
   
ML of New York does not guarantee that contract values will increase. Depending
on the investment results of selected investment divisions, the investment base,
cash value and death benefit may increase or decrease on any day. The contract
owner bears the investment risk. ML of New York guarantees to keep the Contract
in force during the guarantee period subject to the effect of any debt.
    
 
   
Life insurance is not a short term investment. The contract owner should
evaluate the need for insurance and the Contract's long term investment
potential and risks before purchasing a contract.
    
 
AVAILABILITY AND PAYMENTS
 
   
The Contract is available in New York. A Contract may be issued for an insured
from age 20 through age 85. The minimum initial payment is 75% of the base
premium.
    
 
ML of New York will not accept an initial payment that provides a guarantee
period of less than two years. The guarantee period is the period of time ML of
New York guarantees that the Contract will remain in force regardless of
investment experience unless the debt exceeds certain values.
 
ML of New York will issue a Contract only with a face amount (including any
additional insurance rider face amount) greater than $750,000.
 
Contract owners may make additional payments. Contract owners may specify an
additional payment amount on the application to be paid on either a quarterly or
annual basis. For additional payments not being withdrawn from a CMA account, ML
of New York will send reminder notices for such amounts beginning in the second
contract year.
 
                                        5
<PAGE>   10
 
CMA(R) INSURANCE SERVICE
 
Contract owners who subscribe to the Merrill Lynch Cash Management Account(R)
financial service ("CMA account") may elect to have their Contract linked to
their CMA account electronically. Certain transactions will be reflected in
monthly CMA account statements. Payments may be transferred to and from the
Contract through a CMA account.
 
THE INVESTMENT DIVISIONS
 
   
During the "free look" period, the initial payment less contract loading will be
invested in the investment division of the Separate Account investing in the
Money Reserve Portfolio. After the "free look" period, the contract owner may
select up to five of the 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 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
 
   
Contract owners elect a death benefit option on the application. Under option 1,
the death benefit equals the larger of the face amount or the variable insurance
amount. Under option 2, the death benefit equals the larger of the sum of the
face amount plus the cash value or the variable insurance amount. Subject to
certain conditions, contract owners may change the death benefit option. The
death benefit may increase or decrease on any day depending on the investment
results of the investment divisions chosen by the contract owner. Death benefit
proceeds equal the death benefit reduced by any debt and increased by any rider
benefits payable. (See "Death Benefit Proceeds" on page 21.)
    
 
HOW THE INVESTMENT BASE VARIES
 
A Contract's investment base is the amount available for investment at any time.
On the contract date (usually the business day next following receipt of the
initial payment at the Service Center), the investment base is equal to the
initial payment less contract loading and charges for cost of insurance and
rider costs. Afterwards, it varies daily based on investment performance of the
investment divisions chosen. The contract owner bears the risk of poor
investment performance and receives the benefit of favorable investment
performance.
 
NET CASH SURRENDER VALUE
 
   
Contract owners may surrender their Contracts at any time and receive the net
cash surrender value. The net cash surrender value varies daily based on
investment performance of the investment divisions chosen. ML of New York
doesn't guarantee any minimum net cash surrender value. If the Contract is
surrendered within 24 months after issue, the contract owner will receive
certain excess sales load. (See "Contract Loading -- Excess Sales Load" on page
17.)
    
 
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
 
- ---------------
   
Cash Management Account and CMA are registered trademarks of Merrill Lynch,
Pierce, Fenner & Smith Incorporated.
    
 
                                        6
<PAGE>   11
 
should not be deemed a representation of past or future performance. Actual
rates of return may be more or less than those reflected in the illustrations
and, therefore, actual values will be different than those illustrated.
 
REPLACEMENT OF EXISTING COVERAGE
 
Before purchasing a Contract, the contract owner should ask his or her Merrill
Lynch registered representative if changing, or adding to, current insurance
coverage would be advantageous. Generally, it is not advisable to purchase
another contract as a replacement for existing coverage. In particular,
replacement should be carefully considered if the decision to replace existing
coverage is based solely on a comparison of contract illustrations.
 
RIGHTS TO CANCEL ("FREE LOOK" PERIOD) OR EXCHANGE
 
Once the contract owner receives the contract, he or she should review it
carefully to make sure it is what he or she intended to purchase. A Contract may
be returned for a refund within the later of ten days after the contract owner
receives it, 45 days after the contract owner completes the application, or ten
days after ML of New York mails or personally delivers the Notice of Withdrawal
Right to the contract owner. If the Contract is returned during the "free look"
period, ML of New York will refund the initial payment without interest.
 
   
Once the Contract is issued, a contract owner may also exchange the Contract for
a contract with benefits that do not vary with the investment results of a
separate account. (See "Exchanging the Contract" on page 23.)
    
 
HOW DEATH BENEFIT AND CASH VALUE INCREASES ARE TAXED
 
Under current federal tax law, life insurance contracts receive tax-favored
treatment. The death benefit is generally excludable from the beneficiary's
gross income for federal income tax purposes, according to Section 101(a)(1) of
the Internal Revenue Code. An owner of a life insurance contract is not taxed on
any increase in the cash value while the contract remains in force.
 
   
If the Contract is a modified endowment contract under federal tax law, certain
distributions made during the insured's lifetime, such as loans and partial
withdrawals from, and collateral assignments of, the Contract are includable in
gross income on an income-first basis. A 10% penalty tax may also be imposed on
distributions made before the contract owner attains age 59 1/2. Contracts that
are not modified endowment contracts under federal tax law receive preferential
tax treatment with respect to certain distributions.
    
 
   
For a discussion of the tax issues associated with this Contract, see "Tax
Considerations" on page 28.
    
 
LOANS
 
   
Contract owners may borrow up to the loan value of their Contracts, which is 90%
of the cash value. The maximum loan amount that may be borrowed at any time is
the difference between the loan value and debt. (See "Loans" on page 19.)
    
 
   
Debt is deducted from the amount payable on surrender of the Contract and is
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.)
    
 
                                        7
<PAGE>   12
 
PARTIAL WITHDRAWALS
 
   
Contract owners may make partial withdrawals beginning in contract year sixteen,
subject to certain conditions. (See "Partial Withdrawals" on page 20.)
    
 
FEES AND CHARGES
 
Contract Loading.  ML of New York deducts certain charges from all payments
before they are invested in the investment divisions. These charges are:
 
     - Sales load equal to 46.25% of each payment through the second base
       premium and 1.25% of each payment thereafter.
 
     - State and local premium tax charge of 2% of each payment.
 
     - A charge for federal taxes of 1.25% of each payment.
 
   
(See "Contract Loading" on page 17.)
    
 
Investment Base Charges.  ML of New York deducts certain charges from the
investment base. The charges deducted are:
 
   
     - On the contract date and on all processing dates after the contract date,
       ML of New York makes deductions for cost of insurance (see "Cost of
       Insurance" on page 16) and any rider costs (see "Additional Insurance
       Rider" on page 14).
    
 
     - On each contract anniversary, ML of New York makes deductions for the net
       loan cost if there has been any debt during the prior year. It equals a
       maximum of 2% of the debt per year.
 
Separate Account Charges.  There are certain charges deducted daily from the
investment results of the investment divisions in the Separate Account. These
charges are:
 
     - an asset charge designed to cover mortality and expense risks deducted
       from all investment divisions which is equivalent to .90% annually at the
       beginning of the year; and
 
     - a trust charge deducted from only those investment divisions investing in
       the Zero Trusts, which is currently equivalent to .34% annually at the
       beginning of the year and will never exceed .50% annually.
 
   
Advisory Fees.  The portfolios in the Series Fund and the Variable Series Funds
pay monthly advisory fees and other expenses. (See "Charges to Series Fund
Assets" on page 34 and "Charges to Variable Series Funds Assets" on page 35.)
    
 
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
 
                                        8
<PAGE>   13
 
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.
    
 
   
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.
    
 
                                        9
<PAGE>   14
 
   
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 34.)
    
 
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.
 
International Equity Focus Fund seeks to obtain capital appreciation through
investment in securities, principally equities, of issuers in countries other
than the United States. Under normal conditions, at least 65% of the Fund's net
assets will be invested in such equity securities.
 
International Bond Fund seeks to achieve a high total investment return by
investing in a non-U.S. international portfolio of debt instruments denominated
in various currencies and multi-national currency units.
 
Developing Capital Markets Focus Fund seeks to achieve long-term capital
appreciation by investing in securities, principally equities, of issuers in
countries having smaller capital markets. For purposes of its investment
objective, the Fund considers countries having smaller capital markets to be all
countries other than the four countries having the largest equity market
capitalizations. Currently, these four countries are Japan, the United Kingdom,
the United States, and Germany.
 
                                       10
<PAGE>   15
 
   
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 35.)
    
 
   
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 34.) 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 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.
    
 
                                       11
<PAGE>   16
 
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. ML of New York will issue a Contract on
the life of the insured provided the relationship between the applicant and the
insured meets ML of New York's insurable interest requirements and provided the
insured is not over age 85 or under age 20. The insured's issue age will be
determined using age as of his or her birthday nearest the contract date. The
insured must also meet ML of New York's medical and other underwriting
requirements, which will include undergoing a medical examination.
 
   
ML of New York assigns insureds to underwriting classes which determine the
current cost of insurance rates used in calculating cost of insurance
deductions. Contracts may be issued on insureds in standard, non-smoker or
preferred non-smoker underwriting classes. Contracts may also be issued on
insureds in a substandard underwriting class. For a discussion of the effect of
underwriting classification on deductions for cost of insurance, see "Cost of
Insurance" on page 16.
    
 
                                       12
<PAGE>   17
 
PURCHASING A CONTRACT
 
   
To purchase a Contract, the contract owner must complete an application and make
a payment. The payment is required to put the Contract into effect. In the
application, the contract owner selects the face amount of the Contract. The
amount of the minimum initial payment for a given Contract depends on the face
amount selected and the issue age, sex and underwriting class of the insured.
The minimum initial payment for any Contract is 75% of the base premium. ML of
New York will not accept an initial payment for a specified face amount that
will provide a guarantee period of less than two years. (See "Selecting the
Initial Face Amount" and "Initial Guarantee Period" below.) ML of New York also
will not accept an initial payment that would cause the Contract to fail to
qualify as life insurance under federal tax law as interpreted by ML of New
York.
    
 
   
Insurance coverage generally begins as of 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 prior
to the contract date under the terms of a temporary insurance agreement. In
accordance with ML of New York's underwriting rules, temporary life insurance
coverage may not exceed $300,000 and may not be in effect for more than 90 days.
As provided for under state insurance law, the contract owner, to preserve
insurance age, may be permitted to backdate the Contract. In no case may the
contract date be more than six months prior to the date the application was
completed. Charges for cost of insurance and rider costs for the backdated
period are deducted on the contract date.
    
 
   
If ML of New York determines that, based on the contract owner's initial payment
and face amount, the Contract will be a modified endowment contract, ML of New
York will issue the Contract provided the contract owner signs a statement
acknowledging that the Contract is a modified endowment contract or agrees
either to reduce the initial payment or to increase the face amount to a level
at which the Contract will not be a modified endowment contract. For a
discussion of the tax consequences of purchasing a modified endowment contract,
see "Tax Considerations" on page 28.
    
 
   
Selecting the Initial Face Amount.  The minimum initial face amount (excluding
any additional insurance rider face amount) is $250,000 or that face amount
which generates a $4,000 base premium, if larger. ML of New York will issue a
Contract only with a face amount (including any additional insurance rider face
amount) greater than $750,000. The maximum face amount that may be specified for
a given initial payment is the amount which will provide an initial guarantee
period of at least two years. For the same initial payment amount, the larger
the face amount requested, the shorter the guarantee period. The initial face
amount will change if the contract owner changes the death benefit option or
takes a partial withdrawal. Subject to certain conditions, the contract owner
may purchase additional insurance coverage through an additional insurance
rider. (See "Additional Insurance Rider" on page 14.)
    
 
   
Initial Guarantee Period.  The initial guarantee period for a Contract will be
determined by the initial payment, face amount and any additional insurance
rider face amount. The guarantee period will be adjusted each time an additional
payment is made, when a partial withdrawal is taken, when a death benefit option
change results in a change in face amount and when the additional insurance
rider face amount is increased or decreased.
    
 
The guarantee period is the period of time ML of New York guarantees that the
Contract will remain in force regardless of investment experience unless the
debt exceeds certain values. The guarantee period is based on the guaranteed
maximum cost of insurance rates in the Contract, guaranteed maximum rider costs
(if an additional insurance rider is elected), the contract loading and a 5%
interest assumption. This means that for a given initial payment and face
amount, different insureds will have different guarantee periods depending on
the age, sex and underwriting class of the insureds. For example, an older
insured will have a shorter guarantee period than a younger insured in the same
underwriting class.
 
The maximum guarantee period is for the whole of life of the insured.
 
                                       13
<PAGE>   18
 
ADDITIONAL INSURANCE RIDER
 
   
The contract owner may purchase additional insurance coverage payable to the
beneficiary on the death of the insured. Additional insurance coverage may be
purchased through an additional insurance rider when the Contract is purchased.
Under ML of New York's current procedures, the maximum additional insurance
rider face amount at the time the Contract is purchased is three times the face
amount of the Contract. The rider can also be added on any contract anniversary
thereafter, as long as an application is completed, satisfactory evidence of
insurability of the insured is provided, and the insured has not attained the
age of 69. The minimum additional insurance rider face amount at any time is
$100,000. A cost of insurance charge for the rider ("rider charge") will be
deducted from the Contract's investment base on each processing date. The rider
charge will be based on the same cost of insurance rates as the Contract. (See
"Cost of Insurance" on page 16.) Because insurance coverage through an
additional insurance rider is purchased through deductions from the Contract's
investment base that are not taken into account in determining the base premium,
there is no additional contract loading associated with this coverage.
    
 
The additional insurance rider and all charges associated with the rider will
terminate upon the insured attaining age 70. At that time, all additional
insurance coverage will terminate.
 
Once each year, the additional insurance rider face amount may be increased
(subject to evidence of insurability for the insured) or decreased (after the
seventh contract anniversary); however, any change in the additional insurance
rider face amount must be at least $100,000. The effective date of the change
will be the contract anniversary next following underwriting approval of the
change. As of the effective date of the increase or decrease in the additional
insurance rider face amount, ML of New York uses the existing fixed base and the
face amount of the Contract plus the new additional insurance rider face amount
to calculate a new guarantee period. A decrease in the additional insurance
rider face amount will increase the guarantee period. An increase in the
additional insurance rider face amount will decrease the guarantee period. An
increase will not be allowed on the first contract anniversary if the face
amount of the Contract plus the new rider face amount provide a guarantee period
of less than one year from the effective date of the increase.
 
   
A decrease in the additional insurance rider face amount can cause a Contract
which is not a modified endowment contract to become a modified endowment
contract. In such a case, ML of New York will not process the decrease until the
contract owner confirms in writing his or her intent to convert the Contract to
a modified endowment contract. For a discussion of the tax consequences of
increasing or decreasing the additional insurance rider face amount, see "Tax
Considerations" on page 28.
    
 
ADDITIONAL PAYMENTS
 
   
After the "free look" period, contract owners may make additional payments while
the insured is living. Additional payments must be submitted with an additional
payment form. The minimum ML of New York will accept for these payments is $100.
For Contracts that are not modified endowment contracts, making an additional
payment may cause them to become modified endowment contracts. (See "Tax
Considerations" on page 28.) ML of New York will return that portion of any
additional payment beyond that necessary to extend the guarantee period to the
whole of life of the insured. ML of New York will also return that portion of
any additional payment that would cause the Contract to fail to qualify as life
insurance under federal tax law as interpreted by ML of New York.
    
 
Contract owners may specify an additional payment amount on the application to
be paid on either an annual or quarterly basis. For additional payments not
being withdrawn from a CMA account, ML of New York will send reminder notices
beginning in the second contract year. If a contract owner has the CMA Insurance
Service, such additional payments may be withdrawn automatically from his or her
CMA account and transferred to his or her Contract. The withdrawals will
continue under the selected plan until ML of New York is notified otherwise.
 
                                       14
<PAGE>   19
 
EFFECT OF ADDITIONAL PAYMENTS
 
   
Generally, any additional payments will be accepted the day they are received at
the Service Center. However, if acceptance of any portion of the payment would
cause a Contract which is not a modified endowment contract to become a modified
endowment contract, to the extent feasible, ML of New York will not accept that
portion of the payment unless the contract owner confirms in writing his or her
intent to convert the Contract to a modified endowment contract. ML of New York
may return that portion of the payment pending receipt of instructions from the
contract owner.
    
 
On the date ML of New York receives and accepts an additional payment, ML of New
York will:
 
     - increase the Contract's investment base by the amount of the payment less
       contract loading applicable to the payment;
 
   
     - reflect the additional payment in the calculation of the variable
       insurance amount (see "Variable Insurance Amount" on page 21); and
    
 
   
     - increase the fixed base by the amount of the payment less contract
       loading applicable to the payment (see "The Contract's Fixed Base" on
       page 18).
    
 
As of the processing date on or next following receipt and acceptance of an
additional payment, ML of New York will increase the guarantee period if the
guarantee period prior to receipt and acceptance of an additional payment is
less than for the whole of life of the insured.
 
   
ML of New York will determine the increase in the guarantee period by taking the
immediate increase in the cash value resulting from the additional payment and
adding to that interest at the annual rate of 5% for the period from the date ML
of New York receives and accepts the payment to the contract processing date on
or next following such date. This is the guarantee adjustment amount. The
guarantee adjustment amount is added to the fixed base and the resulting new
fixed base is used to calculate a new guarantee period. For a discussion of the
effect of additional payments on a Contract's guarantee period, see "Additional
Payments" in the Examples on page 42.
    
 
   
If any excess sales load has been applied to keep the Contract in force, any
additional payment, less contract loading, will first be applied to recover such
excess sales load (see "Excess Sales Load" on page 17). Next, unless specified
otherwise, if there is any debt, any payment made will be applied first as a
loan repayment, with any excess applied as an additional payment. (See "Loans"
on page 19.)
    
 
INVESTMENT BASE
 
   
A Contract's investment base is the amount available for investment at any time.
It is the sum of the amounts invested in each of the investment divisions. On
the contract date, the investment base equals the initial payment less contract
loading and charges for cost of insurance and rider costs. ML of New York
adjusts the investment base daily to reflect the investment performance of the
investment divisions the contract owner has selected. (See "Net Rate of Return
for an Investment Division" on page 32.) The investment performance reflects the
deduction of Separate Account charges. (See "Charges to the Separate Account" on
page 17.)
    
 
   
Partial withdrawals, loans and deductions for cost of insurance, rider costs and
net loan cost decrease the investment base. (See "Charges Deducted from the
Investment Base" on page 16, "Partial Withdrawals" on page 20 and "Loans" on
page 19.) Loan repayments and additional payments increase it. Contract owners
may elect from which investment divisions loans and partial withdrawals are
taken and to which investment divisions repayments and additional payments are
added. If an election is not made, ML of New York will allocate increases and
decreases proportionately to the contract owner's investment base as then
allocated in the investment divisions.
    
 
Investment Allocation During the "Free Look" Period and Preallocation.  The
initial payment less contract loading will be invested only in the division
investing in the Money Reserve Portfolio. Through the first 14 days following
the in force date, the initial payment less contract loading will
 
                                       15
<PAGE>   20
 
   
remain in that division. Thereafter, the investment base will be reallocated to
the investment divisions selected by the contract owner on the application, if
different. The contract owner may invest in up to five of the 35 investment
divisions in the Separate Account.
    
 
   
Changing the Allocation.  After the "free look" period, a contract owner's
investment base may be invested in up to five investment divisions at any one
time. Currently, investment allocations may be changed as often as desired. ML
of New York reserves the right to charge up to $25 for each change in excess of
six each year. In order to change their investment base allocation, contract
owners must call or write to the Service Center. (See "Some Administrative
Procedures" on page 25.)
    
 
Zero Trust Allocations.  ML of New York will notify contract owners 30 days
before a Zero Trust in which they have invested matures. Contract owners must
notify ML of New York by calling or writing at least seven days before the
maturity date how to reinvest their funds in the division investing in that Zero
Trust. If ML of New York is not notified, it will move the contract owner's
investment base in that division to the investment division investing in the
Money Reserve Portfolio.
 
Units of a specific Zero Trust may no longer be available when a request for
allocation is received. Should this occur, ML of New York will attempt to notify
the contract owner immediately so that the request can be changed.
 
Allocation to the Division Investing in the Natural Resources Portfolio.  ML of
New York and the Separate Account reserve the right to suspend the sale of units
of the investment division investing in the Natural Resources Portfolio in
response to conditions in the securities markets or otherwise.
 
CHARGES DEDUCTED FROM THE INVESTMENT BASE
 
The charges described below are deducted pro-rata from the investment base on
processing dates.
 
Cost of Insurance.  ML of New York deducts the cost of insurance from the
investment base on the contract date and on each processing date thereafter.
This charge compensates ML of New York for the cost of providing life insurance
coverage for the insured. It is based on the underwriting class, sex and
attained age of the insured and the Contract's net amount at risk.
 
To determine the cost of insurance, ML of New York multiplies the current cost
of insurance rate by the Contract's net amount at risk. The net amount at risk
is the difference, as of a processing date, between the death benefit (adjusted
for interest at an annual rate of 5%) and the cash value, but before the
deduction for cost of insurance.
 
Current cost of insurance rates may be equal to or less than the guaranteed cost
of insurance rates depending on the underwriting class, sex and attained age of
the insured. Current cost of insurance rates are lower for insureds in a
preferred non-smoker underwriting class than for insureds of the same age in a
non-smoker underwriting class and are lower for insureds in a non-smoker
underwriting class than for insureds of the same age and sex in a standard
underwriting class.
 
ML of New York guarantees that the current cost of insurance rates will never
exceed the maximum guaranteed rates shown in the Contract. The maximum
guaranteed rates for Contracts (other than those issued on a substandard basis)
do not exceed the rates based on the 1980 Commissioners Standard Ordinary
Mortality Table (CSO Table). ML of New York may use rates that are equal to or
less than these rates, but never greater. The maximum rates for Contracts issued
on a substandard basis are based on a multiple of the 1980 CSO Table. Any change
in the cost of insurance rates will apply to all insureds of the same age, sex
and underwriting class whose Contracts have been in force for the same length of
time.
 
   
Net Loan Cost.  The net loan cost is explained under "Loans" on page 19.
    
 
   
Rider Charges.  Rider charges are deducted on the contract date and on each
processing date thereafter. These charges are explained under "Additional
Insurance Rider" on page 14.
    
 
                                       16
<PAGE>   21
 
CONTRACT LOADING
 
Chargeable to each payment is an amount called the contract loading. The
contract loading equals 49.5% of each payment through the second base premium
and 4.5% of each payment thereafter. This charge consists of a sales load, a
charge for federal taxes and a state and local premium tax charge.
 
   
The sales load, equal to 46.25% of each payment through the second base premium
and 1.25% of each payment thereafter, compensates ML of New York for sales
expenses and the costs for underwriting and issuing the Contract. The sales load
may be reduced in certain group or sponsored arrangements as described on page
27. ML of New York anticipates that the sales load may be insufficient to cover
its distribution expenses. Any shortfall will be made up from ML of New York's
general account which may include amounts derived from mortality gains and asset
charges. In no event will the sales load exceed the amount permitted by the
Investment Company Act of 1940.
    
 
   
The charge for federal taxes equal to 1.25% of each payment, compensates ML of
New York for a higher corporate income tax liability resulting from Section 848
of the Internal Revenue Code as enacted by the Omnibus Budget Reconciliation Act
of 1990. (See "ML of New York's Income Taxes" on page 31.) The charge for
federal taxes is reasonable in relation to ML of New York's increased federal
tax burden under Section 848 resulting from the receipt of premiums under the
Contract.
    
 
The state and local premium tax charge, equal to 2% of each payment, compensates
ML of New York for state and local premium taxes ML of New York must pay when a
payment is accepted.
 
   
Excess Sales Load.  Excess sales load is equal to any sales load deducted from
the first two base premiums in excess of 30% of premiums paid up to an amount
equal to the first base premium, and then 10% of the premiums paid up to an
amount equal to the second base premium. It is calculated and applied in the
following situations only during the first 24 months after the Contract is
issued:
    
 
   
     - It is refunded if the Contract is surrendered during the first 24 months
       after issue.
    
 
   
     - It is added to the cash value so as to keep the Contract in force if debt
       exceeds the larger of (i) cash value plus any excess sales load not
       previously applied to keep the Contract in force and (ii) the fixed base
       during the first 24 months after issue.
    
 
     - It is added to the cash value in determining the variable insurance
       amount during the first 24 months after issue.
 
CHARGES TO THE SEPARATE ACCOUNT
 
Each day ML of New York deducts an asset charge from each division of the
Separate Account. The total amount of this charge is computed at .90% annually
at the beginning of the year. Of this amount, .75% is for
 
     - the risk assumed by ML of New York that insureds as a group will live for
       a shorter time than actuarial tables predict. As a result, ML of New York
       would be paying more in death benefits than planned; and
 
     - the risk assumed by ML of New York that it will cost more to issue and
       administer the Contracts than expected.
 
The remaining amount, .15%, is for
 
     - the risk assumed by ML of New York with respect to potentially
       unfavorable investment results. This risk is that the Contract's cash
       value cannot cover the charges due during the guarantee period.
 
The total asset charge may not be increased. ML of New York will realize a gain
from this charge to the extent it is not needed to provide for benefits and
expenses under the Contracts.
 
                                       17
<PAGE>   22
 
Charges to Divisions Investing in the Zero Trusts.  ML of New York assesses a
daily trust charge against the assets of each division investing in the Zero
Trusts. This charge reimburses ML of New York for the transaction charge paid to
MLPF&S when units are sold to the Separate Account.
 
The trust charge is currently equivalent to .34% annually at the beginning of
the year. It may be increased, but will not exceed .50% annually at the
beginning of the year. The charge is based on cost (taking into account loss of
interest) with no expected profit.
 
   
Tax Charges.  ML of New York has the right under the Contract to impose a charge
against Separate Account assets for any taxes imposed on the Separate Account's
investment earnings. (See "ML of New York's Income Taxes" on page 31.)
    
 
   
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" on page 34 and "Charges to Variable Series Funds Assets" on page 35.)
    
 
GUARANTEE PERIOD
 
   
ML of New York guarantees that the Contract will stay in force for the guarantee
period unless the debt exceeds certain contract values. (See "Loans" on page
19.) Additional payments will extend the guarantee period until such time as it
is guaranteed for the whole of life of the insured. The guarantee period will be
affected by partial withdrawals, by changes in death benefit options and by
increases and decreases in the face amount of the additional insurance rider. A
reserve is held in ML of New York's general account to support this guarantee.
    
 
   
When the Guarantee Period is Less Than for Life.  After the end of the guarantee
period, ML of New York may cancel the Contract if the cash value plus certain
excess sales load on a processing date is insufficient to cover charges due on
that date. (See "Charges Deducted from the Investment Base" on page 16 and
"Contract Loading -- Excess Sales Load" on page 17.)
    
 
   
ML of New York will notify the contract owner at the contract owner's last known
address before cancelling the Contract. The contract owner will then have 61
days to pay an amount which, after deducting contract loading, equals at least
three times the charges that were due (and not deducted) on the processing date
when the cash value was determined to be insufficient, plus any excess sales
load previously applied to keep the Contract in force. If this amount is paid,
ML of New York will deduct the charges due on the processing date and apply the
balance to investment base. ML of New York will cancel the Contract at the end
of this grace period if payment has not yet been received. At that time, ML of
New York will deduct any charges for cost of insurance and rider costs that were
applicable to the grace period and refund any unearned charges for cost of
insurance, rider costs and any excess sales load not previously applied to keep
the Contract in force.
    
 
If ML of New York cancels a Contract, it may be reinstated while the insured is
still living if:
 
     - the reinstatement is requested within three years after the end of the
       grace period;
 
     - ML of New York receives satisfactory evidence of the insured's
       insurability; and
 
     - the reinstatement payment is made. The reinstatement payment is the
       minimum payment for which ML of New York would then issue a Contract for
       the minimum guarantee period with the same face amount as the original
       Contract, based on the insured's attained age and underwriting class as
       of the effective date of the reinstated Contract.
 
A reinstated Contract will be effective on the processing date on or next
following the date the reinstatement application is approved.
 
The Contract's Fixed Base.  On the contract date, the fixed base equals the cash
value. From then on, the fixed base is calculated in the same manner as the cash
value except that the calculation substitutes 5% for the net rate of return, the
guaranteed maximum cost of insurance rates and the guaranteed maximum rider
costs are substituted for the current rates and it is calculated as though there
had been no loans or repayments. The fixed base is equivalent to the cash value
for a
 
                                       18
<PAGE>   23
 
comparable fixed benefit contract with the same face amount and guarantee
period. After the end of the guarantee period the fixed base is zero. The fixed
base is used to limit ML of New York's right to cancel the Contract during the
guarantee period.
 
Automatic Adjustment.  On any contract anniversary, if the cash value is greater
than the fixed base necessary to cause the guarantee period to equal the whole
of life of the insured, the guarantee period will be extended to the whole of
life of the insured.
 
CASH VALUE
 
   
A Contract's cash value fluctuates daily with the investment results of the
investment divisions selected. ML of New York does not guarantee any minimum
cash value. The cash value on any date equals the total investment base plus
debt plus unearned charges for cost of insurance and rider costs less any
accrued net loan cost since the last contract anniversary (or since the contract
date during the first contract year).
    
 
Cancelling the Contract.  A contract owner may cancel the Contract at any time
the insured is living. The request must be in writing in a form satisfactory to
ML of New York. All rights to death benefits will end on the date the written
request is sent to ML of New York.
 
   
The contract owner will then receive the net cash surrender value. The contract
owner may elect to receive this amount either in a single payment or under one
or more income plans described on page 26. The net cash surrender value will be
determined as of the date of receipt of the written request at the Service
Center.
    
 
   
If the Contract is cancelled during the first 24 months after the issue date of
the Contract, excess sales load will be refunded except to the extent previously
applied to keep the contract in force. (See "Contract Loading -- Excess Sales
Load" on page 17.)
    
 
LOANS
 
   
Contract owners may use the Contract as collateral to borrow funds from ML of
New York. The minimum loan is $200. Contract owners may repay all or part of the
loan at any time during the insured's lifetime. Each repayment must be for at
least $200 or the amount of the debt, if less. If any excess sales load was
previously applied to keep the Contract in force, any loan repayment will first
be applied to repay such excess sales load.
    
 
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 in the investment divisions.
 
If a contract owner has the CMA Insurance Service, loans may be transferred to
and loan repayments transferred from his or her CMA account.
 
   
Effect on Death Benefit and Cash Value.  Whether or not a loan is repaid, taking
a loan will have a permanent effect on a Contract's cash value and may have a
permanent effect on its death benefit. This is because the collateral for a loan
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 value may be higher as a result
of the loan, as may be the death benefit. Conversely, if the amount credited is
less, the cash value will be lower, as may be the death benefit. In that case,
the lower cash value may cause the Contract to lapse sooner than if no loan had
been taken.
    
 
                                       19
<PAGE>   24
 
Loan Value.  The loan value of a Contract equals 90% of its cash value. The sum
of all outstanding loan amounts plus accrued interest is called debt. The
maximum amount that can be borrowed at any time is the difference between the
loan value and the debt.
 
   
Interest.  While a loan is outstanding, ML of New York may charge interest at a
maximum rate of 6% annually. Currently ML of New York charges interest of 5.25%
annually. Interest accrues each day and payments are due at the end of each
contract year. If the interest isn't paid when due, it is added to the
outstanding loan amount. Interest paid on a loan may not be tax deductible.
    
 
   
The amount held in ML of New York's general account as collateral for a loan
earns interest at a minimum of 4% annually. Currently a loan amount earns
interest at 4.5%.
    
 
   
ML of New York may change the interest rates currently charged on loans and the
rates of interest earned on the loan collateral amounts. Any such changes will
be effective on the contract anniversary following the date such rates are
declared.
    
 
   
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 5.25% and the collateral
earnings on such amounts are 4.5%, the current net loan cost on loaned amounts
is .75%. The net loan cost is taken into account in determining the net cash
surrender value of the Contract if the date of surrender is not a contract
anniversary.
    
 
   
Cancellation Due to Excess Debt.  If on a processing date the debt exceeds the
larger of (i) cash value plus certain excess sales load, and less charges due on
that date, and (ii) the fixed base (if any), ML of New York will cancel the
Contract 61 days after a notice of intent to terminate the Contract is mailed to
the contract owner unless ML of New York has received at least the minimum
repayment amount specified in the notice. During the first 24 months after the
Contract is issued, ML of New York will add excess sales load to the cash value
as necessary to keep the Contract in force if debt exceeds the larger of the
cash value less charges due and the fixed base. (See "Contract Loading -- Excess
Sales Load" on page 17.) Upon termination, ML of New York will deduct any
charges for cost of insurance and rider costs that may be applicable to the
61-day period and refund any unearned charges for cost of insurance, rider costs
and any excess sales load not previously applied to keep the Contract in force.
If the Contract lapses with a loan outstanding, adverse tax consequences may
result. (See "Tax Considerations" on page 28.)
    
 
PARTIAL WITHDRAWALS
 
Beginning in contract year sixteen, a contract owner may make partial
withdrawals by submitting a request in a form satisfactory to ML of New York.
The effective date of the withdrawal is the date a withdrawal request is
received at the Service Center. Contract owners may elect to receive the
withdrawal amount either in a single payment or, subject to ML of New York's
rules, under one or more income plans.
 
Contract owners may make one partial withdrawal each contract year. The minimum
amount for each partial withdrawal is $1,000. The remaining cash value less any
debt following a partial withdrawal must equal or exceed $5,000. The amount of
any partial withdrawal may not exceed the loan value as of the effective date of
the partial withdrawal less any debt. A partial withdrawal may not be repaid.
 
Effect on Investment Base, Fixed Base, Cash Value and Death Benefit.  As of the
effective date of the withdrawal, the investment base, fixed base, cash value
and, if the contract owner has elected death benefit option 1, the face amount
of the Contract will each be reduced by the amount of the partial withdrawal. ML
of New York allocates this reduction proportionately to the investment base in
each of the contract owner's investment divisions unless notified otherwise. The
variable insurance amount will also reflect the partial withdrawal as of the
effective date.
 
                                       20
<PAGE>   25
 
   
Effect on Guarantee Period.  As of the processing date on or next following the
effective date of a partial withdrawal, ML of New York calculates a new
guarantee period. This is done by taking the immediate decrease in cash value
resulting from the partial withdrawal and adding to that amount interest at an
annual rate of 5% for the period from the date of the withdrawal to the contract
processing date on or next following such date. This is the guarantee adjustment
amount. The guarantee adjustment amount is subtracted from the fixed base and
the resulting new fixed base is used to calculate a new guarantee period. For a
discussion of the effect of partial withdrawals on a Contract's guarantee
period, see "Partial Withdrawals" in the Examples on page 42.
    
 
   
A partial withdrawal may cause a Contract which is not a modified endowment
contract to become a modified endowment contract. In such a case, ML of New York
will not process the partial withdrawal until the contract owner confirms in
writing his or her intent to convert the Contract to a modified endowment
contract. For a discussion of the tax issues associated with a partial
withdrawal, see "Tax Considerations" on page 28.
    
 
DEATH BENEFIT PROCEEDS
 
ML of New York will pay the death benefit proceeds to the beneficiary upon
receipt of all information needed to process the payment, including due proof of
the death of the insured.
 
   
If the insured should die within two years from the Contract's issue date,
within two years from the effective date of any requested change in the death
benefit option requiring evidence of insurability, or within two years of an
increase in the additional insurance rider face amount requiring evidence of
insurability, due proof of the insured's death should be sent promptly to the
Service Center since ML of New York may pay only a limited benefit or contest
the Contract. (See "Incontestability" on page 25 and "Payment in Case of
Suicide" on page 26.)
    
 
Death Benefit Proceeds.  The death benefit payable depends on the death benefit
option in effect on the date of death.
 
     - Under option 1, the death benefit is equal to the larger of the face
       amount or the variable insurance amount.
 
     - Under option 2, the death benefit is equal to the larger of the face
       amount plus the cash value or the variable insurance amount.
 
Contract owners who wish to have investment experience reflected in insurance
coverage should choose option 2. Contract owners who wish to have insurance
coverage that generally does not vary in amount should choose option 1.
 
The death benefit will never be less than the amount required to keep the
Contract qualified as life insurance under federal income tax laws.
 
To determine the death benefit proceeds, ML of New York will subtract from the
death benefit any debt and add to the death benefit any rider benefits payable.
 
   
The values used in calculating the death benefit proceeds are as of the date of
death. If the insured dies during the grace period, the death benefit proceeds
equal the death benefit proceeds in effect immediately prior to the grace period
reduced by any overdue charges. (See "When the Guarantee Period is Less Than for
Life" on page 18.)
    
 
Variable Insurance Amount.  ML of New York determines the variable insurance
amount daily by:
 
     - calculating the cash value (plus any excess sales load during the first
       24 months after the Contract is issued); and
 
     - multiplying it by the cash value corridor factor (explained below) for
       the insured at his or her attained age.
 
The variable insurance amount will never be less than required by federal tax
law.
 
                                       21
<PAGE>   26
 
Cash Value Corridor Factor.  The cash value corridor factor is used to determine
the amount of death benefit purchased by $1.00 of cash value. It is based on the
attained age of the insured on the date of calculation. It decreases daily as
the insured's age increases. As a result, the variable insurance amount as a
multiple of the cash value will decrease over time. A table of cash value
corridor factors as of each anniversary is included in the Contract.
 
               Table of Illustrative Cash Value Corridor Factors
                                on Anniversaries
 
<TABLE>
<CAPTION>
ATTAINED AGE       FACTOR
- -------------   ------------
<S>             <C>
40 and under            %250
     45                 %215
     55                 %150
     65                 %120
    75-90               %105
 95 and over            %100
</TABLE>
 
   
Changing the Death Benefit Option.  On each contract anniversary beginning with
the fifteenth, the contract owner may change the death benefit option. ML of New
York will change the face amount in order to keep the death benefit constant on
the effective date of the change. Therefore, if the change is from option 1 to
option 2, the face amount of the Contract will be decreased by the cash value on
the date of the change. A change in the death benefit option will not be
permitted if it would result in a face amount of less than $100,000. If the
change is from option 2 to option 1, the face amount of the Contract will be
increased by the cash value on the date of the change. For a discussion of the
effect of a change in the death benefit option on a Contract, see "Changing the
Death Benefit Option" in the Examples on page 43.
    
 
If the contract owner requests a change in the death benefit option from option
1 to option 2, evidence of insurability in a form satisfactory to ML of New York
that the insured is insurable may be required. In no event will a change be
permitted if, after the change, the Contract would not qualify as life insurance
under federal tax laws as interpreted by ML of New York.
 
   
A change in the death benefit option may cause a Contract which is not a
modified endowment contract to become a modified endowment contract. In such a
case, ML of New York will not process the change until the contract owner
confirms in writing his or her intent to convert the Contract to a modified
endowment contract. For a discussion of the tax issues associated with a change
in the death benefit option, see "Tax Considerations" on page 28.
    
 
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. If a delay is necessary and death of the insured occurs
prior to the end of the guarantee period, ML of New York may delay payment of
any excess of the death benefit over the face amount. After the guarantee period
has expired, ML of New York may delay payment of the entire death benefit.
    
 
RIGHTS TO CANCEL OR EXCHANGE
 
"Free Look" Period.  A contract owner may cancel his or her Contract during the
"free look" period by returning it for a refund. Generally, the "free look"
period ends the later of ten days after the
 
                                       22
<PAGE>   27
 
Contract is received, 45 days after the contract owner completes the application
or ten days after ML of New York mails or personally delivers to the contract
owner the Notice of Withdrawal Right. To cancel the Contract during the "free
look" period the contract owner must mail or deliver the Contract to ML of New
York's Service Center or to the registered representative who sold it. ML of New
York will refund the payment made without interest. If cancelled, ML of New York
may require the contract owner to wait six months before applying again.
 
Exchanging the Contract.  Contract owners may exchange their Contract at any
time for a contract with benefits that do not vary with the investment results
of a separate account. A request to exchange must be made in writing. To
exchange, the original Contract must be returned to ML of New York's Service
Center. The exchange will not require evidence of insurability.
 
   
The new contract will have the same owner, insured and beneficiary as those of
the original Contract on the date of the exchange. The new contract will also
have the same death benefit and the same net amount at risk as this Contract at
the time of exchange, and will have payments which are based on the same issue
age, sex, and underwriting class of the insured. Any debt will be carried over
to the new contract. For a discussion of the tax consequences of exchanging the
Contract, see "Tax Considerations" on page 28.
    
 
REPORTS TO CONTRACT OWNERS
 
   
After the end of each processing period, contract owners will be sent a
statement of the allocation of their investment base, death benefit, cash value,
any debt and, if there has been a change, the face amount, the guarantee period
and the additional insurance rider face amount. All figures will be as of the
end of the immediately preceding processing period. The statement will show the
amounts deducted from or added to the investment base during the processing
period. The statement will also include any other information that may be
currently required by New York.
    
 
   
Contract owners will receive confirmation of all financial transactions. Such
confirmations will show the price per unit of each of the contract owner's
investment divisions, the number of units a contract owner has in the investment
division and the value of the investment division computed by multiplying the
quantity of units by the price per unit. (See "Net Rate of Return for an
Investment Division" on page 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,
cash value, debt and any CMA account activity affecting the Contract during the
month.
 
                            MORE ABOUT THE CONTRACT
 
USING THE CONTRACT
 
Ownership.  The contract owner is usually the insured, unless another owner has
been named in the application. The contract owner has all rights and options
described in the Contract.
 
The contract owner may want to name a contingent owner. If the contract owner
dies before the insured, the contingent owner will own the contract owner's
interest in the Contract and have the contract owner's rights. If the contract
owner doesn't name a contingent owner, the contract owner's estate will own the
contract owner's interest in the Contract upon the owner's death.
 
If there is more than one contract owner, ML of New York will treat the owners
as joint tenants with rights of survivorship unless the ownership designation
provides otherwise. The owners must
 
                                       23
<PAGE>   28
 
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, with the consent of any
irrevocable beneficiary, 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 estate of the
insured.
 
A contract owner may name more than one person as primary or contingent
beneficiaries. ML of New York will pay proceeds in equal shares to the surviving
beneficiaries unless the beneficiary designation provides otherwise.
 
A contract owner has the right to change beneficiaries during the insured's
lifetime, unless the primary beneficiary designation has been made irrevocable.
If the designation is irrevocable, the primary beneficiary must consent when
certain rights and options are exercised under this Contract. If the beneficiary
is changed, the change will take effect as of the day the notice is signed, but
will not affect any payment made or action taken by ML of New York before
receipt of the notice of the change at the Service Center.
 
Maturity Proceeds.  The maturity date is the contract anniversary nearest the
insured's 100th birthday. On the maturity date, ML of New York will pay the net
cash surrender value to the contract owner, provided the insured is still living
at that time.
 
How ML of New York Makes Payments.  ML of New York generally pays death benefit
proceeds, partial withdrawals, loans and net cash surrender value on
cancellation from the Separate Account within seven days after the Service
Center receives all the information needed to process the payment.
 
However, it may delay payment from the Separate Account if it isn't practical
for ML of New York to value or dispose of Trust units, Series Fund shares or
Variable Series Funds shares because:
 
     - the New York Stock Exchange is closed, other than for a customary weekend
       or holiday; or
 
     - trading on the New York Stock Exchange is restricted by the Securities
       and Exchange Commission; or
 
     - the Securities and Exchange Commission declares that an emergency exists
       such that it is not reasonably practical to dispose of securities held in
       the Separate Account or to determine the value of their assets.
 
                                       24
<PAGE>   29
 
SOME ADMINISTRATIVE PROCEDURES
 
Described below are certain administrative procedures. ML of New York reserves
the right to modify them or to eliminate them. For administrative and tax
purposes, ML of New York may from time to time require that specific forms be
completed in order to accomplish certain transactions, including surrenders.
 
   
Personal Identification Number.  ML of New York will send each contract owner a
four-digit personal identification number ("PIN") shortly after the Contract is
placed in force and before the end of the "free look" period. This number must
be given when the contract owner calls the Service Center to get information
about the Contract, to make a loan (if an authorization is on file), or to make
other requests. Each PIN will be accompanied by a notice reminding the contract
owner that all of the investment base is in the division investing in the Money
Reserve Portfolio, and that this allocation may be changed by calling or writing
to the Service Center. (See "Changing the Allocation" on page 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 transferred.
 
Upon request, ML of New York will wire the funds to the contract owner's account
at the financial institution named on the contract owner's authorization. ML of
New York will generally wire the funds within two working days of receipt of the
request. If the contract owner has the CMA Insurance Service, funds may be
transferred directly to that CMA account.
 
Requesting Partial Withdrawals.  Beginning in contract year 16, partial
withdrawals may be requested in writing in a form satisfactory to ML of New
York. A contract owner may request a partial withdrawal by phone if all required
phone authorization forms are on file. Once the authorization has been received
at the Service Center, contract owners can call the Service Center, give their
Contract number, name and personal identification number, and tell ML of New
York how much to withdraw and from which investment divisions.
 
Upon request, ML of New York will wire the funds to the contract owner's account
at the financial institution named on the contract owner's authorization. ML of
New York will generally wire the funds within two working days of receipt of the
request. If the contract owner has the CMA Insurance Service, funds may be
transferred directly to that CMA account.
 
Telephone Requests.  A telephone request for a loan, partial withdrawal or a
reallocation received before 4 p.m. (ET) generally will be processed the same
day. A request received at or after 4 p.m. (ET) will be processed the following
business day. ML of New York reserves the right to change or discontinue
telephone transfer procedures.
 
OTHER CONTRACT PROVISIONS
 
In Case of Errors in the Application.  If an age or sex given in the application
is wrong, it could mean that the face amount or any other Contract benefit is
wrong. ML of New York will pay what the payments made would have bought for the
guarantee period at the true age or sex.
 
Incontestability.  ML of New York will rely on statements made in the
applications. Legally, they are considered representations, not warranties. ML
of New York can contest the validity of a Contract if any material misstatements
are made in the initial application or any application for reinstatement.
 
                                       25
<PAGE>   30
 
ML of New York can also contest the validity of any change in face amount due to
a change in death benefit option if any material misstatements are made in any
application required for the change. ML of New York can also contest any amount
of any death benefit which wouldn't be payable except for the fact that an
increase in the additional insurance rider face amount which requires evidence
of insurability was requested if any material misstatements are made in any
application required for the increase.
 
   
ML of New York will not contest the validity of a Contract after it has been in
effect during the lifetime of the insured for two years from the date of issue
or the date of any reinstatement. A change in face amount due to a change in the
death benefit option won't be contested after the change has been in effect
during the lifetime of the insured for two years from the date of the change.
Nor will ML of New York contest any amount of death benefit attributable to an
increase in the additional insurance rider face amount which requires evidence
of insurability after the increase has been in effect during the lifetime of the
insured for two years from the date of the change.
    
 
   
Payment in Case of Suicide.  If the insured commits suicide within two years
from the Contract's issue date or the date of any reinstatement, ML of New York
will pay only a limited death benefit and then terminate the Contract. The
benefit will be equal to the amount of the payments made, reduced by any debt.
    
 
If the insured commits suicide within two years of the effective date of a
change in death benefit option requiring evidence of insurability or of the
effective date of an increase in additional insurance rider face amount
requiring evidence of insurability, any amount of death benefit which would not
be payable except for the fact that the face amount was increased will be
limited to the amount of cost of insurance deductions made for the increase.
 
Contract Changes -- Applicable Federal Tax Law.  To receive the tax treatment
accorded to life insurance under federal income tax law, the Contract must
qualify initially and continue to qualify as life insurance under the Internal
Revenue Code or successor law. Therefore, to maintain this qualification to the
maximum extent of the law, ML of New York reserves the right to return any
additional payments that would cause the Contract to fail to qualify as life
insurance under applicable tax law as interpreted by ML of New York. Further, ML
of New York reserves the right to make changes in the Contract or its riders or
to make distributions from the Contract to the extent it is necessary to
continue to qualify the Contract as life insurance. Any changes will apply
uniformly to all Contracts that are affected and contract owners will be given
advance written notice of such changes.
 
INCOME PLANS
 
ML of New York offers several income plans to provide for payment of the death
benefit proceeds to the beneficiary. The contract owner may choose one or more
income plans at any time during the lifetime of the insured. If no plan has been
chosen when the insured dies, the beneficiary has one year to apply the death
benefit proceeds either paid or payable to that beneficiary to one or more of
the plans. The contract owner may also choose one or more income plans if the
Contract is cancelled or a partial withdrawal is taken. ML of New York's
approval is needed for any plan where any income payment would be less than
$100. Payments under these plans do not depend on the investment results of a
separate account.
 
Income plans include:
 
          Annuity Plan.  An amount can be used to purchase a single premium
     immediate annuity.
 
          Interest Payment.  Amounts can be left with ML of New York to earn
     interest at an annual rate of at least 3%. Interest payments can be made
     annually, semi-annually, quarterly or monthly.
 
          Income for a Fixed Period.  Payments are made in equal installments
     for a fixed number of years.
 
                                       26
<PAGE>   31
 
          Income for Life.  Payments are made in equal monthly installments
     until death of a named person or end of a designated period, whichever is
     later. The designated period may be for 10 or 20 years.
 
          Income of a Fixed Amount.  Payments are made in equal installments
     until proceeds applied under the option and interest on unpaid balance at
     not less than 3% per year are exhausted.
 
          Joint Life Income.  Payments are made in monthly installments as long
     as at least one of two named persons is living. While both are living, full
     payments are made. If one dies, payments at two-thirds of the full amount
     are made. Payments end completely when both named persons die.
 
Once in effect, some of the plans may not provide any surrender rights.
 
GROUP OR SPONSORED ARRANGEMENTS
 
For certain group or sponsored arrangements, ML of New York may reduce the sales
load, cost of insurance rates and the minimum payment and may modify
underwriting classifications and requirements.
 
Group arrangements include those in which a trustee or an employer, for example,
purchases Contracts covering a group of individuals on a group basis. Sponsored
arrangements include those in which an employer allows ML of New York to sell
Contracts to its employees on an individual basis. Costs for sales,
administration and mortality generally vary with the size and stability of the
group and the reasons the Contracts are purchased, among other factors. ML of
New York takes all these factors into account when reducing charges. To qualify
for reduced charges, a group or sponsored arrangement must meet certain
requirements, including requirements for size and number of years in existence.
Group or sponsored arrangements that have been set up solely to buy Contracts or
that have been in existence less than six months will not qualify for reduced
charges.
 
ML of New York makes any reductions according to rules in effect when an
application for a Contract or additional payment is approved. It may change
these rules from time to time. However, reductions in charges will not
discriminate unfairly against any person.
 
UNISEX LEGAL CONSIDERATIONS FOR EMPLOYERS
 
In 1983 the Supreme Court held in Arizona Governing Committee v. Norris that
optional annuity benefits provided under an employee's deferred compensation
plan could not, under Title Vll of the Civil Rights Act of 1964, vary between
men and women. In addition, legislative, regulatory or decisional authority of
some states may prohibit use of sex-distinct mortality tables under certain
circumstances.
 
Generally, the Contracts offered by this Prospectus are based on mortality
tables that distinguish between men and women. As a result, the Contract pays
different benefits to men and women of the same age. Employers and employee
organizations should check with their legal advisers before purchasing these
Contracts.
 
SELLING THE CONTRACTS
 
Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S") is the principal
underwriter of the Contract. It was organized in 1958 under the laws of the
state of Delaware and is registered as a broker dealer under the Securities
Exchange Act of 1934. It is a member of the National Association of Securities
Dealers, Inc. ("NASD"). The principal business address of MLPF&S is World
Financial Center, 250 Vesey Street, New York, New York 10281. MLPF&S also acts
as principal underwriter of other variable life insurance and variable annuity
contracts issued by ML of New York, as well as variable life insurance and
variable annuity contracts issued by Merrill Lynch Life Insurance Company, an
affiliate of ML of New York. MLPF&S also acts as principal underwriter of
certain
 
                                       27
<PAGE>   32
 
mutual funds managed by MLAM, the investment adviser for the Series Fund and the
Variable Series Funds.
 
Contracts are sold by registered representatives of MLPF&S who are also licensed
through Merrill Lynch Life Agency, Inc. as insurance agents for ML of New York.
ML of New York has entered into a distribution agreement with MLPF&S and a
companion sales agreement with Merrill Lynch Life Agency, Inc. through which
agreements the Contracts and other variable life insurance contracts issued
through the Separate Account are sold and the registered representatives are
compensated by Merrill Lynch Life Agency, Inc. and/or MLPF&S.
 
The maximum commissions ML of New York will pay to the applicable insurance
agency to be used to pay commissions to registered representatives are as
follows: 55% of the target premium under the Contract; plus 3% of payments in
excess of the target premium, up to an amount of payments equal to ten base
premiums; plus 1.5% of payments thereafter. Commissions may be paid in the form
of non-cash compensation.
 
   
The amounts paid under the distribution and sales agreements for the Separate
Account for the years ended December 31, 1994, December 31, 1993 and December
31, 1992 were $140,551, $143,207 and $226, respectively.
    
 
MLPF&S may arrange for sales of the Contract by other broker-dealers who are
registered under the Securities Exchange Act of 1934 and are members of the
NASD. Registered representatives of these other broker-dealers may be
compensated on a different basis than MLPF&S registered representatives.
 
TAX CONSIDERATIONS
 
Definition of Life Insurance.  In order to qualify as a life insurance contract
for federal tax purposes, the Contract must meet the definition of a life
insurance contract which is set forth in Section 7702 of the Internal Revenue
Code of 1986, as amended (the "Code"). The manner in which Section 7702 should
be applied to certain features of the Contract offered in this Prospectus is not
directly addressed by Section 7702. Nevertheless, ML of New York believes that
the Contract will meet the Section 7702 definition of a life insurance contract.
This means that:
 
     - the death benefit should be fully excludable from the gross income of the
       beneficiary under Section 101(a)(1) of the Code; and
 
   
     - the contract owner should not be considered in constructive receipt of
       the cash value, including any increases, until actual cancellation of the
       Contract (see "Tax Treatment of Loans and Other Distributions" page 29).
    
 
In the absence of final regulations or other pertinent interpretations of
Section 7702, however, there is necessarily some uncertainty as to whether a
substandard risk Contract will meet the statutory life insurance contract
definition. There may also be some uncertainty with respect to a Contract with
an additional insurance rider attached. If a Contract were determined not to be
a life insurance contract for purposes of Section 7702, such Contract would not
provide most of the tax advantages normally provided by a life insurance
contracts.
 
   
ML of New York thus reserves the right to make changes in the Contract if such
changes are deemed necessary to attempt to assure its qualification as a life
insurance contract for tax purposes. (See "Contract Changes -- Applicable
Federal Tax Law" on page 26.)
    
 
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
 
                                       28
<PAGE>   33
 
Series Funds, it intends to monitor the investments of the Series Fund and the
Variable Series Funds to ensure compliance with the requirements prescribed by
the Treasury Department.
 
In connection with the issuance of the temporary diversification regulations,
the Treasury Department stated that it anticipates the issuance of regulations
or rulings prescribing the circumstances in which an owner's control of the
investments of a separate account may cause the owner, rather than the insurance
company, to be treated as the owner of the assets in the account. If the
contract owner is considered the owner of the assets of the Separate Account,
income and gains from the account would be included in the owner's gross income.
 
The ownership rights under the Contract offered in this Prospectus are similar
to, but different in certain respects from, those described by the Internal
Revenue Service in rulings in which it determined that the owners were not
owners of separate account assets. For example, the owner of the Contract has
additional flexibility in allocating payments and cash values. These differences
could result in the owner being treated as the owner of the assets of the
Separate Account. In addition, ML of New York does not know what standards will
be set forth in the regulations or rulings which the Treasury has stated it
expects to be issued. ML of New York therefore reserves the right to modify the
Contract as necessary to attempt to prevent the contract owner from being
considered the owner of the assets of the Separate Account.
 
Tax Treatment of Loans and Other Distributions.  Federal tax law establishes a
class of life insurance contracts referred to as modified endowment contracts. A
modified endowment contract is any contract which satisfies the definition of
life insurance set forth in Section 7702 of the Code but fails to meet the 7-pay
test. This test applies a cumulative limit on the amount of payments that can be
made into a contract each year in the first seven contract years in order to
avoid modified endowment treatment. In effect, compliance with the 7-pay test
requires that contracts be purchased with a higher face amount for a given
initial payment than would otherwise be required, at a minimum, to meet the
definition of life insurance. Contracts that do not satisfy the 7-pay test,
including contracts which initially satisfied the 7-pay test but later failed
the test, will be considered modified endowment contracts subject to the
following distribution rules. Loans and partial withdrawals from, as well as
collateral assignments of, modified endowment contracts will be treated as
distributions to the contract owner. Furthermore, if the loan interest is
capitalized by adding the amount due to the balance of the loan, the amount of
the capitalized interest will be treated as a distribution which may be subject
to income tax, to the extent of the income in the contract. All pre-death
distributions (including loans, partial withdrawals and collateral assignments)
from these contracts will be included in gross income on an income-first basis
to the extent of any income in the contract (the cash value less the contract
owner's investment in the contract) immediately before the distribution.
 
The law also imposes a 10% penalty tax on pre-death distributions (including
loans, capitalized interest, collateral assignments, partial withdrawals and
complete surrenders) from modified endowment contracts to the extent they are
included in income, unless such amounts are distributed on or after the taxpayer
attains age 59 1/2, because the taxpayer is disabled, or as substantially equal
periodic payments over the taxpayer's life (or life expectancy) or over the
joint lives (or joint life expectancies) of the taxpayer and his or her
beneficiary.
 
Contracts that comply with the 7-pay test will not be classified as modified
endowment contracts. Loans from contracts that are not modified endowment
contracts will be considered indebtedness of an owner and no part of a loan will
constitute income to the owner. In addition, pre-death distributions from these
contracts will generally not be included in gross income to the extent that the
amount received does not exceed the owner's investment in the contract. A lapse
of such a contract with an outstanding loan will result in the treatment of the
loan cancellation (including the accrued interest) as a distribution under the
contract and may be taxable.
 
Compliance with the 7-pay test does not imply or guarantee that only seven
payments will be required for the initial death benefit to be guaranteed for
life. Making additional payments or reducing the benefits (for example, through
a partial withdrawal, a change in death benefit option or
 
                                       29
<PAGE>   34
 
terminating additional benefits under a rider) may violate the 7-pay test or, at
a minimum, reduce the amount that may be paid in the future under the 7-pay
test. Further, reducing the death benefit during the first seven contract years
will require retroactive retesting and may well result in a failure of the 7-pay
test regardless of any efforts by ML of New York to provide a payment schedule
that will not violate the 7-pay test.
 
Any contract received in an exchange for a modified endowment contract will be
considered a modified endowment contract and will be subject to the tax
treatment accorded to modified endowment contracts that is described in the
Prospectus. A contract that is not originally classified as a modified endowment
contract can become so classified if there is a reduction in benefits during the
first seven contract years (including, for example, by a decrease in the
additional insurance rider face amount or a change in death benefit option) or
if a material change is made in the contract at any time. A material change
includes, but is not limited to, a change in the benefits that was not reflected
in a prior 7-pay test computation, such as a change in death benefit option.
This could result from additional payments made after 7-pay test calculations
done at the time of the contract exchange. Contract owners may choose not to
exercise their right to make additional payments, in order to preserve their
contract's current tax treatment.
 
If a contract becomes a modified endowment contract, distributions that occur
during the contract year it becomes a modified endowment contract and any
subsequent contract year will be taxed as distributions from a modified
endowment contract. In addition, distributions from a contract within two years
before it becomes a modified endowment contract will be taxed in this manner.
This means that a distribution made from a contract that is not a modified
endowment contract could later become taxable as a distribution from a modified
endowment contract.
 
Special Treatment of Loans on the Contract.  If there is any borrowing against
the Contract, whether a modified endowment contract or not, the interest paid on
loans may not be tax deductible.
 
Aggregation of Modified Endowment Contracts.  In the case of a pre-death
distribution (including a loan, partial withdrawal, collateral assignment or
complete surrender) from a contract that is treated as a modified endowment
contract under the rules described above, a special aggregation requirement may
apply for purposes of determining the amount of the income on the contract.
Specifically, if ML of New York or any of its affiliates issues to the same
contract owner more than one modified endowment contract within a calendar year,
then for purposes of measuring the income on the contract with respect to a
distribution from any of those contracts, the income on the contract for all
those contracts will be aggregated and attributed to that distribution.
 
   
Tax Treatment of Policy Split.  The Contract may be issued upon exercise of
rights provided by a policy split rider under certain joint and last survivor
contracts issued by ML of New York. (For more information about this rider and
the conditions and rules relating to the exercise of any rights under the rider,
the contract owner should call the Service Center.) A policy split could have
adverse tax consequences; for example, it is not clear whether a policy split
will be treated as a nontaxable exchange under Sections 1031 through 1043 of the
Code. If a policy split is not treated as a nontaxable exchange, a split could
result in the recognition of taxable income in an amount up to any gain in the
joint and last survivor contract at the time of the split. In addition, it is
not clear whether the individual Contracts that result from a policy split would
in all circumstances be treated as life insurance contracts for federal income
tax purposes and, if so treated, whether the Contracts would be classified as
modified endowment contracts. (See "Tax Treatment of Loans and Other
Distributions" page 29.) Before the contract owner exercises rights provided by
a policy split rider in order to obtain this Contract, it is important that he
or she consult with a competent tax advisor regarding the possible consequences
of a policy split.
    
 
Other Tax Considerations.  The transfer of the Contract or the designation of a
beneficiary may have federal, state, and/or local transfer and inheritance tax
consequences, including the imposition of gift, estate and generation skipping
transfer taxes. For example, the transfer of the Contract to, or the designation
as beneficiary of, or the payment of proceeds to, a person who is assigned to a
 
                                       30
<PAGE>   35
 
generation which is two or more generations below the generation assignment of
the contract owner, may have generation skipping transfer tax considerations
under Section 2601 of the Code.
 
The individual situation of each contract owner or beneficiary will determine
the extent, if any, to which federal, state and local transfer taxes may be
imposed. The contract owner should consult with a tax advisor for specific
information in connection with these taxes.
 
The particular situation of each contract owner or beneficiary will determine
how ownership or receipt of contract proceeds will be treated for purposes of
federal estate tax as well as state and local estate, inheritance, generation
skipping and other taxes.
 
   
Other Transactions.  Changing the contract owner or an additional insurance
rider's face amount may have tax consequences. Exchanging this Contract for
another involving the same insured should have no federal income consequences if
there is no debt and no cash or other property is received, according to Section
1035(a)(1) of the Code. The new contract would have to satisfy the 7-pay test
from the date of the exchange to avoid characterization as a modified endowment
contract. An exchange for a new contract may, however, result in a loss of
grandfathering status for statutory changes made after the old contract was
issued. A tax advisor should be consulted before effecting an exchange.
    
 
   
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.
    
 
Ownership of This Contract by Non-Natural Persons.  The above discussion of the
tax consequences arising from the purchase, ownership and transfer of the
Contract has assumed that the owner of the Contract consists of one or more
individuals. Organizations exempt from taxation under Section 501(a) of the Code
may be subject to additional or different tax consequences with respect to
transactions such as contract loans. Further, organizations purchasing Contracts
covering the life of an individual who is an officer or employee of, or is
financially interested in, the taxpayer's trade or business, may be unable to
deduct all or a portion of the interest or payments made with respect to the
Contract. Such organizations should obtain tax advice prior to the acquisition
of this Contract and also before entering into any subsequent changes to or
transactions under this Contract.
 
ML of New York does not make any guarantee regarding the tax status of any
Contract or any transaction regarding the Contract.
 
The above discussion is not intended as tax advice. For tax advice contract
owners should consult a competent tax advisor. Although this tax discussion is
based on ML of New York's understanding of federal income tax laws as they are
currently interpreted, it can't guarantee that those laws or interpretations
will remain unchanged.
 
ML OF NEW YORK'S INCOME TAXES
 
   
Insurance companies are generally required to capitalize and amortize certain
policy acquisition expenses over a ten-year period rather than currently
deducting such expenses. This treatment applies to the deferred acquisition
expenses of a Contract and results in a significantly higher corporate income
tax liability for ML of New York in early contract years. ML of New York makes a
charge to compensate ML of New York for the anticipated higher corporate income
taxes that result from the receipt of payments under a Contract. (See "Contract
Loading" on page 17.)
    
 
Currently, ML of New York makes no charges to the Separate Account for any
federal, state or local taxes that it incurs that may be attributable to the
Separate Account or to the Contracts. ML of New
 
                                       31
<PAGE>   36
 
York, however, reserves the right to make a charge for assessments of federal
premium taxes or federal, state or local excise, profits or income taxes
measured by or attributable to the receipt of premiums.
 
REINSURANCE
 
ML of New York intends to reinsure some of the risks assumed under the
Contracts.
 
               MORE ABOUT THE SEPARATE ACCOUNT AND ITS DIVISIONS
 
ABOUT THE SEPARATE ACCOUNT
 
The Separate Account is registered with the Securities and Exchange Commission
under the Investment Company Act of 1940 as a unit investment trust. This
registration does not involve any supervision by the Securities and Exchange
Commission of ML of New York's management or the management of the Separate
Account. The Separate Account is also governed by the laws of the State of New
York, ML of New York's state of domicile. ML of New York owns all of the assets
of the Separate Account. These assets are held separate and apart from all of ML
of New York's other assets. ML of New York maintains records of all purchases
and redemptions of Series Fund, Variable Series Funds and Zero Trust shares by
each of the investment divisions.
 
CHANGES WITHIN THE ACCOUNT
 
ML of New York may from time to time make additional investment divisions
available to contract owners. These divisions will invest in investment
portfolios ML of New York finds suitable for the Contracts. ML of New York also
has the right to eliminate investment divisions from the Separate Account, to
combine two or more investment divisions, or to substitute a new portfolio for
the portfolio in which an investment division invests. A substitution may become
necessary if, in ML of New York's judgment, a portfolio no longer suits the
purposes of the Contracts. This may happen due to a change in laws or
regulations or in a portfolio's investment objectives or restrictions, or
because the portfolio is no longer available for investment, or for some other
reason. ML of New York would get any required prior approval from the New York
State Insurance Department and the Securities and Exchange Commission before
making such a substitution. It would also get any other required approvals
before making such a substitution.
 
Subject to any required regulatory approvals, ML of New York reserves the right
to transfer assets of the Separate Account or of any of the investment divisions
to another separate account or investment division.
 
When permitted by law, ML of New York reserves the right to:
 
     - deregister the Separate Account under the Investment Company Act of 1940;
 
     - operate the Separate Account as a management company under the Investment
       Company Act of 1940;
 
     - restrict or eliminate any voting rights of contract owners, or other
       persons who have voting rights as to the Separate Account; and
 
     - combine the Separate Account with other separate accounts.
 
NET RATE OF RETURN FOR AN INVESTMENT DIVISION
 
Each investment division has a distinct unit value (also referred to as "price"
or "separate account index" in reports furnished to the contract owner by ML of
New York). When payments or other amounts are allocated to an investment
division, a number of units are purchased based on the value of a unit of the
investment division as of the end of the valuation period during which the
allocation is made. When amounts are transferred out of, or deducted from, an
investment division, units are
 
                                       32
<PAGE>   37
 
   
redeemed in a similar manner. A valuation period is each business day together
with any non-business days before it. A business day for an investment division
is any day the New York Stock Exchange is open or the SEC requires that the net
asset value of an investment division be determined.
    
 
For each investment division, the separate account index was initially set at
$10.00. The separate account index for each subsequent valuation period
fluctuates based upon the net rate of return for that period. ML of New York
determines the net rate of return of an investment division at the end of each
valuation period. The net rate of return reflects the investment performance of
the division for the valuation period and is net of the charges to the Separate
Account described above.
 
For divisions investing in the Series Fund or the Variable Series Funds, shares
are valued at net asset value and reflect reinvestment of any dividends or
capital gains distributions declared by the Series Fund or the Variable Series
Funds.
 
For divisions investing in the Zero Trusts, units of each Zero Trust are valued
at the sponsor's repurchase price, as explained in the prospectus for the Zero
Trusts.
 
THE SERIES FUND AND THE VARIABLE SERIES FUNDS
 
Buying and Redeeming Shares.  The Series Fund and the Variable Series Funds sell
and redeem their shares at net asset value. Any dividend or capital gain
distribution will be reinvested at net asset value in shares of the same
portfolio.
 
Voting Rights.  ML of New York is the legal owner of all Series Fund and
Variable Series Funds shares held in the Separate Account. As the owner, ML of
New York has the right to vote on any matter put to vote at the Series Fund's
and the Variable Series Funds' shareholder meetings. However, ML of New York
will vote all Series Fund and Variable Series Funds shares attributable to
Contracts according to instructions received from contract owners. Shares
attributable to Contracts for which no voting instructions are received will be
voted in the same proportion as shares in the respective investment divisions
for which instructions are received. Shares not attributable to Contracts will
also be voted in the same proportion as shares in the respective divisions for
which instructions are received. If any federal securities laws or regulations,
or their present interpretation, change to permit ML of New York to vote Series
Fund or Variable Series Funds shares in its own right, it may elect to do so.
 
ML of New York determines the number of shares that contract owners have in an
investment division by dividing their Contract's investment base in that
division by the net asset value of one share of the portfolio. Fractional votes
will be counted. ML of New York will determine the number of shares for which a
contract owner may give voting instructions 90 days or less before each Series
Fund or Variable Series Funds meeting. ML of New York will request voting
instructions by mail at least 14 days before the meeting.
 
Under certain circumstances, ML of New York may be required by state regulatory
authorities to disregard voting instructions. This may happen if following the
instructions would mean voting to change the sub-classification or investment
objectives of the portfolios, or to approve or disapprove an investment advisory
contract.
 
ML of New York may also disregard instructions to vote for changes initiated by
a contract owner in the investment policy or the investment adviser if it
disapproves of the proposed changes. ML of New York would disapprove a proposed
change only if it was:
 
     - contrary to state law;
 
     - prohibited by state regulatory authorities; or
 
     - decided by management that the change would result in overly speculative
       or unsound investments.
 
                                       33
<PAGE>   38
 
If ML of New York disregards voting instructions, it will include a summary of
its actions in the next semi-annual report.
 
   
Resolving Material Conflicts.  Shares of the Series Fund are available for
investment by ML of New York, Merrill Lynch Life Insurance Company (an indirect
wholly owned subsidiary of Merrill Lynch & Co., Inc.) and Monarch Life Insurance
Company (an insurance company not affiliated with ML of New York or Merrill
Lynch & Co., Inc.). Shares of the Variable Series Funds are currently sold only
to separate accounts of ML of New York, Merrill Lynch Life Insurance Company and
Family Life Insurance Company (an insurance company not affiliated with ML of
New York or Merrill Lynch & Co., Inc.) to fund benefits under certain variable
life insurance and variable annuity contracts. The Basic Value Focus Fund, World
Income Focus Fund, Global Utility Focus Fund, International Equity Focus Fund,
International Bond Fund and Developing Capital Markets Focus Fund are only
offered to separate accounts of ML of New York and Merrill Lynch Life Insurance
Company. The Equity Growth Fund is also offered to Family Life Insurance
Company. 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 difference
in voting instructions from ML of New York's contract owners and those of the
other insurance companies, or for other reasons. ML of New York will monitor
events to determine how to respond to such conflicts. If a conflict occurs, ML
of New York may be required to eliminate one or more investment divisions of the
Separate Account which invest in the Series Fund or the Variable Series Funds or
substitute a new portfolio for a portfolio in which a division invests. In
responding to any conflict, ML of New York will take the action which it
believes necessary to protect its contract owners, 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;
 
     - .35% of the next $400 million of such assets; and
 
     - .30% of such assets over $800 million.
 
One or more of the insurance companies investing in the Series Fund has agreed
to reimburse the Series Fund so that the ordinary expenses of each portfolio
(which include the monthly advisory fee) do not exceed .50% of the portfolio's
average daily net assets. These companies have also agreed to reimburse MLAM for
any amounts it pays under the investment advisory agreement, as described below.
These reimbursement obligations will remain in effect so long as the advisory
agreement remains in effect and cannot be amended or terminated without Series
Fund approval.
 
Under its investment advisory agreement, MLAM has agreed that if any portfolio's
aggregate ordinary expenses (excluding interest, taxes, brokerage fees,
commissions and extraordinary charges) exceed the expense limitations for
investment companies in effect under any state securities law or regulation, it
will reduce its fee for that portfolio by the amount of the excess. If required,
it will reimburse the Series Fund for the excess. This reimbursement agreement
will remain in effect so long as the advisory agreement remains in effect and
cannot be amended without Series Fund approval.
 
                                       34
<PAGE>   39
 
   
CHARGES TO VARIABLE SERIES FUNDS ASSETS
    
 
The Variable Series Funds incurs operating expenses and pays a monthly advisory
fee to MLAM. This fee equals an annual rate of .60% of the average daily net
assets of the Basic Value Focus Fund, World Income Focus Fund and Global Utility
Focus Fund. This fee equals an annual rate of .75%, .60% and 1.00% of the
average daily net assets of the International Equity Focus Fund, the
International Bond Fund and the Developing Capital Markets Focus Fund,
respectively.
 
Under its investment advisory agreement, MLAM has agreed to reimburse the
Variable Series Funds if and to the extent that in any fiscal year the operating
expenses of any Fund exceeds the most restrictive expense limitations then in
effect under any state securities laws or published regulations thereunder.
Expenses for this purpose include MLAM's fee but exclude interest, taxes,
brokerage fees and commissions and extraordinary charges, such as litigation. No
fee payments will be made to MLAM with respect to any Fund during any fiscal
year which would cause the expenses of such Fund to exceed the pro rata expense
limitation applicable to such Fund at the time of such payment. This
reimbursement agreement will remain in effect so long as the advisory agreement
remains in effect and cannot be amended without Variable Series Funds approval.
 
MLAM and Merrill Lynch Life Agency, Inc. have entered into two agreements which
limit the operating expenses paid by each Fund in a given year to 1.25% of its
average daily net assets, which is less than the expense limitations imposed by
state securities laws or published regulations thereunder. These reimbursement
agreements provide that any expenses in excess of 1.25% of average daily net
assets will be reimbursed to the Fund by MLAM which, in turn, will be reimbursed
by Merrill Lynch Life Agency, Inc.
 
THE ZERO TRUSTS
 
   
The 19 Zero Trusts:
    
 
   
<TABLE>
<CAPTION>
                                       Targeted Rate of Return to
                                             Maturity as of
Zero Trust        Maturity Date              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.
 
                                       35
<PAGE>   40
 
   
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 17) must be
taken into account in estimating a targeted rate of return for the Separate
Account. The targeted rate of return to maturity for the Separate Account
depends on the compound rate of growth adjusted for these charges. It does not,
however, represent the actual return on a payment ML of New York might receive
under the Contract on that date, since it does not reflect the charges for
contract loading deducted from payments to a Contract, charges for cost of
insurance and rider charges and any net loan cost deducted from a Contract's
investment base.
    
 
Since the value of the Zero Trust units will vary daily to reflect the market
value of the underlying securities, the compound rate of growth to maturity for
the Zero Trust units and the targeted rate of return to maturity for the
Separate Account will vary correspondingly.
 
                                 ILLUSTRATIONS
 
ILLUSTRATIONS OF DEATH BENEFITS, INVESTMENT BASE, NET CASH SURRENDER VALUES AND
ACCUMULATED PAYMENTS
 
   
The tables on pages 38 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 show values based upon both current and maximum mortality
charges.
    
 
   
          1. The illustration on page 38 is for a Contract issued to a male age
     45 in the standard non-smoker underwriting class with annual payments of
     $18,009 through contract year 52, an initial face amount of $1 million, an
     initial guarantee period of 2.5 years and coverage under death benefit
     option 1. It assumes current mortality charges.
    
 
   
          2. The illustration on page 39 is for a Contract issued to a male age
     45 in the standard non-smoker underwriting class with annual payments of
     $18,009 through contract year 52, an initial face amount of $1 million, an
     initial guarantee period of 2.5 years and coverage under death benefit
     option 1. It assumes maximum mortality charges.
    
 
   
          3. The illustration on page 40 is for a Contract issued to a male age
     45 in the standard non-smoker underwriting class with annual payments of
     $55,163 through contract year 43, an initial face amount of $1 million, an
     initial guarantee period of 9.5 years and coverage under death benefit
     option 2. It assumes current mortality charges.
    
 
   
          4. The illustration on page 41 is for a Contract issued to a male age
     45 in the standard non-smoker underwriting class with annual payments of
     $55,163 through contract year 43, an initial face amount of $1 million, an
     initial guarantee period of 9.5 years and coverage under death benefit
     option 2. It assumes maximum mortality charges.
    
 
The tables show how the death benefit, investment base and net cash surrender
value may vary over an extended period of time assuming hypothetical rates of
return (i.e., investment income and capital gains and losses, realized or
unrealized) equivalent to constant gross annual rates of 0%, 6% and 12%.
 
The death benefit, investment base and net cash surrender value for a Contract
would be different from those shown if the actual rates of return averaged 0%,
6% and 12% over a period of years, but also fluctuated above or below those
averages for individual contract years.
 
The amounts shown for the death benefit, investment base and net cash surrender
value as of the end of each contract year take into account the daily asset
charge in the Separate Account equivalent to .90% (annually at the beginning of
the year) of assets attributable to the Contracts at the beginning of the year.
 
   
The amounts shown in the tables also assume an additional charge of .490%. This
charge assumes that investment base is allocated equally among all investment
divisions and is based on the 1994 expenses (including monthly advisory fees)
for the Series Fund and the Variable Series Funds and
    
 
                                       36
<PAGE>   41
 
   
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 34.)
The actual charge under a Contract for Series Fund and Variable Series Funds
expenses and the trust charge will depend on the actual allocation of the
investment base and may be higher or lower depending on how the investment base
is allocated.
    
 
Taking into account the .90% asset charge in the Separate Account and the .490%
charge described above, the gross annual rates of investment return of 0%, 6%
and 12% correspond to net annual rates of -1.39%, 4.56%, and 10.51%,
respectively. The gross returns are before any deductions and should not be
compared to rates which are after deduction of charges.
 
   
The hypothetical returns shown on the tables are without any income tax charges
that may be attributable to the Separate Account in the future, although they do
reflect the charge for federal taxes included in the contract loading. (See
"Contract Loading" on page 17.) In order to produce after tax returns of 0%, 6%
and 12%, the Series Fund and the Variable Series Funds would have to earn a
sufficient amount in excess of 0% or 6% or 12% to cover any tax charges
attributable to the Separate Account.
    
 
The second column of the tables shows the amount which would accumulate if an
amount equal to the payments were invested to earn interest (after taxes) at 5%
compounded annually.
 
ML of New York will furnish upon request a personalized illustration reflecting
the proposed insured's age, face amount and the payment amounts requested. The
illustration will also use current cost of insurance rates and will assume that
the proposed insured is in a standard non-smoker underwriting class.
 
                                       37
<PAGE>   42
 
                               MALE ISSUE AGE 45
                     STANDARD NON-SMOKER UNDERWRITING CLASS
              ANNUAL PAYMENTS OF $18,009 THROUGH CONTRACT YEAR 52
      FACE AMOUNT(1): $1 MILLION      INITIAL GUARANTEE PERIOD: 2.5 YEARS
                             DEATH BENEFIT OPTION 1
                       BASED ON CURRENT MORTALITY CHARGES
 
<TABLE>
<CAPTION>
                                               TOTAL
                                             PAYMENTS                         END OF YEAR
                                             MADE PLUS                      DEATH BENEFIT(3)
                                            INTEREST AT               ASSUMING HYPOTHETICAL GROSS
                                               5% AS                  ANNUAL INVESTMENT RETURN OF
                                             OF END OF      ------------------------------------------------
    CONTRACT YEAR           PAYMENTS(2)(6)     YEAR             0%                6%                12%
- ---------------------       --------        -----------     -----------       -----------       ------------
<S>                         <C>             <C>             <C>               <C>               <C>
 1...................       $ 18,009        $    18,909     $ 1,000,000       $ 1,000,000       $  1,000,000
 2...................         18,009             38,764       1,000,000         1,000,000          1,000,000
 3...................         18,009             59,612       1,000,000         1,000,000          1,000,000
 4...................         18,009             81,502       1,000,000         1,000,000          1,000,000
 5...................         18,009            104,487       1,000,000         1,000,000          1,000,000
 6...................         18,009            128,621       1,000,000         1,000,000          1,000,000
 7...................         18,009            153,962       1,000,000         1,000,000          1,000,000
 8...................         18,009            180,570       1,000,000         1,000,000          1,000,000
 9...................         18,009            208,508       1,000,000         1,000,000          1,000,000
10...................         18,009            237,843       1,000,000         1,000,000          1,000,000
15...................         18,009            408,043       1,000,000         1,000,000          1,000,000
20...................         18,009            625,265       1,000,000         1,000,000          1,000,000
30...................         18,009          1,256,330       1,000,000         1,000,000          2,195,570
age 99...............              0          5,097,297       1,000,000         1,893,137         23,462,542
</TABLE>
 
<TABLE>
<CAPTION>
                                        END OF YEAR
                                    INVESTMENT BASE AND                                  END OF YEAR
                               NET CASH SURRENDER VALUE(3)(4)                          CASH VALUE(3)(5)
                                ASSUMING HYPOTHETICAL GROSS                      ASSUMING HYPOTHETICAL GROSS
                                  ANNUAL RATE OF RETURN OF                         ANNUAL RATE OF RETURN OF
                        --------------------------------------------     --------------------------------------------
    CONTRACT YEAR          0%              6%               12%             0%              6%               12%
- ---------------------   ---------      -----------      ------------     ---------      -----------      ------------
<S>                     <C>            <C>              <C>              <C>            <C>              <C>
 1...................   $   7,642      $     8,133      $      8,626     $   7,642      $     8,133      $      8,626
 2...................      14,720           16,165            17,671        14,720           16,165            17,671
 3...................      29,299           32,633            36,207        29,299           32,633            36,207
 4...................      43,409           49,582            56,420        43,409           49,582            56,420
 5...................      57,132           67,116            78,576        57,132           67,116            78,576
 6...................      70,497           85,292           102,916        70,497           85,292           102,916
 7...................      83,527          104,162           129,701        83,527          104,162           129,701
 8...................      96,309          123,846           159,287        96,309          123,846           159,287
 9...................     108,791          144,333           191,932       108,791          144,333           191,932
10...................     120,868          165,558           227,872       120,868          165,558           227,872
15...................     171,476          280,553           468,472       171,476          280,553           468,472
20...................     204,419          413,848           776,030       204,419          413,848           776,030
30...................     184,738          707,353         2,051,934       184,738          707,353         2,051,934
age 99...............           0        1,893,137        23,462,542             0        1,893,137        23,462,542
</TABLE>
 
- ------------------------------
(1) Assumes no additional insurance rider face amount.
(2) All payments are illustrated as if made at the beginning of the contract
    year.
(3) Assumes annual payments are made and no loans or withdrawals have been
    taken.
(4) Investment base will equal net cash surrender value on each contract
    anniversary. If the Contract is surrendered within 24 months after issue,
    the contract owner will also receive any excess sales load previously
    deducted.
(5) Cash value will equal investment base and net cash surrender value on each
    contract anniversary if no loans have been taken.
(6) The payments shown may extend beyond the year in which the automatic
    adjustment is made. At annual rates of return of 6% and 12% and currently
    mortality charges, the guarantee period reaches life of the insured in
    contract years 27 and 16, respectively. Once a guarantee of life is reached,
    no more payments would be accepted. Values shown at annual rates of return
    of 0%, 6% and 12% do not reflect any payments shown after a guarantee of
    life is reached.
IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE
AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
CONSIDERED A REPRESENTATION OF PAST OR FUTURE PERFORMANCE. ACTUAL RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS SELECTED, PREVAILING INTEREST
RATES AND RATES OF INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED
0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE
AVERAGES FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE SERIES FUND OR THE VARIABLE SERIES FUNDS OR THE ZERO TRUSTS THAT
THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
 
                                       38
<PAGE>   43
 
                               MALE ISSUE AGE 45
                     STANDARD NON SMOKER UNDERWRITING CLASS
              ANNUAL PAYMENTS OF $18,009 THROUGH CONTRACT YEAR 52
      FACE AMOUNT(1): $1 MILLION      INITIAL GUARANTEE PERIOD: 2.5 YEARS
                             DEATH BENEFIT OPTION 1
                       BASED ON MAXIMUM MORTALITY CHARGES
 
<TABLE>
<CAPTION>
                                               TOTAL
                                             PAYMENTS                         END OF YEAR
                                             MADE PLUS                      DEATH BENEFIT(3)
                                            INTEREST AT               ASSUMING HYPOTHETICAL GROSS
                                               5% AS                    ANNUAL RATE OF RETURN OF
       END OF                                OF END OF      ------------------------------------------------
    CONTRACT YEAR           PAYMENTS(2)(6)     YEAR             0%                6%                12%
- ---------------------       --------        -----------     -----------       -----------       ------------
<S>                         <C>             <C>             <C>               <C>               <C>
 1...................       $ 18,009        $    18,909     $ 1,000,000       $ 1,000,000       $  1,000,000
 2...................         18,009             38,764       1,000,000         1,000,000          1,000,000
 3...................         18,009             59,612       1,000,000         1,000,000          1,000,000
 4...................         18,009             81,502       1,000,000         1,000,000          1,000,000
 5...................         18,009            104,487       1,000,000         1,000,000          1,000,000
 6...................         18,009            128,621       1,000,000         1,000,000          1,000,000
 7...................         18,009            153,962       1,000,000         1,000,000          1,000,000
 8...................         18,009            180,570       1,000,000         1,000,000          1,000,000
 9...................         18,009            208,508       1,000,000         1,000,000          1,000,000
10...................         18,009            237,843       1,000,000         1,000,000          1,000,000
15...................         18,009            408,043       1,000,000         1,000,000          1,000,000
20...................         18,009            625,265       1,000,000         1,000,000          1,000,000
30...................         18,009          1,256,330       1,000,000         1,000,000          1,812,319
age 99...............              0          5,097,297       1,000,000         1,000,000         18,259,853
</TABLE>
 
<TABLE>
<CAPTION>
                                       END OF YEAR
                                   INVESTMENT BASE AND                                END OF YEAR
                              NET CASH SURRENDER VALUE(3)(4)                        CASH VALUE(3)(5)
                               ASSUMING HYPOTHETICAL GROSS                    ASSUMING HYPOTHETICAL GROSS
                                 ANNUAL RATE OF RETURN OF                       ANNUAL RATE OF RETURN OF
                        ------------------------------------------     ------------------------------------------
    CONTRACT YEAR          0%             6%              12%             0%             6%              12%
- ---------------------   ---------      ---------      ------------     ---------      ---------      ------------
<S>                     <C>            <C>            <C>              <C>            <C>            <C>
 1...................   $   5,716      $   6,136      $      6,558     $   5,716      $   6,136      $      6,558
 2...................      11,110         12,303            13,550        11,110         12,303            13,550
 3...................      24,186         26,986            29,990        24,186         26,986            29,990
 4...................      36,835         42,093            47,914        36,835         42,093            47,914
 5...................      49,033         57,616            67,456        49,033         57,616            67,456
 6...................      60,771         73,569            88,791        60,771         73,569            88,791
 7...................      72,000         89,920           112,066        72,000         89,920           112,066
 8...................      82,670        106,638           137,454        82,670        106,638           137,454
 9...................      92,741        123,707           165,162        92,741        123,707           165,162
10...................     102,150        141,084           195,408       102,150        141,084           195,408
15...................     137,666        231,950           395,838       137,666        231,950           395,838
20...................     146,893        326,352           658,808       146,893        326,352           658,808
30...................           0        486,798         1,693,756             0        486,798         1,693,756
age 99...............           0              0        18,259,853             0              0        18,259,853
</TABLE>
 
- ------------------------------
(1) Assumes no additional insurance rider face amount.
(2) All payments are illustrated as if made at the beginning of the contract
    year.
(3) Assumes annual payments are made and no loans or withdrawals have been
    taken.
(4) Investment base will equal net cash surrender value on each contract
    anniversary. If the Contract is surrendered within 24 months after issue,
    the contract owner will also receive any excess sales load previously
    deducted.
(5) Cash value will equal investment base and net cash surrender value on each
    contract anniversary if no loans have been taken.
(6) The payments shown may extend beyond the year in which the automatic
    adjustment is made. At an annual rate of return of 12% and maximum mortality
    charges, the guarantee period reaches life of the insured in contract year
    17. Once a guarantee of life is reached, no more payments would be accepted.
    Values shown at annual rates of return of 0%, 6% and 12% do not reflect any
    payments shown after a guarantee of life is reached.
IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE
AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
CONSIDERED A REPRESENTATION OF PAST OR FUTURE PERFORMANCE. ACTUAL RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS SELECTED, PREVAILING INTEREST
RATES AND RATES OF INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED
0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE
AVERAGES FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE SERIES FUND OR THE VARIABLE SERIES FUNDS OR THE ZERO TRUSTS THAT
THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
 
                                       39
<PAGE>   44
 
                               MALE ISSUE AGE 45
                     STANDARD NON-SMOKER UNDERWRITING CLASS
              ANNUAL PAYMENTS OF $55,163 THROUGH CONTRACT YEAR 43
      FACE AMOUNT(1): $1 MILLION INITIAL      GUARANTEE PERIOD: 9.5 YEARS
                             DEATH BENEFIT OPTION 2
                       BASED ON CURRENT MORTALITY CHARGES
 
<TABLE>
<CAPTION>
                                               TOTAL
                                             PAYMENTS                         END OF YEAR
                                             MADE PLUS                      DEATH BENEFIT(3)
                                            INTEREST AT               ASSUMING HYPOTHETICAL GROSS
                                               5% AS                    ANNUAL RATE OF RETURN OF
                                             OF END OF      ------------------------------------------------
    CONTRACT YEAR           PAYMENTS(2)(6)     YEAR             0%                6%                12%
- ---------------------       --------        -----------     -----------       -----------       ------------
<S>                         <C>             <C>             <C>               <C>               <C>
 1...................       $ 55,163        $    57,921     $ 1,034,631       $ 1,036,751       $  1,038,872
 2...................         55,163            118,738       1,084,283         1,091,628          1,099,226
 3...................         55,163            182,596       1,132,816         1,148,561          1,165,461
 4...................         55,163            249,647       1,180,362         1,207,767          1,238,324
 5...................         55,163            320,051       1,227,007         1,269,423          1,318,586
 6...................         55,163            393,975       1,272,784         1,333,664          1,407,049
 7...................         55,163            471,595       1,317,717         1,400,620          1,504,588
 8...................         55,163            553,096       1,361,906         1,470,504          1,612,251
 9...................         55,163            638,672       1,405,297         1,543,386          1,731,033
10...................         55,163            728,527       1,447,772         1,619,268          1,861,967
15...................         55,163          1,249,857       1,641,983         2,043,318          2,742,694
20...................         55,163          1,915,220       1,803,881         2,551,119          3,975,232
30...................         55,163          3,848,219       1,993,416         3,851,658          8,759,245
age 99...............              0         14,873,906       1,000,000         6,431,908         87,429,602
</TABLE>
 
<TABLE>
<CAPTION>
                                        END OF YEAR
                                    INVESTMENT BASE AND                                  END OF YEAR
                               NET CASH SURRENDER VALUE(3)(4)                          CASH VALUE(3)(5)
                                ASSUMING HYPOTHETICAL GROSS                      ASSUMING HYPOTHETICAL GROSS
                                  ANNUAL RATE OF RETURN OF                         ANNUAL RATE OF RETURN OF
                        --------------------------------------------     --------------------------------------------
    CONTRACT YEAR          0%              6%               12%             0%              6%               12%
- ---------------------   ---------      -----------      ------------     ---------      -----------      ------------
<S>                     <C>            <C>              <C>              <C>            <C>              <C>
 1...................   $  34,631      $    36,751      $     38,872     $  34,631      $    36,751      $     38,872
 2...................      84,283           91,628            99,226        84,283           91,628            99,226
 3...................     132,816          148,561           165,461       132,816          148,561           165,461
 4...................     180,362          207,767           238,324       180,362          207,767           238,324
 5...................     227,007          269,423           318,586       227,007          269,423           318,586
 6...................     272,784          333,664           407,049       272,784          333,664           407,049
 7...................     317,717          400,620           504,588       317,717          400,620           504,588
 8...................     361,906          470,504           612,251       361,906          470,504           612,251
 9...................     405,297          543,386           731,033       405,297          543,386           731,033
10...................     447,772          619,268           861,967       447,772          619,268           861,967
15...................     641,983        1,043,318         1,742,694       641,983        1,043,318         1,742,694
20...................     803,881        1,551,119         2,975,232       803,881        1,551,119         2,975,232
30...................     993,416        2,851,658         7,759,245       993,416        2,851,658         7,759,245
age 99...............           0        5,431,908        86,429,602             0        5,431,908        86,429,602
</TABLE>
 
- ------------------------------
(1) Assumes no additional insurance rider face amount.
(2) All payments are illustrated as if made at the beginning of the contract
    year.
(3) Assumes annual payments are made and no loans or withdrawals have been
    taken.
(4) Investment base will equal net cash surrender value on each contract
    anniversary. If the Contract is surrendered within 24 months after issue,
    the contract owner will also receive any excess sales load previously
    deducted.
(5) Cash value will equal investment base and net cash surrender value on each
    contract anniversary if no loans have been taken.
(6) The payments shown may extend beyond the year in which the automatic
    adjustment is made. At annual rates of return of 6% and 12% and current
    mortality charges, the guarantee period reaches life of the insured in
    contract years 37 and 17, respectively. Once a guarantee of life is reached,
    no more payments would be accepted. Values shown at annual rates of return
    of 0%, 6% and 12% do not reflect any payments shown after a guarantee of
    life is reached.
IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE
AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
CONSIDERED A REPRESENTATION OF PAST OR FUTURE PERFORMANCE. ACTUAL RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS SELECTED, PREVAILING INTEREST
RATES AND RATES OF INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED
0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE
AVERAGES FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE SERIES FUND OR THE VARIABLE SERIES FUNDS OR THE ZERO TRUSTS THAT
THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
 
                                       40
<PAGE>   45
 
                               MALE ISSUE AGE 45
                     STANDARD NON-SMOKER UNDERWRITING CLASS
              ANNUAL PAYMENTS OF $55,163 THROUGH CONTRACT YEAR 43
        FACE AMOUNT: $1 MILLION      INITIAL GUARANTEE PERIOD: 9.5 YEARS
                             DEATH BENEFIT OPTION 2
                       BASED ON MAXIMUM MORTALITY CHARGES
 
<TABLE>
<CAPTION>
                                               TOTAL
                                              PAYMENTS                         END OF YEAR
                                             MADE PLUS                       DEATH BENEFIT(3)
                                            INTEREST AT                ASSUMING HYPOTHETICAL GROSS
                                               5% AS                     ANNUAL RATE OF RETURN OF
                                             OF END OF       ------------------------------------------------
    CONTRACT YEAR           PAYMENTS(2)(6)      YEAR             0%                6%                12%
- ---------------------       --------        ------------     -----------       -----------       ------------
<S>                         <C>             <C>              <C>               <C>               <C>
 1...................       $ 55,163        $     57,921     $ 1,032,691       $ 1,034,739       $  1,036,789
 2...................         55,163             118,738       1,080,642         1,087,731          1,095,066
 3...................         55,163             182,596       1,127,640         1,142,842          1,159,162
 4...................         55,163             249,647       1,173,680         1,200,150          1,229,667
 5...................         55,163             320,051       1,218,734         1,259,713          1,307,213
 6...................         55,163             393,975       1,262,798         1,321,615          1,392,517
 7...................         55,163             471,595       1,305,814         1,385,889          1,486,323
 8...................         55,163             553,096       1,347,729         1,452,574          1,589,449
 9...................         55,163             638,672       1,388,499         1,521,716          1,702,812
10...................         55,163             728,527       1,428,049         1,593,336          1,827,393
15...................         55,163           1,249,857       1,605,656         1,990,078          2,661,580
20...................         55,163           1,915,220       1,741,826         2,452,184          3,804,437
30...................         55,163           3,848,219       1,802,106         3,521,688          8,070,223
age 99...............              0          14,873,906       1,000,000         1,000,000         70,564,044
</TABLE>
 
<TABLE>
<CAPTION>
                                        END OF YEAR
                                    INVESTMENT BASE AND                                  END OF YEAR
                               NET CASH SURRENDER VALUE(3)(4)                          CASH VALUE(3)(5)
                                ASSUMING HYPOTHETICAL GROSS                      ASSUMING HYPOTHETICAL GROSS
                                  ANNUAL RATE OF RETURN OF                         ANNUAL RATE OF RETURN OF
                        --------------------------------------------     --------------------------------------------
    CONTRACT YEAR          0%              6%               12%             0%              6%               12%
- ---------------------   ---------      -----------      ------------     ---------      -----------      ------------
<S>                     <C>            <C>              <C>              <C>            <C>              <C>
 1...................   $  32,691      $    34,739      $     36,789     $  32,691      $    34,739      $     36,789
 2...................      80,642           87,731            95,066        80,642           87,731            95,066
 3...................     127,640          142,842           159,162       127,640          142,842           159,162
 4...................     173,680          200,150           229,667       173,680          200,150           229,667
 5...................     218,734          259,713           307,213       218,734          259,713           307,213
 6...................     262,798          321,615           392,517       262,798          321,615           392,517
 7...................     305,814          385,889           486,323       305,814          385,889           486,323
 8...................     347,729          452,574           589,449       347,729          452,574           589,449
 9...................     388,499          521,716           702,812       388,499          521,716           702,812
10...................     428,049          593,336           827,393       428,049          593,336           827,393
15...................     605,656          990,078         1,661,580       605,656          990,078         1,661,580
20...................     741,826        1,452,184         2,804,437       741,826        1,452,184         2,804,437
30...................     802,106        2,521,688         7,070,223       802,106        2,521,688         7,070,223
age 99...............           0                0        69,564,044             0                0        69,564,044
</TABLE>
 
- ------------------------------
(1) Assumes no additional insurance rider face amount.
(2) All payments are illustrated as if made at the beginning of the contract
    year.
(3) Assumes annual payments are made and no loans or withdrawals have been
    taken.
(4) Investment base will equal net cash surrender value on each contract
    anniversary. If the Contract is surrendered within 24 months after issue,
    the contract owner will also receive any excess sales load previously
    deducted.
(5) Cash value will equal investment base and net cash surrender value on each
    contract anniversary if no loans have been taken.
(6) The payments shown may extend beyond the year in which the automatic
    adjustment is made. At an annual rate of return of 12% and maximum mortality
    charges, the guarantee period reaches life of the insured in contract year
    17. Once a guarantee of life is reached, no more payments would be accepted.
    Values shown at annual rates of return of 0%, 6% and 12% do not reflect any
    payments shown after a guarantee of life is reached.
IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE
AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
CONSIDERED A REPRESENTATION OF PAST OR FUTURE PERFORMANCE. ACTUAL RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS SELECTED, PREVAILING INTEREST
RATES AND RATES OF INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED
0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE
AVERAGES FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE SERIES FUND OR THE VARIABLE SERIES FUNDS OR THE ZERO TRUSTS THAT
THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
 
                                       41
<PAGE>   46
 
                                    EXAMPLES
 
ADDITIONAL PAYMENTS
 
As of the processing date on or next following receipt and acceptance of an
additional payment, ML of New York will increase the guarantee period if the
guarantee period prior to receipt and acceptance of an additional payment is
less than for the whole of life of the insured.
 
ML of New York will determine the increase in the guarantee period by taking the
immediate increase in the cash value resulting from the additional payment and
adding to that interest at the annual rate of 5% for the period from the date ML
of New York receives and accepts the payment to the contract processing date on
or next following such date. This is the guarantee adjustment amount. The
guarantee adjustment amount is added to the fixed base and the resulting new
fixed base is used to calculate a new guarantee period.
 
The amount of the increase in the guarantee period will depend on the amount of
the additional payment and the contract year in which it is received and
accepted. If additional payments of different amounts were made at the same time
to equivalent contracts, the contract to which the larger payment is applied
would have a larger increase in the guarantee period.
 
Example 1 shows the effect on the guarantee period of a $10,000 additional
payment received and accepted at the beginning of contract year five. Example 2
shows the effect of a $20,000 additional payment received and accepted at the
beginning of contract year five. Example 3 shows the effect of a $10,000
additional payment received and accepted at the beginning of contract year six.
All three examples assume that death benefit option 1 has been elected, that
annual payments of $18,009 have been made through the contract year reflected in
the example and that no other contract transactions have been made.
 
                               Male Issue Age 45
                Initial payment plus annual payments of $18,009
                            Face Amount: $1 million
                      Initial Guarantee Period: 2.5 years
                            Death Benefit Option: 1
                       Based on Maximum Mortality Charges
 
<TABLE>
<CAPTION>
                 EXAMPLE 1
    ----------------------------------
                             INCREASE
                                IN
    CONTRACT   ADDITIONAL   GUARANTEE
     YEAR        PAYMENT        PERIOD
     ---       --------      ----------
    <S>       <C>           <C>
     5        $ 10,000      1.5 years
<CAPTION>
                 EXAMPLE 2
    ----------------------------------
                             INCREASE
                                IN
    CONTRACT   ADDITIONAL   GUARANTEE
    YEAR        PAYMENT       PERIOD
    ---       --------      ----------
    <S>       <C>           <C>
     5        $ 20,000       3 years
 
<CAPTION>
                 EXAMPLE 3
    ----------------------------------
                             INCREASE
                                IN
    CONTRACT   ADDITIONAL   GUARANTEE
    YEAR        PAYMENT       PERIOD
    ---       --------      ----------
    <S>       <C>           <C>
     6        $ 10,000      1.25 years
</TABLE>
 
PARTIAL WITHDRAWALS
 
As of the processing date on or next following the effective date of a partial
withdrawal, ML of New York calculates a new guarantee period. This is done by
taking the immediate decrease in cash value resulting from the partial
withdrawal and adding to that amount interest at an annual rate of 5% for the
period from the date of the withdrawal to the contract processing date on or
next following such date. This is the guarantee adjustment amount. The guarantee
adjustment amount is subtracted from the fixed base and the resulting new fixed
base is used to calculate a new guarantee period.
 
                                       42
<PAGE>   47
 
The amount of the reduction in the guarantee period will depend on the amount of
the withdrawal, the face amount at the time of the withdrawal and the contract
year in which the withdrawal is made. If made at the same time to equivalent
contracts, a larger withdrawal would result in a greater reduction in the
guarantee period than a smaller withdrawal. The same partial withdrawal made at
the same time from contracts with the same guarantee periods but with different
face amounts would result in a greater reduction in the guarantee period for the
contract with the smaller face amount.
 
Examples 1 and 2 show the effect on the guarantee period of partial withdrawals
for $10,000 and $20,000 taken at the beginning of contract year sixteen. Example
3 shows the effect on the guarantee period of a $20,000 partial withdrawal taken
at the beginning of contract year eighteen. All three examples assume that death
benefit option 1 has been elected, that annual payments of $18,009 have been
made through the contract year reflected in the example and that no other
contract transactions have been made.
 
                               Male Issue Age 45
                Initial payment plus annual payments of $18,009
                            Face Amount: $1 million
                      Initial Guarantee Period: 2.5 years
                            Death Benefit Option: 1
                       Based on Maximum Mortality Charges
<TABLE>
<CAPTION>
              EXAMPLE 1
- -----------------------------------
                          INCREASE
                             IN
CONTRACT   ADDITIONAL     GUARANTEE
YEAR        PAYMENT        PERIOD
- ---       --------        ---------
<S>       <C>             <C>
16        $ 10,000        .5 years
 
<CAPTION>
              EXAMPLE 2
- -----------------------------------
                          INCREASE
                             IN
CONTRACT   ADDITIONAL     GUARANTEE
YEAR        PAYMENT        PERIOD
- ---       --------        ---------
<S>       <C>             <C>
16        $ 20,000         1 year
<CAPTION>
              EXAMPLE 3
- -----------------------------------
                          INCREASE
                             IN
CONTRACT   ADDITIONAL     GUARANTEE
YEAR      PAYMENT          PERIOD
- ---       --------        ---------
<S>       <C>             <C>
18        $ 20,000        .75 years
</TABLE>
 
CHANGING THE DEATH BENEFIT OPTION
 
On each contract anniversary beginning with the fifteenth, the contract owner
may change the death benefit option by switching from option 1 to option 2 or
from option 2 to option 1. ML of New York will change the face amount of the
Contract in order to keep the death benefit constant on the effective date of
the change. Therefore, if the change is from option 1 to option 2, the face
amount of the Contract will be decreased by the cash value on the date of the
change. If the change is from option 2 to option 1, the face amount of the
Contract will be increased by the cash value on the date of the change.
 
Example 1 shows the effect on the face amount of a change from option 1 to
option 2 and Example 2 shows the effect on the face amount of a change from
option 2 to option 1. The face amount before each change is $1 million.
 
                                       43
<PAGE>   48
 
                                   EXAMPLE 1
                ------------------------------------------------
                              Before Option Change
                    Death Benefit under Option 1: $1,000,000
                            Face Amount: $1,000,000
                              Cash Value: $80,000
 
                              After Option Change
                    Death Benefit under Option 2: $1,000,000
                             Face Amount: $920,000
                              Cash Value: $80,000

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

                              After Option Change
                    Death Benefit under Option 1: $1,080,000
                            Face Amount: $1,080,000
                              Cash Value: $80,000
 
                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
 
                                       44
<PAGE>   49
 
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.
 
Mr. Butler joined ML of New York in April 1991. Since November 1991, he has held
the position of Chairman of Butler, Chapman & Co., Inc. Prior to April 1991, he
served as Managing Director of the Investment Banking Division of Merrill Lynch
& Co., Inc.
 
Mr. Cogswell has been with ML of New York since November 1990. Prior to November
1990, he was Assistant Counsel at UNUM Life Insurance Company.
 
   
Mr. Hele joined ML of New York in September 1990. He joined Merrill Lynch,
Pierce, Fenner & Smith Incorporated in August 1988.
    
 
Mr. Israeloff joined ML of New York in April 1991. Since 1964, he has been
Chairman and Executive Partner of Israeloff, Trattner & Co., CPAs, P.C., a
public accounting firm.
 
Mr. Jones joined ML of New York in June 1992. Since May 1992, he held the
position of Senior Vice President of Merrill Lynch, Pierce, Fenner & Smith
Incorporated. From June 1992 to February 1994, he held the position of Chairman
of the Board, President, and Chief Executive Officer of ML of New York. From
January 1992 to June 1992, he held the position of First Vice President of
Merrill Lynch, Pierce, Fenner & Smith Incorporated. From January 1991 to January
1992, he held the position of District Director of Merrill Lynch, Pierce, Fenner
& Smith Incorporated. Prior to January 1991, he held the position of Senior
Resident Vice President of Merrill Lynch, Pierce, Fenner & Smith Incorporated.
 
Ms. Kahn joined ML of New York in November 1993. She is a partner at the law
firm of Rogers & Wells. She has been associated with Rogers & Wells since 1984.
 
Mr. King joined ML of New York in April 1991. Since February 1991, he has been
Vice President for Finance at Marymount College, Tarrytown, New York. From March
1973 until February 1991, he served as Managing Director of Merrill Lynch
Capital Markets.
 
Mr. Pollack joined ML of New York in April 1991. In 1980, he retired from the
Securities and Exchange Commission after thirty years of service, and having
served as an SEC Commissioner from 1974 to 1980. Since 1980, he has practiced
law and been a private consultant in the securities and capital markets fields.
 
Mr. Wilde joined ML of New York in March 1991. He joined Merrill Lynch, Pierce,
Fenner & Smith Incorporated in 1976. Since 1985, he has been a Director and
Senior Vice President of Merrill Lynch Life Agency, Inc.
 
                                       45
<PAGE>   50
 
Mr. Boucher joined ML of New York in May 1992. Prior to May 1992, he held the
position of Vice President of Monarch Financial Services, Inc. (formerly Monarch
Resources, Inc.).
 
No shares of ML of New York are owned by any of its officers or directors, as it
is a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc. The officers
and directors of ML of New York, both individually and as a group, own less than
one percent of the outstanding shares of common stock of Merrill Lynch & Co.,
Inc.
 
SERVICE ARRANGEMENT
 
   
ML of New York and its parent, Merrill Lynch Insurance Group ("MLIG"), are
parties to a service agreement pursuant to which MLIG has agreed to provide
certain data processing, legal, actuarial, management, advertising and other
services of ML of New York, including services related to the Separate Account
and the Contracts. Expenses incurred by MLIG in relation to this service
agreement are reimbursed by ML of New York on an allocated cost basis. Charges
billed to ML of New York by MLIG pursuant to the agreement were $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
preceding year and its financial condition as of the end of that year.
Regulation by the Department includes periodic examination to determine contract
liabilities and reserves so that the Department may certify that these items are
correct. ML of New York's books and accounts are subject to review by the
Department at all times. A full examination of ML of New York's operations is
conducted periodically by the Department and under the auspices of the National
Association of Insurance Commissioners. ML of New York is also subject to the
insurance laws and regulations of all jurisdictions in which it is licensed to
do business.
 
LEGAL PROCEEDINGS
 
There are no legal proceedings to which the Separate Account is a party or to
which the assets of the Separate Account are subject. ML of New York and Merrill
Lynch, Pierce, Fenner & Smith Incorporated are engaged in various kinds of
routine litigation that, in the Company's judgment, is not material to ML of New
York's total assets or to Merrill Lynch, Pierce, Fenner & Smith Incorporated.
 
EXPERTS
 
   
The financial statements of ML of New York as of December 31, 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
 
                                       46
<PAGE>   51
 
and General Counsel. Sutherland, Asbill & Brennan of Washington, D.C. has
provided advice on certain matters relating to federal securities and tax laws.
 
REGISTRATION STATEMENTS
 
Registration statements have been filed with the Securities and Exchange
Commission under the Securities Act of 1933 and the Investment Company Act of
1940 that relate to the Contract and its investment options. This Prospectus
does not contain all of the information in the registration statements as
permitted by Securities and Exchange Commission regulations. The omitted
information can be obtained from the Securities and Exchange Commission's
principal office in Washington, D.C., upon payment of a prescribed fee.
 
FINANCIAL STATEMENTS
 
The financial statements of ML of New York, included herein, should be
distinguished from the financial statements of the Separate Account and should
be considered only as bearing upon the ability of ML of New York to meet its
obligations under the Contracts.
 
                                       47



<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>   52
 
                           PART II. OTHER INFORMATION
 
                          UNDERTAKING TO FILE REPORTS
 
     Subject to the terms and conditions of Section 15(d) of the Securities
Exchange Act of 1934, the undersigned Registrant hereby undertakes to file with
the Securities and Exchange Commission such supplementary and periodic
information, documents and reports as may be prescribed by any rule or
regulation of the Commission heretofore or hereafter duly adopted pursuant to
authority conferred in that section.
 
                              RULE 484 UNDERTAKING
 
     ML Life Insurance Company of New York's By-Laws provide, in Article VII,
Section 7.1 as follows:
 
     Indemnification of Directors, Officers, Employees and Incorporators.  To
the extent permitted by the law of the State of New York and subject to all
applicable requirements thereof:
 
          a) any person made or threatened to be made a party to any action or
     proceeding, whether civil or criminal, by reason of the fact that he, his
     testator, or intestate, is or was a director, officer, employee or
     incorporator of the Company shall be indemnified by the Company;
 
          b) any person made or threatened to be made a party to any action or
     proceeding, whether civil or criminal, by reason of the fact that he, his
     testator or intestate serves or served any other organization in any
     capacity at the request of the Company may be indemnified by the Company;
     and
 
          c) the related expenses of any such person in any other of said
     categories may be advanced by the Company.
 
     Any persons serving as an officer, director or trustee of a corporation,
trust, or other enterprise, including the Registrant, at the request of Merrill
Lynch are entitled to indemnification from Merrill Lynch, to the fullest extent
authorized or permitted by law, for liabilities with respect to actions taken or
omitted by such persons in any capacity in which such persons serve Merrill
Lynch or such other corporation, trust, or other enterprise. Any action
initiated by any such person for which indemnification is provided shall be
approved by the Board of Directors of Merrill Lynch prior to such initiation.
 
DIRECTORS' AND OFFICERS' INSURANCE
 
     Merrill Lynch has purchased from Corporate Officers' and Directors'
Assurance Company directors' and officers' liability insurance policies which
cover, in addition to the Indemnification described above, liabilities for which
indemnification is not provided under the By-Laws. The Company will pay an
allocable portion of the insurance premium paid by Merrill Lynch with respect to
such insurance policies.
 
NEW YORK BUSINESS CORPORATION LAW
 
     In addition, Sections 722, 723, and 724 of the New York Business
Corporation Law generally provide that a corporation has the power (and in some
instances the obligation) to indemnify a director or officer of the corporation,
or a person serving at the request of the corporation as a director or officer
of another corporation or other enterprise against any judgments, amounts paid
in settlement, and reasonably incurred expenses in a civil or criminal action or
proceeding if the director or officer acted in good faith in a manner he or she
reasonably believed to be in or not opposed to the best interests of the
corporation (or, in the case of a criminal action or proceeding, if he or she in
addition had no reasonable cause to believe that his or her conduct was
unlawful).
 
      Insofar as indemnification for liability arising under the Securities Act
of 1933 (the "Act") may be permitted to directors, officers and controlling
persons of the Registrant pursuant to the foregoing provisions, or otherwise,
the Registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer or controlling
person of the Registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with
 
                                      II-1
<PAGE>   53
 
the securities being registered, the Registrant will, unless in the opinion of
its counsel the matter has been settled by controlling precedent, submit to a
court of appropriate jurisdiction the question whether such indemnification by
it is against public policy as expressed in the Act and will be governed by the
final adjudication of such issue.
 
                    REPRESENTATIONS PURSUANT TO RULE 6e-3(T)
 
     This filing is made pursuant to Rule 6e-3(T) under the Investment Company
Act of 1940.
 
     Registrant elects to be governed by Rule 6e-3(T)(b)(13)(i)(A) under the
Investment Company Act of 1940 with respect to the policies described in the
Prospectus.
 
     Registrant makes the following representations:
 
          (1) Section 6e-3(T)(b)(13)(iii)(F) has been relied upon.
 
          (2) The level of the mortality and expense risk and guaranteed
     benefits risk charge is within the range of industry practice for
     comparable flexible or scheduled contracts.
 
          (3) Registrant has concluded that there is a reasonable likelihood
     that the distribution financing arrangement of the Separate Account will
     benefit the separate account and policyowners and will keep and make
     available to the Commission on request a memorandum setting forth the basis
     for this representation.
 
          (4) The Separate Account will invest only in management investment
     companies which have undertaken to have a board of directors, a majority of
     whom are not interested persons of the company, formulate and approve any
     plan under Rule 12b-1 to finance distribution expenses.
 
     The methodology used to support the representation made in paragraph (2)
above is based on an analysis of the mortality and expense risk and guaranteed
benefits risk charge contained in other variable life insurance contracts.
Registrant undertakes to keep and make available to the Commission on request
the documents used to support the representation in paragraph (2) above.
 
                                      II-2
<PAGE>   54
 
                       CONTENTS OF REGISTRATION STATEMENT
 
This Registration Statement comprises the following papers and documents:
     The facing sheet.
   
     The Prospectus consisting of 81 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>
1.A.   (1)               Resolution of the Board of Directors of ML Life Insurance Company of New
                         York establishing the Separate Account (Incorporated by Reference to
                         Registrant's Form S-6 Registration No. 33-51702 Filed September 4, 1992)
       (2)               Not applicable
       (3)  (a)          Distribution Agreement between ML Life Insurance Company of New York and
                         Merrill Lynch, Pierce, Fenner & Smith Incorporated (Incorporated by
                         Reference to Registrant's Form S-6 Registration No. 33-61672 Filed April
                         26, 1993)
            (b)          Amended Sales Agreement between ML Life Insurance Company of New York and
                         Merrill Lynch Life Agency Inc. (Incorporated by Reference to Registrant's
                         Form S-6 Registration No. 33-61672 Filed April 26, 1993)
            (c)          Schedules of Sales Commissions (Incorporated by Reference to Registrant's
                         Form S-6 Registration No. 33-61672 Filed April 26, 1993)
       (4)               Undertaking of ML Life Insurance Company of New York pursuant to Rule
                         27d-2
       (5)  (a)  (1)     Flexible Premium Variable Universal Life Insurance Policy (Incorporated
                         by Reference to Registrant's Form S-6 Registration No. 33-61672 Filed
                         April 26, 1993)
            (b)  (1)     Backdating Endorsement (Incorporated by Reference to Registrant's Form
                         S-6 Registration No. 33-61672 Filed April 26, 1993)
                 (2)(a)  Additional Insurance Rider for Flexible Premium Variable Universal Life
                         Insurance Policy (Incorporated by Reference to Registrant's Form S-6
                         Registration No. 33-61672 Filed April 26, 1993)
       (6)  (a)          Charter of ML Life Insurance Company of New York (Incorporated by
                         Reference to Registrant's Form S-6 Registration No. 33-51702 Filed
                         September 4, 1992)
            (b)          By-Laws of ML Life Insurance Company of New York (Incorporated by
                         Reference to Registrant's Form S-6 Registration No. 33-51702 Filed
                         September 4, 1992)
       (7)               Not applicable
       (8)  (a)          Agreement between ML Life Insurance Company of New York and Merrill Lynch
                         Funds Distributor, Inc. (Incorporated by Reference to Registrant's Form
                         S-6 Registration No. 33-61672 Filed April 26, 1993)
            (b)          Agreement between ML Life Insurance Company of New York and Merrill
                         Lynch, Pierce, Fenner & Smith Incorporated (Incorporated by Reference to
                         Registrant's Form S-6 Registration No. 33-61672 Filed April 26, 1993)
            (c)          Participation Agreement among Merrill Lynch Life Insurance Company, ML
                         Life Insurance Company of New York and Monarch Life Insurance Company
                         (Incorporated by Reference to Registrant's Post-Effective Amendment No. 3
                         to Form S-6 Registration No. 33-61670 Filed April 27, 1994)
            (d)          Management Agreement between Royal Tandem Life Insurance Company and
                         Merrill Lynch Asset Management, Inc. (Incorporated by Reference to
                         Registrant's Form S-6 Registration No. 33-61672 Filed April 26, 1993)
</TABLE>
    
 
                                      II-3
<PAGE>   55
 
<TABLE>
<S>                      <C>
       (9)  (a)          Service Agreement between Tandem Financial Group, Inc. and Royal Tandem
                         Life Insurance Company (Incorporated by Reference to Registrant's Form
                         S-6 Registration No. 33-51702 Filed September 4, 1992)
            (b)          Service Agreement between ML Life Insurance Company of New York and
                         Merrill Lynch Life Insurance Company (Incorporated by Reference to
                         Registrant's Form S-6 Registration No. 33-61672 Filed April 26, 1993)
      (10)  (a)          Variable Life Insurance Application (Incorporated by Reference to
                         Registrant's Form S-6 Registration No. 33-61672 Filed April 26, 1993)
            (b)          Application for Reinstatement (Incorporated by Reference to Registrant's
                         Form S-6 Registration No. 33-61672 Filed April 26, 1993)
      (11)               Memorandum describing ML Life Insurance Company of New York's Issuance,
                         Transfer and Redemption Procedures (Incorporated by Reference to
                         Registrant's Post- Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61672 Filed March 1, 1994)
</TABLE>
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>
<S>                      <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
           (c)           Power of Attorney of Sandra K. Cox (Incorporated by Reference to
                         Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61670 Filed March 1, 1994)
           (d)           Power of Attorney of Joseph E. Crowne (Incorporated by Reference to
                         Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61670 Filed March 1, 1994)
           (e)           Power of Attorney of David E. Dunford (Incorporated by Reference to
                         Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61670 Filed March 1, 1994)
           (f)           Power of Attorney of John C.R. Hele (Incorporated by Reference to
                         Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61670 Filed March 1, 1994)
           (g)           Power of Attorney of Robert L. Israeloff (Incorporated by Reference to
                         Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61670 Filed March 1, 1994)
           (h)           Power of Attorney of Allen N. Jones (Incorporated by Reference to
                         Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61670 Filed March 1, 1994)
           (i)           Power of Attorney of Cynthia L. Kahn
           (j)           Power of Attorney of Robert A. King (Incorporated by Reference to
                         Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61670 Filed March 1, 1994)
           (k)           Power of Attorney of Irving M. Pollack (Incorporated by Reference to
                         Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61670 Filed March 1, 1994)
           (l)           Power of Attorney of Barry G. Skolnick (Incorporated by Reference to
                         Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                         33-61670 Filed March 1, 1994)
</TABLE>
 
                                      II-4
<PAGE>   56
 
   
<TABLE>
<S>       <C>            <C>
           (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>   57
 
                                   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>                                     <C>  <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 Executive Officer
Anthony J. Vespa
 
                   *                         Director, Senior Vice President, Chief
- ----------------------------------------     Financial Officer, Chief Actuary, and
Joseph E. Crowne                             Treasurer
 
                   *                         Director, Senior Vice President, and
- ----------------------------------------     Chief Investment Officer
David M. Dunford
 
                   *                         Director and Senior Vice President
- ----------------------------------------
John C.R. Hele
 
                   *                         Director, Vice President and Senior
- ----------------------------------------     Counsel
Michael P. Cogswell
 
                   *                         Director
- ----------------------------------------
Frederick J.C. Butler
</TABLE>
    
 
                                      II-6
<PAGE>   58
 
<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 Counsel and
           Barry G. Skolnick                 as Attorney-In-Fact
</TABLE>
 
                                      II-7
<PAGE>   59
 
                                 EXHIBIT INDEX
 
   
<TABLE>
<S>    <C>
1.A.   (4)               Undertaking of ML Life Insurance Company of New York pursuant to Rule
                         27d-2
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>   1
 
              UNDERTAKING OF ML LIFE INSURANCE COMPANY OF NEW YORK
                        PURSUANT TO RULE 27D-2 UNDER THE
                         INVESTMENT COMPANY ACT OF 1940
 
Pursuant to Rule 27d-2 and Rule 6e-3(T)(b)(13)(vi) under the Investment Company
Act of 1940, as amended, ML Life Insurance Company of New York makes the
following undertaking in connection with the Registration Statement on Form S-6
(File No. 33-61672) for certain flexible premium variable life insurance
contracts issued by ML Life Insurance Company of New York:
 
        ML Life Insurance Company of New York undertakes to guarantee
        the performance of all obligations of Merrill Lynch, Pierce,
        Fenner and Smith Incorporated imposed by Section 27(d) or
        Section 27(f) of the Investment Company Act of 1940, as amended
        (the "1940 Act"), or Rule 27d-2 thereunder, to make refunds of
        charges to owners of Contracts that are required by Section
        27(d) or Section 27(f) of the 1940 Act or the condition of any
        exemptions therefrom.
 
                                          ML LIFE INSURANCE COMPANY OF NEW YORK
 
                                          By: /s/  BARRY G. SKOLNICK
                                            ------------------------------------
                                              Barry G. Skolnick
                                              Senior Vice President and
                                              General Counsel

<PAGE>   1
 
                                          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. 33-61672) filed by the Company and the Account with the
Securities and Exchange Commission under the Securities Act of 1933, for the
registration of the Contracts to be issued with respect to the Account.
 
I have made such examination of the law and examined such corporate records and
such other documents as in my judgment are necessary and appropriate to enable
me to render the following opinion that:
 
     1. The Company has been duly organized under the laws of the State of New
     York and is a validly existing corporation.
 
     2. The 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>   1
 
                                          April 25, 1995
 
Board of Directors
ML Life Insurance Company of New York
100 Church Street, 11th Floor
New York, NY 10080-6511

             Re:  ML of New York Variable Life Separate Account II
 
To the Board of Directors:
 
This opinion is furnished in connection with the filing of Post-Effective
Amendment No. 4 to the Registration Statement filed on Form S-6 (File No.
33-61672) which covers premiums received under certain flexible premium variable
life insurance contracts ("Contracts" or "Contract") issued by ML Life Insurance
Company of New York (the "Company").
 
The Prospectus included in the Registration Statement describes Contracts which
are issued by the Company. The Contract forms were reviewed under my direction,
and I am familiar with the Registration Statement and exhibits thereto. In my
opinion:
 
     1. The "sales load," as defined in paragraph (c)(4) of Rule 6(e)-3(T) under
     the Investment Company Act of 1940, will not exceed 9% of the sum of the
     guideline annual premiums that would be paid during the period equal to the
     lesser of 20 years or the anticipated joint life expectancy of the named
     insured based on the 1980 Commissioners Standard Ordinary Smoker/ Nonsmoker
     Mortality Table (or the 1980 Commissioners Standard Ordinary Aggregate
     Mortality Table for ages 0-19). The sales load payments made in excess of
     such sum will not exceed 9%. Sales load in excess of (1) 30% of payments
     made which are less than or equal to one guideline annual premium; plus (2)
     10% of payments greater than one but no greater than two guideline annual
     premiums; plus (3) 9% of payments in excess of two guideline annual
     premiums, will be refunded if the Contract is surrendered during the first
     24 months after issue, added to the cash value so as to continue the
     Contract in effect if debt exceeds the larger of the cash value and the
     fixed base during the first 24 months after issue, and added to the cash
     value in determining the variable insurance amount during the first 24
     months after issue.
 
     2. The illustrations of death benefits, investment base, net cash surrender
     values, and cash values and accumulated premiums included in the
     Registration Statement for the Contract and based on the assumptions stated
     in the illustrations, are consistent with the provisions of the Contract.
     The rate structure of the Contract has not been designed so as to make the
     relationship between premiums and benefits, as shown in the illustrations,
     appear more favorable to a prospective purchaser of a Contract for the ages
     and sexes shown, than to prospective purchasers of a Contract for other
     ages and sex.
 
     3. The table of illustrative cash value corridor factors included in the
     "Death Benefit Proceeds" section is consistent with the provisions of the
     Contract.
 
     4. The information with respect to the Contract contained in (i) the
     illustrations of the increase in guarantee period included in the
     "Additional Payments" section of the Examples, (ii) the illustrations of a
     decrease in guarantee period included in the "Partial Withdrawals" section
     of the Examples and (iii) the illustrations of the changes in face amount
     included in the "Changing the Death Benefit Option" section of the
     Examples, based on the assumptions specified, are consistent with the
     provisions of the Contract.
 
     5. The charge for federal taxes that is imposed under the Contracts is
     reasonable in relation to the Company's increased tax burden under Section
     848 of the Internal Revenue Code of 1986, as amended, resulting from the
     Company's receipt of such premiums. The cost to the Company of capital used
     to satisfy its increased federal tax burden under Section 848 is, in
     essence, the Company's targeted rate of return. The targeted rate of return
     that is used in calculating the level
<PAGE>   2
 
     of such charge is reasonable, and the factors taken into account by the
     Company in determining such targeted rate of return are the appropriate
     factors to consider in determining such targeted rate of return.
 
I hereby consent to the use of this opinion as an exhibit to the Registration
Statement and to the use of my name relating to actuarial matters under the
heading "Experts" in the Prospectus.
 
                                          Very truly yours,
 
                                          /s/ JOSEPH E. CROWNE
 
                                          Joseph E. Crowne, FSA
                                          Senior Vice President and
                                          Chief Financial Officer
 
                                        2

<PAGE>   1
 
[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 universal life insurance contracts
issued through ML of New York Variable Life Separate Account II of ML Life
Insurance Company of New York (File No. 33-61672). In giving this consent, we do
not admit that we are in the category of persons whose consent is required under
Section 7 of the Securities Act of 1933.
 
                                          /s/ Sutherland, Asbill & Brennan
 
                                          SUTHERLAND, ASBILL & BRENNAN
 
Washington, D.C.
April 25, 1995

<PAGE>   1
 
                         INDEPENDENT AUDITORS' CONSENT
 
We consent to the use in this Post-Effective Amendment No. 4 to Registration
Statement No. 33-61672 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