ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
485BPOS, 1999-04-16
Previous: LASER TECHNOLOGY INC, DEF 14A, 1999-04-16
Next: BREED TECHNOLOGIES INC, 424B3, 1999-04-16



<PAGE>
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 16, 1998
    
                                                       REGISTRATION NO. 33-51794
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
 
                            ------------------------
 
   
                         POST-EFFECTIVE AMENDMENT NO. 8
                                       TO
                                    FORM S-6
    
 
                   FOR REGISTRATION UNDER THE SECURITIES ACT
                    OF 1933 OF SECURITIES OF UNIT INVESTMENT
                        TRUSTS REGISTERED ON FORM N-8B-2
 
                            ------------------------
 
                ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
 
                             (Exact name of trust)
 
                     ML LIFE INSURANCE COMPANY OF NEW YORK
                              (Name of depositor)
                               100 CHURCH STREET
                                   11TH FLOOR
                         NEW YORK, NEW YORK 10080-6511
         (Complete address of depositor's principal executive offices)
 
                            ------------------------
 
                            BARRY G. SKOLNICK, ESQ.
                    SENIOR VICE PRESIDENT & GENERAL COUNSEL
                     ML LIFE INSURANCE COMPANY OF NEW YORK
                             800 SCUDDERS MILL ROAD
                          PLAINSBORO, NEW JERSEY 08536
                (Name and complete address of agent for service)
 
                            ------------------------
 
                                    COPY TO:
 
   
                             STEPHEN E. ROTH, ESQ.
                            KIMBERLY J. SMITH, ESQ.
                        SUTHERLAND ASBILL & BRENNAN LLP
                          1275 PENNSYLVANIA AVENUE, NW
                           WASHINGTON, DC 20004-2415
    
 
                            ------------------------
 
It is proposed that this filing will become effective (check appropriate box)
 
/ / immediately upon filing pursuant to paragraph (b)
 
   
/X/ on May 1, 1999 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
 
Title of Securities Being Registered: Units of Interest in Flexible Premium
Variable Life Insurance Contracts.
 
Check box if it is proposed that the filing will become effective on (date) at
(time) pursuant to Rule 487 / /
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
   
PROSPECTUS
 
May 1, 1999
 
                ML of New York Variable Life Separate Account II
 
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT
                                   issued by
                     ML LIFE INSURANCE COMPANY OF NEW YORK
                  Home Office: 100 Church Street, 11th Floor,
                         New York, New York 10080-6511
                         Service Center: P.O. Box 9025
                     Springfield, Massachusetts 01102-9025
                                1414 Main Street
                     SPRINGFIELD, MASSACHUSETTS 01144-1007
                             PHONE: (800) 354-5333
                                offered through
               Merrill Lynch, Pierce, Fenner & Smith Incorporated
 
This Prospectus describes contracts which generally are modified endowment
contracts under federal tax law. Most distributions will have tax consequences
and/or penalties.
 
Generally, through the first 14 days following a Contract's in force date, we
will invest your initial payment in the investment division of the ML of New
York Variable Life Separate Account II (the "Separate Account") investing in the
Money Reserve Portfolio. Afterward, you may reallocate your investment base to
any five of the investment divisions of the Separate Account. We then invest
each investment division's assets in corresponding portfolios of the following:
 
- -   MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
      -  Basic Value Focus Fund
      -  Global Bond Focus Fund
      -  Global Utility Focus Fund
      -  International Equity Focus Fund
      -  Developing Capital Markets Focus Fund
      -  Special Value Focus Fund
      -  Index 500 Fund
- -   MERRILL LYNCH SERIES FUND, INC.
      -  Money Reserve Portfolio
      -  Intermediate Government Bond Portfolio
      -  Long-Term Corporate Bond Portfolio
      -  High Yield Portfolio
      -  Capital Stock Portfolio
      -  Growth Stock Portfolio
      -  Multiple Strategy Portfolio
      -  Natural Resources Portfolio
      -  Global Strategy Portfolio
      -  Balanced Portfolio
- -   AIM VARIABLE INSURANCE FUNDS, INC.
      -  AIM V.I. Capital Appreciation Fund
      -  AIM V.I. Value Fund
- -   ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.
      -  Premier Growth Portfolio
- -   MFS VARIABLE INSURANCE TRUST
      -  MFS Emerging Growth Series
      -  MFS Research Series
- -   MERRILL LYNCH FUND OF STRIPPED ("ZERO") U.S. TREASURY SECURITIES
    fourteen maturity dates ranging from February 15, 2000 -- February 15, 2014
 
Currently, you may change your investment allocation as often as you like.
 
We guarantee that regardless of investment results, insurance coverage will
continue for the insured's life, or, as you may select, for a shorter time if
the face amount chosen is above the minimum face amount required for the initial
payment. During this guarantee period, we will terminate the Contract only if
any loan debt exceeds certain contract values. After the guarantee period ends,
the Contract will remain in effect as long as the net cash surrender value is
sufficient to cover all charges due. While the Contract is in effect, the death
benefit
<PAGE>
may vary to reflect the investment results of the investment divisions chosen,
but will never be less than the face amount.
 
You may:
 
    - make additional payments subject to certain conditions
    - change the face amount of your Contract subject to certain conditions
    - redeem the Contract for its net cash surrender value
    - make partial withdrawals
    - borrow from your Contract
 
The net cash surrender value will vary with the investment results of the
investment divisions chosen. We don't guarantee any minimum cash surrender
value.
 
You may return the Contract or exchange it for a contract with benefits that
don't vary with the investment results of a separate account.
 
It may not be advantageous to replace existing insurance with the Contract.
 
PURCHASING THIS CONTRACT INVOLVES CERTAIN RISKS. INVESTMENT RESULTS CAN VARY
BOTH UP AND DOWN AND CAN EVEN DECREASE THE VALUE OF PREMIUM PAYMENTS. THEREFORE,
YOU COULD LOSE ALL OR PART OF THE MONEY YOU INVEST. EXCEPT FOR THE GUARANTEED
DEATH BENEFIT WE PROVIDE, YOU BEAR ALL INVESTMENT RISKS. WE DO NOT GUARANTEE HOW
ANY OF THE INVESTMENT DIVISIONS OR FUNDS WILL PERFORM.
 
LIFE INSURANCE IS INTENDED TO BE A LONG TERM INVESTMENT. YOU SHOULD EVALUATE
YOUR INSURANCE NEEDS AND THE CONTRACT'S LONG-TERM INVESTMENT POTENTIAL AND RISKS
BEFORE PURCHASING THE CONTRACT.
 
CURRENT PROSPECTUSES FOR THE MERRILL LYNCH SERIES FUND, INC; THE MERRILL LYNCH
VARIABLE SERIES FUNDS, INC.; THE AIM VARIABLE INSURANCE FUNDS, INC.; THE
ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.; THE MFS VARIABLE INSURANCE TRUST;
THE HOTCHKIS AND WILEY VARIABLE TRUST; THE MERCURY ASSET MANAGEMENT V.I. FUNDS,
INC.; AND THE MERRILL LYNCH FUND OF STRIPPED ("ZERO") U.S. TREASURY SECURITIES
MUST ACCOMPANY THIS PROSPECTUS. PLEASE READ THESE DOCUMENTS CAREFULLY AND RETAIN
THEM FOR FUTURE REFERENCE.
 
THE SECURITIES AND EXCHANGE COMMISSION HAS NOT APPROVED THESE CONTRACTS OR
DETERMINED THAT THIS PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.
    
 
                                       2
<PAGE>
   
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                                     Page
                                                                                                   ---------
<S>                                                                                                <C>
IMPORTANT TERMS..................................................................................          1
SUMMARY OF THE CONTRACT..........................................................................          2
    What the Contract Provides...................................................................          2
    Availability and Payments....................................................................          3
    The Investment Base..........................................................................          3
    The Investment Divisions.....................................................................          3
    Illustrations ...............................................................................          4
    Replacement of Existing Coverage.............................................................          4
    Right to Cancel ("Free Look" Period) or Exchange.............................................          4
    Distributions From The Contract..............................................................          4
    Fees and Charges.............................................................................          5
    Joint Insureds...............................................................................          5
FACTS ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK, MERRILL LYNCH, PIERCE, FENNER & SMITH
  INCORPORATED, THE SEPARATE ACCOUNT, THE FUNDS, AND THE ZERO FUNDS..............................          6
    ML Life Insurance Company of New York........................................................          6
    Merrill Lynch, Pierce, Fenner & Smith Incorporated (MLPF&S)..................................          6
    CMA Account Reporting........................................................................          6
    The Separate Account.........................................................................          6
    Net Rate of Return for an Investment.........................................................          8
    Changes Within the Account...................................................................          8
THE FUNDS .......................................................................................          9
    The Series Fund..............................................................................          9
    The Variable Series Funds....................................................................         10
    The AIM V.I. Funds...........................................................................         11
    The Alliance Fund............................................................................         12
    The MFS Trust................................................................................         12
    Hotchkis and Wiley Variable Trust............................................................         13
    Mercury Asset Management V.I. Funds, Inc.....................................................         13
    Special Risks In Certain Funds...............................................................         14
    The Operation of the Funds...................................................................         15
    The Zero Trusts..............................................................................         16
FACTS ABOUT THE CONTRACT.........................................................................         18
    Who May be Covered...........................................................................         18
    Initial Payment..............................................................................         18
    Right to Cancel ("Free Look" Period).........................................................         19
    Making Additional Payments...................................................................         19
    Changing the Face Amount.....................................................................         22
    Investment Base..............................................................................         23
    Charges Deducted from the Investment Base....................................................         24
    Charges to the Separate Account..............................................................         25
    Charges to Fund Assets.......................................................................         26
    Guarantee Period.............................................................................         27
    Net Cash Surrender Value.....................................................................         28
    Partial Withdrawals..........................................................................         28
    Loans .......................................................................................         30
    Death Benefit Proceeds.......................................................................         31
    Payment of Death Benefit Proceeds............................................................         32
    Dollar Cost Averaging........................................................................         32
    Right to Exchange Contract...................................................................         33
    Income Plans.................................................................................         33
    Reports to Contract Owners...................................................................         34
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                                     Page
                                                                                                   ---------
<S>                                                                                                <C>
MORE ABOUT THE CONTRACT..........................................................................         35
    Using the Contract...........................................................................         35
    Some Administrative Procedures...............................................................         37
    Other Contract Provisions....................................................................         37
    Group or Sponsored Arrangements..............................................................         38
    Unisex Legal Considerations..................................................................         39
    Selling the Contracts........................................................................         39
    Tax Considerations...........................................................................         40
    ML Life Insurance Company of New York's Income Taxes.........................................         42
    Reinsurance .................................................................................         42
ILLUSTRATIONS....................................................................................         42
JOINT INSUREDS...................................................................................         49
    Availability and Payments....................................................................         49
    Who May be Covered...........................................................................         49
    Initial Payment..............................................................................         49
    Making Additional Payments...................................................................         49
    Changing the Face Amount.....................................................................         50
    Charges Deducted from the Investment Base....................................................         50
    Guarantee Period.............................................................................         50
    Net Cash Surrender Value.....................................................................         50
    Death Benefit Proceeds.......................................................................         50
    Payment of Death Benefit Proceeds............................................................         51
    Right to Cancel ("Free Look" Period) or Exchange.............................................         51
    Using the Contract...........................................................................         51
    Other Contract Provisions....................................................................         51
    Income Plans.................................................................................         53
MORE ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK.................................................         53
    Directors and Executive Officers.............................................................         53
    Services Arrangement.........................................................................         54
    State Regulation.............................................................................         54
    Year 2000 ...................................................................................         55
    Legal Proceedings............................................................................         55
    Experts .....................................................................................         55
    Legal Matters................................................................................         55
    Registration Statements......................................................................         55
    Financial Statements.........................................................................         56
    Financial Statements of ML of New York Variable Life Separate Account II.....................        S-1
    Financial Statements of ML Life Insurance Company of New York................................        G-1
</TABLE>
 
This prospectus does not constitute an offering in any jurisdiction in which
such offering may not lawfully be made. We have not authorized any person to
make any representations in connection with this offering other than those
contained in this prospectus.
    
 
                                       2
<PAGE>
   
 
                                IMPORTANT TERMS
 
ATTAINED AGE: is the issue age of the insured plus the number of full years
since the contract date.
 
CASH SURRENDER VALUE: is equal to the investment base less the balance of any
deferred contract load we have not yet deducted and, depending on the date it is
calculated, less all or a portion of certain other charges not yet deducted,
plus any loan debt.
 
CONTRACT ANNIVERSARY: is the same date of each year as the contract date.
 
CONTRACT DATE: is used to determine processing dates, contract years and
contract 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 contract date.
 
FACE AMOUNT: is the minimum death benefit as long as the Contract remains in
force. You can change the face amount; it may increase as a result of an
additional payment; or it may decrease as a result of a partial withdrawal.
 
FIXED BASE: On the contract date, the fixed base equals the cash surrender
value. From then on, the fixed base is calculated like the cash surrender value
except that the "investment base" reflects net premiums at 4% instead of the net
rate of return, and substitutes the guaranteed maximum cost of insurance rates
for the current rates. In addition, the fixed base is calculated without taking
into account loans or repayments. The fixed base is equivalent to the cash
surrender value for a comparable fixed benefit contract with the same face
amount and guarantee period. After the guarantee period, the fixed base is zero.
We use the fixed base to limit the mortality cost deduction and our right to
cancel the Contract during the guarantee period.
 
GUARANTEE PERIOD: is the time that the Contract is guaranteed to remain in force
regardless of investment experience, unless the loan debt exceeds certain
values. It is the period that a comparable fixed life insurance contract (with
the same face amount, payments made, guaranteed mortality table and loading)
would remain in force if credited with 4% interest per year.
 
IN FORCE DATE: is the date when the underwriting process is complete, the
initial payment is received and outstanding contract amendments (if any) are
received at the Service Center.
 
INVESTMENT BASE: is the amount available under a Contract for investment in the
Separate Account at any time.
 
ISSUE AGE: is the insured's age as of his or her birthday nearest the contract
date.
 
LOAN DEBT: is the sum of all outstanding loans on a Contract plus accrued
interest.
 
MONTHIVERSARY: is the same day each month as the contract date.
 
NET AMOUNT AT RISK: is the excess of the death benefit over the cash surrender
value.
 
NET CASH SURRENDER VALUE: is equal to cash surrender value less any loan debt.
 
NET SINGLE PREMIUM FACTOR: is used to determine the amount of death benefit
purchased by $1.00 of cash surrender value. We use this factor in the
calculation of the variable insurance amount to make sure that the Contract
always meets the guidelines of what constitutes a life insurance contract under
the Internal Revenue Code.
<PAGE>
PROCESSING DATES: are the contract date and the first day of each contract
quarter thereafter. Processing dates after the contract date are the days when
we deduct charges from the investment base.
 
PROCESSING PERIOD: is the period between consecutive processing dates.
 
VARIABLE INSURANCE AMOUNT: is computed daily by multiplying the cash surrender
value by the net single premium factor.
 
                            SUMMARY OF THE CONTRACT
 
WHAT THE CONTRACT PROVIDES
 
The contract offers a choice of investments and an opportunity for the
Contract's investment base, net cash surrender value and death benefit to grow
based on investment results.
 
We don't guarantee that contract values will increase. Depending on the
investment results of the investment divisions you select, the investment base,
net cash surrender value and death benefit may go up or down on any day. You
bear the investment risk for any amount allocated to an investment division.
 
DEATH BENEFIT. The death benefit equals the face amount or variable insurance
amount, whichever is larger. The variable insurance amount increases or
decreases depending on the investment results of the investment divisions you
select. The death benefit may go up or down, depending on investment
performance. However, it will never drop below the face amount. We will reduce
any death benefit by any loan debt.
 
TAX BENEFITS AND TAX CONSIDERATIONS. In general, the Contract provides the
minimum death benefit required under federal tax law. (While there is less
guidance when the Contract is issued on a substandard basis or insures two
lives, we believe it is reasonable to conclude that such a Contract also
provides the minimum death benefit required under federal tax law.) By
satisfying this requirement, the Contract provides two important tax benefits:
 
   1) Its death benefit is not subject to income tax;
 
   2) Any increases in the Contract's cash surrender value are not taxable until
      distributed from the Contract. (Since the Contract generally is a modified
      endowment contract, distributions from a modified endowment contract are
      subject to tax, and, if taken before you reach age 59 1/2, may also be
      subject to a 10% federal penalty tax.) See "Tax Considerations".
 
GUARANTEE PERIOD. Generally, during the guarantee period, we guarantee the
Contract will remain in effect and provide the death benefit regardless of
investment performance unless loan debt exceeds certain contract values (See
"Loans" for an explanation of how any loan debt affects the Contract's value).
If your Contract's face amount is the minimum death benefit required under
federal tax laws, the guarantee period is for the insured's lifetime. If you
select a higher face amount, your guarantee period is shorter. The chart below
shows how the face amount of your contract affects the guarantee period
(assuming the same premium).
 
                                       2
<PAGE>
 
                              INSURED MALE AGE 60
                            INITIAL PREMIUM 100,000
 
<TABLE>
<CAPTION>
LENGTH OF GUARANTEE PERIOD (YEARS)                        FACE AMOUNT
- --------------------------------------------------------  ------------
<S>                                                       <C>
5                                                            1,079,637
10                                                             501,909
20                                                             235,437
30                                                             177,763
Insured's lifetime                                             170,482
</TABLE>
 
A guarantee period for the insured's lifetime provides certainty. Your own
individual insurance needs and risk tolerance should determine the face amount
of your Contract and therefore your guarantee period.
 
You should purchase the Contract for its death benefit. You may use the
Contract's net cash surrender value, as well as its death benefit, to provide
proceeds for various individual and business planning purposes. However, loans
and partial withdrawals will affect the net cash surrender value and death
benefit proceeds, and may cause the Contract to terminate. Because the Contract
is designed to provide benefits on a long-term basis, before purchasing a
Contract in connection with a specialized purpose, you should consider whether
the long-term nature of the Contract, its investment risks, and the potential
impact of any contemplated loans and partial withdrawals, are consistent with
the purposes you may be considering. Moreover, using a Contract for a
specialized purpose may have tax consequences. (See "Tax Considerations".)
 
AVAILABILITY AND PAYMENTS
 
We will issue a Contract for an insured up to age 75 (or up to age 80 for joint
insureds). We will consider issuing Contracts for insureds above age 75 on an
individual basis. A Contract can be purchased with a single payment. The minimum
single payment for a Contract is the lesser of (a) $5,000 for an insured under
age 20 and $10,000 for an insured age 20 and over, or (b) the payment required
to purchase a face amount of at least $100,000 (but that payment may not be less
than $2,000).
 
Contract owners may pay planned periodic payments instead of a single payment.
If you elect planned periodic payments, the minimum initial planned periodic
payment is $2,000 provided that the initial payment plus the planned payments
will total $10,000 or more during the first five contract years.
 
We will not accept an initial payment that provides a guarantee period of less
than one year.
 
Subject to certain conditions, you may make additional unplanned payments. (See
"Making Additional Payments.")
 
THE INVESTMENT BASE
 
A Contract's investment base is the amount available for investment at any time.
On the contract date (usually the next business day after our Service Center
receives your initial payment), the investment base is equal to the initial
payment. Afterwards, it varies daily based on the investment performance of your
selected investment divisions. You bear the risk of poor investment performance
and receive the benefit of favorable investment performance. You may wish to
consider diversifying your investment in the Contract by allocating the
investment base to two or more investment divisions.
 
                                       3
<PAGE>
THE INVESTMENT DIVISIONS
 
Payments are invested in investment divisions of the Separate Account.
Generally, through the first 14 days following the in force date, the initial
payment will be invested only in the investment division of the Separate Account
investing in the Money Reserve Portfolio. Afterwards, the investment base is
reallocated to up to five of the investment divisions. (See "Changing the
Allocation".)
 
ILLUSTRATIONS
 
Illustrations in this Prospectus or used in connection with the purchase of the
Contract are based on hypothetical investment rates of return. We don't
guarantee these rates. They are illustrative only, and not a representation of
past or future performance. Actual rates of return may be more or less than
those shown in the illustrations. Actual values will be different than those
illustrated.
 
REPLACEMENT OF EXISTING COVERAGE
 
Generally, it is not advisable to purchase an insurance contract as a
replacement for existing coverage. Before you buy a Contract, ask your Merrill
Lynch Financial Consultant if changing, or adding to, current insurance coverage
would be advantageous. Don't base your decision to replace existing coverage
solely on a comparison of contract illustrations.
 
RIGHT TO CANCEL ("FREE LOOK" PERIOD) OR EXCHANGE
 
Once you receive the Contract, review it carefully to make sure it is what you
want. You may return a Contract for a refund within ten days after you receive
it. If you return the Contract during the "free look" period, we will refund the
payment without interest.
 
You may also exchange your Contract at any time for a contract with benefits
that do not vary with the investment results of a separate account.
 
DISTRIBUTIONS FROM THE CONTRACT
 
PARTIAL WITHDRAWALS. Beginning in Contract year two, you may withdraw up to 80%
of the net cash surrender value. (See "Partial Withdrawals".) Partial
withdrawals may have tax consequences. (See "Tax Considerations".)
 
SURRENDERS. You may surrender your Contract at any time and receive the net cash
surrender value. The net cash surrender value equals the investment base minus:
 
    - The balance of any deferred contract loading not yet deducted; and
 
    - Other contract charges not yet deducted.
 
Surrendering your Contract may have tax consequences. (See "Tax
Considerations.")
 
LOANS. You may borrow money from us, using your Contract as collateral, subject
to limits. We deduct loan debt from the amount payable on surrender of the
Contract and from any death benefit payable. Loan interest accrues daily and, IF
IT IS NOT PAID EACH YEAR, IT IS CAPITALIZED AND ADDED TO THE OUTSTANDING LOAN
AMOUNT. With a modified endowment contract, both the loan amount and the amount
of capitalized interest are treated as taxable distributions. Depending upon
investment performance of the investment divisions and the amounts
 
                                       4
<PAGE>
borrowed, loans may cause a Contract to lapse. If the Contract lapses with loan
debt outstanding, adverse tax consequences may result. (See "Loans" and "Tax
Considerations--Tax Treatment of Loans and Other Distributions".)
 
FEES AND CHARGES
 
INVESTMENT BASE CHARGES. We invest the entire amount of all premium payments in
the Separate Account. We then deduct certain charges from your investment base
on processing dates. These charges are:
 
    - DEFERRED CONTRACT LOAD equal to 9% of each payment. It consists of a sales
      load of 5%, a charge for federal taxes of 2% and a state and local premium
      tax charge of 2%. For joint insureds the deferred contract load equals 11%
      of each payment and consists of a sales load of 7%, a charge for federal
      taxes of 2% and a state and local premium tax charge of 2%. We deduct the
      deferred contract load in equal installments of .90% (1.1% for joint
      insureds) of each payment. We make this deduction on the ten contract
      anniversaries following the date we receive and accept the payment.
      However, in determining a Contract's net cash surrender value, we subtract
      the balance of the deferred contract load not yet deducted.
 
    - MORTALITY COST -- on all quarterly processing dates after the contract
      date, we deduct a cost for the life insurance coverage we provide (see
      "Mortality Cost"); and
 
    - NET LOAN COST -- on each contract anniversary, if there has been any loan
      debt during the prior year, we deduct a net loan cost. It equals a maximum
      of 2.0% of the loan debt per year (see "Charges Deducted From the
      Investment Base" and "Net Loan Cost").
 
SEPARATE ACCOUNT CHARGES. We deduct certain charges daily from the investment
results of the investment divisions in the Separate Account. These charges are:
 
    - A MORTALITY AND EXPENSE RISK CHARGE deducted from all investment
      divisions. It 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. It is currently equivalent to .34% annually at the
      beginning of the year. It will never exceed .50% annually.
 
ADVISORY FEES AND FUND EXPENSES. The portfolios in the Funds pay monthly
advisory fees and other expenses. (See "Charges to Fund Assets".)
 
JOINT INSUREDS
 
The Contract can provide coverage on the lives of two insureds with a death
benefit payable upon the death of the last surviving insured. Most of the
discussions in this Prospectus referencing a single insured may also be read as
though the single insured were the two insureds under a joint Contract. Those
discussions which are different for joint insureds are noted. (See "Joint
Insureds".)
 
THIS SUMMARY PROVIDES ONLY A BRIEF OVERVIEW OF THE MORE SIGNIFICANT ASPECTS OF
THE CONTRACT. THIS PROSPECTUS AND THE CONTRACT PROVIDE FURTHER DETAIL. YOU
SHOULD RETAIN THE CONTRACT TOGETHER WITH ITS ATTACHED APPLICATIONS, MEDICAL
EXAM(S), AMENDMENTS, RIDERS, AND ENDORSEMENTS. THESE ARE THE ENTIRE AGREEMENT
BETWEEN YOU AND US.
 
FOR THE DEFINITIONS OF SOME IMPORTANT TERMS USED IN THIS PROSPECTUS, SEE
"IMPORTANT TERMS."
    
 
                                       5
<PAGE>
   
 
               FACTS ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK,
              MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED,
              THE SEPARATE ACCOUNT, THE FUNDS, AND THE ZERO TRUSTS
 
ML LIFE INSURANCE COMPANY OF NEW YORK ("ML OF NEW YORK")
 
ML of New York ("we" or "us") is a stock life insurance company organized under
the laws of the State of New York on November 28, 1973. We are an indirect
wholly owned subsidiary of Merrill Lynch & Co., Inc. We are authorized to sell
life insurance and annuities in 9 states. We are also authorized to sell
variable life insurance and variable annuities in most of those jurisdictions.
 
MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED ("MLPF&S")
 
MLPF&S provides a world-wide broad range of securities brokerage and investment
banking services. It provides marketing services for us and is the principal
underwriter of the Contracts issued through the Separate Account. We retain
MLPF&S to provide services relating to the Contracts under a distribution
agreement. (See "Selling the Contracts".)
 
                             CMA ACCOUNT REPORTING
 
       If you have a Merrill Lynch Cash Management Account-Registered
       Trademark-,* you may elect to have your Contract linked
       electronically to your CMA account. We call this the CMA Insurance
       Service. With this service, you will have certain Contract
       information included as part of your regular monthly CMA account
       statement. It will list the investment base allocation, death
       benefit, net cash surrender value, loan debt and any CMA account
       activity affecting the Contract during the month.
 
THE SEPARATE ACCOUNT
 
We established the Separate Account, a separate investment account, on December
4, 1991. It is registered with the Securities and Exchange Commission as a unit
investment trust under 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. The Separate
Account meets the definition of a separate account under the federal securities
laws. We use the Separate Account to support the Contract as well as other
variable life insurance contracts we issue. The Separate Account is also
governed by the laws of the State of New York, our state of domicile.
 
We own all of the assets in the Separate Account. We keep the Separate Account's
assets apart from our general account and any other separate accounts we may
have. New York insurance law provides that the Separate Account's assets, to the
extent of its reserves and liabilities, may not be charged with liabilities
arising out of any other business we conduct.
 
Obligations to contract owners and beneficiaries that arise under the Contract
are our obligations. Income, gains, and losses, whether or not realized, from
assets allocated to the Separate Account are, in accordance with the Contracts,
credited to or charged against the Separate Account without regard to our other
income, gains or losses. The assets in the Separate Account will always be at
least equal to the reserves and other liabilities of the Separate Account. If
the Separate Account's assets exceed the required reserves and other
 
- --------------------------------
 
*   Cash Management Account and CMA are registered trademarks of Merrill Lynch,
    Pierce, Fenner & Smith Incorporated.
 
                                       6
<PAGE>
Contract liabilities, (which will always be at least equal to the aggregate
investment base allocated to the Separate Account under the Contracts), we may
transfer the excess to our general account.
 
There are currently 36 investment divisions in the Separate Account.
 
    - Seven invest in Class A shares of a specific portfolio of the Merrill
      Lynch Variable Series Funds, Inc. (the "Variable Series Funds").
 
    - Ten invest in shares of a specific portfolio of the Merrill Lynch Series
      Fund, Inc. (the "Series Fund").
 
    - Two invest in shares of a specific portfolio of the AIM Variable Insurance
      Funds, Inc. (the "AIM V.I. Funds").
 
    - One invests in shares of a specific portfolio of the Alliance Variable
      Products Series Fund, Inc. (the "Alliance Fund").
 
    - Two invest in shares of a specific portfolio of the MFS Variable Insurance
      Trust (the "MFS Trust").
 
    - Fourteen invest in specific units of The Merrill Lynch Fund of Stripped
      ("Zero") U.S. Treasury Securities (the "Zero Trust").
 
On or about July 15, 1999, six additional investment divisions become available
in the Separate Account.
 
    - Two invest in Class A shares of a specific portfolio of the Variable
      Series Funds.
 
    - One invests in shares of an additional portfolio of the Alliance Fund.
 
    - One invests in shares of an additional portfolio of the Hotchkis and Wiley
      Variable Trust.
 
    - One invests in shares of an additional portfolio of the Mercury Asset
      Management V.I. Funds, Inc.
 
    - One invests in specific units of the Zero Trust maturing on February 15,
      2019.
 
On or about July 15, 1999, two subaccounts previously under the Separate Account
(the International Equity Focus Fund and the Global Bond Focus Fund) close to
allocation of premiums and contract value.
 
For more information, see "The Funds" below. You'll find complete information
about the Funds and the Zero Trusts, including the risks associated with each
portfolio in the accompanying prospectuses. They should be read along with this
Prospectus.
 
Although the investment objectives and policies of certain Funds are similar to
the investment objectives and policies of other portfolios that may be managed
or sponsored by the same investment adviser, manager, or sponsor, we do not
represent or assure that the investment results will be comparable to any other
portfolio, even where the investment advisors or manager is the same.
Differences in portfolio size, actual investments held, fund expenses, and other
factors all contribute to differences in fund performance. For all of these
reasons, you should expect investment results to differ. In particular, certain
Funds available only through the Contract have names similar to funds not
available through the Contract. The performance of any fund not available
through the Contract is not indicative of performance of the similarly named
fund available through the Contract.
 
                                       7
<PAGE>
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 we furnish to you). When we allocate your
payments or investment base to an investment division, we purchase units based
on the value of a unit of the investment division as of the end of the valuation
period during which the allocation occurs. When we transfer or deduct amounts
out of an investment division, we redeem units in a similar manner. A valuation
period is each business day together with any non-business days before it. A
business day is any day the New York Stock Exchange is open or there's enough
trading in portfolio securities to materially affect the net asset value of an
investment division.
 
For each investment division, the separate account index was initially set at
$10.00. The separate account index for each subsequent valuation period
fluctuates based upon the net rate of return for that period. We determine 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
investment division for the valuation period and the charges to the Separate
Account.
 
For investment divisions investing in the Funds, shares are valued at net asset
value and reflect reinvestment of any dividends or capital gains distributions
declared by the Funds.
 
For investment 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.
 
CHANGES WITHIN THE SEPARATE ACCOUNT
 
We may add new investment divisions. We can also eliminate investment divisions,
combine two or more investment divisions, or to substitute a new portfolio for
the portfolio in which an investment division invests. A substitution may become
necessary if, in our judgment, a portfolio no longer suits the purposes of the
Contracts. This may happen due to a change in laws or regulations, or a change
in a portfolio's investment objectives or restrictions, or because the portfolio
is no longer available for investment, or for some other reason. If necessary,
we would get prior approval from the New York Insurance Department and the
Securities and Exchange Commission and any other required approvals before
making such a substitution.
 
Subject to any required regulatory approvals, we can transfer assets of the
Separate Account or of any of the investment divisions to another separate
account or investment division.
 
When permitted by law, we also can:
 
    - 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.
 
                                       8
<PAGE>
                                   THE FUNDS
 
Below we list the funds into which the investment divisions may invest. There is
no guarantee that any fund or portfolio will be able to meet its investment
objective.
 
THE SERIES FUND
 
The Series Fund is registered with the Securities and Exchange Commission as an
open-end management investment company and its investment adviser is Merrill
Lynch Asset Management, L.P. ("MLAM"). All of its ten mutual fund portfolios are
currently available through the Separate Account. The investment objectives and
certain investment policies of the Series Fund portfolios are described below.
 
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 to obtain the highest level of
current income consistent with the protection of capital afforded by investing
in intermediate-term debt securities issued or guaranteed by the U.S. Government
or its agencies. The Portfolio will invest in such securities with a maximum
maturity of 15 years.
 
LONG-TERM CORPORATE BOND PORTFOLIO primarily seeks to provide as high a level of
current income as is believed to be consistent with prudent investment risk. In
addition, the Portfolio seeks the preservation of capital. In seeking to achieve
these objectives, under normal circumstances the Portfolio invests at least 80%
of the value of its total assets in debt securities that have a rating within
the three highest grades of Moody's Investors Service, Inc. ("Moody's") or
Standard & Poor's Ratings Group ("Standard & Poor's").
 
HIGH YIELD PORTFOLIO primarily seeks as high a level of current income as is
believed to be consistent with prudent management. Secondarily, the Portfolio
seeks capital appreciation when consistent with its primary objective. The
Portfolio seeks to achieve its investment objective by investing principally in
fixed income securities rated in the lower categories of the established rating
services or in unrated securities of comparable quality (including securities
commonly known as "junk bonds").
 
CAPITAL STOCK PORTFOLIO seeks long-term growth of capital and income, plus
moderate current income. It generally invests in equity securities considered to
be of good or improving quality or considered to be undervalued based on
criteria such as historical price/book value and price/earnings ratios.
 
GROWTH STOCK PORTFOLIO seeks long-term growth of capital by investing in a
diversified portfolio of securities, primarily common stocks, of aggressive
growth companies considered to have special investment value.
 
MULTIPLE STRATEGY PORTFOLIO seeks a high total investment return consistent with
prudent risk through a fully managed investment contract utilizing equity
securities, 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.
 
                                       9
<PAGE>
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.
 
MLAM is indirectly owned and controlled by Merrill Lynch & Co., Inc. and is 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 Fund Assets".)
 
THE VARIABLE SERIES FUNDS
 
The Variable Series Funds is registered with the Securities and Exchange
Commission as an open-end management investment company and its investment
adviser is MLAM. Class A shares of seven of its portfolios are currently
available through the Separate Account. Class A shares of two additional
portfolios become available on or about July 15, 1999. The investment objectives
and certain investment policies of the seven available Variable Series Funds
portfolios are described below.
 
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. The
Fund seeks special opportunities in securities that are selling at a discount,
either from book value or historical price-earnings ratios, or seem capable of
recovering from temporarily out of favor considerations. Particular emphasis is
placed on securities that provide an above-average dividend return and sell at a
below-average price/earnings ratio.
 
GLOBAL BOND FOCUS FUND (FORMERLY THE WORLD INCOME FOCUS FUND) seeks to provide
high total investment return by investing in a global portfolio of fixed income
securities denominated in various currencies, including multinational currency
units. The Fund will invest in fixed income securities that have a credit rating
of A or better by Standard & Poor's or by Moody's or commercial paper rated A-1
by Standard & Poor's or Prime-1 by Moody's or obligations that MLAM has
determined to be of similar creditworthiness.
 
The investment division corresponding to this Fund closes to allocation of
premiums and contract value on or about July 15, 1999.
 
GLOBAL UTILITY FOCUS FUND seeks both capital appreciation and current income
through investment of at least 65% of its total assets in equity and debt
securities issued by domestic and foreign companies which are, in the opinion of
MLAM, primarily engaged in the ownership or operation of facilities used to
generate, transmit or distribute electricity, telecommunications, gas or water.
 
INTERNATIONAL EQUITY FOCUS FUND seeks capital appreciation and, secondarily,
income by investing in a diversified portfolio of equity securities of issuers
located in countries other than the United States. Under normal conditions, at
least 65% of the Fund's net assets will be invested in such equity securities
and at least 65% of the Fund's total assets will be invested in the securities
of issuers from at least three different foreign countries.
 
The investment division corresponding to this Fund closes to allocation of
premiums and contract value on or about July 15, 1999.
 
DEVELOPING CAPITAL MARKETS FOCUS FUND seeks long-term capital appreciation by
investing in securities, principally equities, of issuers in countries having
smaller capital markets. For purposes of its investment objective, the Fund
considers countries having smaller capital markets to be all countries other
than the four countries having the largest equity market capitalizations.
 
                                       10
<PAGE>
SPECIAL VALUE FOCUS FUND (FORMERLY THE EQUITY GROWTH FUND) seeks long-term
growth of capital by investing in a diversified portfolio of securities,
primarily common stocks, of relatively small companies that management of the
Variable Series Funds believes have special investment value, and of emerging
growth companies regardless of size. Companies are selected by management on the
basis of their long-term potential for expanding their size and profitability or
for gaining increased market recognition for their securities. Current income is
not a factor in the selection of securities.
 
INDEX 500 FUND seeks to provide investment results that, before expenses,
correspond to the aggregate price and yield performance of the Standard & Poor's
500 Composite Stock Price Index (the "S&P 500 Index").
 
CAPITAL FOCUS FUND seeks to achieve the highest total investment return
consistent with prudent risk. To do this, management of the Fund uses a flexible
"fully managed" investment policy that shifts the emphasis among equity, debt
(including money market), and convertible securities.
 
The investment division corresponding to this Fund becomes available for
allocations of premium payments and contract value on or about July 15, 1999.
 
GLOBAL GROWTH FOCUS FUND seeks long-term growth of capital. The Fund invests in
a diversified portfolio of equity securities of issuers located in various
countries and the United States, placing particular emphasis on companies that
have exhibited above-average growth rates in earnings.
 
The investment division corresponding to this Fund becomes available for
allocations of premium payments and contract value on or about July 15, 1999.
 
The Variable Series Funds, as part of its operating expenses, pays an investment
advisory fee to MLAM. (See "Charges to Fund Assets".)
 
THE AIM V.I. FUNDS
 
The AIM V.I. Funds is registered with the Securities and Exchange Commission as
an open-end management investment company and its investment adviser is A I M
Advisors, Inc. ("AIM"). Two of its mutual fund portfolios are currently
available through the Separate Account. The investment objectives of the two
available AIM V.I. Funds portfolios are described below.
 
AIM V.I. CAPITAL APPRECIATION FUND seeks capital appreciation through
investments in common stocks, with emphasis on medium-sized and smaller emerging
growth companies. The portfolio is primarily comprised of securities of two
basic categories of companies: (1) "core" companies, which AIM considers to have
experienced above-average and consistent long-term growth in earnings with
excellent prospects for outstanding future growth, and (2) "earnings
acceleration" companies which AIM believes are currently enjoying a dramatic
increase in profits.
 
AIM V.I. VALUE FUND seeks to achieve long-term growth of capital by investing
primarily in equity securities judged by AIM to be undervalued relative to the
current or projected earnings of the companies issuing the securities, or
relative to current market values of assets owned by the companies issuing the
securities or relative to the equity markets generally. Income is a secondary
objective. The investment division corresponding to this Fund should not be
selected by contract owners who seek income as their primary investment
objective.
 
AIM, 11 Greenway Plaza, Suite 100, Houston, Texas 77046-1173, is a wholly owned
subsidiary of A I M Management Group Inc., a holding company engaged in the
financial services business and an indirect wholly
 
                                       11
<PAGE>
owned subsidiary of AMVESCAP PLC. The AIM V.I. Funds, as part of its operating
expenses, pays an investment advisory fee to AIM. (See "Charges to Fund
Assets".)
 
THE ALLIANCE FUND
 
The Alliance Fund is registered with the Securities and Exchange Commission as
an open-end management investment company and its investment adviser is Alliance
Capital Management L.P. ("Alliance"). One of its mutual fund portfolios is
currently available through the Separate Account. One additional portfolio
becomes available on or about July 15, 1999. The investment objectives of these
Alliance Fund portfolios are described below.
 
PREMIER GROWTH PORTFOLIO seeks growth of capital by pursuing aggressive
investment policies. Since investments will be made based upon their potential
for capital appreciation, current income is incidental to the objective of
capital growth. Because of the market risks inherent in any investment, the
selection of securities on the basis of their appreciation possibilities cannot
ensure against possible loss in value. This Fund is therefore not intended for
contract owners whose principal objective is assured income and conservation of
capital.
 
ALLIANCE QUASAR PORTFOLIO seeks growth of capital by pursuing aggressive
investment policies. The Fund invests principally in a diversified portfolio of
equity securities of any company and industry and in any type of security which
is believed to offer possibilities for capital appreciation, and invests only
incidentally for current income. The selection of securities based on the
possibility of appreciation cannot prevent loss in value. Moreover, because the
Fund's investment policies are aggressive, an investment in the Fund is risky
and is not intended for contract owners who want assured income or preservation
of capital.
 
The investment division corresponding to this Fund becomes available for
allocations of premium payments and contract value on or about July 15, 1999.
 
Alliance is a Delaware limited partnership with principal offices at 1345 Avenue
of the Americas, New York, New York 10105. Alliance Capital Management
Corporation ("ACMC"), the sole general partner of Alliance, is an indirect
wholly owned subsidiary of The Equitable Life Assurance Society of the United
States, which is in turn a wholly owned subsidiary of the Equitable Companies
Incorporated, a holding company which is controlled by AXA, a French insurance
holding company. The Alliance Fund, as part of its operating expenses, pays an
investment advisory fee to Alliance. (See "Charges to Fund Assets".)
 
THE MFS TRUST
 
The MFS Trust is registered with the Securities and Exchange Commission as an
open-end management investment company and its investment adviser is
Massachusetts Financial Services Company ("MFS"). Two of its mutual fund
portfolios are currently available through the Separate Account. The investment
objectives of the available MFS Trust portfolios are described below.
 
MFS EMERGING GROWTH SERIES will seek long-term growth of capital. The series
invests, under normal market conditions, at least 65% of its total assets in
common stocks and related securities, such as preferred stocks, convertible
securities and depositary receipts for those securities, of emerging growth
companies. These companies are companies that the series' adviser believes are
either early in their life cycle but have the potential to become major
enterprises or are major enterprises whose rates of earnings growth are expected
to accelerate.
 
MFS RESEARCH SERIES will seek to provide long-term growth of capital and future
income. The series invests, under normal market conditions, at least 80% of its
total assets in common stocks and related securities, such as preferred stocks,
convertible securities and depositary receipts. The series focuses on companies
that the
 
                                       12
<PAGE>
series' adviser believes have favorable prospects for long-term growth,
attractive valuations based on current and expected earnings or cash flow,
dominant or growing market share and superior management.
 
MFS, a Delaware corporation, 500 Boylston Street, Boston, Massachusetts 02116,
is a subsidiary of Sun Life of Canada (U.S.), which, in turn, is a wholly owned
subsidiary of Sun Life Assurance Company of Canada. The MFS Trust, as part of
its operating expenses, pays an investment advisory fee to MFS. (See "Charges to
Fund Assets".)
 
HOTCHKIS AND WILEY VARIABLE TRUST
 
Hotchkis and Wiley Variable Trust ("Hotchkis and Wiley Trust") is registered
with the Securities and Exchange Commission as an open-end management investment
company, and its adviser is Hotchkis and Wiley. One if its mutual fund
portfolios becomes available through the Separate Account on or about July 15,
1999. The investment objectives of this Hotchkis and Wiley Trust portfolio are
described below.
 
HOTCHKIS AND WILEY INTERNATIONAL VIP PORTFOLIO seeks to provide current income
and long term growth of income, accompanied by growth of capital. The Fund
invests at least 65% of its total assets in stocks in at least ten foreign
markets. Ordinarily, the Fund invests in stocks of companies located in the
developed foreign markets and invests at least 80% of its total assets in stocks
that pay dividends. It also may invest in stocks that don't pay dividends or
interest, but have growth potential unrecognized by the market or changes in
business or management that indicate growth potential. In investing the Fund,
Hotchkis and Wiley follows a value style. This means that it buys stocks that it
believes are currently undervalued by the market and thus have a lower price
than their true worth. Typical value characteristics include:
 
    - low price-to-earnings ratio relative to the market
 
    - high dividend yield relative to the market
 
    - low price-to-book value ratio relative to the market
 
    - financial strength
 
Stocks may be "undervalued" because they are part of an industry that is out of
favor with investors generally. Even in those industries, though, individual
companies may have high rates of growth of earnings and be financially sound. At
the same time, the price of their common stock may be depressed because
investors associate the companies with their industries. The value discipline
sometimes prevents investments in stocks that are in well-known indexes, like
the S&P 500 or similar foreign indexes.
 
The investment division corresponding to this Fund becomes available for
allocations of premium payments and contract value on or about July 15, 1999.
 
Hotchkis and Wiley, 725 S. Figueroa Street, Suite 4000, Los Angeles, California
90017-5400, is a division of MLAM. The Hotchkis and Wiley Trust, as part of its
operating expenses, pays an investment advisory fee to Hotchkis and Wiley. (See
"Charges to Fund Assets".)
 
MERCURY ASSET MANAGEMENT V.I. FUNDS, INC.
 
Mercury Asset Management V.I. Funds, Inc. ("Mercury V.I. Funds") is registered
with the Securities and Exchange Commission as an open-end management investment
company, and its adviser is Mercury Asset Management International Ltd. One of
its mutual fund portfolios becomes available through the Separate
 
                                       13
<PAGE>
Account on or about July 15, 1999. The investment objective of the Mercury V.I.
U.S. Large Cap Fund is described below.
 
MERCURY V.I. U.S. LARGE CAP FUND'S main goal is long-term capital growth. The
Fund invests primarily in a diversified portfolio of equity securities of large
cap companies (which are companies whose market capitalization is at least $5
billion) located in the U.S. that Fund management believes are undervalued or
have good prospects for earnings growth. The Fund may also invest up to 10% of
its assets in stocks of companies located in Canada.
 
The investment division corresponding to this Fund becomes available for
allocations of premium payments and contract value on or about July 15, 1999.
 
Mercury Asset Management International Ltd. is located at 33 King William
Street, London EC4R 9AS, England. Its intermediate parent is Mercury Asset
Management Group Ltd. a London-based holding company. The ultimate parent of
Mercury Asset Management Group Ltd. is Merrill Lynch & Co., Inc. The Mercury
V.I. U.S. Large Cap Fund, as part of its operating expenses, pays an investment
advisory fee to Mercury Asset Management International Ltd. (See "Charges to
Fund Assets".)
 
SPECIAL RISKS IN CERTAIN FUNDS
 
Investment in lower-rated debt securities, such as those in which the High Yield
Portfolio of the Series Fund, and the Developing Capital Markets Focus and
International Equity Focus Funds of the Variable Series Funds, expect to invest,
entails relatively greater risk of loss of income or principal. The Developing
Capital Markets Focus Fund of the Variable Series Funds has no established
rating criteria for the debt securities in which it may invest, and will rely on
MLAM's judgment in evaluating the creditworthiness of an issuer of such
securities. In an effort to minimize risk, these portfolios will diversify
holdings among many issuers. However, there can be no assurance that
diversification will protect these portfolios from widespread defaults during
periods of sustained economic downturn.
 
Because a substantial portion of the Global Growth Focus Fund's assets may be
invested on an international basis, you should be aware of certain risks, such
as fluctuations in foreign exchange rates, future political and economic
developments, different legal systems, and the possible imposition of exchange
controls or other foreign government laws or restrictions. An investment in the
Fund may be appropriate only for long-term investors who can assume the risk of
loss of principal, and do not seek current income.
 
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 the Contracts' federal tax status
will not be adversely affected as a result.
 
In selecting investments for the AIM V.I. Capital Appreciation Fund, AIM is
particularly interested in companies that are likely to benefit from new or
innovative products, services or processes that should enhance such companies'
prospects for future growth in earnings. As a result of this contract, the
market prices of many of the securities purchased and held by this portfolio may
fluctuate widely. Any income received from securities held by the portfolio will
be incidental, and a contract owner should not consider a purchase of shares of
the portfolio as equivalent to a complete investment program.
 
For the MFS Emerging Growth Series, the nature of investing in emerging growth
companies involves greater risk than is customarily associated with investments
in more established companies. Emerging growth companies often have limited
product lines, markets or financial resources, and they may be dependent on
one-person
 
                                       14
<PAGE>
management. In addition, there may be less research available on many promising
small and medium sized emerging growth companies, making it more difficult to
find and analyze these companies. The securities of emerging growth companies
may have limited marketability and may be subject to abrupt or erratic market
movements than securities of larger, more established growth companies or the
market averages in general. Shares of the MFS Emerging Growth Series, therefore,
are subject to greater fluctuation in value than shares of a conservative equity
fund or of a growth fund which invests entirely in proven growth stocks.
 
For the Hotchkis and Wiley International VIP Portfolio, investing in emerging
market and other foreign securities involves certain risk considerations not
typically associated with investing in securities of U.S. issuers, including
currency devaluations and other currency exchange rate fluctuations, political
uncertainty and instability, more substantial government involvement in the
economy, higher rates of inflation, less government supervision and regulation
of the securities markets and participants in those markets, controls on foreign
investment and limitations on repatriation of invested capital and on the Fund's
ability to exchange local currencies for U.S. dollars, greater price volatility,
substantially less liquidity and significantly smaller capitalization of
securities markets, absence of uniform accounting and auditing standards,
generally higher commission expenses, delay in settlement of securities
transactions, and greater difficulty in enforcing shareholder rights and
remedies.
 
Investment in these portfolios entails relatively greater risk of loss of income
or principal. In addition, as described in the accompanying prospectus for the
portfolios, many portfolios should be considered a long-term investment and a
vehicle for diversification, and not as a balanced investment program. It may
not be appropriate to allocate all payments and investment base to a single
investment division.
 
THE OPERATION OF THE FUNDS
 
BUYING AND REDEEMING SHARES. The 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. We are the legal owner of all Fund shares held in the Separate
Account. We have the right to vote on any matter put to vote at the Funds'
shareholder meetings. However, we will vote all Fund shares attributable to
Contracts according to instructions we receive from contract owners. We will
vote shares attributable to Contracts for which we receive no voting
instructions in the same proportion as shares in the respective investment
divisions for which we receive instructions. We will also vote shares not
attributable to Contracts in the same proportion as shares in the respective
divisions for which we received instructions. We may vote Fund shares in our own
right if any federal securities laws or regulations, or their present
interpretation, change to permit us to do so.
 
We determine the number of shares attributable to you by dividing your
Contract's investment base in a division by the net asset value of one share of
the corresponding portfolio. We count fractional votes.
 
Under certain circumstances, state regulatory authorities may require us 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.
 
We may also disregard instructions to vote for changes in the investment policy
or the investment adviser if it disapproves of the proposed changes. We 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.
 
                                       15
<PAGE>
If we disregard voting instructions, we will include a summary of our actions in
the next semi-annual report.
 
RESOLVING MATERIAL CONFLICTS. Shares of the Series Fund are available for
investment by us, 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 us or Merrill Lynch & Co., Inc.). Shares
of the Variable Series Funds, the AIM V.I. Funds, the Alliance Fund, the MFS
Trust and the Hotchkis and Wiley Trust are sold to separate accounts of ours,
Merrill Lynch Life Insurance Company, and insurance companies not affiliated
with us or Merrill Lynch & Co., Inc. to fund benefits under variable life
insurance and variable annuity contracts, and may be sold to certain qualified
plans. Shares of the Mercury Asset Management V.I. Funds are sold to separate
accounts of ours, Merrill Lynch Life Insurance Company, and may in the future be
sold to insurance companies not affiliated with us or Merrill Lynch & Co. to
fund benefits under variable life insurance and variable annuity contracts, and
may be sold to certain qualified plans.
 
It is possible that differences might arise between our Separate Account and one
or more of the other separate accounts which invest in the Funds. In some cases,
it is possible that the differences could be considered "material conflicts."
Such a "material conflict" could also arise due to changes in the law (such as
state insurance law or federal tax law) which affect these different variable
life insurance and variable annuity separate accounts. It could also arise by
reason of differences in voting instructions from our contract owners and those
of the other insurance companies, or for other reasons. We will monitor events
to determine how to respond to conflicts. If a conflict occurs, we may need to
eliminate one or more investment divisions of the Separate Account which invest
in the Funds or substitute a new portfolio for a portfolio in which a division
invests. In responding to any conflict, we will take the action we believe
necessary to protect you consistent with applicable legal requirements.
 
ADMINISTRATIVE SERVICE ARRANGEMENTS. AIM V.I. Funds has entered into an
Administrative Services Agreement with AIM, under which AIM has agreed to
provide certain accounting and other administrative services to the AIM V.I.
Funds, including the services of a principal financial officer and related
staff. As compensation to AIM for its services under the Administrative Services
Agreement, the AIM V.I. Funds reimburse AIM for expenses incurred by AIM or its
affiliates in connection with such services. AIM has entered into an agreement
with us for administrative services for the AIM V.I. Funds in connection with
the Contracts. Under this agreement, AIM compensates us in an amount equal to a
percentage of the average net assets of the AIM V.I. Funds attributable to the
Contracts.
 
Alliance Fund Distributors, Inc. ("AFD"), an affiliate of Alliance, has entered
into an agreement with us for administrative services for the Alliance Fund in
connection with the Contracts. Under this agreement, AFD compensates us in an
amount equal to a percentage of the average net assets of the Alliance Fund
attributable to the Contracts.
 
MFS has entered into an agreement with MLIG for administrative services for the
MFS Trust in connection with the Contracts and certain contracts issued by
Merrill Lynch Life Insurance Company. Under this agreement, MFS pays
compensation to MLIG in an amount equal to a percentage of the average net
assets of the MFS Trust attributable to such contracts.
 
THE ZERO TRUSTS
 
The Zero Trusts are intended to provide safety of capital and a competitive
yield to maturity. The Zero Trusts purchase at a deep discount U.S.
Government-backed investments which make no periodic interest payments. 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.
 
                                       16
<PAGE>
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 are shown below:
 
<TABLE>
<CAPTION>
                                       TARGETED
                                        RATE OF
                                       RETURN TO
                                      MATURITY AS
                                          OF
 ZERO TRUST       MATURITY DATE      APRIL 9, 1999
- -------------  --------------------  -------------
<C>            <S>                   <C>
       2000    February 15, 2000            3.15%
       2001    February 15, 2001            3.37%
       2002    February 15, 2002            3.65%
       2003    August 15, 2003              3.71%
       2004    February 15, 2004            3.82%
       2005    February 15, 2005            3.72%
       2006    February 15, 2006            3.55%
       2007    February 15, 2007            3.72%
       2008    February 15, 2008            4.08%
       2009    February 15, 2009            4.14%
       2010    February 15, 2010            4.31%
       2011    February 15, 2011            4.29%
       2013    February 15, 2013            4.45%
       2014    February 15, 2014            4.58%
</TABLE>
 
An additional Zero Trust maturing on February 15, 2019 becomes available for
allocations of premium payments and contract value on or about July 15, 1999.
 
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 we need to sell them to pay benefits and make reallocations. We
pay the sponsor a fee for these transactions and are reimbursed through the
trust charge assessed to the divisions investing in the Zero Trusts. (See
"Charges to Divisions Investing in the Zero Trusts".)
 
TARGETED RATE OF RETURN TO MATURITY. Because the underlying securities in the
Zero Trusts will grow to their face value on the maturity date, we can estimate
a compound rate of return to maturity for the Zero Trust units. But because the
Separate Account held the units, we need to take into account the asset charge
and the trust charge (described in "Charges to the Separate Account") in
estimating the net rate of return. It depends on the compound rate of return
adjusted for these charges. It does not, however, represent the actual return on
a payment that we might receive under the Contract on that date, since it does
not reflect the charges for deferred contract load, mortality costs and any net
loan cost deducted from a Contract's investment base (described in "Charges
Deducted from the 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 return to maturity for
the Zero Trust units and the net rate of return to maturity for the Separate
Account will vary correspondingly.
    
 
                                       17
<PAGE>
   
 
                            FACTS ABOUT THE CONTRACT
 
WHO MAY BE COVERED
 
    You may apply for a Contract for an insured up to issue age 75. We will
consider issuing Contracts for insureds above age 75 on an individual basis. The
insured's issue age is his or her age as of the birthday nearest the contract
date. Before we'll issue a Contract, the insured must meet our medical and other
underwriting and insurability requirements.
 
We use two methods of underwriting:
 
    - simplified underwriting, with no physical exam; and
 
    - para-medical or medical underwriting with a physical exam.
 
The initial payment amount plus any planned periodic payments elected and the
age and sex of the insured determine whether we'll do underwriting on a
simplified or medical basis. The chart below shows the maximum initial payment
plus any planned payments that we'll underwrite on a simplified basis:
 
<TABLE>
<CAPTION>
AGE                                       MAXIMUM
- ---------------------------------------  ----------
<S>                                      <C>
0-29...................................  $   25,000
30-39..................................      40,000
40-49..................................      50,000
50-59..................................     100,000
60-75..................................     120,000
</TABLE>
 
However, if the face amount is above the minimum face amount required for an
initial payment (see "Selecting the Initial Face Amount" below), we will also
take "the net amount at risk" into account in determining the method of
underwriting. The net amount at risk is the death benefit minus the cash
surrender value.
 
We assign insureds to underwriting classes in calculating mortality cost
deductions. In assigning insureds to underwriting classes, we distinguish
between those insureds underwritten on a simplified basis and those on a
para-medical or medical basis. Under both the simplified and medical
underwriting methods we may issue Contracts either in the standard or non-smoker
underwriting class. We may also issue Contracts on insureds in a "substandard"
underwriting class. Individuals in substandard classes have health or lifestyle
factors less favorable than the average person. For a discussion of the effect
of underwriting classification on mortality cost deductions, see "Mortality
Cost".
 
For joint insureds, see "Joint Insureds".
 
INITIAL PAYMENT
 
MINIMUM. To purchase a Contract, you must complete an application and make a
payment. We require the payment to put the Contract into effect. The minimum
single payment for a Contract is the lesser of (a) $5,000 for an insured under
age 20 and $10,000 for an insured age 20 and over, or (b) the payment required
to purchase a face amount of at least $100,000 (but that payment may not be less
than $2,000). We won't, however, accept an initial payment for a specified face
amount that will provide a guarantee period of less than one year. You may make
additional payments. (See "Making Additional Payments".)
 
                                       18
<PAGE>
COVERAGE. Insurance coverage generally begins on the contract date. This is
usually the next business day following receipt of the initial payment at our
Service Center. We may provide temporary life insurance coverage under a
temporary insurance agreement. Under our underwriting rules, in most states,
temporary life insurance coverage may not exceed $250,000 and may not last more
than 60 days.
 
BACKDATING. As provided for under state insurance law, you may backdate the
Contract to preserve the insured's age. However, you can't backdate more than
six months before the date the application was completed. We deduct cost of
insurance charges for the backdated period on the first processing date after
the contract date.
 
For joint insureds, see "Joint Insureds".
 
SELECTING THE INITIAL FACE AMOUNT. Your initial payment determines the face
amount. For a given initial payment you may choose your initial face amount,
within limits. The minimum face amount is the amount which will provide a
guarantee period for the insured's entire life. If the face amount you choose
exceeds the minimum, the guarantee period will be shorter.
 
INITIAL GUARANTEE PERIOD. We determine the initial guarantee period for a
Contract based on the initial payment and face amount. The guarantee period is
the period of time we guarantee that the Contract will remain in force
regardless of investment experience unless the loan debt exceeds certain
contract values. We base the guarantee period on the guaranteed maximum cost of
insurance rates in the Contract, the deferred contract load and a 4% interest
assumption. This means that for a given initial payment and face amount
different insureds will have different guarantee periods depending on their age,
sex and underwriting class. For example, an older insured will have a shorter
guarantee period than a younger insured of the same sex and in the same
underwriting class.
 
RIGHT TO CANCEL ("FREE LOOK" PERIOD)
 
You may cancel your Contract during the "free look" period by returning it for a
refund. The "free look" period ends 10 days after you receive the Contract. To
cancel the Contract during the "free look" period, you must mail or deliver the
Contract to our Service Center or to the Financial Consultant who sold it. We
will refund your payment without interest. We may require you to wait six months
before applying for another contract.
 
MAKING ADDITIONAL PAYMENTS
 
After the end of the "free look" period, you may make additional payments. You
may make payments under a periodic plan. You may also make unplanned payments.
 
PAYMENTS UNDER A PERIODIC PLAN. Planned periodic payments are subject to our
rules. Failure to pay planned payments will not necessarily cause a Contract to
lapse. Conversely, unless the guarantee period is in effect, PAYING ALL PLANNED
PAYMENTS ON A TIMELY BASIS WILL NOT NECESSARILY PREVENT A CONTRACT FROM LAPSING.
After the end of the guarantee period, we may cancel a Contract if the net cash
surrender value on a processing date is negative. (See "Guarantee Period".)
 
You may elect the amount, duration and frequency of the planned payments, but
the minimum planned payment (including the initial payment) is $2,000 per
contract year and the amounts elected must be level. In any one year the maximum
amount of the planned payments elected cannot exceed the initial payment.
Currently, the duration of a plan cannot exceed five years.
 
                                       19
<PAGE>
Under a periodic payment plan, as long as the initial payment plus the planned
payments elected will total $10,000 or more during the first five contract
years, the minimum initial payment is $2,000.
 
You may elect a periodic plan in the application. The amount and duration of the
payments elected, as well as other factors, such as the face amount specified
and the insured's age and sex, will affect whether we will underwrite on a
simplified or medical basis. Once we approve the plan, any planned payment may
be made without any additional evidence of insurability unless it increases the
face amount.
 
You may elect a periodic plan later than the time of the application. The amount
and duration of the payments elected, as well as other factors such as the
current death benefit and the insured's age and sex, will affect whether we will
require additional evidence of insurability. Currently, we won't allow the later
election of a plan where additional evidence of insurability would put the
insured in a different underwriting class with different guaranteed or higher
current cost of insurance rates.
 
You may elect to make planned payments annually, semiannually or quarterly. You
may also make payments on a monthly basis if you authorize us to deduct the
payment from your checking account (pre-authorized checking) or to withdraw the
payment from your CMA account. We reserve the right to change the procedures or
discontinue your ability to make planned payments. If you have the CMA Insurance
Service, planned payments under any of the above frequencies may be withdrawn
automatically from your CMA account and transferred to your Contract. The
withdrawals will continue under the plan specified until we are notified
otherwise. For planned payments not made under pre-authorized checking or
withdrawn from a CMA account, we will send you reminder notices.
 
You may change the frequency, duration and the amount of planned payments by
sending a written request to our Service Center. You may request one change in
the amount, one change in the duration and one change in the frequency of
payments each contract year. We may require satisfactory evidence of
insurability before you increase the duration or the amount of planned payments.
 
PAYMENTS NOT UNDER A PERIODIC PLAN. You may make additional payments not under a
periodic payment plan provided the attained age of the insured is not over 80.
You may make additional payments up to four times each contract year. You need
to use an Application for Additional Payment. The minimum payment is $200. You
may make these unplanned payments whether or not you're making planned payments.
 
We may require satisfactory evidence of insurability before we accept a payment:
 
   1.  if the payment immediately increases the net amount at risk under the
      Contract, or
 
   2.  if the contract owner is already making planned payments, or
 
   3.  if the guarantee period at the time of the payment is one year or less.
 
Currently, we won't accept an additional payment which is not under a periodic
plan where the evidence of insurability would put the insured in a different
underwriting class with different guaranteed or higher current cost of insurance
rates.
 
If an additional payment requires evidence of insurability, we will invest that
payment in the division investing in the Money Reserve Portfolio. Once we
complete the underwriting and accept the payment, we will credit the payment to
your Contract and allocate the payment either according to instructions or, if
we don't get instructions, proportionately to the investment base in the
Contract's investment divisions.
 
                                       20
<PAGE>
EFFECT OF ADDITIONAL PAYMENTS. Currently, we will generally accept any
additional payment not requiring evidence of insurability the day we receive it.
On the date we accept an additional payment we will:
 
    - increase the Contract's investment base by the amount of the payment;
 
    - increase the deferred contract load (see "Deferred Contract Load");
 
    - reflect the payment in the calculation of the variable insurance amount
      (see "Variable Insurance Amount"); and
 
    - increase the fixed base by the amount of the payment less the deferred
      contract load applicable to the payment.
 
If an additional payment requires evidence of insurability, once we complete
underwriting and accept the payment, we will reflect the additional payment in
contract values as described above.
 
As of the processing date on or next following receipt and acceptance of an
additional payment, we will increase either the guarantee period or face amount
or both. If the guarantee period before acceptance of an additional payment is
less than for life, we will first use payments to extend the guarantee period.
Any amount greater than that required to extend the guarantee period to the
insured's lifetime or any subsequent additional payment will be used to increase
the Contract's face amount.
 
The Examples below show the effect of additional payments.
 
If the guarantee period is for the insured's entire life at the time we receive
and accept an additional payment, as of the processing date on or next following
the date of the additional payment, we will increase the face amount to the
amount that the Contract's fixed base, as of such processing date, would support
for the life of the insured.
 
Under these circumstances the amount of the increase in face amount will depend
on the amount of the additional payment and the contract year in which we
receive and accept it. If you make additional payments of different amounts at
the same time to equivalent Contracts, the Contract to which the larger payment
is applied would have a proportionately larger increase in face amount. And if
you make additional payments of the same amounts in earlier and later years,
those made in the later years would result in smaller increases to the face
amount.
 
Example 1 shows the effect on face amount of a $2,000 additional payment
received and accepted at the beginning of contract year two. Example 2 shows the
effect of a $4,000 additional payment received and accepted at the beginning of
contract year two. Example 3 shows the effect of a $2,000 additional payment
received and accepted at the beginning of contract year five. All three examples
assume that the guarantee period at the time of the additional payment is for
life and assume no other contract transactions have been made.
 
                                       21
<PAGE>
                               MALE ISSUE AGE: 55
                 INITIAL PAYMENT: $30,000 FACE AMOUNT: $58,438
<TABLE>
<CAPTION>
                         EXAMPLE 1
- ------------------------------------------------------------
     CONTRACT        ADDITIONAL     CHANGE IN     NEW FACE
       YEAR            PAYMENT     FACE AMOUNT     AMOUNT
- -------------------  -----------  -------------  -----------
<S>                  <C>          <C>            <C>
             2        $   2,000     $   3,790     $  62,228
 
<CAPTION>
 
                         EXAMPLE 2
- ------------------------------------------------------------
     CONTRACT        ADDITIONAL     CHANGE IN     NEW FACE
       YEAR            PAYMENT     FACE AMOUNT     AMOUNT
- -------------------  -----------  -------------  -----------
<S>                  <C>          <C>            <C>
             2        $   4,000     $   7,580     $  66,018
<CAPTION>
 
                         EXAMPLE 3
- ------------------------------------------------------------
     CONTRACT        ADDITIONAL     CHANGE IN     NEW FACE
       YEAR            PAYMENT     FACE AMOUNT     AMOUNT
- -------------------  -----------  -------------  -----------
<S>                  <C>          <C>            <C>
             5        $   2,000     $   3,499     $  61,937
</TABLE>
 
Unless you specify otherwise, if there is any loan debt, we will apply any
unplanned payment made first as a loan repayment with any excess applied as an
additional payment. (See "Loans".)
 
For joint insureds, see "Joint Insureds".
 
CHANGING THE FACE AMOUNT
 
After the first contract year, if the insured is in a standard or non-smoker
underwriting class, you may request a change in the face amount of your Contract
without making an additional payment or taking a partial withdrawal, subject to
the rules and conditions discussed below. We won't permit a change in face
amount if the insured's attained age is over 80. The minimum change in face
amount is $10,000, and only one change may be made each contract year. A change
in face amount may affect the mortality cost deduction. (See "Mortality Cost".)
Changing your Contract's face amount may have tax consequences and you should
consult a tax adviser before doing so.
 
The effective date of the change will be the next processing date following the
receipt and acceptance of a written request, provided our Service Center
receives it at least seven days before the processing date.
 
INCREASING THE FACE AMOUNT. To increase the face amount of a Contract, we may
require satisfactory evidence of insurability. When the face amount is
increased, the guarantee period is decreased. The maximum increase in face
amount is the amount that provides the minimum guarantee period for which we
would issue a Contract at the time of the request based on the insured's
attained age. Currently, we won't permit an increase in face amount where
evidence of insurability, if required, would put the insured in a different
underwriting class with different guaranteed or higher current cost of insurance
rates.
 
DECREASING THE FACE AMOUNT. When you decrease the face amount of a Contract, we
increase the guarantee period. The maximum decrease in face amount is that
decrease which would provide the minimum face amount for which we would issue a
Contract at the time of the request based on the insured's attained age, sex and
underwriting class. We won't permit a decrease in face amount below the amount
required to keep the Contract qualified as life insurance under federal income
tax laws.
 
DETERMINING THE NEW GUARANTEE PERIOD. As of the effective date of any change in
face amount, we use the fixed base on that date and, based on the attained age
and sex of the insured and the new face amount, we redetermine the guarantee
period. We use a 4% interest assumption and the guaranteed maximum cost of
insurance rates in these calculations.
 
                                       22
<PAGE>
The Examples below show the effect of changing the face amount. Examples 1 and 2
show the effect on the guarantee period of an increase in face amount of $10,000
and $20,000 made at the beginning of contract year five. Example 3 shows the
effect on the guarantee period of an increase in face amount of $10,000 made in
contract year eight. All three examples assume that the guarantee period at the
time of the requested increase in face amount is for life and assume no other
Contract transactions have been made.
 
                               MALE ISSUE AGE: 55
                 INITIAL PAYMENT: $30,000 FACE AMOUNT: $58,438
<TABLE>
<CAPTION>
                   EXAMPLE 1
- -----------------------------------------------
                                   DECREASE IN
     CONTRACT        INCREASE IN    GUARANTEE
       YEAR          FACE AMOUNT      PERIOD
- -------------------  ------------  ------------
<C>                  <C>           <S>
             5        $   10,000   16.00 years
 
<CAPTION>
 
                   EXAMPLE 2
- -----------------------------------------------
                                   DECREASE IN
     CONTRACT        INCREASE IN    GUARANTEE
       YEAR          FACE AMOUNT      PERIOD
- -------------------  ------------  ------------
<C>                  <C>           <S>
             5        $   20,000   19.75 years
<CAPTION>
 
                   EXAMPLE 3
- -----------------------------------------------
                                   DECREASE IN
     CONTRACT        INCREASE IN    GUARANTEE
       YEAR          FACE AMOUNT      PERIOD
- -------------------  ------------  ------------
<C>                  <C>           <S>
             8        $   10,000   15.50 years
</TABLE>
 
For joint insureds, see "Joint Insureds".
 
INVESTMENT BASE
 
A Contract's investment base is the sum of the amounts invested in each of the
investment divisions. On the contract date, the investment base equals the
initial payment. We adjust the investment base daily to reflect the investment
performance of the investment divisions you've selected. (See "Net Rate of
Return for an Investment Division".) The investment performance reflects the
deduction of Separate Account charges. (See "Charges to the Separate Account".)
 
Deductions for deferred contract load, mortality cost, and net loan cost, and
partial withdrawals and loans, decrease the investment base. (See "Charges
Deducted from the Investment Base", "Partial Withdrawals", and "Loans".) Loan
repayments and additional payments increase it. You may elect from which
investment divisions loans and partial withdrawals are taken and to which
investment divisions repayments and additional payments are added. If you don't
make an election, we will allocate increases and decreases proportionately to
your investment base in the investment divisions selected. (For special rules on
allocation of additional payments which require evidence of insurability, see
"Payments Not Under a Periodic Plan".)
 
INITIAL INVESTMENT ALLOCATION AND PREALLOCATION. During the first 14 days
following the in force date, the initial payment will remain in the division
investing in the Money Reserve Portfolio. Afterward, we'll reallocate the
investment base to the investment divisions you've selected. You may invest in
up to five of the investment divisions.
 
CHANGING THE ALLOCATION. Currently, you may change investment allocations as
often as you wish. However, we may limit the number of changes permitted but not
to less than five each contract year. We'll notify you if we impose any
limitations. To change your investment base allocation, call or write our
Service Center. (See "Some Administrative Procedures".) A dollar cost averaging
feature is also available. (See "Dollar Cost Averaging".)
 
                                       23
<PAGE>
ZERO TRUST ALLOCATIONS. If your investment base is in any of the Zero Trusts,
we'll notify you 30 days before that Trust matures. Tell us in writing at least
seven days before the maturity date how to reinvest the proceeds. If you don't
tell us, we'll move the proceeds to the investment division investing in the
Money Reserve Portfolio. When we receive a request for allocation, units of a
specific Zero Trust may no longer be available. Should this occur, we'll attempt
to notify you immediately so that you can change the request.
 
ALLOCATION TO THE DIVISION INVESTING IN THE NATURAL RESOURCES PORTFOLIO. We
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
 
We deduct the charges described below to cover costs and expenses, services
provided, and risks assumed under the Contracts. The amount of a charge may not
necessarily correspond to the costs associated with providing the services or
benefits indicated by the designation of the charge or associated with the
particular Contract. For example, the deferred contract load may not fully cover
all of the sales and distribution expenses we actually incur. We may use
proceeds from other charges, including the mortality and expense risk charge, in
part to cover such expenses.
 
We deduct these charges pro-rata from the investment base on processing dates.
We also deduct certain mortality and expense risk and trust charges daily from
the investment results of each investment division in the Separate Account in
determining its net rate of return. Currently the mortality and expense risk and
trust charges are equivalent to .90% and .34% annually at the beginning of the
year. (See "Charges to the Separate Account".) The portfolios in the Funds also
pay monthly advisory fees and other expenses. (See "Charges to Fund Assets".)
 
DEFERRED CONTRACT LOAD. We assess a deferred contract load charge of 9% of each
payment. This charge consists of a sales load, a charge for federal taxes and a
state and local premium tax charge.
 
The sales load is equal to 5% of each payment. We may reduce the sales load if
cumulative payments are sufficiently high to reach certain breakpoints (2% of
payments in excess of $1.5 million and 0% of payments in excess of $4 million)
and in certain group or sponsored arrangements.
 
The charge for federal taxes is equal to 2% of each payment.
 
The state and local premium tax charge is equal to 2% of each payment.
 
Although chargeable to each payment, we advance the amount of the deferred
contract load to the investment divisions as part of your investment base. We
then take back these funds in equal installments of .90% on the ten contract
anniversaries following the date we receive and accept a payment. However, in
determining the amount payable on surrender of the Contract, we subtract from
the investment base the balance of the deferred contract load chargeable to any
payment made that has not yet been deducted.
 
For joint insureds, see "Joint Insureds".
 
MORTALITY COST (COST OF INSURANCE). We deduct a mortality cost from the
investment base on each processing date after the contract date. This charge
compensates us for the cost of providing life insurance coverage on the insured.
It is based on the insured's underwriting class, sex and attained age, and the
Contract's net amount at risk.
 
                                       24
<PAGE>
To determine the mortality cost, we multiply the current cost of insurance rate
by the Contract's net amount at risk. The net amount at risk is the difference,
as of the previous processing date, between the death benefit and the cash
surrender value.
 
Current cost of insurance rates may be equal to or less than the guaranteed cost
of insurance rates. For all insureds, current cost of insurance rates
distinguish between insureds in the simplified underwriting class and medical
underwriting class. For insureds age 20 and over, current cost of insurance
rates also distinguish between insureds in a smoker (standard) underwriting
class and insureds in a non-smoker underwriting class. For Contracts issued on
insureds under the same underwriting method, current cost of insurance rates are
lower for non-smokers than for smokers. Also, current cost of insurance rates
are lower for an insured in a medical underwriting class than for a similarly
situated insured in a simplified underwriting class. The simplified current cost
of insurance rates are higher because we perform less underwriting and therefore
we incur more risk.
 
We guarantee that the current cost of insurance rates will never exceed the
maximum guaranteed rates shown in the Contract. The maximum guaranteed rates for
Contracts (except those issued on a substandard basis) do not exceed the rates
based on the 1980 Commissioners Standard Ordinary Mortality Table (1980 CSO
Table). We may use rates that are equal to or less than these rates, but never
greater. The maximum rates for Contracts issued on a substandard basis are based
on a multiple of the 1980 CSO Table. Any change in the cost of insurance rates
will apply to all insureds of the same age, sex and underwriting class whose
Contracts have been in force for the same length of time.
 
During the period between processing dates, the net cash surrender value takes
the mortality cost into account on a pro-rated basis. Thus, we deduct a pro-rata
portion of the mortality cost in determining the amount payable on surrender of
the Contract if the date of surrender is not a processing date.
 
For joint insureds, see "Joint Insureds".
 
MAXIMUM MORTALITY COST. During the guarantee period, we limit the deduction for
mortality cost if investment results are unfavorable. This is done by
substituting the fixed base for the cash surrender value in determining the net
amount at risk. We will deduct this alternate amount from the investment base
when it is less than the mortality cost that would normally have been deducted.
 
NET LOAN COST. The net loan cost is explained under "Loans".
 
CHARGES TO THE SEPARATE ACCOUNT
 
Each day we deduct mortality and expense risk charge from each division of the
Separate Account. The total amount of this charge is .90% annually at the
beginning of the year. Of this amount, .75% is for
 
    - the risk we assume that insureds as a group will live for a shorter time
      than actuarial tables predict. As a result, we would be paying more in
      death benefits than planned; and
 
    - the risk we assume that it will cost us more to issue and administer the
      Contracts than expected.
 
The remaining amount, .15%, is for
 
    - the risks we assume for potentially unfavorable investment results. One
      risk is that the Contract's cash surrender value cannot cover the charges
      due during the guarantee period. The other risk is that we may have to
      limit the deduction for mortality cost (see "Maximum Mortality Cost"
      above).
 
                                       25
<PAGE>
If the asset charge is not enough to cover the actual expenses of mortality,
maintenance, and administration, we will bear the loss. If the charge exceeds
the actual expenses, the excess will be added to our profit and may be used to
finance distribution expenses. We cannot increase the total charge.
 
CHARGES TO DIVISIONS INVESTING IN THE ZERO TRUSTS. We assess a daily trust
charge against the assets of each division investing in the Zero Trusts. This
charge reimburses us 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. We may increase it, but it won't exceed
 .50% annually at the beginning of the year. The charge is based on cost with no
expected profit.
 
TAX CHARGES. We have the right under the Contract to impose a charge against
Separate Account assets for its taxes, if any. We don't currently impose such a
charge, but we may in the future. Also, see above for a discussion of tax
charges included in deferred contract load.
 
CHARGES TO FUND ASSETS
 
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.
 
We have 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. We 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.
 
CHARGES TO VARIABLE SERIES FUNDS ASSETS. The Variable Series Funds incurs
operating expenses and pays a monthly advisory fee to MLAM at an annual rate of
the average daily net assets of each portfolio. The fee for each is shown as
follows:
 
<TABLE>
<CAPTION>
                                                ADVISORY
PORTFOLIO NAME                                     FEE
- ---------------------------------------------  -----------
<S>                                            <C>
Basic Value Focus Fund.......................         .60%
Global Bond Focus Fund.......................         .60%
Global Utility Focus Fund....................         .60%
Index 500 Fund...............................         .30%
International Equity Focus Fund..............         .75%
Developing Capital Markets Focus Fund........        1.00%
Special Value Focus Fund.....................         .75%
Capital Focus Fund...........................         .60%
Global Growth Focus Fund.....................         .75%
</TABLE>
 
                                       26
<PAGE>
MLAM and Merrill Lynch Life Agency, Inc. have entered into agreements which
limit the operating expenses, exclusive of any distribution fees imposed on
Class B shares, paid by each fund in a given year to 1.25% of its average daily
net assets. These reimbursement agreements provide that any such expenses
greater than 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.
 
CHARGES TO AIM V.I. FUNDS ASSETS. The AIM V.I. Funds incurs operating expenses
and pays a monthly advisory fee to AIM at an annual rate of .65% of the first
$250 million of each fund's average daily net assets and .60% of each fund's
average daily net assets in excess of $250 million.
 
Effective May 1, 1998, the AIM V.I. Funds reimburse AIM in an amount up to 0.25%
of the average net asset value of each fund, for expenses incurred in providing,
or assuring that participating insurance companies provide, certain
administrative services. Currently the fee only applies to the average net asset
value of each fund in excess of the net asset value of each fund as calculated
on April 30, 1998.
 
CHARGES TO ALLIANCE FUND ASSETS. The Alliance Fund incurs operating expenses and
pays a monthly advisory fee to Alliance at an annual rate of 1.00% of the
Alliance Premier Growth Portfolio's and the Alliance Quasar Portfolio's average
daily net assets.
 
CHARGES TO MFS TRUST ASSETS. The MFS Trust incurs operating expenses and pays a
monthly advisory fee to MFS at an annual rate of .75% of the average daily net
assets of each of the MFS Emerging Growth Series and MFS Research Series.
 
CHARGES TO HOTCHKIS AND WILEY TRUST ASSETS. The Hotchkis and Wiley Trust incurs
operating expenses and pays a monthly advisory fee to Hotchkis and Wiley at an
annual rate of .75% of the average daily net assets of the Hotchkis and Wiley
International VIP Portfolio.
 
CHARGES TO MERCURY V.I. FUNDS ASSETS. The Mercury V.I. Funds incurs operating
expenses and pays a monthly advisory fee to Mercury Asset Management
International Ltd. at an annual rate of .65% of the average daily net assets of
the Mercury V.I. U.S. Large Cap Fund.
 
The Mercury V.I. U.S. Large Cap Fund is subject to a reimbursement agreement
which limits the operating expenses paid by the Fund in a given year to 1.25% of
its average daily net assets.
 
GUARANTEE PERIOD
 
Subject to certain conditions, we guarantee that regardless of investment
performance the Contract will stay in effect for the guarantee period. The
guarantee period will be affected by a requested change in the face amount and
may also be affected by additional payments. A partial withdrawal may affect the
guarantee period in certain circumstances. We won't cancel the Contract during
the guarantee period unless any loan debt exceeds certain contract values. We
hold a reserve in our general account to support this guarantee.
 
WHEN THE GUARANTEE PERIOD IS LESS THAN FOR LIFE. After the end of the guarantee
period, we will cancel the Contract if the net cash surrender value on a
processing date is negative. We will consider this negative cash surrender value
an overdue charge. (See "Charges Deducted from the Investment Base".)
 
We will notify you before canceling the Contract. You will then have 61 days to
pay these overdue charges. If we haven't received the required payment by the
end of this grace period, we'll cancel the Contract.
 
                                       27
<PAGE>
If we cancel a Contract, it may be reinstated while the insured is still living
if:
 
    - You request the reinstatement within three years after the end of the
      grace period;
 
    - We receive satisfactory evidence of insurability; and
 
    - You pay the reinstatement payment. The reinstatement payment is the
      minimum payment for which we 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.
 
The effective date of a reinstated contract is the processing date on or next
following the date the reinstatement application is approved. Thus, if the
insured dies before the effective date of the reinstated Contract, we won't pay
a death benefit.
 
For joint insureds, see "Joint Insureds".
 
NET CASH SURRENDER VALUE
 
Because investment results vary daily, we don't guarantee any minimum net cash
surrender value. On a processing date the net cash surrender value equals:
 
    - the Contract's investment base on that date;
 
    - minus the balance of the 9% deferred contract load which has not yet been
      deducted from the investment base (see "Deferred Contract Loading").
 
If the date of calculation is not a processing date, we also subtract a pro-rata
portion of the mortality cost which would otherwise be deducted on the next
processing date. If a date of calculation is not a contract anniversary, we also
subtract a pro-rata portion of the net loan cost, which would otherwise be
deducted on the next contract anniversary.
 
CANCELING TO RECEIVE NET CASH SURRENDER VALUE. A contract owner may cancel the
Contract at any time while the insured is living to receive the net cash
surrender value. You must make the request in writing in a form satisfactory to
us. All rights to death benefits will end on the date you send the written
request to us.
 
For joint insureds, see "Joint Insureds".
 
PARTIAL WITHDRAWALS
 
Beginning in the second Contract year, you may make partial withdrawals up to
the withdrawal value by submitting a request in a form satisfactory to us. The
withdrawal value is determined by adding to the current net cash surrender value
all prior withdrawals, multiplying the result by 80%, and subtracting from the
result all prior withdrawals:
 
The amount of any partial withdrawal may not exceed the loan value less any loan
debt.
 
The effective date of the withdrawal is the valuation date our Service Center
receives a withdrawal request. You may make one partial withdrawal each contract
year.
 
                                       28
<PAGE>
The minimum amount for each partial withdrawal is $500. A partial withdrawal may
not be repaid.
 
EFFECT ON INVESTMENT BASE, FIXED BASE, AND VARIABLE INSURANCE AMOUNT. As of the
effective date of the withdrawal, we reduce the investment base and fixed base
by the amount of the partial withdrawal. Unless you tell us differently, we
allocate this reduction proportionately to the investment base in your
investment divisions. In addition, we reduce the variable insurance amount on a
proportional basis to the amount of the withdrawal. This means the reduction in
the variable insurance amount will always be greater than the amount of the
withdrawal.
 
EFFECT ON GUARANTEED BENEFITS. As of the processing date on or next following a
partial withdrawal, we reduce the Contract's face amount. We do this by taking
the fixed base as of that processing date and determining what face amount that
fixed base would support for the Contract's guarantee period. If this produces a
face amount below the minimum face amount for the Contract, we will reduce the
face amount to that minimum, and then reduce the guarantee period, based on the
reduced face amount, the fixed base and the insured's sex, attained age and
underwriting class. The minimum face amount for a Contract is the greater of the
minimum face amount for which we would then issue the Contract, based on the
insured's sex, attained age, and underwriting class, and the minimum amount
required to keep the Contract qualified as life insurance under applicable tax
law.
 
The examples below show the effect of partial withdrawals. The amount of the
reduction in the face amount will depend on the amount of the partial
withdrawal, the guarantee period at the time of the withdrawal and the contract
year in which the withdrawal is made. If made at the same time to equivalent
Contracts, a larger withdrawal would result in a greater reduction in the face
amount than a smaller withdrawal. The same partial withdrawal made at the same
time from Contracts with the same face amounts but with different guarantee
periods would result in a greater reduction in the face amount for the Contract
with the longer guarantee period. A partial withdrawal made in a later contract
year would result in a smaller decrease in the face amount than if the same
amount was withdrawn in an earlier year.
 
Examples 1 and 2 show the effect on the face amount of partial withdrawals for
$500 and $1,000 taken at the beginning of contract year three. Example 3 shows
the effect on the face amount of a $500 partial withdrawal taken at the
beginning of contract year eight. All three examples assume that the guarantee
period was for the lifetime of the insured before the partial withdrawal and
assume no other contract transactions have been made.
 
                               MALE ISSUE AGE: 55
                 INITIAL PAYMENT: $30,000 FACE AMOUNT: $58,438
<TABLE>
<CAPTION>
                   EXAMPLE 1
- ------------------------------------------------
     CONTRACT           PARTIAL
       YEAR           WITHDRAWAL    FACE AMOUNT
- -------------------  -------------  ------------
<S>                  <C>            <C>
             3         $     500     $   57,425
 
<CAPTION>
 
                   EXAMPLE 2
- ------------------------------------------------
     CONTRACT           PARTIAL
       YEAR           WITHDRAWAL    FACE AMOUNT
- -------------------  -------------  ------------
<S>                  <C>            <C>
             3         $   1,000     $   56,411
<CAPTION>
 
                   EXAMPLE 3
- ------------------------------------------------
     CONTRACT           PARTIAL
       YEAR           WITHDRAWAL    FACE AMOUNT
- -------------------  -------------  ------------
<S>                  <C>            <C>
             8         $     500     $   57,547
</TABLE>
 
    
 
                                       29
<PAGE>
   
 
If the reduction in face amount would be below the minimum face amount for a
Contract, we will reduce the face amount to the minimum face amount, and then
reduce the guarantee period by taking the Contract's fixed base as of the
processing date and determining how long that fixed base would support the
reduced face amount.
 
Partial withdrawals are treated as distributions under the Contract for federal
tax purposes and may be subject to a 10% penalty tax. (See "Tax
Considerations".)
 
LOANS
 
You may use the Contract as collateral to borrow funds from us. The minimum loan
is $200 unless you are borrowing to make a payment on another of our variable
life insurance contracts. In that case, you may borrow the exact amount required
even if it's less than $200. You may repay all or part of the loan any time
during the insured's lifetime. Each repayment must be for at least $200 or the
amount of the loan debt, if less.
 
Loans are generally treated as distributions under the Contract for federal tax
purposes and may be subject to a 10% penalty tax. (See "Tax Considerations".)
 
When you take a loan, we transfer from your investment base the amount of the
loan and hold it as collateral in our general account. When a loan repayment is
made, we transfer the amount of the repayment from the general account to the
investment divisions. You may select the divisions you want to borrow from, and
the divisions you want to repay (including interest payments). If you don't
specify, we'll take the borrowed amounts proportionately from and make
repayments proportionately to your investment base as then allocated to the
investment divisions.
 
If you have the CMA Insurance Service, you can transfer loans and loan
repayments to and from your CMA account.
 
EFFECT ON DEATH BENEFIT AND CASH SURRENDER VALUE. Whether or not you repay a
loan, taking a loan will have a permanent effect on a Contract's cash surrender
value and may have a permanent effect on its death benefit. This is because the
collateral for a loan does not participate in the performance of the investment
divisions while the loan is outstanding. If the amount credited to the
collateral is more than what is earned in the investment divisions, the cash
surrender value will be higher as a result of the loan, as may be the death
benefit. Conversely, if the amount credited is less, the cash surrender value
will be lower, as may be the death benefit. In that case, the lower cash
surrender value may cause the Contract to lapse sooner than if no loan had been
taken.
 
LOAN VALUE. The loan value of a Contract equals 90% of its cash surrender value.
The sum of all outstanding loan amounts plus accrued interest is called loan
debt. The maximum amount that can be borrowed at any time is the difference
between the loan value and the loan debt. The cash surrender value is the net
cash surrender value plus any loan debt.
 
INTEREST. While a loan remains unpaid, we charge interest of 5% annually,
subject to state regulation. Interest accrues each day and payments are due at
the end of each contract year. IF YOU DON'T PAY THE INTEREST WHEN DUE, WE ADD IT
TO THE UNPAID LOAN AMOUNT. Loan debt is considered part of cash value used to
calculate gain. SINCE THIS IS A MODIFIED ENDOWMENT CONTRACT, THE UNPAID INTEREST
ADDED TO THE UNPAID LOAN AMOUNT IS TAXABLE INCOME.
 
The amount held in our general account as collateral for a loan earns interest
at a minimum rate of 4% annually.
 
                                       30
<PAGE>
NET LOAN COST. In addition to the loan interest we charge, on each contract
anniversary we reduce 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 add that amount to the amount held in the general
account as collateral for the loan. Since the interest charged is 5% and the
collateral earnings on such amounts are 4%, the current net loan cost on loaned
amounts is 1%. The net cash surrender value takes this charge into account on a
pro-rated basis. We take the net loan cost into account in determining the net
cash surrender value of the Contract if the date of surrender is not a contract
anniversary.
 
CANCELLATION DUE TO EXCESS DEBT. If the loan debt exceeds the larger of the cash
surrender value and the fixed base on a processing date, INCLUDING A PROCESSING
DATE DURING THE GUARANTEE PERIOD, we will cancel the Contract 61 days after we
mail a notice of intent to terminate the Contract to you unless we have received
at least the minimum repayment amount specified in the notice.
 
DEATH BENEFIT PROCEEDS
 
We will pay the death benefit proceeds to the beneficiary when we receive all
information needed to process the payment, including due proof of the insured's
death. When we first receive reliable notification of the insured's death by a
representative of the owner or the insured, we may transfer the investment base
to the division investing in the Money Reserve Portfolio, pending payment of
death benefit proceeds.
 
AMOUNT OF DEATH BENEFIT PROCEEDS. The death benefit proceeds are the larger of
the face amount and the variable insurance amount, less any debt.
 
The values used in calculating the death benefit proceeds are as of the date of
death. If the insured dies during the grace period, the death benefit proceeds
equal the death benefit proceeds in effect immediately before the grace period
minus any overdue charges. (See "When the Guarantee Period is Less Than for
Life".)
 
VARIABLE INSURANCE AMOUNT. We determine the variable insurance amount daily by
multiplying the cash surrender value by the net single premium factor.
 
                           NET SINGLE PREMIUM FACTOR
 
             We use the net single premium factor to determine the
             amount of death benefit purchased by $1.00 of cash
             surrender value. It is based on the insured's sex,
             attained age, and underwriting class on the date of
             calculation. It decreases daily as the insured's age
             increases. As a result, the variable insurance amount
             as a multiple of the cash surrender value will
             decrease over time. Also, net single premium factors
             may be higher for a woman than for a man of the same
             age. Your contract contains a table of net single
             premium factors as of each anniversary.
 
                                       31
<PAGE>
               TABLE OF ILLUSTRATIVE NET SINGLE PREMIUM FACTORS
                               ON ANNIVERSARIES
                          STANDARD UNDERWRITING CLASS
 
<TABLE>
<CAPTION>
  ATTAINED
     AGE         MALE      FEMALE
<S>            <C>        <C>
          5     10.26609   12.37715
         15      7.41160    8.96255
         25      5.50386    6.47763
         35      3.97199    4.64820
         45      2.87751    3.36402
         55      2.14059    2.48932
         65      1.65787    1.87555
         75      1.35396    1.45951
         85      1.18028    1.21264
</TABLE>
 
For joint insureds, see "Joint Insureds".
 
PAYMENT OF DEATH BENEFIT PROCEEDS
 
We will generally pay the death benefit proceeds to the beneficiary within seven
days after our Service Center receives all the information needed to process the
payment. We may delay payment, however, if we are contesting the Contract or
under the circumstances described in "Using the Contract" and "Other Contract
Provisions".
 
We 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
below.
 
For joint insureds, see "Joint Insureds".
 
DOLLAR COST AVERAGING
 
    WHAT IS IT?
 
Once the feature is approved and is available in your state, the Contract will
offer an optional transfer feature called Dollar Cost Averaging ("DCA"). Contact
the Service Center about availability. This feature allows you to make automatic
monthly transfers from the Money Reserve Portfolio to up to four other
investment divisions depending on your current allocation of investment base.
The DCA program will terminate and no transfers will be made if transfers under
DCA would cause you to be invested in more than 5 divisions.
 
The DCA feature is intended to reduce the effect of short-term price
fluctuations on investment cost. Since the same dollar amount is transferred to
selected divisions each month, more units of a division are purchased when their
value is low and fewer units are purchased when their value is high. Therefore,
over the long haul a DCA program may let you buy units at a lower average cost.
However, a DCA program does not assure a profit or protect against a loss in
declining markets.
 
Once available, you can choose the DCA feature any time. Once you start using
it, you must continue it for at least three months. You can select a duration in
months for the DCA program. If you do not choose a duration
 
                                       32
<PAGE>
we will make reallocations at monthly intervals until the balance in the Money
Reserve Portfolio is zero. While the DCA program is in place any amount in the
Money Reserve Portfolio is available for transfer.
 
    MINIMUM AMOUNTS
 
To elect DCA, you need to have a minimum amount in the Money Reserve Portfolio.
We determine the amount required by multiplying the specified length of your DCA
program in months by your specified monthly transfer amount. If you do not
select a duration we determine the minimum amount required by multiplying your
monthly transfer amount by 3 months. You must specify at least $100 for transfer
each month. Allocations may be made in specific whole dollar amounts or in
percentage increments of 1%. We reserve the right to change these minimums.
 
Should the amount in your Money Reserve Portfolio be less than the selected
monthly transfer amount, we'll notify you that you need to put more money in the
Money Reserve Portfolio to continue DCA. If you do not specify a duration or the
specified duration has not been reached and the amount in the Money Reserve
Portfolio is less than the monthly transfer amount, the entire amount will be
transferred. Transfers are made based on your selected DCA percentage
allocations or are made pro-rata based on your specified DCA transfer amounts.
 
    WHEN DO WE MAKE DCA TRANSFERS?
 
We'll make the first DCA transfer on the first monthiversary date after the
later of the date our Service Center receives your election or fourteen days
after the in force date. We'll make additional DCA transfers on each subsequent
monthiversary. We don't charge for DCA transfers. These transfers are in
addition to reallocations permitted under the Contract.
 
RIGHT TO EXCHANGE CONTRACT
 
At any time you may exchange your Contract for a contract with benefits that do
not vary with the investment results of a separate account. Your request must be
in writing. Also, you must return the original Contract to our Service Center.
 
The new contract will have the same owner, insured, and beneficiary as those of
the original Contract on the date of the exchange. It will also have the same
issue age, issue date, face amount, cash surrender value, benefit riders and
underwriting class as the original Contract on the date of the exchange. Any
loan debt will be carried over to the new contract.
 
We won't require evidence of insurability to exchange for a new "fixed"
contract.
 
For joint insureds, see "Joint Insureds".
 
INCOME PLANS
 
We offer several income plans to provide for payment of the death benefit
proceeds to the beneficiary. Payments under these plans do not depend on the
investment results of a separate account. You may choose one or more income
plans at any time during the insured's lifetime. If you haven't selected a plan
when the insured dies, the beneficiary has one year to apply the death benefit
proceeds either paid or payable to one or more of the plans.
 
                                       33
<PAGE>
In addition, if you cancel the Contract for its net cash surrender value, you
may also choose one or more income plans for payment of the proceeds. We need to
approve any plan where any income payment would be less than $100.
 
For joint insureds, see "Joint Insureds".
 
Income plans include:
 
    - ANNUITY PLAN. An amount can be used to purchase a single premium immediate
      annuity. (Annuity purchase rates will be enhanced by 3%.)
 
    - INTEREST PAYMENT. You can leave amounts with us 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. We make payments in equal installments for up
      to a fixed number of years.
 
    - INCOME FOR LIFE. We make payments in equal monthly installments until the
      death of a named person or the end of a designated period, whichever is
      later. The designated period may be for 10 or 20 years. Other designated
      periods and payment schedules may be available on request.
 
    - INCOME OF A FIXED AMOUNT. We make payments in equal installments until
      proceeds applied under this option and interest on the unpaid balance at
      not less than 3% per year are exhausted.
 
    - JOINT LIFE INCOME. We make payments in monthly installments as long as at
      least one of two named persons is living. Other payment schedules may be
      available on request. While both are living, full payments are made. If
      one dies, payments of at least two-thirds of the full amount are made.
      Payments end completely when both named persons die.
 
UNDER THE INCOME FOR LIFE AND JOINT LIFE INCOME OPTIONS, OUR CONTRACTUAL
OBLIGATION MAY BE SATISFIED WITH ONLY ONE PAYMENT IF AFTERWARD THE NAMED PERSON
OR PERSONS DIES. IN ADDITION, ONCE IN EFFECT, SOME OF THE INCOME PLANS MAY NOT
PROVIDE ANY SURRENDER RIGHTS.
 
REPORTS TO CONTRACT OWNERS
 
After the end of each processing period, we will send you a statement showing
the allocation of your investment base, death benefit, cash surrender value, any
loan debt and, if there has been a change, new face amount and guarantee period.
All figures will be as of the end of the immediately preceding processing
period. The statement will show the amounts deducted from or added to the
investment base during the processing period. The statement will also include
any other information that may be currently required by your state.
 
You will receive confirmation of all financial transactions. These confirmations
will show the price per unit of each of your investment divisions, the number of
units you have 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".)
 
We will also send you an annual and a semi-annual report containing financial
statements and a list of portfolio securities of the Funds, as required by the
Investment Company Act of 1940.
 
                                       34
<PAGE>
                            MORE ABOUT THE CONTRACT
 
USING THE CONTRACT
 
OWNERSHIP. The contract owner is the insured, unless someone other than the
insured has been named as the owner in the application. The contract owner has
all rights and options described in the Contract.
 
If you are not the insured, you may want to name a contingent owner. If you die
before the insured, the contingent owner will own your interest in the contract
and have all your rights. If you don't name a contingent owner and you die
before the insured, your estate will then own your interest in the Contract.
 
If there is more than one contract owner, we will treat the owners as joint
tenants with rights of survivorship unless the ownership designation provides
otherwise. We may require completion of additional forms. The owners must
exercise their rights and options jointly, except that any one of the owners may
reallocate the Contract's investment base by phone if the owner provides the
personal identification number as well as the Contract number. One contract
owner must be designated, in writing, to receive all notices, correspondence and
tax reporting to which contract owners are entitled under the Contract.
 
CHANGING THE OWNER. During the insured's lifetime, you have the right to
transfer ownership of the Contract. However, if you've named an irrevocable
beneficiary, that person will need to consent. The new owner will have all
rights and options described in the Contract. The change will be effective as of
the date the notice is signed, but will not affect any payment we've made or
action we've taken before our Service Center receives the notice of the change.
Changing the owner will generally be treated as a taxable transaction.
 
ASSIGNING THE CONTRACT AS COLLATERAL. You may assign the Contract as collateral
security for a loan or other obligation. This does not change the ownership.
However, your rights and any beneficiary's rights are subject to the terms of
the assignment. You must give satisfactory written notice at our Service Center
in order to make or release an assignment. We are not responsible for the
validity of any assignment.
 
A collateral assignment will generally be treated as a taxable distribution and
may be subject to a 10% penalty tax.
 
NAMING BENEFICIARIES. We will pay the primary beneficiary the death benefit
proceeds of the Contract on the insured's death. If the primary beneficiary has
died before the insured, we will pay the contingent beneficiary. If no
contingent beneficiary is living, we will pay the insured's estate.
 
You may name more than one person as primary or contingent beneficiaries. We
will pay proceeds in equal shares to the surviving beneficiaries unless the
beneficiary designation provides differently.
 
You have the right to change beneficiaries during the insured's lifetime.
However, if your primary beneficiary designation is irrevocable, the primary
beneficiary must consent when certain contract rights and options are exercised.
If you change the beneficiary, the change will take effect as of the date the
notice is signed, but will not affect any payment we've made or action we've
taken before our Service Center receives the notice of the change.
 
CHANGING THE INSURED. Subject to certain requirements, you may request a change
of insured once each contract year. We must receive a written request signed by
you and the proposed new insured. Neither the original nor the new insured can
have attained ages as of the effective date of the change of less than 21 or
more than 75. The new insured must have been alive at the time the Contract was
issued. We will also require evidence of insurability for the proposed new
insured. The proposed new insured must qualify for a standard or better
 
                                       35
<PAGE>
underwriting classification. Outstanding loan debt must first be repaid and the
Contract cannot be under a collateral assignment. If we approve the request for
change, insurance coverage on the new insured will take effect on the processing
date on or next following the date of approval, provided the new insured is
still living at that time and the Contract is still in force at that time.
 
We will change the Contract as follows on the effective date:
 
    - the issue age will be the new insured's issue age (the new insured's age
      as of the birthday nearest the contract date);
 
    - the guaranteed maximum cost of insurance rates will be those in effect on
      the contract date for the new insured's issue age, sex and underwriting
      class;
 
    - we will deduct a charge for changing the insured from the Contract's
      investment base on the effective date. This charge will also then be
      reflected in the Contract's fixed base. The charge will equal $1.50 per
      $1,000 of face amount with a minimum charge of $200 and a maximum of
      $1,500. This charge may be reduced in certain group or sponsored
      arrangements;
 
    - the variable insurance amount will reflect the change of insured; and
 
    - the Contract's issue date will be the effective date of the change.
 
We may also change the face amount or guarantee period on the effective date
depending on the new insured's age, sex and underwriting class. The new
guarantee period cannot be less than the minimum guarantee period for which we
would then issue a Contract based on the new insured's attained age as of the
effective date of the change.
 
This option is not generally available for joint insureds.
 
Changing the insured will generally be treated as a taxable transaction.
 
MATURITY PROCEEDS. The maturity date is the contract anniversary nearest the
insured's 100th birthday. On the maturity date, we will pay you the net cash
surrender value, provided the insured is still living at that time and the
Contract is in effect at that time.
 
WHEN WE MAKE PAYMENTS. We generally pay death benefit proceeds, partial
withdrawals, loans and net cash surrender value within seven days after our
Service Center receives all the information needed to process the payment.
However, we may delay payment if it isn't practical for us to value or dispose
of Trust units or Fund 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.
 
For joint insureds, see "Joint Insureds".
 
                                       36
<PAGE>
SOME ADMINISTRATIVE PROCEDURES
 
We reserve the right to modify or eliminate the procedures described below. For
administrative and tax purposes, we may from time to time require that specific
forms be completed for certain transactions. These include reallocations, loans
and partial withdrawals.
 
PERSONAL IDENTIFICATION NUMBER. We will send you a four-digit personal
identification number ("PIN") shortly after the Contract is placed in force and
before the end of the "free look" period. You must give this number when you
call the Service Center to get information about the Contract, to make a loan
(if an authorization is on file), or to make other requests.
 
REALLOCATING THE INVESTMENT BASE. Contract owners can reallocate their
investment base either in writing or by telephone. If you request the
reallocation by telephone, you must give your PIN as well as your Contract
number. We will give a confirmation number over the telephone and then follow up
in writing.
 
REQUESTING A LOAN. You may request a loan in writing or, if all required
authorization forms are on file, by telephone. Once our Service Center receives
the authorization, you can call the Service Center, give your Contract number,
name and PIN, and tell us the loan amount and the divisions from which the loan
should be taken.
 
Upon request, we will wire the funds to the account at the financial institution
named on your authorization. We will generally wire the funds within two working
days of receipt of the request. If you have the CMA Insurance Service, funds may
be transferred directly to that CMA account.
 
REQUESTING PARTIAL WITHDRAWALS. Beginning in the second contract year, you may
request partial withdrawals in writing or by telephone if all required telephone
authorization forms are on file. Once our Service Center receives the
authorization, you can call the Service Center, give your Contract number, name
and PIN, and tell us how much to withdraw and from which investment divisions.
 
Upon request, we will wire the funds to the account at the financial institution
named on your authorization. We will usually wire the funds within two working
days of receipt of the request. If you have the CMA Insurance Service, funds can
be transferred directly to that CMA account.
 
TELEPHONE REQUESTS. A telephone request for a loan, partial withdrawal or a
reallocation received before 4 p.m. (ET) generally will be processed the same
day. A request received at or after 4 p.m. (ET) will be processed the following
business day. We reserve the right to change procedures or discontinue the
ability to make telephone transfers.
 
We will employ reasonable procedures to confirm that instructions communicated
by telephone are genuine. These procedures may include, but are not limited to,
possible recording of telephone calls and obtaining appropriate identification
before effecting any telephone transactions. We will not be liable for following
telephone instructions that we reasonably believe to be genuine.
 
OTHER CONTRACT PROVISIONS
 
IN CASE OF ERRORS IN THE APPLICATION. If an age or sex stated in the application
is wrong, it could mean that the face amount or any other Contract benefit is
wrong. We will pay the correct benefits for the true age or sex.
 
INCONTESTABILITY. We will rely on statements made in the applications. We can
contest the validity of a Contract if any material misstatements are made in the
application. We can also contest the validity of any change in face
 
                                       37
<PAGE>
amount requested if any material misstatements are made in any application
required for that change. In addition, we can contest any amount of death
benefit attributable to an additional payment if any material misstatements are
made in the application required with the additional payment.
 
We won't contest the validity of a Contract after it has been in effect during
the insured's lifetime for two years from the date of issue. We won't contest
any change in face amount after the change has been in effect during the
insured's lifetime for two years from the date of the change. Nor will we
contest any amount of death benefit attributable to an additional payment after
the death benefit has been in effect during the insured's lifetime for two years
from the date the payment was received and accepted.
 
PAYMENT IN CASE OF SUICIDE. If the insured commits suicide within two years from
the Contract's issue date, we will pay only a limited death benefit. The benefit
will be equal to the amount of the payments made.
 
If the insured commits suicide within two years of the effective date of any
increase in face amount requested, any amount of death benefit attributable to
the increase in the face amount will be limited to the amount of mortality cost
deductions made for the increase.
 
If the insured commits suicide within two years of any date an additional
payment is received and accepted, any amount of death benefit attributable to
the additional payment will be limited to the amount of the payment.
 
The death benefit will be reduced by any loan debt.
 
CONTRACT CHANGES--APPLICABLE FEDERAL TAX LAW. To receive the tax treatment
accorded to life insurance under federal income tax law, the Contract must
qualify initially and continue to qualify as life insurance under the Internal
Revenue Code or successor law. To maintain this qualification to the maximum
extent of the law, we reserve the right to return any additional payments that
would cause the Contract to fail to qualify as life insurance under applicable
federal tax law as we may interpret it. Further, we reserve the right to make
changes in the Contract or its riders or to make distributions from the Contract
to the extent necessary to continue to qualify the Contract as life insurance.
Any changes will apply uniformly to all Contracts that are affected and you will
be given advance written notice of such changes.
 
For joint insureds, see "Joint Insureds".
 
GROUP OR SPONSORED ARRANGEMENTS
 
For certain group or sponsored arrangements, we may reduce the deferred 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 us 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. We take 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.
 
                                       38
<PAGE>
We make any reductions according to rules in effect when an application for a
Contract or additional payment is approved. We may change these rules from time
to time. However, reductions in charges will not discriminate unfairly against
any person.
 
UNISEX LEGAL CONSIDERATIONS
 
In 1983 the Supreme Court held in ARIZONA GOVERNING COMMITTEE V. NORRIS that
optional annuity benefits provided under an employee's deferred compensation
plan could not, under Title VII of the Civil Rights Act of 1964, vary between
men and women. In addition, legislative, regulatory or decisional authority of
some states may prohibit use of sex-distinct mortality tables under certain
circumstances.
 
The Contracts offered by this Prospectus are based on mortality tables that
distinguish between men and women. As a result, the Contract pays different
benefits to men and women of the same age. Employers and employee organizations
should check with their legal advisers before purchasing these Contracts.
 
SELLING THE CONTRACTS
 
ROLE OF 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 we issue, as well as variable life insurance and variable
annuity contracts issued by Merrill Lynch Life Insurance Company, an affiliate
of ours. MLPF&S also acts as principal underwriter of certain mutual funds
managed by Merrill Lynch Asset Management, the investment adviser for the Series
Fund and the Variable Series Funds.
 
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 Financial Consultants.
 
ROLE OF MERRILL LYNCH LIFE AGENCY, INC. Contracts are sold by registered
representatives of MLPF&S who are also licensed through Merrill Lynch Life
Agency, Inc. as insurance agents for us. We have entered into a distribution
agreement with MLPF&S and companion sales agreements with Merrill Lynch Life
Agency, Inc. through which 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 amounts paid under the distribution and sales agreements for the
Separate Account for the years ended December 31, 1998, December 31, 1997, and
December 31, 1996 were $366,803, $400,483, and $263,503 respectively.
 
COMMISSIONS. The maximum commission we will pay to Financial Consultants ("FC")
is 3.7% of each premium. Additional annual compensation of no more than 0.13% of
the investment base may also be paid to your FC. FCs may elect to receive a
lower commission as a percent of each premium in exchange for higher
compensation as a percent of the investment base. In such a case, the maximum
additional annual compensation is 0.51% of the investment base. Commissions may
be paid in the form of non-cash compensation.
 
The maximum commission we will pay to the applicable insurance agency to be used
to pay commissions to FCs is 3.5% of each premium.
 
For sales of Contracts to Merrill Lynch employees FCs receive reduced
commissions.
 
                                       39
<PAGE>
TAX CONSIDERATIONS
 
INTRODUCTION. The following summary discussion is based on our understanding of
current Federal income tax law as the Internal Revenue Service (IRS) now
interprets it. We can't guarantee that the law or the IRS's interpretation won't
change. It does not purport to be complete or to cover all tax situations. This
discussion is not intended as tax advice. Counsel or other tax advisors should
be consulted for further information.
 
We haven't considered any applicable federal gift, estate or any state or other
tax laws. Of course, your own tax status or that of your beneficiary can affect
the tax consequences of ownership or receipt of distributions.
 
TAX STATUS OF THE CONTRACT. In order to qualify as a life insurance contract for
Federal income tax purposes and to receive the tax treatment normally accorded
life insurance contracts under Federal tax law, a Contract must satisfy certain
requirements which are set forth in the Internal Revenue Code (IRC). Guidance as
to how these requirements are to be applied is limited. Nevertheless, we believe
that a Contract insuring a single life issued on the basis of a standard risk
class should satisfy the applicable requirements. There is less guidance with
respect to Policies issued on a substandard basis (I.E., a premium class
involving a higher than standard mortality risk) and Contracts insuring two
lives, and it is not clear whether such a Contract would satisfy the applicable
requirements, particularly if the owner pays the full amount of premiums
permitted under the Contract. If it is subsequently determined that Contract
does not satisfy the applicable requirements, we may take appropriate steps to
bring the Contract into compliance with such requirements and reserve the right
to restrict Contract transactions in order to do so.
 
DIVERSIFICATION REQUIREMENTS. IRC section 817(h) and the regulations under it
provide that separate account investments underlying a Contract must be
"adequately diversified" for it to qualify as a life insurance contract under
IRC section 7702. The Separate Account intends to comply with the
diversification requirements of the regulations under section 817(h). This will
affect how we make investments.
 
In certain circumstances, owners of variable life Contracts have been considered
for Federal income tax purposes to be the owners of the assets of the Separate
Account supporting their Contracts due to their ability to exercise investment
control over those assets. Where this is the case, the contract owners have been
currently taxed on income and gains attributable to the Separate Account assets.
There is little guidance in this area, and some features of the Contract such as
the flexibility of an owner to allocate premium payments and transfer contract
accumulation values have not been explicitly addressed in published rulings.
While we believe that the Contracts do not give owners investment control over
variable account assets, we reserve the right to modify the Contracts as
necessary to prevent an owner from being treated as the owner of the variable
account assets supporting the Contract.
 
The following discussion assumes that the Contract will qualify as a life
insurance contract for Federal income tax purposes.
 
TAX TREATMENT OF CONTRACT BENEFITS IN GENERAL. We believe that the death benefit
under a Contract should be excludible from the gross income of the beneficiary.
Federal, state and local transfer, and other tax consequences of ownership or
receipt of Contract proceeds depend on the circumstances of each owner or
beneficiary. A tax advisor should be consulted on these consequences.
 
In recent years, Congress has adopted new rules relating to life insurance owned
by businesses. Any business contemplating the purchase of a new Contract or a
change in an existing Contract should consult a tax advisor.
 
Generally, the Owner will not be deemed to be in constructive receipt of the
cash surrender value until there is a distribution. When distributions from a
Contract occur, or when loans are taken out from or secured by (e.g.,
 
                                       40
<PAGE>
by assignment), a Contract, the tax consequences depend on whether the Contract
is classified as a "Modified Endowment Contract."
 
"MODIFIED ENDOWMENT CONTRACT". Under the IRC, certain life insurance contracts
are classified as "Modified Endowment Contracts," with less favorable tax
treatment than other life insurance contracts. In most cases the Contract will
be classified as a Modified Endowment Contract. Any Contract issued in exchange
for a Modified Endowment Contract will be a Modified Endowment Contract. A
Contract issued in exchange for a life insurance contract that is not a Modified
Endowment Contract will generally not be treated as a Modified Endowment
Contract. The payment of additional premiums at the time of or after the
exchange or certain changes to the Contract after it is issued may, however,
cause the Contract to become a Modified Endowment Contract. A prospective owner
should consult a tax advisor before effecting an exchange.
 
DISTRIBUTIONS FROM MODIFIED ENDOWMENT CONTRACTS. Policies classified as Modified
Endowment Contracts are subject to the following tax rules:
 
(1)  All pre-death distributions, (including partial withdrawals, loans,
    collateral assignments, capitalized interest or complete surrender) will be
    treated as ordinary income on an income first basis up to the amount of any
    income in the Contract (the cash surrender value less the owner's investment
    in the Contract) immediately before the distribution.
 
(2)  A 10 percent additional income tax is imposed on the amount included in
    income except where the distribution (including loans, capitalized interest,
    assignments, partial withdrawals or complete surrender) is made when the
    owner has attained age 59 1/2 or is disabled, or where the distribution is
    part of a series of substantially equal periodic payments for the life (or
    1ife expectancy) of the owner or the joint lives (or joint life
    expectancies) of the owner and the owner's beneficiary.
 
DISTRIBUTIONS FROM POLICIES THAT ARE NOT MODIFIED ENDOWMENT
CONTRACTS. Distributions from a Contract that is not a Modified Endowment
Contact are generally treated first as a recovery of an owner's investment in
the Contract and, only after the recovery of all investment in the Contract, as
taxable income. However, certain distributions which must be made in order to
enable the Contract to continue to qualify as a life insurance contract for
Federal income tax purposes, if Contract benefits are reduced during the first
15 Contract Years, may be treated in whole or in part as ordinary income subject
to tax.
 
Loans from or secured by a Contract that is not a Modified Endowment Contract
are generally not treated as distributions. Finally, neither distributions from
nor loans from or secured by a Contract that is not a Modified Endowment
Contract are subject to the 10 percent additional tax.
 
INVESTMENT IN THE CONTRACT. Your investment in the Contract is generally your
aggregate premiums. When a distribution is taken from the Contract, your
investment in the Contract is reduced by the amount of the distribution that is
tax-free.
 
LOANS. In general, interest on a loan from a Contract will not be deductible.
Before taking out a Contract loan, an owner should consult a tax advisor as to
the tax consequences.
 
MULTIPLE POLICIES. All Modified Endowment Contracts that we (or our affiliates)
issue to the same owner during any calendar year are treated as one Modified
Endowment Contract for purposes of determining the amount includible in the
owner's income when a taxable distribution occurs.
 
POSSIBLE TAX LAW CHANGES. Although the likelihood of legislative changes is
uncertain, there is always the possibility that the tax treatment of the
Contract could change by legislation or otherwise. It is possible that any
 
                                       41
<PAGE>
legislative change could be retroactive (that is, effective prior to the date of
the change). Consult a tax advisor with respect to legislative developments and
their effect on the Contract.
 
WE DON'T 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 YOU SHOULD
CONSULT A COMPETENT TAX ADVISER. ALTHOUGH THIS TAX DISCUSSION IS BASED ON OUR
UNDERSTANDING OF FEDERAL INCOME TAX LAWS AS THEY ARE CURRENTLY INTERPRETED, WE
CAN'T GUARANTEE THAT THOSE LAWS OR INTERPRETATIONS WILL REMAIN UNCHANGED.
 
ML LIFE INSURANCE COMPANY OF NEW YORK'S INCOME TAXES
 
Insurance companies are generally required to capitalize and amortize certain
contract acquisition expenses over a ten year period rather than currently
deducting such expenses. This treatment applies to the deferred acquisition
expenses of a Contract and will result in a significantly higher corporate
income tax liability for us in early contract years. We make a charge, included
in the Contract's deferred contract load, to compensate us for the anticipated
higher corporate income taxes that result from the sale of a Contract. (See
"Deferred Contract Load".)
 
We currently make no other charges to the Separate Account for any federal,
state or local taxes that we incur that may be attributable to the Separate
Account or to the Contracts. We reserve the right, however, to make a charge for
any tax or other economic burden resulting from the application of tax laws that
we determine to be properly attributable to the Separate Account or to the
Contracts.
 
REINSURANCE
 
We intend to reinsure some of the risks assumed under the Contracts.
 
                                 ILLUSTRATIONS
 
ILLUSTRATIONS OF DEATH BENEFITS, INVESTMENT BASE, CASH SURRENDER VALUES AND
  ACCUMULATED PAYMENTS
 
The tables below demonstrate the way in which the Contract works. The tables are
based on the following ages, face amounts, payments and guarantee periods and
assume maximum mortality charges.
 
    1.  The illustration on page    is for a Contract issued to a male age 5 in
the standard-simplified underwriting class with a single payment of $10,000, a
face amount of $93,421 and a guarantee period for life.
 
    2.  The illustration on page    is for a Contract issued to a female age 40
in the standard-simplified underwriting class with a single payment of $25,000,
a face amount of $89,668 and a guarantee period for life.
 
    3.  The illustration on page    is for a Contract issued to a male age 55 in
the standard-simplified underwriting class with a single payment of $30,000, a
face amount of $58,438 and a guarantee period for life.
 
    4.  The illustration on page    is for a Contract issued to a male age 65 in
the standard-simplified underwriting class with a single payment of $35,000, a
face amount of $52,803 and a guarantee period for life.
 
                                       42
<PAGE>
    5.  The illustration on page    is for a Contract issued to a male age 65
and a female age 65 in the standard-simplified underwriting class with a single
payment of $35,000, a face amount of $67,012 and a guarantee period for life.
 
The tables show how the death benefit, investment base and cash surrender value
may vary over an extended period of time assuming hypothetical rates of return
(I.E., investment income and capital gains and losses, realized or unrealized)
equivalent to constant gross annual rates of 0%, 6% and 12%.
 
The death benefit, investment base and cash surrender value for a Contract would
be different from those shown if the actual rates of return averaged 0%, 6% and
12% over a period of years, but also fluctuated above or below those averages
for individual contract years.
 
The amounts shown for the death benefit, investment base and cash surrender
value as of the end of each contract year take into account the daily asset
charge in the Separate Account equivalent to .90% (annually at the beginning of
the year) of assets attributable to the Contracts at the beginning of the year.
 
The amounts shown in the tables also assume an additional charge of .58%. This
charge assumes that investment base is allocated equally among all investment
divisions and is based on the 1998 expenses (including monthly advisory fees and
operating expenses) for the Funds, and the current trust charge. This charge
also reflects expense reimbursements made in 1998 to certain portfolios by the
investment adviser to the respective portfolio. These reimbursements amounted to
 .17%, .13%, .03% and .35% of the average daily net assets of the Developing
Capital Markets Focus Fund, the Natural Resources Portfolio, the Alliance
Premier Growth Portfolio, and the Alliance Quasar Portfolio, respectively. (See
"Charges to Fund Assets".) The actual charge under a Contract for Fund 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 .58%
charge described above, the gross annual rates of investment return of 0%, 6%
and 12% correspond to net annual rates of -1.47%, 4.47%, and 10.42%,
respectively. The gross returns are before any deductions and should not be
compared to rates which reflect deduction of charges.
 
The hypothetical returns shown on the tables are without any income tax charges
that may be attributable to the Separate Account in the future (although they do
reflect the charge for federal income taxes included in the deferred contract
loading, see "Deferred Contract Load"). In order to produce after tax returns of
0%, 6% and 12%, the 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.
 
We will furnish upon request a personalized illustration reflecting the proposed
insured's age, face amount and the payment amounts requested. The illustration
will also use current cost of insurance rates and will assume that the proposed
insured is in a standard underwriting class.
    
 
                                       43
<PAGE>
   
 
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT
                                MALE ISSUE AGE 5
       $10,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS
              FACE AMOUNT: $93,421      GUARANTEE PERIOD: FOR LIFE
                       BASED ON MAXIMUM MORTALITY CHARGES
 
<TABLE>
<CAPTION>
                                                                      TOTAL                    END OF YEAR
                                                                     PAYMENTS               DEATH BENEFIT (2)
                                                                    MADE PLUS          ASSUMING HYPOTHETICAL GROSS
                                                                  INTEREST AT 5%       ANNUAL INVESTMENT RETURN OF
                                                                   AS OF END OF    -----------------------------------
CONTRACT YEAR                                      PAYMENTS (1)        YEAR           0%          6%          12%
- -------------------------------------------------  ------------  ----------------  ---------  ----------  ------------
<S>                                                <C>           <C>               <C>        <C>         <C>
1................................................   $   10,000     $     10,500    $  93,421  $   94,245  $    100,129
2................................................            0           11,025       93,421      95,021       107,131
3................................................            0           11,576       93,421      95,752       114,451
4................................................            0           12,155       93,421      96,441       122,116
5................................................            0           12,763       93,421      97,089       130,153
6................................................            0           13,401       93,421      97,699       138,591
7................................................            0           14,071       93,421      98,274       147,460
8................................................            0           14,775       93,421      98,815       156,795
9................................................            0           15,513       93,421      99,325       166,629
10...............................................            0           16,289       93,421      99,805       177,000
15...............................................            0           20,789       93,421     102,092       238,947
20 (age 25)......................................            0           26,533       93,421     104,432       322,567
30 (age 35)......................................            0           43,219       93,421     109,269       587,599
60 (age 65)......................................            0          186,792       93,421     125,183     3,557,469
</TABLE>
 
<TABLE>
<CAPTION>
                                                                        END OF YEAR                         END OF YEAR
                                                                    INVESTMENT BASE (2)               CASH SURRENDER VALUE (2)
                                                                ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
                                                                ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF
                                                             ----------------------------------  ----------------------------------
CONTRACT YEAR                                                   0%         6%          12%          0%         6%          12%
- -----------------------------------------------------------  ---------  ---------  ------------  ---------  ---------  ------------
<S>                                                          <C>        <C>        <C>           <C>        <C>        <C>
1..........................................................  $   9,685  $  10,278  $     10,869  $   8,875  $   9,468  $     10,059
2..........................................................      9,379     10,571        11,826      8,659      9,851        11,106
3..........................................................      9,083     10,884        12,886      8,453     10,254        12,256
4..........................................................      8,796     11,214        14,056      8,256     10,674        13,516
5..........................................................      8,514     11,559        15,342      8,064     11,109        14,892
6..........................................................      8,239     11,923        16,762      7,879     11,563        16,402
7..........................................................      7,965     12,299        18,319      7,695     12,029        18,049
8..........................................................      7,689     12,685        20,022      7,509     12,505        19,842
9..........................................................      7,404     13,074        21,872      7,314     12,984        21,782
10.........................................................      7,111     13,466        23,882      7,111     13,466        23,882
15.........................................................      5,966     15,975        37,388      5,966     15,975        37,388
20 (age 25)................................................      4,828     18,974        58,607      4,828     18,974        58,607
30 (age 35)................................................      2,932     27,510       147,936      2,932     27,510       147,936
60 (age 65)................................................          0     75,508     2,145,807          0     75,508     2,145,807
</TABLE>
 
- --------
(1)  All payments are illustrated as if made at the beginning of the contract
    year.
 
(2)  Assumes no loan has been made.
 
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 INVESTMENT PERFORMANCE. ACTUAL RATES OF RETURN MAY BE MORE OR
LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING
THE INVESTMENT ALLOCATIONS SELECTED, PREVAILING INTEREST RATES AND RATES OF
INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH SURRENDER VALUE WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED 0%, 6%
AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE
AVERAGES FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE 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.
 
                                       44
<PAGE>
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT
                              FEMALE ISSUE AGE 40
       $25,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS
              FACE AMOUNT: $89,668      GUARANTEE PERIOD: FOR LIFE
                       BASED ON MAXIMUM MORTALITY CHARGES
 
<TABLE>
<CAPTION>
                                                                                                END OF YEAR
                                                                          TOTAL              DEATH BENEFIT (2)
                                                                        PAYMENTS        ASSUMING HYPOTHETICAL GROSS
                                                                        MADE PLUS       ANNUAL INVESTMENT RETURN OF
END OF                                                                 INTEREST AT   ---------------------------------
CONTRACT YEAR                                           PAYMENTS (1)       5%           0%          6%         12%
- ------------------------------------------------------  ------------  -------------  ---------  ----------  ----------
<S>                                                     <C>           <C>            <C>        <C>         <C>
1.....................................................   $   25,000    $    26,250   $  89,668  $   90,458  $   96,103
2.....................................................            0         27,563      89,668      91,202     102,822
3.....................................................            0         28,941      89,668      91,904     109,848
4.....................................................            0         30,388      89,668      92,565     117,208
5.....................................................            0         31,907      89,668      93,187     124,926
6.....................................................            0         33,502      89,668      93,774     133,032
7.....................................................            0         35,178      89,668      94,327     141,554
8.....................................................            0         36,936      89,668      94,847     150,523
9.....................................................            0         38,783      89,668      95,338     159,970
10....................................................            0         40,722      89,668      95,800     169,932
15....................................................            0         51,973      89,668      97,995     229,404
20 (age 60)...........................................            0         66,332      89,668     100,241     309,714
30 (age 70)...........................................            0        108,049      89,668     104,892     564,659
</TABLE>
 
<TABLE>
<CAPTION>
                                                                        END OF YEAR                       END OF YEAR
                                                                    INVESTMENT BASE (2)             CASH SURRENDER VALUE (2)
                                                                ASSUMING HYPOTHETICAL GROSS       ASSUMING HYPOTHETICAL GROSS
                                                                ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
END OF                                                        --------------------------------  --------------------------------
CONTRACT YEAR                                                    0%         6%         12%         0%         6%         12%
- ------------------------------------------------------------  ---------  ---------  ----------  ---------  ---------  ----------
<S>                                                           <C>        <C>        <C>         <C>        <C>        <C>
1...........................................................  $  24,244  $  25,726  $   27,206  $  22,219  $  23,701  $   25,181
2...........................................................     23,488     26,472      29,615     21,688     24,672      27,815
3...........................................................     22,730     27,236      32,246     21,155     25,661      30,671
4...........................................................     21,972     28,021      35,121     20,622     26,671      33,771
5...........................................................     21,212     28,826      38,261     20,087     27,701      37,136
6...........................................................     20,452     29,653      41,690     19,552     28,753      40,790
7...........................................................     19,691     30,503      45,437     19,016     29,828      44,762
8...........................................................     18,927     31,374      49,527     18,477     30,924      49,077
9...........................................................     18,162     32,269      53,993     17,937     32,044      54,768
10..........................................................     17,395     33,189      59,871     17,395     33,189      58,871
15..........................................................     14,583     39,366      92,155     14,583     39,366      92,155
20 (age 60).................................................     11,551     46,472     143,585     11,551     46,472     145,585
30 (age 70).................................................      4,404     63,694     342,880      4,404     63,694     342,880
</TABLE>
 
- --------
(1)  All payments are illustrated as if made at the beginning of the contract
    year.
 
(2)  Assumes no loan has been made.
 
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 INVESTMENT PERFORMANCE. ACTUAL RATES OF RETURN MAY BE MORE OR
LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING
THE INVESTMENT ALLOCATIONS SELECTED, PREVAILING INTEREST RATES AND RATES OF
INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH SURRENDER VALUE WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED 0%, 6%
AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE
AVERAGES FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE 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.
 
                                       45
<PAGE>
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT
                               MALE ISSUE AGE 55
       $30,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS
              FACE AMOUNT: $58,438      GUARANTEE PERIOD: FOR LIFE
                       BASED ON MAXIMUM MORTALITY CHARGES
 
<TABLE>
<CAPTION>
                                                                         TOTAL                  END OF YEAR
                                                                        PAYMENTS             DEATH BENEFIT (2)
                                                                       MADE PLUS        ASSUMING HYPOTHETICAL GROSS
                                                                     INTEREST AT 5%     ANNUAL INVESTMENT RETURN OF
                                                                           AS         --------------------------------
CONTRACT YEAR                                         PAYMENTS (1)   OF END OF YEAR      0%         6%         12%
- ----------------------------------------------------  ------------  ----------------  ---------  ---------  ----------
<S>                                                   <C>           <C>               <C>        <C>        <C>
1...................................................   $   30,000     $     31,500    $  58,438  $  58,954  $   62,638
2...................................................            0           33,075       58,438     59,441      67,026
3...................................................            0           34,729       58,438     59,901      71,617
4...................................................            0           36,465       58,438     60,335      76,428
5...................................................            0           38,288       58,438     60,744      81,474
6...................................................            0           40,203       58,438     61,130      86,775
7...................................................            0           42,213       58,438     61,494      92,348
8...................................................            0           44,324       58,438     61,836      98,213
9...................................................            0           46,540       58,438     62,158     104,392
10 (age 65).........................................            0           48,867       58,438     62,461     110,906
15..................................................            0           62,368       58,438     63,895     149,810
20..................................................            0           79,599       58,438     65,363     202,404
30..................................................            0          129,658       58,438     68,406     369,744
</TABLE>
 
<TABLE>
<CAPTION>
                                                                        END OF YEAR                       END OF YEAR
                                                                    INVESTMENT BASE (2)             CASH SURRENDER VALUE (2)
                                                                ASSUMING HYPOTHETICAL GROSS       ASSUMING HYPOTHETICAL GROSS
                                                                ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
                                                              --------------------------------  --------------------------------
CONTRACT YEAR                                                    0%         6%         12%         0%         6%         12%
- ------------------------------------------------------------  ---------  ---------  ----------  ---------  ---------  ----------
<S>                                                           <C>        <C>        <C>         <C>        <C>        <C>
1...........................................................  $  28,965  $  30,740  $   32,509  $  26,535  $  28,310  $   30,079
2...........................................................     27,921     31,487      35,229     25,761     29,327      33,069
3...........................................................     26,872     32,241      36,178     24,982     30,351      36,288
4...........................................................     25,817     33,004      41,374     24,197     31,384      39,754
5...........................................................     24,755     33,774      44,839     23,405     32,424      43,489
6...........................................................     23,685     34,551      48,592     22,605     33,471      47,512
7...........................................................     22,605     35,333      52,654     21,795     34,523      51,844
8...........................................................     21,513     36,116      57,044     20,973     35,576      56,504
9...........................................................     20,406     36,897      61,784     20,136     36,627      61,514
10 (age 65).................................................     19,283     37,675      66,897     19,283     37,675      66,897
15..........................................................     14,725     42,956     100,714     14,725     42,956     100,714
20..........................................................      9,575     46,276     149,490      9,575     46,276     149,490
30..........................................................          0     57,957     313,268          0     57,957     313,268
</TABLE>
 
- --------
(1)  All payments are illustrated as if made at the beginning of the contract
    year.
 
(2)  Assumes no loan has been made.
 
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 INVESTMENT PERFORMANCE. ACTUAL RATES OF RETURN MAY BE MORE OR
LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING
THE INVESTMENT ALLOCATIONS SELECTED, PREVAILING INTEREST RATES AND RATES OF
INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH SURRENDER VALUE WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED 0%, 6%
AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE
AVERAGES FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE 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.
 
                                       46
<PAGE>
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT
                               MALE ISSUE AGE 65
       $35,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS
              FACE AMOUNT: $52,803      GUARANTEE PERIOD: FOR LIFE
                       BASED ON MAXIMUM MORTALITY CHARGES
 
<TABLE>
<CAPTION>
                                                                         TOTAL                  END OF YEAR
                                                                        PAYMENTS             DEATH BENEFIT (2)
                                                                       MADE PLUS        ASSUMING HYPOTHETICAL GROSS
                                                                     INTEREST AT 5%     ANNUAL INVESTMENT RETURN OF
                                                                           AS         --------------------------------
CONTRACT YEAR                                         PAYMENTS (1)   OF END OF YEAR      0%         6%         12%
- ----------------------------------------------------  ------------  ----------------  ---------  ---------  ----------
<S>                                                   <C>           <C>               <C>        <C>        <C>
1...................................................   $   35,000     $     36,750    $  52,803     53,271      56,604
2...................................................            0           38,588       52,803     53,712      60,577
3...................................................            0           40,517       52,803     54,131      64,736
4...................................................            0           42,543       52,803     54,526      69,096
5...................................................            0           44,670       52,803     54,899      73,670
6...................................................            0           46,903       52,803     55,251      78,476
7...................................................            0           49,249       52,803     55,582      83,528
8...................................................            0           51,711       52,803     55,894      88,846
9...................................................            0           54,296       52,803     56,187      94,448
10 (age 75).........................................            0           57,011       52,803     56,462     100,353
15..................................................            0           72,762       52,803     57,761     135,620
20..................................................            0           92,865       52,803     59,090     183,321
30..................................................            0          151,268       52,803     61,843     335,096
</TABLE>
 
<TABLE>
<CAPTION>
                                                                        END OF YEAR                       END OF YEAR
                                                                    INVESTMENT BASE (2)             CASH SURRENDER VALUE (2)
                                                                ASSUMING HYPOTHETICAL GROSS       ASSUMING HYPOTHETICAL GROSS
                                                                ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
                                                              --------------------------------  --------------------------------
CONTRACT YEAR                                                    0%         6%         12%         0%         6%         12%
- ------------------------------------------------------------  ---------  ---------  ----------  ---------  ---------  ----------
<S>                                                           <C>        <C>        <C>         <C>        <C>        <C>
1...........................................................  $  33,639  $  35,706  $   37,763  $  30,804  $  32,871      34,928
2...........................................................     32,267     36,408      40,738     29,747     33,888      38,218
3...........................................................     30,885     37,104      43,941     28,680     34,899      41,736
4...........................................................     29,494     37,796      47,390     27,604     35,906      45,500
5...........................................................     28,094     38,482      51,102     26,519     36,907      49,527
6...........................................................     26,682     39,161      55,092     25,422     37,901      52,832
7...........................................................     25,255     39,827      59,376     24,310     38,882      58,431
8...........................................................     23,811     40,476      63,967     23,181     39,846      63,337
9...........................................................     22,344     41,102      68,876     22,029     40,787      68,561
10 (age 75).................................................     20,852     41,701      74,118     20,852     41,701      74,118
15..........................................................     14,611     46,014     108,040     14,611     46,014     108,040
20..........................................................      7,888     50,064     155,320      7,888     50,064     155,320
30..........................................................          0     57,629     312,260          0     57,629     312,260
</TABLE>
 
- --------
(1)  All payments are illustrated as if made at the beginning of the contract
    year.
 
(2)  Assumes no loan has been made.
 
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 INVESTMENT PERFORMANCE. ACTUAL RATES OF RETURN MAY BE MORE OR
LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING
THE INVESTMENT ALLOCATIONS SELECTED, PREVAILING INTEREST RATES AND RATES OF
INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH SURRENDER VALUE WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED 0%, 6%
AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE
AVERAGES FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE 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.
 
                                       47
<PAGE>
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT
             JOINT INSUREDS: FEMALE ISSUE AGE 65/MALE ISSUE AGE 65
       $35,000 INITIAL PAYMENT FOR STANDARD-SIMPLIFIED UNDERWRITING CLASS
              FACE AMOUNT: $67,012      GUARANTEE PERIOD: FOR LIFE
                       BASED ON MAXIMUM MORTALITY CHARGES
 
<TABLE>
<CAPTION>
                                                                         TOTAL                  END OF YEAR
                                                                        PAYMENTS             DEATH BENEFIT (2)
                                                                       MADE PLUS        ASSUMING HYPOTHETICAL GROSS
                                                                     INTEREST AT 5%     ANNUAL INVESTMENT RETURN OF
                                                                           AS         --------------------------------
CONTRACT YEAR                                         PAYMENTS (1)   OF END OF YEAR      0%         6%         12%
- ----------------------------------------------------  ------------  ----------------  ---------  ---------  ----------
<S>                                                   <C>           <C>               <C>        <C>        <C>
1...................................................   $   35,000     $     36,750    $  67,012  $  67,672  $   71,977
2...................................................            0           38,588       67,012     68,287      77,138
3...................................................            0           40,517       67,012     68,861      82,516
4...................................................            0           42,543       67,012     69,396      88,131
5...................................................            0           44,670       67,012     69,895      94,004
6...................................................            0           46,903       67,012     70,360     100,158
7...................................................            0           49,249       67,012     70,794     106,615
8...................................................            0           51,711       67,012     71,199     113,399
9...................................................            0           54,296       67,012     71,576     120,537
10 (age 75).........................................            0           57,011       67,012     71,927     128,053
15..................................................            0           72,762       67,012     73,577     172,922
20..................................................            0           92,865       67,012     75,268     233,623
30..................................................            0          151,268       67,012     78,772     426,855
</TABLE>
 
<TABLE>
<CAPTION>
                                                                        END OF YEAR                       END OF YEAR
                                                                    INVESTMENT BASE (2)             CASH SURRENDER VALUE (2)
                                                                ASSUMING HYPOTHETICAL GROSS       ASSUMING HYPOTHETICAL GROSS
                                                                ANNUAL INVESTMENT RETURN OF       ANNUAL INVESTMENT RETURN OF
                                                              --------------------------------  --------------------------------
CONTRACT YEAR                                                    0%         6%         12%         0%         6%         12%
- ------------------------------------------------------------  ---------  ---------  ----------  ---------  ---------  ----------
<S>                                                           <C>        <C>        <C>         <C>        <C>        <C>
1...........................................................  $  34,086  $  36,167  $   38,247  $  30,621  $  32,702  $   34,782
2...........................................................     33,156     37,355      41,798     30,076     34,275      38,718
3...........................................................     32,209     38,563      45,677     29,514     35,868      42,982
4...........................................................     31,239     39,788      49,906     28,929     37,478      47,596
5...........................................................     30,247     41,025      54,513     28,322     39,100      52,588
6...........................................................     29,226     42,273      59,523     27,686     40,733      57,983
7...........................................................     28,175     43,525      64,963     27,020     42,370      63,808
8...........................................................     27,087     44,774      70,856     26,317     44,004      70,086
9...........................................................     25,954     46,012      77,223     25,569     45,627      76,838
10 (age 75).................................................     24,771     47,230      84,085     24,771     47,230      84,085
15..........................................................     19,859     54,908     129,045     19,859     54,908     129,045
20..........................................................     13,308     61,837     191,933     13,308     61,837     191,933
30..........................................................          0     73,292     397,159          0     73,292     397,159
</TABLE>
 
- --------
 
(1)  All payments are illustrated as if made at the beginning of the contract
    year.
 
(2)  Assumes no loan has been made.
 
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 INVESTMENT PERFORMANCE. ACTUAL RATES OF RETURN MAY BE MORE OR
LESS THAN THOSE ILLUSTRATED AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING
THE INVESTMENT ALLOCATIONS SELECTED, PREVAILING INTEREST RATES AND RATES OF
INFLATION. THE DEATH BENEFIT, INVESTMENT BASE AND CASH SURRENDER VALUE WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF RETURN AVERAGED 0%, 6%
AND 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE
AVERAGES FOR INDIVIDUAL CONTRACT YEARS. NO REPRESENTATIONS CAN BE MADE BY ML OF
NEW YORK OR THE 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.
 
                                       48
<PAGE>
                                 JOINT INSUREDS
 
The Contract can insure two lives. Some of the discussions in this Prospectus
applicable to the Contract apply only to a Contract on a single insured. Set out
below are the modifications to the designated sections of this Prospectus for
joint insureds. Except in the sections noted below, the discussions in this
Prospectus referencing a single insured can be read as applying to two insureds.
 
AVAILABILITY AND PAYMENTS (REFERENCE PAGE CAPSULE SUMMARY)
 
A Contract may be issued for insureds up to age 80. The minimum initial payment
for a Contract is $5,000 if either insured is under age 20. If neither insured
is under age 20 the minimum initial payment is $10,000.
 
We will not accept an initial payment that will provide a guarantee period of
less than the minimum guarantee period for which we would then issue a Contract
based on the age of the younger insured. This minimum will range from 10 to 40
years depending on the age of the younger insured.
 
WHO MAY BE COVERED (REFERENCE PAGE    )
 
We will issue a Contract on the lives of two insureds provided the relationship
among the applicant and the insureds meets our insurable interest requirements
and provided neither insured is over age 80 and no more than one insured is
under age 20. We will determine the insureds' issue ages using their ages as of
their birthdays nearest the contract date.
 
The initial payment, or the planned periodic payments elected, and the average
age of the insureds determine whether underwriting will be done on a simplified
or medical basis. The maximum amount underwritten on a simplified basis for
joint insureds depends on our administrative rules in effect at the time of
underwriting.
 
Under both simplified and medical underwriting methods, Contracts may be issued
on joint insureds in a standard underwriting class only.
 
INITIAL PAYMENT (REFERENCE PAGE    )
 
The minimum initial payment for a Contract is $5,000 if either insured is under
age 20. If neither insured is under age 20 the minimum initial payment is
$10,000.
 
We will not accept an initial payment for a specified face amount that will
provide a guarantee period of less than the minimum guarantee period for which
we would then issue a Contract based on the age of the younger insured. The
minimum will range from 10 to 40 years depending on the age of the younger
insured.
 
MAKING ADDITIONAL PAYMENTS
 
PAYMENTS NOT UNDER A PERIODIC PLAN (REFERENCE PAGE    ). You may make additional
payments which are not under a periodic payment plan only if both insureds are
living and the attained ages of both insureds are not over 80.
 
PAYMENTS UNDER A PERIODIC PLAN (REFERENCE PAGE    ). You may change the
frequency and the amount of planned payments provided both insureds are living.
Planned payments must be received while at least one insured is living and not
more than 30 days before or 30 days after the date specified for payment.
 
                                       49
<PAGE>
EFFECT OF ADDITIONAL PAYMENTS (REFERENCE PAGE    ). If the guarantee period
prior to receipt and acceptance of an additional payment is less than for the
life of the last surviving insured, the payment will first be used to extend the
guarantee period to the whole of life of the younger insured.
 
CHANGING THE FACE AMOUNT
 
INCREASING THE FACE AMOUNT (REFERENCE PAGE    ). You may increase the face
amount of your Contract only if both insureds are living. A change in face
amount is not permitted if the attained age of either insured is over 80.
 
DECREASING THE FACE AMOUNT (REFERENCE PAGE    ). You may decrease the face
amount of your Contract if either insured is living.
 
CHARGES DEDUCTED FROM THE INVESTMENT BASE
 
DEFERRED CONTRACT LOADING (REFERENCE PAGE    ). The deferred contract load
equals 11.0% of each payment. This charge consists of a sales load, a charge for
federal income taxes measured by premiums and a state and local premium tax
charge.
 
The sales load, equal to 7% of each payment, compensates us for sales expenses.
The sales load may be reduced if cumulative payments are sufficiently high to
reach certain breakpoints (4% of payments in excess of $1.5 million and 2% of
payments in excess of $4 million). The charge for federal taxes is equal to 2%
of each payment. (See "ML of New York's Income Taxes".) The state and local
premium tax charge, equal to 2% of payments, compensates us for state and local
premium taxes that must be paid when a payment is accepted.
 
We deduct an amount equal to 1.1% of each payment from the investment base on
each of the ten contract anniversaries following payment.
 
MORTALITY COST (REFERENCE PAGE    ). For Contracts issued on joint insureds,
current cost of insurance rates are equal to the guaranteed maximum cost of
insurance rates set forth in the Contract. Those rates are based on the 1980
Commissioners Aggregate Mortality Table and do not distinguish between insureds
in a smoker underwriting class and insureds in a non-smoker underwriting class.
The cost of insurance rates are based on an aggregate class which is made up of
a blend of smokers and non-smokers.
 
GUARANTEE PERIOD
 
WHEN THE GUARANTEE PERIOD IS LESS THAN FOR LIFE (REFERENCE PAGE    ). If we
cancel a Contract, you may reinstate it only if neither insured has died between
the date the Contract was terminated and the effective date of the reinstatement
and you meet the other conditions listed.
 
NET CASH SURRENDER VALUE
 
CANCELING TO RECEIVE NET CASH SURRENDER VALUE (REFERENCE PAGE    ). You may
cancel your Contracts at any time while either insured is living.
 
DEATH BENEFIT PROCEEDS (REFERENCE PAGE    )
 
We will pay the death benefit proceeds to the beneficiary when our Service
Center receives all information needed to process the payment, including due
proof of the last surviving insured's death. We must receive proof
 
                                       50
<PAGE>
of death for both insureds. There is no death benefit payable at the first
death. When we are first provided reliable notification of the last surviving
insured's death by a representative of the owner or the insured, we may transfer
the investment base to the division investing in the Money Reserve Portfolio,
pending payment of death benefit proceeds.
 
If one of the insureds should die within two years from the Contract's issue
date, within two years from the effective date of any increase in face amount
requested or within two years from the date an additional payment was received
and accepted, proof of the insured's death should be sent promptly to our
Service Center since we may only pay a limited benefit or contest the Contract.
(See "Incontestability" and "Payment in Case of Suicide" on pages 31 and 32.)
 
NET SINGLE PREMIUM FACTOR (REFERENCE PAGE    ). The net single premium factors
are based on the insureds' sexes, attained ages, and underwriting classes on the
date of calculation.
 
PAYMENT OF DEATH BENEFIT PROCEEDS (REFERENCE PAGE    )
 
If payment is delayed, we will add interest from the date of the last surviving
insured's death to the date of payment at an annual rate of at least 4%.
 
RIGHT TO CANCEL ("FREE LOOK" PERIOD) OR EXCHANGE
 
EXCHANGING THE CONTRACT (REFERENCE PAGE    ). You may exchange your Contract for
a joint and last survivor Contract with benefits that don't vary with the
investment results of a Separate Account.
 
USING THE CONTRACT
 
OWNERSHIP (REFERENCE PAGE    ). The contract owner is usually one of the
insureds, unless another owner has been named in the application.
 
The contract owner may want to name a contingent owner in the event the contract
owner dies before the last surviving insured. The contingent owner would then
own the contract owner's interest in the Contract and have all the contract
owner's rights.
 
NAMING BENEFICIARIES (REFERENCE PAGE    ). We pay the primary beneficiary the
proceeds of this Contract upon the last surviving insured's death. If no
contingent beneficiary is living, we pay the last surviving insured's estate.
 
CHANGING THE INSURED (REFERENCE PAGE    ). Not available for joint insureds.
 
MATURITY PROCEEDS (REFERENCE PAGE    ). The maturity date is the contract
anniversary nearest the younger insured's 100th birthday. On the maturity date,
we will pay the net cash surrender value to you, provided either insured is
living.
 
OTHER CONTRACT PROVISIONS
 
INCONTESTABILITY (REFERENCE PAGE    ). We won't contest the validity of a
Contract after it has been in effect during the lifetimes of both insureds for
two years from the issue date. We won't contest any change in face amount
requested after the change has been in effect during the lifetimes of both
insureds for two years from the date of the change. Nor will we contest any
amount of death benefit attributable to an additional payment
 
                                       51
<PAGE>
after the death benefit has been in effect during the lifetimes of both insureds
for two years from the date the payment has been received and accepted.
 
PAYMENT IN CASE OF SUICIDE (REFERENCE PAGE 32). If either insured commits
suicide within two years from the issue date, we will pay only a limited benefit
and terminate the Contract. The benefit will be equal to the payments made
reduced by any debt.
 
If either insured commits suicide within two years of the effective date of any
increase in face amount requested, the coverage attributable to the increase
will be terminated and a limited benefit will be paid. The benefit will be
limited to the amount of mortality cost deductions made for the increase.
 
If either insured commits suicide within two years of any date an additional
payment is received and accepted, the coverage attributable to the payment will
be terminated and only a limited benefit will be paid. The benefit will be equal
to the payment less any debt attributable to amounts borrowed during the two
years from the date the payment was received and accepted.
 
Within 90 days of the death of the first insured, the owner may elect to apply
the amount of the limited benefit to a single life contract on the life of the
surviving insured, subject to the following provisions:
 
    - The new contract's issue date will be the date of death of the deceased
      insured;
 
    - The insurance age will be surviving insured's attained age on the new
      contract's issue date;
 
    - No medical examination or other evidence of insurability will be required
      for the new contract;
 
    - The face amount of the new contract will be determined by applying the
      limited benefit amount as a single premium payment under the new contract.
      The face amount of the new contract may not exceed the face amount of this
      Contract;
 
    - A written request for a new contract must be received at the Service
      Center;
 
    - The new contract cannot involve any other life;
 
    - Additional benefits or riders available on this Contract will be available
      with the new contract only with our consent;
 
    - The new contract will be issued at our then current rates for the
      surviving insured's attained age, based on the underwriting class assigned
      to the surviving insured when this Contract was underwritten. The
      underwriting class for the new contract may differ from that of this
      Contract; and
 
    - If the amount of insurance that would be purchased under the new contract
      falls below the minimum insurance amounts currently allowed, this option
      will not be available.
 
ESTABLISHING SURVIVORSHIP (ONLY APPLICABLE TO JOINT INSUREDS). If we are unable
to determine which of the insureds was the last survivor on the basis of the
proofs of death provided, we will consider insured No. 1 as designated in the
application to be the last surviving insured.
 
                                       52
<PAGE>
INCOME PLANS (REFERENCE PAGE    )
 
If no plan has been chosen when the last surviving insured dies, the beneficiary
has one year to apply the death benefit proceeds either paid or payable to him
or her to one or more of the income plans.
 
                MORE ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK
 
DIRECTORS AND EXECUTIVE OFFICERS
 
    Our directors and executive officers and their positions with us 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, Jr................  Director, Senior Vice President, Chief Financial Officer, Chief
                                      Actuary, and Treasurer
 
Michael P. Cogswell.................  Director, Vice President, and Senior Counsel
 
Frederick J.C. Butler...............  Director
 
Robert L. Israeloff.................  Director
 
Allen N. Jones......................  Director
 
Cynthia L. Kahn.....................  Director
 
Robert A. King......................  Director
 
Stanley C. Peterson.................  Director
 
Irving M. Pollack...................  Director
 
Robert J. Boucher...................  Senior Vice President, Variable Life Administration
</TABLE>
 
Each director is elected to serve until the next annual meeting of shareholders
or until his or her successor is elected and shall have qualified. Some
directors have held various executive positions with insurance company
subsidiaries of our indirect parent, Merrill Lynch & Co., Inc. The principal
positions of our 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 MLPF&S.
 
Mr. Crowne joined ML of New York in June 1991.
 
Mr. Skolnick joined ML of New York in November 1989. Since May 1992, he has held
the position of Assistant General Counsel of Merrill Lynch & Co., Inc., and
First Vice President and Assistant General Counsel of MLPF&S.
 
Mr. Dunford joined ML of New York in July 1990.
 
Ms. Farkas joined ML of New York in August 1995. Prior to August 1995, she held
the position of Director of Market Planning of MLPF&S.
 
Mr. Cogswell has been with ML of New York since November of 1990.
 
                                       53
<PAGE>
Mr. Butler joined ML of New York in April 1991. Since 1991, he has been chairman
of Butler, Chapman & Co., Inc., an investment banking firm.
 
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 1996. Since May 1992, he has been Senior
Vice President of MLPF&S. From June 1992 to May 1995, he served as a director of
ML of New York. 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.
 
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. In May 1996, he retired from the
position of Vice President for Finance at Marymount College, Tarrytown, New
York, which he has held since February 1991.
 
Mr. Peterson joined ML of New York in December 1997. Since November 1997, he has
been National Sales Director for MLLA. Prior to November 1997, he held various
positions with MLLA.
 
Mr. Pollack joined ML of New York in April 1991. In 1980, he retired from
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. Boucher joined ML of New York in May 1992.
 
None of our shares are owned by any of our officers or directors, as we are a
wholly owned subsidiary of MLIG. Our officers and directors, both individually
and as a group, own less than one percent of the outstanding shares of common
stock of Merrill Lynch & Co., Inc.
 
SERVICES ARRANGEMENT
 
We and MLIG are parties to a service agreement pursuant to which MLIG has agreed
to provide certain accounting, data processing, legal, actuarial, management,
advertising and other services to us, including services related to the Separate
Account and the Contracts. We reimburse expenses incurred by MLIG under this
service agreement on an allocated cost basis. Charges billed to us by MLIG under
the agreement were $4.8 million for the year ended December 31, 1998.
 
STATE REGULATION
 
We are subject to the laws of the State of New York and to the regulations of
the New York Insurance Department (the "Insurance Department"). We file a
detailed financial statement in the prescribed form (the "Annual Statement")
with the Insurance Department each year covering our operations for the
preceding year and our financial condition as of the end of that year.
Regulation by the Insurance Department includes periodic examination to
determine contract liabilities and reserves so that the Insurance Department may
certify that these items are correct. Our books and accounts are subject to
review by the Insurance Department at all times. A full examination of our
operations is conducted periodically by the Insurance Department and under the
auspices of the National Association of Insurance Commissioners. We are also
subject to the insurance laws and regulations of all jurisdictions in which we
are licensed to do business.
 
                                       54
<PAGE>
YEAR 2000
 
Many computer systems were designed using only two digits to designate years.
These systems may not be able to distinguish the Year 2000 from the Year 1900
(commonly known as the "Year 2000 Problem"). Like other investment companies and
financial and business organizations, the Separate Account could be adversely
affected if the computer systems we or the other service providers use do not
properly address this problem before January 1, 2000. Merrill Lynch & Co., Inc.
has established a dedicated group to analyze these issues and to implement any
systems modifications necessary to prepare for the Year 2000. Substantial
resources are being devoted to this effort. It is difficult to predict whether
the amount of resources ultimately devoted, or the outcome of these efforts,
will have any negative impact on us. Currently, we don't anticipate that the
transition to the 21st century will have any material impact on our ability to
continue to service the Contracts at current levels. In addition, we have sought
assurances from the other service providers that they are taking all necessary
steps to ensure that their computer systems will accurately reflect the Year
2000. We will continue to monitor the situation. At this time, however, we
cannot give assurance that the other service providers have anticipated every
step necessary to avoid any adverse effect on the Separate Account attributable
to the Year 2000 Problem.
 
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. We and MLPF&S are engaged
in various kinds of routine litigation that, in our judgment, is not material to
our total assets or to MLPF&S.
 
EXPERTS
 
Our financial statements as of December 31, 1998 and 1997 and for each of the
three years in the period ended December 31, 1998 and of the Separate Account as
of December 31, 1998 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, Jr., F.S.A., our Chief Actuary and Chief Financial Officer, 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,
our Vice President and General Counsel. Sutherland Asbill & Brennan LLP of
Washington, D.C. has provided advice on certain matters relating to federal
securities laws.
 
REGISTRATION STATEMENTS
 
Registration statements 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.
 
                                       55
<PAGE>
FINANCIAL STATEMENTS
 
Our financial statements, included herein, should be distinguished from the
financial statements of the Separate Account and should be considered only as
bearing upon our ability to meet our obligations under the Contracts.
    
 
                                       56

<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,  1998  and  the   related
statements of operations 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 (the "Company"). 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 and unit investment trust securities owned at
December  31,  1998.  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, 1998 and the results of its operations  and
the changes in its net assets for each of the three years in
the period then ended 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.





February 4, 1999
<PAGE>
ML OF NEW YORK VARIABLE  LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF NET ASSETS AT DECEMBER 31, 1998
<TABLE>
<CAPTION>

ASSETS:                                                                    Cost                 Shares             Market Value
								  --------------------- --------------------- ---------------------
<S>                                                               <C>                   <C>                   <C>
Investments in Merrill Lynch Series Fund, Inc. (Note 1):
  Money Reserve Portfolio                                         $          6,977,362             6,977,362  $          6,977,362
  Intermediate Government Bond Portfolio                                     1,111,060               100,127             1,133,437
  Long-Term Corporate Bond Portfolio                                           412,749                35,610               424,116
  Capital Stock Portfolio                                                    2,525,605               109,586             2,962,113
  Growth Stock Portfolio                                                     3,649,142               137,221             5,036,017
  Multiple Strategy Portfolio                                                2,698,844               165,844             3,013,380
  High Yield Portfolio                                                       1,192,992               134,215             1,060,302
  Natural Resources Portfolio                                                  177,064                21,169               145,222
  Global Strategy Portfolio                                                  4,717,518               308,808             4,940,927
  Balanced Portfolio                                                           919,641                62,924             1,018,118
								  ---------------------                       ---------------------
									    24,381,977                                  26,710,994
								  ---------------------                       ---------------------
Investments in Merrill Lynch Variable Series Funds, Inc. (Note 1):
  Global Utility Focus Fund                                                    159,400                12,788               218,423
  International Equity Focus Fund                                            1,049,170                92,510               988,007
  Global Bond Focus Fund                                                        67,685                 7,156                70,844
  Basic Value Focus Fund                                                     3,884,539               275,737             4,045,055
  Developing Capital Markets Focus Fund                                        580,039                59,428               382,124
  Special Value Focus Fund                                                     505,658                23,415               467,131
  Index 500 Fund                                                               570,337                41,354               671,148
								  ---------------------                       ---------------------
									     6,816,828                                   6,842,732
								  ---------------------                       ---------------------
Investments in Alliance
 Variable Products Series Fund, Inc. (Note 1):
  Premier Growth Portfolio                                                   2,085,496                89,508             2,777,443
								  ---------------------                       ---------------------
									     2,085,496                                   2,777,443
								  ---------------------                       ---------------------
Investments in MFS Variable Insurance Trust (Note 1):
  MFS Emerging Growth Series                                                 1,054,829                60,413             1,297,072
  MFS Research Series                                                        1,299,163                79,341             1,511,446
								  ---------------------                       ---------------------
									     2,353,992                                   2,808,518
								  ---------------------                       ---------------------
Investments in AIM Variable Insurance Funds, Inc. (Note 1):
  AIM V.I. Value Fund                                                        1,915,436                86,612             2,273,566
  AIM V.I. Capital Appreciation Fund                                           675,571                31,013               781,537
								  ---------------------                       ---------------------
									     2,591,007                                   3,055,103
								  ---------------------                       ---------------------




</TABLE>
														(continued)
								
<PAGE>
ML OF NEW YORK VARIABLE  LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
STATEMENT OF NET ASSETS AT DECEMBER 31, 1998 (continued)
<TABLE>
<CAPTION>

									   Cost                 Units              Market Value
								  --------------------- --------------------- ---------------------
<S>                                                               <C>                   <C>                   <C>

Investments in the Merrill Lynch Fund of Stripped ("Zero")
  U.S. Treasury Securities, Series A through K (Note 1):
     1999 Trust                                                                  7,974                 9,496                 9,453
     2000 Trust                                                                 80,482               103,767                98,901
     2003 Trust                                                                 26,869                45,370                36,797
     2004 Trust                                                                 18,245                31,466                24,836
     2005 Trust                                                                 26,888                46,147                34,950
     2007 Trust                                                                  7,158                14,867                10,332
     2009 Trust                                                                     14                    26                    16
     2010 Trust                                                                141,243               272,041               154,470
     2013 Trust                                                                  6,310                19,035                 9,036
     2014 Trust                                                                191,667               465,797               205,701
								  ---------------------                       ---------------------
									     1,250,787                                   1,370,158
								  ---------------------                       ---------------------
  TOTAL ASSETS                                                    $         39,480,087                                  43,564,948
								  =====================                       ---------------------
LIABILITIES:
Payable to ML Life Insurance Company of New York                                                                           841,162
													      ---------------------
  TOTAL LIABILITIES                                                                                                        841,162
													      ---------------------
  NET ASSETS                                                                                                  $         42,723,786
													      =====================
</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 OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
<TABLE>
<CAPTION>
									   1998                  1997                  1996
								  --------------------- --------------------- ---------------------
<S>                                                               <C>                   <C>                   <C>
Investment Income:
 Reinvested Dividends                                             $          3,467,332  $          1,499,965  $            772,097
 Mortality and Expense Charges (Note 3)                                       (329,187)             (224,107)             (121,660)
 Transaction Charges (Note 3)                                                   (3,303)               (1,249)                 (992)
								  --------------------- --------------------- ---------------------
  Net Investment Income                                                      3,134,842             1,274,609               649,445
								  --------------------- --------------------- ---------------------

Realized and Unrealized Gains on Investments:
 Net Realized Gains                                                            445,145               268,415                 1,598
 Net Change in Unrealized Gains                                              1,342,464             1,363,855               932,056
								  --------------------- --------------------- ---------------------
  Net Gain on Investments                                                    1,787,609             1,632,270               933,654
								  --------------------- --------------------- ---------------------
Increase in Net Assets
 Resulting from Operations                                                   4,922,451             2,906,879             1,583,099
								  --------------------- --------------------- ---------------------
Changes from Principal Transactions:
 Transfers of Net Premiums                                                   8,140,227             9,507,778             6,351,113
 Transfers of Policy Loading, Net (Note 3)                                     532,658               756,862               495,055
 Transfers Due to Deaths                                                       (53,962)              (21,714)              (25,307)
 Transfers Due to Other Terminations                                          (304,785)             (524,168)             (212,277)
 Transfers Due to Policy Loans                                                (199,868)             (179,901)             (118,069)
 Transfers of Cost of Insurance                                               (488,612)             (350,569)             (219,552)
 Transfers of Loan Processing Charges                                           (5,389)               (4,307)               (1,805)
								  --------------------- --------------------- ---------------------
  Increase in Net Assets
   Resulting from Principal Transactions                                     7,620,269             9,183,981             6,269,158
								  --------------------- --------------------- ---------------------

Increase in Net Assets                                                      12,542,720            12,090,860             7,852,257
Net Assets Beginning Balance                                                30,181,066            18,090,206            10,237,949
								  --------------------- --------------------- ---------------------
Net Assets Ending Balance                                         $         42,723,786  $         30,181,066  $         18,090,206
								  ===================== ===================== =====================
</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

1. ORGANIZATION
   
   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 to
   support  ML  of  New York's operations  with  respect  to
   certain  variable life insurance contracts ("Contracts").
   The  Account is governed by New York State Insurance Law.
   ML  of New York is an indirect wholly-owned subsidiary of
   Merrill  Lynch & Co., Inc. ("Merrill Lynch &  Co.").  The
   Account  is  registered as a unit investment trust  under
   the  Investment  Company  Act  of  1940  and  consists of
   thirty - seven investment divisions (thirty-eight) during
   the year). At any point in time, the  Account  may or may
   not be invested in all available divisions. The investment
   divisions are as follows:
   
     Merrill Lynch Series Fund, Inc. : Ten of the investment
     divisions  each  invest  in  the securities of a single
     mutual fund portfolio of the Merrill Lynch Series Fund,
     Inc. ("Merrill Series Fund"). The investment advisor to
     the  funds  of the Merrill Series Fund is Merrill Lynch
     Asset Management L.P. ("MLAM"), an  indirect subsidiary
     of Merrill Lynch & Co.
   
     Merrill Lynch Variable Series Funds, Inc.: Seven of the
     investment divisions each invest in the securities of a
     single  mutual  fund  portfolio  of  the  Merrill Lynch
     Variable Series  Fund, Inc. ("Merrill Variable Funds").
     The  investment  advisor to  the  funds  of the Merrill
     Variable Funds is MLAM.

     Alliance  Variable  Products  Series Fund, Inc.: One of
     the investment divisions invests in the securities of a
     single  mutual fund portfolio of the Alliance  Variable
     Products  Series Fund, Inc. ("Alliance Variable Fund").
     The  investment  advisor  to  the  fund of the Alliance
     Variable Fund is Alliance Capital Management L.P.

     MFS  Variable  Insurance  Trust: Two  of the investment
     divisions  each  invest  in  the securities of a single
     mutual  fund  portfolio  of  the MFS Variable Insurance
     Trust ("MFS Variable Trust"). The investment advisor of
     the  funds  of the MFS  Variable Trust is Massachusetts
     Financial Services Company.

     AIM  Variable  Insurance  Funds : Two of the investment
     divisions  each  invest  in  the securities of a single
     mutual  fund  portfolio of  the  AIM Variable Insurance
     funds,  Inc.  (" AIM Variable Funds "). The  investment
     advisor to the funds of  the  AIM Variable Funds is AIM
     Advisors, Inc.

     The  Merrill  Lynch  Fund  of  Stripped (" Zero ") U.S.
     Treasury Securities, Series  A  through  K: Fifteen  of
     the investment divisions (sixteen 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 ("Merrill Zero Trusts").
     Each  trust  of  the  Merrill  Zero  Trusts consists of
     Stripped Treasury Securities with a fixed maturity date
     and a Treasury Note deposited to provide  income to pay
     expenses   of   the  trust . Merrill  Zero  Trusts  are
     sponsored by Merrill Lynch, Pierce, Fenner & Smith Inc.
     ("MLPF&S"), a  wholly-owned subsidiary of Merrill Lynch
     & Co.

   The  assets of the Account are registered in the name  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 accumulated  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 State insurance law to provide for  death
   benefits  (without  regard to the minimum  death  benefit
   guarantee) and other Contract benefits.
   
   The   financial  statements  included  herein  have  been
   prepared in accordance with generally accepted accounting
   principles for variable life separate accounts registered
   as  unit  investment trusts. The preparation of financial
   statements   in   conformity  with   generally   accepted
   accounting   principles  requires  management   to   make
   estimates  and  assumptions  that  affect  the   reported
   amounts  of  assets  and liabilities  and  disclosure  of
   contingent  assets and liabilities at  the  date  of  the
   financial statements and the reported amounts of revenues
   and  expenses during the reporting period. Actual results
   could differ from those estimates.

2. SIGNIFICANT ACCOUNTING POLICIES
     
   Investments  in  the  divisions  are  included   in   the
   statement  of  net assets at the net asset value  of  the
   shares and units held.
   
   Dividend  income  is recognized on the ex-dividend  date.
   All dividends are automatically reinvested.
   
   Realized gains and losses on the sales of investments are
   computed on the first in first out method.
   
   Investment transactions are recorded on the trade date.
   
   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 such tax 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  that  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 3). Charges for state  and  local
   taxes,  if any, attributable to the Account may  also  be
   made.
     
3. CHARGES AND FEES

   ML  of  New  York  assumes mortality  and  expense  risks
   related to Contracts investing in the Account and deducts
   daily  charges at a rate of .9% (on an annual  basis)  of
   the net assets of the Account to cover these risks.
   
   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  income
   taxes, and (3) state and local premium taxes.
   
   In   addition,  the  cost  of  providing  life  insurance
   coverage  for  the  insureds is  deducted  on  the  dates
   specified  by the Contract. 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.
   
   ML  of New York pays all transaction charges to MLPF&S on
   the  sale of Zero Trust units to the Account. ML  of  New
   York  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.
     
4. OTHER

   Effective  following the close of business on August  15,
   1997, the  Equity Growth  Fund  was  renamed the  Special
   Value Focus Fund. The Fund's investment objective was not
   modified.

   Effective following the close of business on December  6,
   1996,  the  International Bond Fund was merged  with  and
   into the former World Income Focus Fund; the World Income
   Focus  Fund was renamed the Global Bond Focus  Fund;  and
   the Fund's investment objective was modified.
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
<TABLE>
<CAPTION>
											Divisions Investing In
								  -----------------------------------------------------------------
											     Intermediate            Long-Term
						     Total                 Money              Government             Corporate
						   Separate               Reserve                Bond                  Bond
						    Account              Portfolio             Portfolio             Portfolio
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $          3,467,332  $            312,740  $             52,001  $             24,551
 Mortality and Expense Charges                          (329,187)              (50,021)               (7,708)               (3,466)
 Transaction Charges                                      (3,303)                    0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                         3,134,842               262,719                44,293                21,085
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                             445,145                     0                   277                 1,179
 Net Change in Unrealized Gains (Losses)               1,342,464                     0                18,214                 5,822
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                       1,787,609                     0                18,491                 7,001
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                             4,922,451               262,719                62,784                28,086
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                             8,140,227             6,545,949                10,281                 9,793
 Transfers of Policy Loading, Net                        532,658               600,227                (5,752)               (2,873)
 Transfers Due to Deaths                                 (53,962)              (44,786)                    0                     0
 Transfers Due to Other Terminations                    (304,785)              (34,715)                 (134)               (3,856)
 Transfers Due to Policy Loans                          (199,868)             (125,328)                   47                (7,763)
 Transfers of Cost of Insurance                         (488,612)              (74,182)              (10,222)               (4,326)
 Transfers of Loan Processing Charges                     (5,389)                  (61)                 (120)                 (485)
 Transfers Among Investment Divisions                          0            (6,272,679)              647,468                71,569
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               7,620,269               594,425               641,568                62,059
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                     12,542,720               857,144               704,352                90,145
Net Assets Beginning Balance                          30,181,066             5,290,770               428,696               333,806
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $         42,723,786  $          6,147,914  $          1,133,048  $            423,951
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------

						    Capital               Growth               Multiple                High
						     Stock                 Stock               Strategy                Yield
						   Portfolio             Portfolio             Portfolio             Portfolio
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $            309,963  $            642,604  $            373,113  $             84,332
 Mortality and Expense Charges                           (24,802)              (36,422)              (26,394)               (7,943)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                           285,161               606,182               346,719                76,389
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                              47,161               119,014                14,423                (3,829)
 Net Change in Unrealized Gains (Losses)                  50,282               579,190               (84,257)             (137,652)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                          97,443               698,204               (69,834)             (141,481)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               382,604             1,304,386               276,885               (65,092)
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                               137,838               224,053               169,944                21,919
 Transfers of Policy Loading, Net                         (8,357)               (7,516)               (5,022)               (4,655)
 Transfers Due to Deaths                                       0                (1,836)                    0                     0
 Transfers Due to Other Terminations                     (51,103)              (38,213)              (21,880)               (2,219)
 Transfers Due to Policy Loans                           (20,401)                3,141                 1,728                     0
 Transfers of Cost of Insurance                          (30,929)              (51,414)              (43,387)              (11,818)
 Transfers of Loan Processing Charges                       (210)                 (951)                 (493)                 (501)
 Transfers Among Investment Divisions                    115,772               262,021              (110,274)              366,942
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 142,610               389,285                (9,384)              369,668
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        525,214             1,693,671               267,501               304,576
Net Assets Beginning Balance                           2,436,020             3,341,076             2,744,940               755,311
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $          2,961,234  $          5,034,747  $          3,012,441  $          1,059,887
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
														      Global
						    Natural               Global                                      Utility
						   Resources             Strategy              Balanced                Focus
						   Portfolio             Portfolio             Portfolio               Fund
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $              3,542  $            757,500  $             73,682  $             11,424
 Mortality and Expense Charges                            (1,420)              (44,627)               (7,954)               (1,552)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                             2,122               712,873                65,728                 9,872
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                (180)               14,219                 5,645                 1,532
 Net Change in Unrealized Gains (Losses)                 (25,628)             (325,362)               29,673                27,939
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                         (25,808)             (311,143)               35,318                29,471
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               (23,686)              401,730               101,046                39,343
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                13,971               363,313                42,034                 2,646
 Transfers of Policy Loading, Net                           (130)               (2,665)               (2,482)               (1,026)
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                          (6)              (41,224)               (4,553)               (1,733)
 Transfers Due to Policy Loans                                 0               (14,213)                  (17)                    0
 Transfers of Cost of Insurance                           (1,566)              (65,998)              (10,770)               (1,756)
 Transfers of Loan Processing Charges                        (23)               (1,033)                  (50)                   (2)
 Transfers Among Investment Divisions                         (6)             (350,343)              129,092                32,777
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                  12,240              (112,163)              153,254                30,906
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        (11,446)              289,567               254,300                70,249
Net Assets Beginning Balance                             156,606             4,649,718               763,499               148,097
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            145,160  $          4,939,285  $          1,017,799  $            218,346
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
						 International            Global                 Basic              Developing
						    Equity                 Bond                  Value                Capital
						    Focus                  Focus                 Focus             Markets Focus
						     Fund                  Fund                  Fund                  Fund
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $             84,657  $              4,221  $            522,632  $              7,411
 Mortality and Expense Charges                            (9,873)                 (653)              (35,712)               (4,388)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                            74,784                 3,568               486,920                 3,023
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                              (9,447)                 (358)               38,834               (25,207)
 Net Change in Unrealized Gains (Losses)                  20,303                 4,728              (247,020)             (145,403)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                          10,856                 4,370              (208,186)             (170,610)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                85,640                 7,938               278,734              (167,587)
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                63,619                 5,901               192,353                29,803
 Transfers of Policy Loading, Net                         (2,588)                  171               (10,732)               (1,239)
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                     (25,860)                  (21)              (49,339)              (15,819)
 Transfers Due to Policy Loans                               (36)                    0                  (704)                    0
 Transfers of Cost of Insurance                          (13,148)                 (860)              (50,384)               (6,980)
 Transfers of Loan Processing Charges                         10                     1                  (403)                  (32)
 Transfers Among Investment Divisions                   (129,527)              (15,716)              323,334               (53,655)
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                (107,530)              (10,524)              404,125               (47,922)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        (21,890)               (2,586)              682,859              (215,509)
Net Assets Beginning Balance                           1,009,532                73,387             3,360,844               597,431
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            987,642  $             70,801  $          4,043,703  $            381,922
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
						    Special                                                             MFS
						     Value                 Index                Premier              Emerging
						     Focus                  500                 Growth                Growth
						     Fund                  Fund                Portfolio              Series
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $             40,140  $             11,129  $              1,849  $              5,515
 Mortality and Expense Charges                            (2,549)               (3,758)              (17,123)               (7,034)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                            37,591                 7,371               (15,274)               (1,519)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                             (11,937)                3,464               137,204                37,875
 Net Change in Unrealized Gains (Losses)                 (48,599)               96,527               616,210               219,075
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                         (60,536)               99,991               753,414               256,950
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               (22,945)              107,362               738,140               255,431
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                14,805                23,283                72,170                43,787
 Transfers of Policy Loading, Net                           (506)                 (166)               (5,473)               (1,764)
 Transfers Due to Deaths                                       0                     0                (1,835)               (1,844)
 Transfers Due to Other Terminations                      (3,015)               (9,408)                  432                  (694)
 Transfers Due to Policy Loans                                 0               (25,574)                    0                (9,936)
 Transfers of Cost of Insurance                           (5,389)               (5,790)              (32,467)              (12,791)
 Transfers of Loan Processing Charges                       (184)                 (305)                 (207)                  (96)
 Transfers Among Investment Divisions                    309,855               400,841             1,005,545               606,207
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 315,566               382,881             1,038,165               622,869
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        292,621               490,243             1,776,305               878,300
Net Assets Beginning Balance                             174,312               180,706             1,000,412               418,405
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            466,933  $            670,949  $          2,776,717  $          1,296,705
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
											       AIM V.I.
						      MFS                AIM V.I.               Capital
						   Research                Value             Appreciation              1998
						    Series                 Fund                  Fund                  Trust
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $             19,736  $            103,781  $             20,809  $                  0
 Mortality and Expense Charges                            (9,495)              (12,578)               (4,934)                  (38)
 Transaction Charges                                           0                     0                     0                   (13)
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                            10,241                91,203                15,875                   (51)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                               9,454                 9,476                 2,048                 4,767
 Net Change in Unrealized Gains (Losses)                 199,851               337,503               109,560                (4,557)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                         209,305               346,979               111,608                   210
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               219,546               438,182               127,483                   159
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                53,104                42,943                25,633                     0
 Transfers of Policy Loading, Net                         (2,383)               (5,069)               (1,566)                    0
 Transfers Due to Deaths                                  (1,832)                    0                (1,829)                    0
 Transfers Due to Other Terminations                        (627)                  (26)                 (419)                  (24)
 Transfers Due to Policy Loans                                 0                  (812)                    0                     0
 Transfers of Cost of Insurance                          (14,423)              (20,064)              (10,051)                   38
 Transfers of Loan Processing Charges                        (89)                  (71)                  (23)                    3
 Transfers Among Investment Divisions                    623,548               916,777               308,257               (35,507)
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 657,298               933,678               320,002               (35,490)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        876,844             1,371,860               447,485               (35,331)
Net Assets Beginning Balance                             634,150               901,039               333,817                35,331
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $          1,510,994  $          2,272,899  $            781,302  $                  0
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------


						     1999                  2000                  2001                  2003
						     Trust                 Trust                 Trust                 Trust
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $                  0  $                  0  $                  0
 Mortality and Expense Charges                               (76)                 (845)               (4,611)                 (340)
 Transaction Charges                                         (29)                 (316)               (1,738)                 (128)
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (105)               (1,161)               (6,349)                 (468)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                  37                   343                   295                 3,616
 Net Change in Unrealized Gains (Losses)                     444                 6,001                41,729                   135
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                             481                 6,344                42,024                 3,751
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                   376                 5,183                35,675                 3,283
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                 1,441                 6,126                     0                 3,323
 Transfers of Policy Loading, Net                             34                  (168)                2,000                   127
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                           1                    11                  (230)                    7
 Transfers Due to Policy Loans                                 0                     0                     0                     0
 Transfers of Cost of Insurance                             (132)               (1,078)               (5,184)                 (346)
 Transfers of Loan Processing Charges                          0                     0                   (55)                    1
 Transfers Among Investment Divisions                          2                    (9)              753,076               (12,023)
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                   1,346                 4,882               749,607                (8,911)
					    --------------------- --------------------- --------------------- ---------------------
Increase (Decrease) in Net Assets
Net Assets Beginning Balance                               1,722                10,065               785,282                (5,628)
							   7,711                88,784                     0                42,411
Net Assets Ending Balance                   --------------------- --------------------- --------------------- ---------------------
					    $              9,433  $             98,849  $            785,282  $             36,783
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------


						     2004                  2005                  2007                  2009
						     Trust                 Trust                 Trust                 Trust
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $                  0  $                  0  $                  0
 Mortality and Expense Charges                              (215)                 (329)                  (88)                  (40)
 Transaction Charges                                         (81)                 (123)                  (34)                  (15)
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (296)                 (452)                 (122)                  (55)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                 160                 3,843                    96                 2,669
 Net Change in Unrealized Gains (Losses)                   2,474                   460                 1,262                (2,196)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                           2,634                 4,303                 1,358                   473
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                 2,338                 3,851                 1,236                   418
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                     0                 2,599                     0                 1,505
 Transfers of Policy Loading, Net                           (158)                  (72)                  (69)                   89
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                           3                   (41)                    1                   (27)
 Transfers Due to Policy Loans                                 0                     0                     0                     0
 Transfers of Cost of Insurance                             (274)                 (441)                 (179)                   (6)
 Transfers of Loan Processing Charges                          0                     1                     0                     1
 Transfers Among Investment Divisions                         (7)              (10,909)                   (1)              (12,155)
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                    (436)               (8,863)                 (248)              (10,593)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                          1,902                (5,012)                  988               (10,175)
Net Assets Beginning Balance                              22,910                39,931                 9,332                10,191
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $             24,812  $             34,919  $             10,320  $                 16
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1998
<TABLE>
<CAPTION>
								  Divisions Investing In
					    ------------------------------------------------------------------


						     2010                  2013                  2014
						     Trust                 Trust                 Trust
					    --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $                  0  $                  0
 Mortality and Expense Charges                              (459)                  (68)               (1,672)
 Transaction Charges                                        (173)                  (25)                 (628)
					    --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (632)                  (93)               (2,300)
					    --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                 450                     0                38,022
 Net Change in Unrealized Gains (Losses)                   4,470                 1,097                (9,811)
					    --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                           4,920                 1,097                28,211
					    --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                 4,288                 1,004                25,911
					    --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                     0                 1,766                14,325
 Transfers of Policy Loading, Net                           (174)                   60                 2,555
 Transfers Due to Deaths                                       0                     0                     0
 Transfers Due to Other Terminations                         (35)                    0                   (19)
 Transfers Due to Policy Loans                                 0                     0                     0
 Transfers of Cost of Insurance                             (729)                  (49)               (1,517)
 Transfers of Loan Processing Charges                         (9)                    0                    (3)
 Transfers Among Investment Divisions                    124,698                     4                 5,026
					    --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 123,751                 1,781                20,367
					    --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        128,039                 2,785                46,278
Net Assets Beginning Balance                              26,342                 6,246               159,303
					    --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            154,381  $              9,031  $            205,581
					    ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
											Divisions Investing In
								  -----------------------------------------------------------------
											     Intermediate            Long-Term
						     Total                 Money              Government             Corporate
						   Separate               Reserve                Bond                  Bond
						    Account              Portfolio             Portfolio             Portfolio
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $          1,499,965  $            279,359  $             21,344  $             14,264
 Mortality and Expense Charges                          (224,107)              (40,444)               (2,978)               (2,023)
 Transaction Charges                                      (1,249)                    0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                         1,274,609               238,915                18,366                12,241
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                             268,415                     0                  (651)                1,243
 Net Change in Unrealized Gains (Losses)               1,363,855                     0                 7,989                 3,474
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                       1,632,270                     0                 7,338                 4,717
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                             2,906,879               238,915                25,704                16,958
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                             9,507,778             8,133,534                10,516                12,995
 Transfers of Policy Loading, Net                        756,862               790,188                (1,836)                 (852)
 Transfers Due to Deaths                                 (21,714)               11,133                     0                     0
 Transfers Due to Other Terminations                    (524,168)              (49,609)              (20,617)              (13,253)
 Transfers Due to Policy Loans                          (179,901)                    0                (6,280)                    0
 Transfers of Cost of Insurance                         (350,569)              (74,432)               (3,883)               (3,262)
 Transfers of Loan Processing Charges                     (4,307)                 (362)                  (30)                 (337)
 Transfers Among Investment Divisions                          0            (6,833,504)              182,352               184,118
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               9,183,981             1,976,948               160,222               179,409
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                     12,090,860             2,215,863               185,926               196,367
Net Assets Beginning Balance                          18,090,206             3,074,907               242,770               137,439
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $         30,181,066  $          5,290,770  $            428,696  $            333,806
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------

						    Capital               Growth               Multiple                High
						     Stock                 Stock               Strategy                Yield
						   Portfolio             Portfolio             Portfolio             Portfolio
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $             97,129  $            224,008  $            161,656  $             55,464
 Mortality and Expense Charges                           (19,265)              (24,548)              (23,414)               (5,336)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                            77,864               199,460               138,242                50,128
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                              25,490                46,789                 6,871                 1,894
 Net Change in Unrealized Gains (Losses)                 282,878               467,467               274,786                (1,895)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                         308,368               514,256               281,657                    (1)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               386,232               713,716               419,899                50,127
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                               163,234               203,999               161,055                22,858
 Transfers of Policy Loading, Net                         (4,081)               (1,107)               (8,208)               (2,364)
 Transfers Due to Deaths                                 (18,929)                    0                (7,104)                    0
 Transfers Due to Other Terminations                     (59,409)              (16,098)             (123,025)              (13,962)
 Transfers Due to Policy Loans                            11,057               (33,989)               (7,767)              (35,726)
 Transfers of Cost of Insurance                          (24,863)              (33,709)              (40,974)               (7,676)
 Transfers of Loan Processing Charges                       (225)                 (462)                 (626)                 (214)
 Transfers Among Investment Divisions                    330,931               604,944                41,522               329,017
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 397,715               723,578                14,873               291,933
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        783,947             1,437,294               434,772               342,060
Net Assets Beginning Balance                           1,652,073             1,903,782             2,310,168               413,251
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $          2,436,020  $          3,341,076  $          2,744,940  $            755,311
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
														      Global
						    Natural               Global                                      Utility
						   Resources             Strategy              Balanced                Focus
						   Portfolio             Portfolio             Portfolio               Fund
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $              1,344  $            273,426  $             75,660  $              3,642
 Mortality and Expense Charges                            (1,683)              (40,923)               (6,330)               (1,010)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (339)              232,503                69,330                 2,632
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                               8,173                41,397                 7,222                   398
 Net Change in Unrealized Gains (Losses)                 (28,160)              142,225                27,744                24,474
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                         (19,987)              183,622                34,966                24,872
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               (20,326)              416,125               104,296                27,504
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                15,476               368,829                41,998                 2,213
 Transfers of Policy Loading, Net                           (243)               (4,111)               (4,909)                 (560)
 Transfers Due to Deaths                                       0                (6,814)                    0                     0
 Transfers Due to Other Terminations                      (3,492)             (138,667)              (62,436)                  (17)
 Transfers Due to Policy Loans                            (2,744)              (76,360)                    0                     0
 Transfers of Cost of Insurance                           (1,884)              (66,388)               (9,170)               (1,195)
 Transfers of Loan Processing Charges                        (70)                 (883)                  (55)                   (4)
 Transfers Among Investment Divisions                     (7,320)              263,384                67,685                36,539
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                    (277)              338,990                33,113                36,976
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        (20,603)              755,115               137,409                64,480
Net Assets Beginning Balance                             177,209             3,894,603               626,090                83,617
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            156,606  $          4,649,718  $            763,499  $            148,097
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
						 International            Global                 Basic              Developing
						    Equity                 Bond                  Value                Capital
						    Focus                  Focus                 Focus             Markets Focus
						     Fund                  Fund                  Fund                  Fund
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $             16,894  $              4,409  $            222,076  $              9,256
 Mortality and Expense Charges                            (8,361)                 (620)              (25,422)               (5,823)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                             8,533                 3,789               196,654                 3,433
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                               6,007                  (336)               81,810                20,697
 Net Change in Unrealized Gains (Losses)                (115,583)               (2,293)              183,337               (86,273)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                        (109,576)               (2,629)              265,147               (65,576)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                              (101,043)                1,160               461,801               (62,143)
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                85,615                 3,666               166,176                70,038
 Transfers of Policy Loading, Net                          2,014                  (226)               (1,877)                1,364
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                        (816)                  (50)               (5,572)               (3,261)
 Transfers Due to Policy Loans                               953                     0               (11,113)               (2,404)
 Transfers of Cost of Insurance                          (12,743)                 (890)              (34,875)               (9,153)
 Transfers of Loan Processing Charges                        (74)                   (2)                 (232)                 (106)
 Transfers Among Investment Divisions                    407,571                 8,642               776,064               106,794
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 482,520                11,140               888,571               163,272
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        381,477                12,300             1,350,372               101,129
Net Assets Beginning Balance                             628,055                61,087             2,010,472               496,302
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $          1,009,532  $             73,387  $          3,360,844  $            597,431
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
						    Special                                                             MFS
						     Value                 Index                Premier              Emerging
						     Focus                  500                 Growth                Growth
						     Fund                  Fund                Portfolio              Series
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $              3,010  $                  0  $                385  $                  0
 Mortality and Expense Charges                            (1,213)                 (497)               (3,584)               (1,196)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                             1,797                  (497)               (3,199)               (1,196)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                               1,681                 8,329                 1,998                   219
 Net Change in Unrealized Gains (Losses)                   9,035                 4,284                75,737                23,169
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                          10,716                12,613                77,735                23,388
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                12,513                12,116                74,536                22,192
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                 3,481                 4,104                 4,739                 3,068
 Transfers of Policy Loading, Net                           (431)                 (168)               (2,225)                 (281)
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                         (48)                  (71)               (5,847)                 (106)
 Transfers Due to Policy Loans                           (10,805)               (4,723)                    0                     0
 Transfers of Cost of Insurance                           (2,095)                 (859)               (5,667)               (2,201)
 Transfers of Loan Processing Charges                        (21)                 (192)                  (75)                  (91)
 Transfers Among Investment Divisions                    113,825               170,499               934,951               395,824
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 103,906               168,590               925,876               396,213
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        116,419               180,706             1,000,412               418,405
Net Assets Beginning Balance                              57,893                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            174,312  $            180,706  $          1,000,412  $            418,405
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
											       AIM V.I.
						      MFS                AIM V.I.               Capital
						   Research                Value             Appreciation              1997
						    Series                 Fund                  Fund                  Trust
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $             32,286  $              4,353  $                  0
 Mortality and Expense Charges                            (1,943)               (3,404)                 (787)                   (7)
 Transaction Charges                                           0                     0                     0                    (1)
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                            (1,943)               28,882                 3,566                    (8)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                               1,377                 1,016                   224                   596
 Net Change in Unrealized Gains (Losses)                  12,432                20,627                (3,594)                 (565)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                          13,809                21,643                (3,370)                   31
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                11,866                50,525                   196                    23
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                 3,915                 2,024                 1,507                     0
 Transfers of Policy Loading, Net                         (1,895)               (1,493)                 (233)                    0
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                      (6,959)                 (775)                   (1)                  (42)
 Transfers Due to Policy Loans                                 0                     0                     0                     0
 Transfers of Cost of Insurance                           (3,457)               (5,768)               (1,419)                  (20)
 Transfers of Loan Processing Charges                       (135)                  (72)                  (28)                    0
 Transfers Among Investment Divisions                    630,815               856,598               333,795                (5,988)
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 622,284               850,514               333,621                (6,050)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        634,150               901,039               333,817                (6,027)
Net Assets Beginning Balance                                   0                     0                     0                 6,027
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            634,150  $            901,039  $            333,817  $                  0
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------


						     1998                  1999                  2000                  2003
						     Trust                 Trust                 Trust                 Trust
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $                  0  $                  0  $                  0
 Mortality and Expense Charges                              (307)                  (61)                 (744)                 (366)
 Transaction Charges                                        (116)                  (24)                 (281)                 (138)
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (423)                  (85)               (1,025)                 (504)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                 149                    26                   664                   304
 Net Change in Unrealized Gains (Losses)                   1,737                   377                 4,828                 3,536
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                           1,886                   403                 5,492                 3,840
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                 1,463                   318                 4,467                 3,336
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums
 Transfers of Policy Loading, Net                          1,432                 1,441                 9,564                     0
 Transfers Due to Deaths                                    (138)                   41                    34                  (253)
 Transfers Due to Other Terminations                           0                     0                     0                     0
 Transfers Due to Policy Loans                                 0                     0                    (1)                    1
 Transfers of Cost of Insurance                                0                     0                     0                     0
 Transfers of Loan Processing Charges                       (365)                 (135)               (1,031)                 (460)
 Transfers Among Investment Divisions                         (1)                    0                    (2)                    0
							       0                     2                (2,825)                   (3)
  Increase (Decrease) in Net Assets         --------------------- --------------------- --------------------- ---------------------
   Resulting from Principal Transactions
							     928                 1,349                 5,739                  (715)
					    --------------------- --------------------- --------------------- ---------------------
Increase (Decrease) in Net Assets
Net Assets Beginning Balance                               2,391                 1,667                10,206                 2,621
							  32,940                 6,044                78,578                39,790
Net Assets Ending Balance                   --------------------- --------------------- --------------------- ---------------------
					    $             35,331  $              7,711  $             88,784  $             42,411
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------


						     2004                  2005                  2007                  2009
						     Trust                 Trust                 Trust                 Trust
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $                  0  $                  0  $                  0
 Mortality and Expense Charges                              (197)                 (327)                  (78)                  (78)
 Transaction Charges                                         (74)                 (124)                  (30)                  (30)
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (271)                 (451)                 (108)                 (108)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                  78                   240                    49                    33
 Net Change in Unrealized Gains (Losses)                   2,105                 3,826                 1,069                 1,324
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                           2,183                 4,066                 1,118                 1,357
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                 1,912                 3,615                 1,010                 1,249
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                     0                 2,785                     0                 1,657
 Transfers of Policy Loading, Net                           (164)                   20                   (69)                  121
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                           1                     0                     0                    (1)
 Transfers Due to Policy Loans                                 0                     0                     0                     0
 Transfers of Cost of Insurance                             (238)                 (459)                 (154)                  (54)
 Transfers of Loan Processing Charges                          0                    (1)                    0                     0
 Transfers Among Investment Divisions                         (1)                    3                    (2)                    6
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                    (402)                2,348                  (225)                1,729
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                          1,510                 5,963                   785                 2,978
Net Assets Beginning Balance                              21,400                33,968                 8,547                 7,213
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $             22,910  $             39,931  $              9,332  $             10,191
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
								  Divisions Investing In
					    -----------------------------------------------------------------


						     2010                  2013                  2014
						     Trust                 Trust                 Trust
					    --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $                  0  $                  0
 Mortality and Expense Charges                              (215)                  (45)                 (878)
 Transaction Charges                                         (81)                  (17)                 (333)
					    --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (296)                  (62)               (1,211)
					    --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                 168                     0                 4,260
 Net Change in Unrealized Gains (Losses)                   3,498                   984                19,276
					    --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                           3,666                   984                23,536
					    --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                 3,370                   922                22,325
					    --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                     0                 1,084                 4,775
 Transfers of Policy Loading, Net                           (156)                   35                   925
 Transfers Due to Deaths                                       0                     0                     0
 Transfers Due to Other Terminations                           1                     0                   (36)
 Transfers Due to Policy Loans                                 0                     0                     0
 Transfers of Cost of Insurance                             (221)                  (43)                 (826)
 Transfers of Loan Processing Charges                          0                     0                    (7)
 Transfers Among Investment Divisions                         (3)                    1                73,764
					    --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                    (379)                1,077                78,595
					    --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                          2,991                 1,999               100,920
Net Assets Beginning Balance                              23,351                 4,247                58,383
					    --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $             26,342  $              6,246  $            159,303
					    ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
											Divisions Investing In
								  -----------------------------------------------------------------
											     Intermediate            Long-Term
						     Total                 Money              Government             Corporate
						   Separate               Reserve                Bond                  Bond
						    Account              Portfolio             Portfolio             Portfolio
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $            772,097  $            103,078  $             14,639  $              8,048
 Mortality and Expense Charges                          (121,660)              (15,163)               (1,968)               (1,080)
 Transaction Charges                                        (992)                    0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                           649,445                87,915                12,671                 6,968
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                               1,598                     0                 1,580                     3
 Net Change in Unrealized Gains (Losses)                 932,056                     0               (10,136)               (3,943)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                         933,654                     0                (8,556)               (3,940)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                             1,583,099                87,915                 4,115                 3,028
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                             6,351,113             5,165,749                15,298                11,677
 Transfers of Policy Loading, Net                        495,055               490,996                  (349)                 (248)
 Transfers Due to Deaths                                 (25,307)              (19,967)                    0                     0
 Transfers Due to Other Terminations                    (212,277)              (25,965)                    5                    15
 Transfers Due to Policy Loans                          (118,069)                 (699)                    0                (8,026)
 Transfers of Cost of Insurance                         (219,552)              (31,592)               (2,802)               (1,898)
 Transfers of Loan Processing Charges                     (1,805)                 (187)                   (8)                 (175)
 Transfers Among Investment Divisions                          0            (3,961,160)               52,514                39,904
 Transfer of Merged Funds                                      0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions               6,269,158             1,617,175                64,658                41,249
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                      7,852,257             1,705,090                68,773                44,277
Net Assets Beginning Balance                          10,237,949             1,369,817               173,997                93,162
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $         18,090,206  $          3,074,907  $            242,770  $            137,439
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------

						    Capital               Growth               Multiple                High
						     Stock                 Stock               Strategy                Yield
						   Portfolio             Portfolio             Portfolio             Portfolio
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $            143,386  $             38,471  $            245,513  $             25,506
 Mortality and Expense Charges                           (10,355)              (12,913)              (18,686)               (2,495)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                           133,031                25,558               226,827                23,011
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                              (5,485)                3,715               (35,912)                 (671)
 Net Change in Unrealized Gains (Losses)                  49,697               207,982                73,553                 7,603
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                          44,212               211,697                37,641                 6,932
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                               177,243               237,255               264,468                29,943
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                               124,131               150,718               152,418                25,998
 Transfers of Policy Loading, Net                            225                 1,026                (3,197)                  176
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                     (10,371)              (11,821)              (48,576)               (1,649)
 Transfers Due to Policy Loans                           (13,963)              (15,882)              (25,612)               (5,809)
 Transfers of Cost of Insurance                          (17,647)              (19,858)              (36,610)               (4,025)
 Transfers of Loan Processing Charges                       (153)                 (417)                 (311)                  (18)
 Transfers Among Investment Divisions                    674,243               501,049               218,373               191,296
 Transfer of Merged Funds                                      0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 756,465               604,815               256,485               205,969
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        933,708               842,070               520,953               235,912
Net Assets Beginning Balance                             718,365             1,061,712             1,789,215               177,339
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $          1,652,073  $          1,903,782  $          2,310,168  $            413,251
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
														      Global
						    Natural               Global                                      Utility
						   Resources             Strategy              Balanced                Focus
						   Portfolio             Portfolio             Portfolio               Fund
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $              2,772  $             89,681  $             20,809  $              1,982
 Mortality and Expense Charges                            (1,387)              (29,889)               (3,785)                 (440)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                             1,385                59,792                17,024                 1,542
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                               1,875                15,132                   366                    87
 Net Change in Unrealized Gains (Losses)                  15,704               337,443                17,957                 5,630
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                          17,579               352,575                18,323                 5,717
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                18,964               412,367                35,347                 7,259
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                18,865               400,696                50,509                 2,090
 Transfers of Policy Loading, Net                             70                 5,875                   749                    (2)
 Transfers Due to Deaths                                       0                     0                (5,340)                    0
 Transfers Due to Other Terminations                        (967)              (81,661)               (1,255)                  (29)
 Transfers Due to Policy Loans                                 0               (27,472)               (4,040)                    0
 Transfers of Cost of Insurance                           (1,908)              (57,689)               (7,096)                 (690)
 Transfers of Loan Processing Charges                        (57)                 (252)                  (31)                   (4)
 Transfers Among Investment Divisions                     13,918               529,455               220,242                59,158
 Transfer of Merged Funds                                      0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                  29,921               768,952               253,738                60,523
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                         48,885             1,181,319               289,085                67,782
Net Assets Beginning Balance                             128,324             2,713,284               337,005                15,835
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            177,209  $          3,894,603  $            626,090  $             83,617
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
						 International            Global                 Basic
						    Equity                 Bond                  Value             International
						    Focus                 Focus                  Focus                 Bond
						     Fund                  Fund                  Fund                  Fund
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $              4,697  $              1,034  $             62,330  $              1,938
 Mortality and Expense Charges                            (4,415)                 (152)              (11,926)                 (240)
 Transaction Charges                                           0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                               282                   882                50,404                 1,698
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                  85                     5                14,743                   417
 Net Change in Unrealized Gains (Losses)                  21,751                   624               171,327                  (412)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                          21,836                   629               186,070                     5
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                22,118                 1,511               236,474                 1,703
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                58,953                 2,504                92,817                     0
 Transfers of Policy Loading, Net                            981                    63                (1,345)                 (203)
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                     (11,361)                  (27)               (6,645)                    8
 Transfers Due to Policy Loans                            (2,972)                    0                (7,488)                    0
 Transfers of Cost of Insurance                           (7,163)                 (328)              (19,752)                 (358)
 Transfers of Loan Processing Charges                        (36)                   (4)                  (83)                    0
 Transfers Among Investment Divisions                    229,734                10,123               968,722                32,873
 Transfer of Merged Funds                                      0                41,724                     0               (41,724)
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 268,136                54,055             1,026,226                (9,404)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        290,254                55,566             1,262,700                (7,701)
Net Assets Beginning Balance                             337,801                 5,521               747,772                 7,701
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            628,055  $             61,087  $          2,010,472  $                  0
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------
						  Developing
						    Capital                Value
						 Markets Focus             Focus                 1996                  1997
						     Fund                  Fund                  Trust                 Trust
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $              8,213  $                  0  $                  0  $                  0
 Mortality and Expense Charges                            (4,047)                  (81)                   (5)                  (47)
 Transaction Charges                                           0                     0                    (1)                  (18)
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                             4,166                   (81)                   (6)                  (65)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                (222)                    1                   308                    16
 Net Change in Unrealized Gains (Losses)                  30,006                 1,037                  (284)                  246
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                          29,784                 1,038                    24                   262
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                33,950                   957                    18                   197
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                42,742                     0                     0                 1,438
 Transfers of Policy Loading, Net                         (1,156)                    1                     0                    47
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                     (11,879)                  (28)                  (45)                    0
 Transfers Due to Policy Loans                            (6,106)                    0                     0                     0
 Transfers of Cost of Insurance                           (5,962)                 (146)                  (20)                 (133)
 Transfers of Loan Processing Charges                        (57)                   (4)                    0                     0
 Transfers Among Investment Divisions                    116,247                57,113                (4,401)                    2
 Transfer of Merged Funds                                      0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                 133,829                56,936                (4,466)                1,354
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                        167,779                57,893                (4,448)                1,551
Net Assets Beginning Balance                             328,523                     0                 4,448                 4,476
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $            496,302  $             57,893  $                  0  $              6,027
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------


						     1998                  1999                  2000                  2003
						     Trust                 Trust                 Trust                 Trust
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $                  0  $                  0  $                  0
 Mortality and Expense Charges                              (288)                  (47)                 (649)                 (337)
 Transaction Charges                                        (108)                  (18)                 (244)                 (127)
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (396)                  (65)                 (893)                 (464)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                 106                    17                   453                   364
 Net Change in Unrealized Gains (Losses)                   1,376                   216                 2,025                  (231)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                           1,482                   233                 2,478                   133
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                 1,086                   168                 1,585                  (331)
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                 1,434                 1,429                13,023                 2,137
 Transfers of Policy Loading, Net                           (153)                   47                   205                   (42)
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                           2                     0                     0                     3
 Transfers Due to Policy Loans                                 0                     0                     0                     0
 Transfers of Cost of Insurance                             (380)                 (133)               (1,073)                 (479)
 Transfers of Loan Processing Charges                          0                     0                    (1)                   (1)
 Transfers Among Investment Divisions                        (17)                    1                (3,014)                  (16)
 Transfer of Merged Funds                                      0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                     886                 1,344                 9,140                 1,602
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                          1,972                 1,512                10,725                 1,271
Net Assets Beginning Balance                              30,968                 4,532                67,853                38,519
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $             32,940  $              6,044  $             78,578  $             39,790
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
									    Divisions Investing In
					    ---------------------------------------------------------------------------------------


						     2004                  2005                  2007                  2009
						     Trust                 Trust                 Trust                 Trust
					    --------------------- --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $                  0  $                  0  $                  0
 Mortality and Expense Charges                              (191)                 (290)                  (42)                  (64)
 Transaction Charges                                         (72)                 (109)                  (16)                  (24)
					    --------------------- --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (263)                 (399)                  (58)                  (88)
					    --------------------- --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                  35                   694                    18                   315
 Net Change in Unrealized Gains (Losses)                     (55)                 (793)                  843                  (529)
					    --------------------- --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                             (20)                  (99)                  861                  (214)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                  (283)                 (498)                  803                  (302)
					    --------------------- --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                     0                12,896                     0                 2,511
 Transfers of Policy Loading, Net                           (156)                1,046                   (73)                  232
 Transfers Due to Deaths                                       0                     0                     0                     0
 Transfers Due to Other Terminations                           2                    (4)                   (4)                    0
 Transfers Due to Policy Loans                                 0                     0                     0                     0
 Transfers of Cost of Insurance                             (208)                 (708)                  (90)                  (64)
 Transfers of Loan Processing Charges                          0                    (1)                   (1)                    0
 Transfers Among Investment Divisions                        (15)               (2,625)                7,912                (2,763)
 Transfer of Merged Funds                                      0                     0                     0                     0
					    --------------------- --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                    (377)               10,604                 7,744                   (84)
					    --------------------- --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                           (660)               10,106                 8,547                  (386)
Net Assets Beginning Balance                              22,060                23,862                     0                 7,599
					    --------------------- --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $             21,400  $             33,968  $              8,547  $              7,213
					    ===================== ===================== ===================== =====================
</TABLE>
<PAGE>
ML OF NEW YORK VARIABLE LIFE SEPARATE ACCOUNT II
ML LIFE INSURANCE COMPANY OF NEW YORK
SUPPLEMENTAL CONSOLIDATING SCHEDULE OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
								  Divisions Investing In
					    ------------------------------------------------------------------


						     2010                  2013                  2014
						     Trust                 Trust                 Trust
					    --------------------- --------------------- ---------------------
<S>                                         <C>                   <C>                   <C>
Investment Income (Loss):
 Reinvested Dividends                       $                  0  $                  0  $                  0
 Mortality and Expense Charges                              (205)                  (32)                 (441)
 Transaction Charges                                         (77)                  (12)                 (166)
					    --------------------- --------------------- ---------------------
  Net Investment Income (Loss)                              (282)                  (44)                 (607)
					    --------------------- --------------------- ---------------------

Realized and Unrealized Gains (Losses)
  on Investments:
 Net Realized Gains (Losses)                                 135                     0                 3,418
 Net Change in Unrealized Gains (Losses)                  (1,059)                  (91)                4,569
					    --------------------- --------------------- ---------------------
  Net Gain (Loss) on Investments                            (924)                  (91)                7,987
					    --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets
 Resulting from Operations                                (1,206)                 (135)                7,380
					    --------------------- --------------------- ---------------------

Changes from Principal Transactions:
 Transfers of Net Premiums                                     0                 1,080                     0
 Transfers of Policy Loading, Net                           (180)                   37                   383
 Transfers Due to Deaths                                       0                     0                     0
 Transfers Due to Other Terminations                           1                     0                   (26)
 Transfers Due to Policy Loans                                 0                     0                     0
 Transfers of Cost of Insurance                             (201)                  (46)                 (493)
 Transfers of Loan Processing Charges                          0                     0                    (4)
 Transfers Among Investment Divisions                        (12)                    1                51,143
 Transfer of Merged Funds                                      0                     0                     0
					    --------------------- --------------------- ---------------------
  Increase (Decrease) in Net Assets
   Resulting from Principal Transactions                    (392)                1,072                51,003
					    --------------------- --------------------- ---------------------

Increase (Decrease) in Net Assets                         (1,598)                  937                58,383
Net Assets Beginning Balance                              24,949                 3,310                     0
					    --------------------- --------------------- ---------------------
Net Assets Ending Balance                   $             23,351  $              4,247  $             58,383
					    ===================== ===================== =====================
</TABLE>







 





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, 1998 and 1997, and the related statements of earnings,
comprehensive income, stockholder's equity, and cash flows for
each of the three years in the period ended December 31, 1998.
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, 1998 and 1997, and the results of its operations and
its cash flows for each of the three years in the period ended
December 31, 1998 in conformity with generally accepted
accounting principles.








February 22, 1999
<PAGE>
ML LIFE INSURANCE COMPANY OF NEW YORK
(A wholly-owned subsidiary of Merrill Lynch Insurance Group, Inc.)

BALANCE SHEETS
AS OF DECEMBER 31, 1998 AND 1997
(Dollars in Thousands)
<TABLE>
<CAPTION>

ASSETS                                                                    1998                  1997
- --------                                                             -------------         -------------
<S>                                                                  <C>                   <C>
INVESTMENTS:                                                                                
 Fixed maturity securities, at estimated fair value                                         
   (amortized cost: 1998 - $197,588; 1997 - $250,695)                $    200,681          $    255,958
 Equity securities, at estimated fair value                                                 
   (cost: 1998 - $14,684; 1997 - $5,830)                                   13,718                 5,029
 Policy loans on insurance contracts                                       88,083                88,163
                                                                     -------------         -------------
   Total Investments                                                      302,482               349,150
                                                                                            
                                                                                            
                                                                                            
CASH AND CASH EQUIVALENTS                                                  18,707                10,063
ACCRUED INVESTMENT INCOME                                                   4,968                 5,416
DEFERRED POLICY ACQUISITION COSTS                                          29,742                30,406
REINSURANCE RECEIVABLES                                                       652                   429
OTHER ASSETS                                                                4,261                 3,405
SEPARATE ACCOUNTS ASSETS                                                  887,170               739,712
                                                                     -------------         -------------
TOTAL ASSETS                                                         $  1,247,982          $  1,138,581
                                                                     =============         =============

</TABLE>






See notes to financial statements.
<PAGE>
<TABLE>
<CAPTION>
LIABILITIES AND STOCKHOLDER'S EQUITY
- ------------------------------------
                                                                         1998                   1997
                                                                     -------------         -------------
<S>                                                                  <C>                   <C>
LIABILITIES:                                                        
 POLICY LIABILITIES AND ACCRUALS:                                   
   Policyholders' account balances                                   $    269,246          $    307,333
   Claims and claims settlement expenses                                    2,986                 2,007
                                                                     -------------         -------------
          Total policy liabilities and accruals                           272,232               309,340

 OTHER POLICYHOLDER FUNDS                                                   1,783                 1,941
 FEDERAL INCOME TAXES - DEFERRED                                              119                 1,905
 FEDERAL INCOME TAXES - CURRENT                                             1,347                 2,255
 AFFILIATED PAYABLES - NET                                                  1,253                 3,492
 OTHER LIABILITIES                                                          2,124                 2,155
 SEPARATE ACCOUNTS LIABILITIES                                            887,170               739,712
                                                                     -------------         -------------
          Total Liabilities                                             1,166,028             1,060,800
                                                                     -------------         -------------
STOCKHOLDER'S EQUITY:                                               
 Common stock, $10 par value - 220,000 shares                       
   authorized, issued and outstanding                                       2,200                 2,200
 Additional paid-in capital                                                66,259                66,259
 Retained earnings                                                         14,462                 9,692
 Accumulated other comprehensive loss                                        (967)                 (370)
                                                                     -------------         -------------
          Total Stockholder's Equity                                       81,954                77,781
                                                                     -------------         -------------
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                           $  1,247,982          $  1,138,581
                                                                     =============         =============

</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, 1998, 1997 AND 1996
(Dollars in Thousands)
<TABLE>
<CAPTION>


                                                                         1998                  1997                  1996
                                                                     -------------         -------------         -------------
<S>                                                                  <C>                   <C>                   <C>
REVENUES:                                                                                              
 Investment revenue:                                                                                   
   Net investment income                                             $     21,549          $     25,465          $     27,520
   Net realized investment gains (losses)                                  (1,998)                1,947                 2,169
 Policy charge revenue                                                     15,484                13,064                11,959
                                                                     -------------         -------------         -------------
        Total Revenues                                                     35,035                40,476                41,648
                                                                     -------------         -------------         -------------
BENEFITS AND EXPENSES:                                                                                 
 Interest credited to policyholders' account balances                      13,832                14,532                16,586
 Market value adjustment expense                                              567                   232                   301
 Policy benefits (net of reinsurance recoveries: 1998 - $1,191                                         
   1997 - $690; 1996 - $1,584)                                              1,630                   781                 1,311
 Reinsurance premium ceded                                                  1,705                 1,584                 1,262
 Amortization of deferred policy acquisition costs                          5,759                 4,119                 3,784
 Insurance expenses and taxes                                               4,900                 4,563                 4,595
                                                                     -------------         -------------         -------------
        Total Benefits and Expenses                                        28,393                25,811                27,839
                                                                     -------------         -------------         -------------
 
        Earnings Before Federal Income Tax Provision                        6,642                14,665                13,809
                                                                                                       
FEDERAL INCOME TAX PROVISION (BENEFIT):                                                                
 Current                                                                    3,337                 2,905                   102
 Deferred                                                                  (1,465)                2,068                 4,488
                                                                     -------------         -------------         -------------
        Total Federal Income Tax Provision                                  1,872                 4,973                 4,590
                                                                     -------------         -------------         -------------
NET EARNINGS                                                         $      4,770          $      9,692          $      9,219
                                                                     =============         =============         =============

</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 COMPREHENSIVE INCOME
FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
(Dollars in Thousands)
<TABLE>
<CAPTION>


                                                                          1998                 1997                 1996
                                                                     -------------         ------------         -------------
<S>                                                                  <C>                   <C>                  <C>
NET EARNINGS                                                         $      4,770          $     9,692          $      9,219
                                                                     -------------         ------------         -------------
OTHER COMPREHENSIVE LOSS, NET OF TAX:                                                                  
                                                                                                       
 Net unrealized gains (losses) on investment securities:                                               
   Net unrealized holding losses arising during the period                 (4,329)                (413)               (4,206)
   Reclassification adjustment for (gains) losses included 
     in net earnings                                                        1,994               (1,771)               (1,858)
                                                                     -------------         ------------         -------------
    Net unrealized losses on investment securities                         (2,335)              (2,184)               (6,064)
                                                                                                       
    Adjustments for:                                                                                    
              Policyholder liabilities                                      1,417                  (70)                5,380
                                                                                                       
 Income tax benefit related to items of                                                                
   other comprehensive loss                                                   321                  789                   240
                                                                     -------------         ------------         -------------
 Other comprehensive loss, net of tax                                        (597)              (1,465)                 (444)
                                                                     -------------         ------------         -------------
COMPREHENSIVE INCOME                                                 $      4,173          $     8,227          $      8,775
                                                                     =============         ============         =============

</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, 1998, 1997 AND 1996
(Dollars in Thousands)
<TABLE>
<CAPTION>

                                                                                                    Accumulated    
                                                                 Additional                            other             Total
                                                 Common           paid-in          Retained        comprehensive      Stockholder's
                                                 stock            Capital          earnings        income (loss)         equity
                                              -----------       -----------       -----------      -------------      -------------
<S>                                           <C>               <C>               <C>              <C>                <C>
BALANCE, JANUARY 1, 1996                      $    2,200        $   83,006        $   24,034       $     1,539        $   110,779
                                                                                                                
 Dividend to Parent                                                (10,966)          (24,034)                             (35,000)
 Net earnings                                                                          9,219                                9,219
 Other comprehensive loss, net of tax                                                                     (444)              (444)
                                              -----------       -----------      ------------      ------------       ------------
BALANCE, DECEMBER 31, 1996                         2,200            72,040             9,219             1,095             84,554
                                                                                                                
 Dividend to Parent                                                 (5,781)           (9,219)                             (15,000)
 Net earnings                                                                          9,692                                9,692
 Other comprehensive loss, net of tax                                                                   (1,465)            (1,465)
                                              -----------      ------------      ------------      ------------       ------------
BALANCE, DECEMBER 31, 1997                         2,200            66,259             9,692              (370)            77,781
                                                                                                                
 Net earnings                                                                          4,770                                4,770
 Other comprehensive loss, net of tax                                                                     (597)              (597)
                                              -----------      ------------      ------------      ------------       ------------
BALANCE, DECEMBER 31, 1998                    $    2,200       $    66,259       $    14,462       $      (967)       $    81,954
                                              ===========      ============      ============      ============       ============

</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, 1998, 1997 AND 1996
(Dollars in Thousands)
<TABLE>
<CAPTION>


                                                                         1998                 1997                 1996
                                                                     ------------         ------------         ------------
<S>                                                                  <C>                  <C>                  <C>
OPERATING ACTIVITIES:                                                                                  
  Net earnings                                                       $     4,770          $     9,692          $     9,219
   Adjustments to reconcile net earnings to net cash and                                                
    cash equivalents provided (used) by operating activities:                                  
   Amortization of deferred policy acquisition costs                       5,759                4,119                3,784
   Capitalization of policy acquisition costs                             (5,095)              (5,253)              (2,134)
   Amortization (accretion) of investments                                  (262)                (239)                   1
   Net realized investment (gains) losses                                  1,998               (1,947)              (2,169)
   Interest credited to policyholders' account balances                   13,832               14,532               16,586
   Provision (benefit) for deferred Federal income tax                    (1,465)               2,068                4,488
   Changes in operating assets and liabilities:                                                        
     Accrued investment income                                               448                  536                  651
     Claims and claims settlement expenses                                   979                 (565)                (329)
     Federal income taxes - current                                         (908)                 156                1,914
     Other policyholder funds                                               (158)                 781                  421
     Affiliated payables - net                                            (2,239)              (1,534)                 964
   Policy loans on insurance contracts                                        80               (2,615)              (3,475)
   Other, net                                                             (1,110)               2,306               (3,951)
                                                                     ------------         ------------         ------------
   Net cash and cash equivalents provided by operating activites          16,629               22,037               25,970
                                                                     ------------         ------------         ------------
INVESTING ACTIVITIES:                                                                                  
   Sales of available-for-sale securities                                102,967               88,882              155,645
   Maturities of available-for-sale securities                            59,161               51,060               34,455
   Purchases of available-for-sale securities                           (119,611)            (120,965)            (162,828)
   Mortgage loans principal payments received                                  -                2,057                1,975
                                                                     ------------         ------------         ------------
   Net cash and cash equivalents provided by investing activities         42,517               21,034               29,247
                                                                     ------------         ------------         ------------

</TABLE>






See notes to financial statements.
(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, 1998, 1997 AND 1996
(Continued) (Dollars In Thousands)
<TABLE>
<CAPTION>

                                                                         1998                  1997                  1996
                                                                     -------------         -------------         -------------
<S>                                                                  <C>                   <C>                   <C>
FINANCING ACTIVITIES:                                                                                  
   Dividends paid to parent                                          $          -          $    (15,000)         $    (35,000)
   Policyholders' account balances:                                                                    
    Deposits                                                               94,226               106,983                32,158
    Withdrawals (including transfers to/from Separate Accounts)          (144,728)             (132,819)              (61,934)
                                                                     -------------         -------------         -------------
    Net cash and cash equivalents used by financing activites             (50,502)              (40,836)              (64,776)
                                                                     -------------         -------------         -------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                        8,644                 2,235                (9,559)
                                                                                                       
CASH AND CASH EQUIVALENTS:                                                                             
 Beginning of year                                                         10,063                 7,828                17,387
                                                                     -------------         -------------         -------------
 End of year                                                         $     18,707          $     10,063          $      7,828
                                                                     =============         =============         =============
Supplementary Disclosure of Cash Flow Information:                                                    
 Cash paid to (received from) affiliates for:                                                         
   Federal income taxes                                              $      4,245          $      2,749          $     (1,812)
   Interest                                                                   148                   494                   440

</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

 Description of Business: ML Life Insurance Company of New York
 (the "Company") is a wholly-owned subsidiary of Merrill Lynch
 Insurance Group, Inc. ("MLIG"). The Company is an indirect
 wholly-owned subsidiary of Merrill Lynch & Co., Inc. ("Merrill
 Lynch & Co.").
 
 The Company sells non-participating life insurance and annuity
 products primarily variable life insurance, variable annuities,
 market value adjusted annuities and immediate annuities. The
 Company is licensed to sell insurance in nine states; however,
 it currently limits its marketing activities to the State of
 New York. The Company markets its products solely through the
 retail network of Merrill Lynch, Pierce, Fenner & Smith,
 Incorporated ("MLPF&S"), a wholly-owned broker-dealer
 subsidiary of Merrill Lynch & Co.
 
 Basis of Reporting: The accompanying financial statements have
 been prepared in conformity with generally accepted accounting
 principles and prevailing industry practices, both of which
 require management to make estimates that affect the reported
 amounts and disclosure of contingencies in the financial
 statements. Actual results could differ from those estimates.
 
 For the purpose of reporting 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.
 
 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
 mortality risk and cost of insurance, deferred sales charges, 
 policy administration charges and/or withdrawal charges assessed
 against policyholders' account balances during the period.
 
 Investments: The Company's investments in fixed maturity and
 equity securities are classified as available-for-sale and are
 carried at estimated fair value with unrealized gains and
 losses included in stockholder's equity as a component of
 accumulated other comprehensive loss, net of tax.  If 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).
 
 For fixed maturity securities, premiums are amortized to the
 earlier of the call or maturity date, discounts are accreted to
 the maturity date, and interest income is accrued daily. For
 equity securities, dividends are recognized on the ex-dividend
 date. Realized gains and losses on the sale or maturity of the
 investments are determined on the basis of specific identification.
 
 Certain fixed maturity securities are considered non-investment
 grade. The Company defines non-investment grade fixed maturity
 securities as unsecured debt obligations that do not have a rating
 equivalent to Standard and Poor's (or similar rating agency)
 BBB- or higher.
<PAGE>
 
 All outstanding mortgage loans were repaid during 1997.  The
 Company recognized income from mortgage loans based on the cash
 payment interest rate of the loan, which may have been
 different from the accrual interest rate of the loan for
 certain mortgage loans. The Company recognized a realized gain
 at the date of the satisfaction of the loan at contractual
 terms for loans where there was a difference between the cash
 payment interest rate and the accrual interest rate. For all
 loans, the Company stopped accruing income when an interest
 payment default either occurred or was probable.  Impairments
 of mortgage loans were established as valuation allowances and
 recorded to net realized investment gains or losses.
 
 Policy loans on insurance contracts are stated at unpaid
 principal balances.
 
 Deferred Policy Acquisition Costs: Policy acquisition costs for
 life and annuity contracts are deferred and amortized based on
 the estimated future gross profits for each group of contracts.
 These future gross profit estimates are subject to periodic
 evaluation by the Company, with necessary revisions applied
 against amortization to date. It is reasonably possible that
 estimates of future gross profits could be reduced in the
 future, resulting in a material reduction in the carrying
 amount of deferred policy acquisition costs.
 
 Policy acquisition costs are principally commissions and a
 portion of certain other expenses relating to policy
 acquisition, underwriting and issuance that are primarily
 related to and vary with the production of new business.
 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. The deferred costs are amortized in
 proportion to the estimated future gross profits over the
 anticipated life of the acquired insurance contracts utilizing
 an interest methodology.
 
 The Company has entered into an assumption reinsurance
 agreement with an unaffiliated insurer. The acquisition costs
 relating to this agreement are being amortized over a twenty-
 year period using an effective interest rate of 7.5%. This
 reinsurance agreement provides for payment of contingent ceding
 commissions based upon the persistency and mortality experience
 of the insurance contracts assumed. Any payments made for the
 contingent ceding commissions will be capitalized and amortized
 using an identical methodology as that used for the initial
 acquisition costs. The following is a reconciliation of the
 acquisition costs related to the reinsurance agreement for the
 years ended December 31:

                                     1998             1997             1996
                                 ------------     ------------     ------------
Beginning balance                $    16,550      $    17,151      $    17,654
Capitalized amounts                      691              577              577
Interest accrued                       1,241            1,651            1,566
Amortization                          (5,698)          (2,829)          (2,646)
                                 ------------     ------------     ------------
Ending balance                   $    12,784      $    16,550      $    17,151
                                 ============     ============     ============
<PAGE>
 The following table presents the expected amortization, net of
 interest accrued, of these deferred acquisition costs over the
 next five years. The amortization may be adjusted based on
 periodic evaluation of the expected gross profits on the
 reinsured policies.
 
                        1999  $905
                        2000  $785
                        2001  $747
                        2002  $712
                        2003  $700
 
 
 Separate Accounts: Separate Accounts are established in
 conformity with New York State Insurance Law, the Company's
 domiciliary state, and are generally not chargeable with
 liabilities that arise from any other business of the Company.
 Separate Accounts assets may be subject to general claims of
 the Company only to the extent the value of such assets exceeds
 Separate Accounts liabilities.
 
 Net investment income and net realized and unrealized gains
 (losses) attributable to Separate Accounts assets accrue
 directly to the policyholder and are not reported as revenue in
 the Company's Statement of Earnings.
 
 Assets and liabilities of Separate Accounts, representing net
 deposits and accumulated net investment earnings less fees,
 held primarily for the benefit of policyholders, are shown as
 separate captions in the balance sheets.
 
 Policyholders' Account Balances: Liabilities for the Company's
 universal life type contracts, including its life insurance and
 annuity products, are equal to the full accumulation value of
 such contracts as of the valuation date plus deficiency
 reserves for certain products. Interest-crediting rates for the
 Company's fixed-rate products are as follows:
 
 Interest-sensitive life products        4.00% -  5.00%
 Interest-sensitive deferred annuities   3.70% -  8.23%
 Immediate annuities                     3.00% - 10.00%
 
 These rates may be changed at the option of the Company,
 subject to minimum guarantees, after initial guaranteed rates
 expire.
 
 Claims and Claims Settlement Expenses: For life insurance
 products, the liability equals the death benefit for claims
 that have been reported to the Company and an estimate based
 upon prior experience for unreported claims.   For annuity
 products, the liability equals the guaranteed minimum death
 benefit reserve.
 
 Income Taxes: The results of operations of the Company are
 included in the consolidated Federal income tax return of
 Merrill Lynch & Co. The Company has entered into a tax-sharing
 agreement with Merrill Lynch & Co. whereby the Company will
 calculate its current tax provision based on its operations.
 Under the agreement, the Company periodically remits to Merrill
 Lynch & Co. its current federal tax liability.
 <PAGE>
 The Company uses the asset and liability method in providing
 income taxes on all transactions that have been recognized in
 the financial statements.  The asset and liability method
 requires that deferred taxes be adjusted to reflect the tax
 rates at which future taxable amounts will be settled or
 realized.  The effects of tax rate changes on future deferred
 tax liabilities and deferred tax assets, as well as other
 changes in income tax laws, are recognized in net earnings in
 the period such changes are enacted.  Valuation allowances are
 established when necessary to reduce deferred tax assets to the
 amounts expected to be realized.
 
 Insurance companies are generally subject to taxes on premiums
 and in substantially all states are exempt from state income
 taxes.
 
 Accounting Pronouncements: During 1998, the Company adopted
 SFAS No. 131, "Disclosures about Segments of an Enterprise and
 Related Information".  This pronouncement requires a Company to
 present disaggregated information based on the internal
 segments used in managing its business. Adoption did not impact
 the Company's financial position or results of operations, but
 it did affect the presentation of the Company's disclosures
 (See note 9).

 In June 1998, the FASB issued SFAS No. 133, "Accounting for
 Derivative Instruments and for Hedging Activities".  This
 pronouncement will be effective for annual periods beginning
 after June 15, 1999.  Adoption of this pronouncement is not
 expected to have a material impact on the Company's financial
 position or results of operations.
 
NOTE 2.   ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
 
 Financial instruments are carried at fair value or amounts that
 approximate fair value.  The carrying value of financial
 instruments as of December 31 were:
 
                                                  1998            1997
                                              ------------    ------------
  Assets:   
   Fixed maturity securities (1)              $   200,681     $   255,958
   Equity securities (1)                           13,718           5,029
   Policy loans on insurance contracts (2)         88,083          88,163
   Cash and cash equivalents (3)                   18,707          10,063
   Separate Accounts assets (4)                   887,170         739,712
                                              ------------    ------------
  Total financial instruments                 $ 1,208,359     $ 1,098,925
                                              ============    ============
 
 (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 model, 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, 1998 and 1997, securities
      without a readily ascertainable market value, having an
      amortized cost of $33,427 and $47,064, had an estimated
      fair value of $33,879 and $48,188, respectively.
 <PAGE>
 (2)  The Company estimates the fair value of policy loans as
      equal to the book value of the loans. Policy loans are
      fully collateralized by the account value of the
      associated insurance contracts, and the spread between the
      policy loan interest rate and the interest rate credited
      to the account value held as collateral is fixed.
 
 (3)  The estimated fair value of cash and cash equivalents
      approximates the carrying value.
 
 (4)  Assets held in Separate Accounts are carried at quoted
      market values.
 
NOTE 3:   INVESTMENTS

 The amortized cost and estimated fair value of investments in
 fixed maturity and equity securities as of December 31 were:
<TABLE>
<CAPTION>
 
                                                                            1998
                                              ------------------------------------------------------------------
                                                 Cost /             Gross            Gross           Estimated
                                               Amortized          Unrealized       Unrealized          Fair
                                                 Cost               Gains            Losses            Value
                                              ------------      ------------      ------------      ------------
<S>                                           <C>               <C>               <C>               <C>
  Fixed maturity securities:                                                                        
   Corporate debt securities                  $   159,421       $     3,404       $     1,224       $   161,601
   Mortgage-backed securities                      13,258               443                54            13,646
   U.S. government and agencies                    22,912               869                48            23,734
   Foreign governments                              1,997                 -               297             1,700
                                              ------------      ------------      ------------      ------------
     Total fixed maturity securities          $   197,588       $     4,716       $     1,623       $   200,681
                                              ============      ============      ============      ============
  Equity securities:                                                                                
   Non-redeemable preferred stocks            $    13,361       $        58       $       257       $    13,162
   Common stocks                                    1,323                 -               767               556
                                              ------------      ------------      ------------      ------------
     Total equity securities                  $    14,684       $        58       $     1,024       $    13,718
                                              ============      ============      ============      ============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                            1997
                                              ------------------------------------------------------------------
                                                 Cost /            Gross             Gross           Estimated
                                                Amortized        Unrealized        Unrealized          Fair
                                                  Cost             Gains             Losses            Value
                                              ------------      ------------      ------------      ------------
<S>                                           <C>               <C>               <C>               <C>    
  Fixed maturity securities:                                                                       
   Corporate debt securities                  $   198,266       $     4,595       $       777       $   202,084
   Mortgage-backed securities                      34,726             1,135                 5            35,856
   U.S. government and agencies                    13,593               268                11            13,850
   Municipals                                       2,090                90                 -             2,180
   Foreign governments                              2,020                 -                32             1,988
                                              ------------      ------------      ------------      ------------
     Total fixed maturity securities          $   250,695       $     6,088       $       825       $   255,958
                                              ============      ============      ============      ============
  Equity securities:                                                                               
   Non-redeemable preferred stocks            $     4,507       $         -       $        34       $     4,473
   Common stocks                                    1,323                 -               767               556
                                              ------------      ------------      ------------      ------------
     Total equity securities                  $     5,830       $         -       $       801       $     5,029
                                              ============      ============      ============      ============
</TABLE>

 The amortized cost and estimated fair value of fixed maturity
 securities at December 31, 1998 by contractual maturity were:

                                                                Estimated
                                               Amortized          Fair
                                                  Cost            Value
                                              -----------      -----------
  Fixed maturity securities:                                         
   Due in one year or less                    $   30,410       $   29,997
   Due after one year through five years          79,961           81,584
   Due after five years through ten years         47,930           48,689
   Due after ten years                            26,029           26,765
                                              -----------      -----------
                                                 184,330          187,035
   Mortgage-backed securities                     13,258           13,646
                                              -----------      -----------
   Total fixed maturity securities            $  197,588       $  200,681
                                              ===========      ===========

 Fixed maturity securities not due at a single maturity date
 have been included in the preceding table in the year of final
 maturity. Expected maturities may differ from contractual
 maturities because borrowers may have the right to call or
 prepay obligations with or without call or prepayment penelties.
<PAGE>
 
 The amortized cost and estimated fair value of fixed maturity
 securities at December 31, 1998 by rating agency equivalent were:

                                                                Estimated
                                              Amortized           Fair
                                                 Cost             Value
                                              -----------      -----------

  AAA                                         $   53,959       $   55,431
  AA                                               5,484            5,515
  A                                               53,720           54,593
  BBB                                             74,577           76,069
  Non-investment grade                             9,848            9,073
                                              -----------      -----------
   Total fixed maturity securities            $  197,588       $  200,681
                                              ===========      ===========
 
 The Company has recorded certain adjustments to deferred policy
 acquisition costs and policyholders' account balances in
 conjunction with investments classified as available-for-sale.
 The Company adjusts those assets and liabilities as if the
 unrealized investment gains or losses from available-for-sale
 investments had actually been realized, with corresponding
 credits or charges reported in stockholder's equity as a
 component of accumulated other comprehensive loss, net of
 taxes. The following reconciles net unrealized investment gains
 (losses) on available-for-sale investments as of December 31:

                                                         1998          1997
                                                     -----------   -----------
  Assets:                                                            
   Fixed maturity securities                         $    3,093    $    5,263
   Equity securities                                       (966)         (801)
                                                     -----------   -----------
                                                          2,127         4,462
                                                     -----------   -----------
  Liabilities:                                                      
   Policyholders' account balances                        3,615         5,032
   Federal income taxes - deferred                         (521)         (200)
                                                     -----------   -----------
                                                          3,094         4,832
                                                     -----------   -----------
  Stockholder's equity:                                               
   Accumulated other comprehensive loss              $     (967)   $     (370)
                                                     ===========   ===========
<PAGE>
 Proceeds and gross realized investment gains and losses from
 the sale of available-for-sale securities for the years ended
 December 31 were:
 
                                          1998           1997          1996
                                       -----------   -----------   -----------
  Proceeds                             $  102,967    $   88,882    $  155,645
  Gross realized investment gains           2,096         4,077         2,677
  Gross realized investment losses          4,094         2,130           508

 
 The company owned investment securities of $1,104 and $1,076
 that were deposited with insurance regulatory authorities at
 December 31, 1998 and 1997, respectively.

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

                                               1998        1997         1996
                                           -----------  -----------  -----------

  Fixed maturity securities                $   16,244   $   19,815   $   22,153
  Equity securities                               734          761          183
  Mortgage loans                                    -           81          388
  Policy loans on insurance contracts           4,316        4,333        4,133
  Cash and cash equivalents                       761        1,293        1,559
  Other                                            29           65            -
                                           -----------  -----------  -----------
  Gross investment income                      22,084       26,348       28,416
  Less investment expenses                       (535)        (883)        (896)
                                           -----------  -----------  -----------
  Net investment income                    $   21,549   $   25,465   $   27,520
                                           ===========  ===========  ===========
 
 Net realized investment gains (losses), including changes in
 valuation allowances, for the years ended December 31:
 
                                               1998         1997         1996
                                           -----------  -----------  -----------
  Fixed maturity securities                $   (1,944)  $   (1,268)  $      657
  Equity securities                               (54)       3,215        1,512
                                           -----------  -----------  -----------
  Net realized investment gains (losses)   $   (1,998)  $    1,947   $    2,169
                                           ===========  ===========  ===========

<PAGE>
NOTE 4:   FEDERAL INCOME TAXES
 
 The following is a reconciliation of the provision for income
 taxes based on earnings before federal income taxes, computed
 using the Federal statutory tax rate, with the provision for
 income taxes for the years ended December 31:
 
                                               1998         1997        1996
                                           -----------  -----------  -----------
  Provision for income taxes computed at                                
   Federal statutory rate                  $    2,325   $    5,133   $    4,833
  State corporate income taxes                      -            -          (10)
  Decrease in income taxes resulting from:                           
     Dividend received deduction                 (300)        (160)        (235)
     Foreign tax credit                          (153)           -            -
     Other                                          -            -            2
                                           -----------  -----------  -----------
       Federal income tax provision        $    1,872   $    4,973   $    4,590
                                           ===========  ===========  ===========

 The Federal statutory rate for each of the three years in the
 period ended December 31, 1998 was 35%.
 
 The Company provides for deferred income taxes resulting from
 temporary differences that arise from recording certain
 transactions in different years for income tax reporting
 purposes than for financial reporting purposes. The sources of
 these differences and the tax effect of each are as follows:
<TABLE>
<CAPTION>
 
                                                         1998              1997              1996
                                                      -----------       -----------       -----------
<S>                                                   <C>               <C>               <C> 
  Deferred policy acquisition costs                   $     (158)       $      315        $     (259)
   Policyholders' account balances                          (659)             (140)            4,053
   Liability for guaranty fund assessments                     -               (50)               50
   Investment adjustments                                   (629)            1,943               642
   Other                                                     (19)                -                 2
                                                      -----------       -----------       -----------
  Deferred Federal income tax provision (benefit)     $   (1,465)       $    2,068        $    4,488
                                                      ===========       ===========       ===========
 </TABLE>
<PAGE>
  
 Deferred tax assets and liabilities as of December 31 are
 determined as follows:

                                                 1998             1997
                                             -----------      -----------
  Deferred tax assets:                                                   
   Policyholders' account balances           $    5,023       $    4,364
   Investment adjustments                           625               (4)
   Net unrealized investment loss                   521              200
   Other                                             19                -
                                             -----------      -----------
      Total deferred tax assets                   6,188            4,560
                                             -----------      -----------

  Deferred tax liabilities:                                              
   Deferred policy acquisition costs              6,307            6,465
                                             -----------      -----------
      Net deferred tax liability             $      119       $    1,905
                                             ===========      ===========
 
 The Company anticipates that all deferred tax assets will be
 realized, therefore no valuation allowance has been provided.

NOTE 5:   REINSURANCE

 In the normal course of business, the Company seeks to limit
 its exposure to loss on any single insured life and to recover
 a portion of benefits paid by ceding reinsurance to other
 insurance enterprises or reinsurers under indemnity reinsurance
 agreements, primarily excess coverage and coinsurance
 agreements. The maximum amount of mortality risk retained by
 the Company is approximately $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 insolvencies. The Company holds collateral under
 reinsurance agreements in the form of letters of credit and
 funds withheld totaling $154 that can be drawn upon for
 delinquent reinsurance recoverables.
<PAGE>
 
 As of December 31, 1998, the Company had the following life
 insurance in-force:
<TABLE>
<CAPTION>
 
                                                                                                              Percentage
                                                       Ceded to           Assumed                             of amount
                                      Gross              other           from other          Net              assumed to
                                      amount           companies         companies          amount               net
                                    -----------       -----------       -----------       -----------        -----------
<S>                                 <C>               <C>               <C>               <C>                <C>
    Life insurance                                                                            
        in force                    $   900,964       $   159,582       $ 1,116,951       $ 1,858,333               60%
</TABLE>

NOTE 6:  RELATED PARTY TRANSACTIONS

 The Company and MLIG are parties to a service agreement whereby
 MLIG has agreed to provide certain accounting, data processing,
 legal, actuarial, management, advertising and other services to
 the Company. Expenses incurred by MLIG, in relation to this
 service agreement, are reimbursed by the Company on an
 allocated cost basis. Charges billed to the Company by MLIG
 pursuant to the agreement were $4,767, $4,305 and $4,258 for
 1998, 1997 and 1996 respectively. The Company is allocated
 interest expense on its accounts payable to MLIG that
 approximates the daily Federal funds rate. Total intercompany
 interest paid was $69, $64 and $74 for 1998, 1997 and 1996,
 respectively.
 
 The Company and Merrill Lynch Asset Management, LP ("MLAM") are
 parties to a service agreement whereby MLAM has agreed to
 provide certain invested asset management services to the
 Company. The Company pays a fee to MLAM for these services
 through the MLIG service agreement. Charges attributable to
 this agreement and allocated to the Company by MLIG were $157,
 $159 and $186 for 1998, 1997 and 1996, respectively.
 
 The Company has a general agency agreement with Merrill Lynch
 Life Agency Inc. ("MLLA") whereby registered representatives of
 MLPF&S, who are the Company's licensed insurance agents,
 solicit applications for contracts to be issued by the Company.
 MLLA is paid commissions for the contracts sold by such agents.
 Commissions paid to MLLA were $3,798, $4,130 and $1,334 for
 1998, 1997 and 1996, respectively. Substantially all of these
 commissions were capitalized as deferred policy acquisitions
 costs and are being amortized in accordance with the policy
 discussed in Note 1.
<PAGE>
 
 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,
 1998 and 1997, the outstanding loan balance was $434 and
 $1,156, respectively. Repayments made on this loan during 1998
 and 1997 were $722 and $1,919, respectively.  There were no
 repayments made during 1996.  Loan interest was calculated at
 LIBOR plus 150 basis points. Intercompany interest paid during
 1998, 1997 and 1996 was $79, $359 and $366, respectively.

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

NOTE 7:   STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS

 Notice of intention to declare a dividend must be filed with
 the New York Superintendent of Insurance who may disallow the
 payment.  During 1998, no dividend request was filed.  During
 1997 and 1996, the Company paid dividends of $15,000 and
 $35,000, respectively, to MLIG.  Statutory capital and surplus
 at December 31, 1998 and 1997, was $55,851 and $51,080,
 respectively.

 Applicable insurance department regulations require that the
 Company report its accounts in accordance with statutory
 accounting practices. Statutory accounting practices primarily
 differ from the principals utilized in 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 1998, 1997 and 1996 was
 $5,405, $9,888 and $12,884, respectively.
 
 The National Association of Insurance Commissioners ("NAIC")
 utilizes the Risk Based Capital ("RBC") adequacy monitoring
 system. The RBC calculates the amount of adjusted capital that
 a life insurance company should have based upon that company's
 risk profile. As of December 31, 1998, and 1997, based on the
 RBC formula, the Company's total adjusted capital level was
 761% and 649%, respectively, of the minimum amount of capital
 required to avoid regulatory action.
 
 In March 1998, the NAIC adopted the Codification of Statutory
 Accounting Principles ("Codification").  The Codification,
 which is intended to standardize regulatory accounting and
 reporting for the insurance industry, is proposed to be
 effective January 1, 2001. However, statutory accounting
 principles will continue to be established by individual state
 laws and permitted practices and it is uncertain when, or if,
 the state of New York will require adoption of Codification for
 the preparation of statutory financial statements.
 Codification is not expected to have a material impact on the
 Company's capital requirements or statutory financial
 statements.
<PAGE>
NOTE 8:   COMMITMENTS AND CONTINGENCIES

 State insurance laws generally require that all life insurers
 who are licensed to transact business within a state become
 members of the state's life insurance guaranty association.
 These associations have been established for the protection of
 policyholders from loss (within specified limits) as a result
 of the insolvency of an insurer. At the time an insolvency
 occurs, the guaranty association assesses the remaining members
 of the association an amount sufficient to satisfy the
 insolvent insurer's policyholder obligations (within specified
 limits). Based upon the public information available at this
 time, management believes the Company has no material financial
 obligations to state guaranty associations.
 
 In the normal course of business, the Company is subject to
 various claims and assessments. Management believes the
 settlement of these matters would not have a material effect on
 the financial position or results of operations of the Company.
 
NOTE 9.   SEGMENT INFORMATION

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

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

 The accounting policies of the business segments are the same
 as those described in the summary of significant accounting
 policies.  All revenue and expense transactions are recorded at
 the product level and accumulated at the business segment level
 for review by management.
 
 The "Other" category, presented in the following segment
 financial information, represents assets and related earnings
 that do not support policyholder liabilities.
<PAGE>
 The following table summarizes each business segment's
 contribution to the consolidated amounts:
<TABLE>
<CAPTION>

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

  Policy benefits                                  1,570               60                -            1,630
  Reinsurance premium ceded                        1,705                -                -            1,705
  DAC amortization                                 3,571            2,188                -            5,759
  Other non-interest expenses                      1,973            3,494                -            5,467
                                              -----------      -----------      -----------      -----------
  Total non-interest expenses                      8,819            5,742                -           14,561
                                              -----------      -----------      -----------      -----------
  Net earnings before Federal income                
      tax provision (benefit)                        442            3,511            2,689            6,642
  Income tax expense (benefit)                        (7)             938              941            1,872
                                              -----------      -----------      -----------      -----------
  Net earnings                                $      449       $    2,573       $    1,748       $    4,770
                                              ===========      ===========      ===========      ===========
  Balance Sheet Information:                                                                                 
                                                                                                             
  Total assets                                $  481,305        $ 720,478        $  46,182       $1,247,965
  Deferred policy acquisition costs           $   15,325        $  14,417        $       -       $   29,742
  Policy liabilities and accruals             $  103,926        $ 168,306        $       -       $  272,232
  Other policyholder funds                    $    1,319        $       -        $     464       $    1,783
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
       
                                                 Life                                               
 1997                                          Insurance         Annuities          Other            Total
- --------                                      -----------       -----------      -----------      -----------
<S>                                           <C>               <C>              <C>              <C>
  Net interest spread (a)                     $    1,399        $    6,060       $    3,474       $   10,933
  Other revenues                                   7,759             7,172               80           15,011
                                              -----------       -----------      -----------      -----------
  Net revenues                                     9,158            13,232            3,554           25,944
                                              -----------       -----------      -----------      -----------

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

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

                                                 Life                                               
 1996                                          Insurance        Annuities          Other            Total
- --------                                      -----------      -----------      -----------      ------------
<S>                                           <C>              <C>              <C>              <C>
  Net interest spread (a)                     $    1,400       $    5,721       $    3,813       $    10,934
  Other revenues                                   7,680            6,431               17            14,128
                                              -----------      -----------      -----------      ------------
  Net revenues                                     9,080           12,152            3,830            25,062
                                              -----------      -----------      -----------      ------------

  Policy benefits                                  1,311                -                -             1,311
  Reinsurance premium ceded                        1,262                -                -             1,262
  DAC amortization                                 1,736            2,048                -             3,784
  Other non-interest expenses                      1,755            3,141                -             4,896
                                              -----------      -----------      -----------      ------------
  Total non-interest expenses                      6,064            5,189                -            11,253
                                              -----------      -----------      -----------      ------------
  Net earnings before Federal income                                                                      
      tax provision                                3,016            6,963            3,830            13,809
  Income tax expense                                 923            2,335            1,332             4,590
                                              -----------      -----------      -----------      ------------
  Net earnings                                $    2,093       $    4,628       $    2,498       $     9,219
                                              ===========      ===========      ===========      ============
  Balance Sheet Information:  

  Total assets                                $  429,330       $  534,376       $   44,361       $ 1,008,067
  Deferred policy acquisition costs           $   18,213       $   11,059       $        -       $    29,272
  Policy liabilities and accruals             $  101,689       $  219,450       $        -       $   321,139
  Other policyholder funds                    $      994       $        -       $      166       $     1,160
</TABLE>

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

 The table below summarizes the Company's net revenues by
 product for 1998, 1997, and 1996:
<TABLE>
<CAPTION>
                                                 1998             1997             1996
                                              -----------      -----------      ----------
<S>                                           <C>              <C>              <C>
  Life Insurance                                              
       Variable Life                          $    9,045       $    8,828       $   8,790
       Interest-sensitive whole life                 216              330             290
                                              -----------      -----------      ---------- 
       Total Life Insurance                        9,261            9,158           9,080
                                              -----------      -----------      ----------
  Annuities                               
       Variable annuities                          6,240            4,673           3,602
       Interest-sensitive annuities                3,013            8,559           8,550
                                              -----------      -----------      ----------
       Total Annuities                             9,253           13,232          12,152
                                              -----------      -----------      ----------
  Other                                            2,689            3,554           3,830
                                              -----------      -----------      ----------
  Total                                       $   21,203       $   25,944       $  25,062
                                              ===========      ===========      ==========
</TABLE>

<PAGE>
   
                           PART II. OTHER INFORMATION
    
 
                          UNDERTAKING TO FILE REPORTS
 
    Subject to the terms and conditions of Section 15(d) of the Securities
Exchange Act of 1934, the undersigned Registrant hereby undertakes to file with
the Securities and Exchange Commission such supplementary and periodic
information, documents and reports as may be prescribed by any rule or
regulation of the Commission heretofore or hereafter duly adopted pursuant to
authority conferred in that section.
 
                              RULE 484 UNDERTAKING
 
    ML Life Insurance Company of New York's By-Laws provide, in Article VII,
Section 7.1 as follows:
 
    INDEMNIFICATION OF DIRECTORS, OFFICERS, EMPLOYEES AND INCORPORATORS. To the
extent permitted by the law of the State of New York and subject to all
applicable requirements thereof:
 
        a) any person made or threatened to be made a party to any action or
    proceeding, whether civil or criminal, by reason of the fact that he, his
    testator, or intestate, is or was a director, officer, employee or
    incorporator of the Company shall be indemnified by the Company;
 
        b) any person made or threatened to be made a party to any action or
    proceeding, whether civil or criminal, by reason of the fact that he, his
    testator or intestate serves or served any other organization in any
    capacity at the request of the Company may be indemnified by the Company;
    and
 
        c) the related expenses of any such person in any other of said
    categories may be advanced by the Company.
 
    Any persons serving as an officer, director or trustee of a corporation,
trust or other enterprise, including the Registrant, at the request of Merrill
Lynch are entitled to indemnification from Merrill Lynch, to the fullest extent
authorized or permitted by law, for liabilities with respect to actions taken or
omitted by such persons in any capacity in which such persons serve Merrill
Lynch or such other corporation, trust or other enterprise. Any action initiated
by any such person for which indemnification is provided shall be approved by
the Board of Directors of Merrill Lynch prior to such initiation.
 
DIRECTORS' AND OFFICERS' INSURANCE
 
    Merrill Lynch has purchased from Corporate Officers' and Directors'
Assurance Company directors' and officers' liability insurance policies which
cover, in addition to the indemnification described above, liabilities for which
indemnification is not provided under the By-Laws. The Company will pay an
allocable portion of the insurance premium paid by Merrill Lynch with respect to
such insurance policies.
 
NEW YORK BUSINESS CORPORATION LAW
 
    In addition, Sections 722, 723 and 724 of the New York Business Corporation
Law generally provide that a corporation has the power (and in some instances
the obligation) to indemnify a director or officer of the corporation, or a
person serving at the request of the corporation as a director or officer of
another corporation or other enterprise against any judgments, amounts paid in
settlement, and reasonably incurred expenses in a civil or criminal action or
proceeding if the director or officer acted in good faith in a manner he or she
reasonably believed to be in or not opposed to the best interests of the
corporation (or, in the case of a criminal action or proceeding, if he or she in
addition had no reasonable cause to believe that his or her conduct was
unlawful).
 
    Insofar as indemnification for liability arising under the Securities Act of
1933 (the "Act") may be permitted to directors, officers and controlling persons
of the Registrant pursuant to the foregoing
 
                                      II-1
<PAGE>
provisions, or otherwise, the Registrant has been advised that in the opinion of
the Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable. In the event
that a claim for indemnification against such liabilities (other than the
payment by the registrant of expenses incurred or paid by a director, officer or
controlling person of the Registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling person
in connection with the securities being registered, the Registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.
 
                    REPRESENTATION PURSUANT TO SECTION 26(e)
 
    ML Life Insurance Company of New York hereby represents that the fees and
charges deducted under the Contract, in the aggregate, are reasonable in
relation to the services rendered, the expenses expected to be incurred, and the
risks assumed by ML Life Insurance Company of New York.
 
   
               MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
                             OFFICERS AND DIRECTORS
                             AS OF DECEMBER 3, 1998
    
 
   
                                   DIRECTORS
    
 
   
                            Herbert M. Allison, Jr.
                               George A. Schieren
                                John L. Steffens
    
 
   
                                    OFFICERS
    
 
   
<TABLE>
<S>                                       <C>
Herbert M. Allison, Jr.                   President and Chief Executive Officer
John L. Steffens                          Vice Chairman of the Board
George A. Schieren                        General Counsel
Theresa Lang                              Treasurer
Andrea L. Dulberg                         Secretary
</TABLE>
    
 
   
                           EXECUTIVE VICE PRESIDENTS
    
 
   
<TABLE>
<S>                                       <C>
Thomas W. Davis                           E. Stanley O'Neal
Barry S. Friedberg                        Thomas H. Patrick
Edward L. Goldberg                        Winthrop H. Smith, Jr.
Jerome P. Kenney                          Roger M. Vasey
</TABLE>
    
 
                                      II-2
<PAGE>
   
                             SENIOR VICE PRESIDENTS
    
 
   
<TABLE>
<S>                                <C>                                <C>
Harry P. Allex                     Michael J.P. Marks                 Edward E. Sheridan
Rosemary T. Berkery                G. Kelly Martin                    Robert D. Sherman
Daniel H. Bayly                    Andrew J. Melnick                  James F. Shoaf
Michael J. Castellano              Robert J. McCann                   Howard P. Sorgen
Peter Clarke                       Athanassios N. Michas              G. Stephen Thoma
Michael R. Cowan                   Joseph H. Moglia                   Arthur L. Thomas
Richard A. Dunn                    Carlos M. Morales                  J. Arthur Urciuoli
Richard M. Fuscone                 Hisashi Moriya                     Anthony J. Vespa
Donald N. Gershuny                 Thomas O. Muller III               Conrad P. Volstad
J. Michael Giles                   Daniel T. Napoli                   Kevan V. Watts
Mark B. Goldfus                    John Qua                           Seth H. Waugh
Allen N. Jones                     Christopher R. Reeves              Madeline A. Weinstein
John G. Heimann                    George A. Schieren                 Joseph T. Willett
Theresa Lang                       Howard A. Shallcross               Robert W. Williamson
</TABLE>
    
 
   
                             FIRST VICE PRESIDENTS
    
 
   
<TABLE>
<S>                                       <C>
Robert E. Aherne                          Clarence O. Peterson, III
Charles P. Borkowski, Jr.                 Lawrence W. Roberts
Matthias B. Bowman                        Eric M. Rosenberg
John R. Cummings                          Stanley Schaefer
Richard M. Drew                           Barry G. Skolnick
Alan R. Eckert                            Thomas W. Smith
Harry J. Ferguson                         Arthur H. Sobel
Richard K. Gordon                         Kenneth S. Spirer
Brian C. Henderson                        John B. Sprung
Michael Koeneke                           Paul A. Stein
Jack Levy                                 Nathan C. Thorne
Frank M. Macioce, Jr.                     Edward J. Toohey
Donald N. Malawsky                        James R. Vallone
Barry J. Mandel                           O. Ray Vass
Orestes J. Mihaly                         Frank T. Vayda
G. Peter O'Brien                          David N. Webb
</TABLE>
    
 
                                      II-3
<PAGE>
 
   
<TABLE>
<S>                                       <C>
VICE PRESIDENTS                           ASSISTANT VICE PRESIDENTS
Leonard E. Accardo                        Gregory R. Krolikowski
Rudley B. Anthony                         Edward A. Mallaney
Joseph A. Boccuzzi                        ASSISTANT SECRETARIES
Robert G. Dieckmann                       Darryl W. Colletti
Freddy Enriquez                           Lawrence M. Egan, Jr.
Edward J. Gallagher, Jr.                  Andrea Lowenthal
Scott C. Harrison                         Margaret E. Nelson
Peter C. Lee
Richard D. Lilleston
Daniel R. Mayo
Avadhesh K. Nigam
David D. Northrop
George A. Ruth
John M. Sabatino
Michael S. Schreier
John P. Smith
Robert H. Werthman
</TABLE>
    
 
                       CONTENTS OF REGISTRATION STATEMENT
 
This Registration Statement comprises the following papers and documents:
 
    The facing sheet.
 
   
    The Prospectus consisting of 102 pages.
    
 
    Undertaking to file reports.
 
    Rule 484 Undertaking.
 
    Representation Pursuant to Section 26(e).
 
    The signatures.
 
    Written Consents of the Following Persons:
 
        (a) Barry G. Skolnick, Esq.
 
        (b) Joseph E. Crowne, Jr., F.S.A.
 
   
        (c) Sutherland Asbill & Brennan LLP
    
 
        (d) Deloitte & Touche LLP, Independent Auditors
 
    The following Exhibits:
 
<TABLE>
<S>        <C>        <C>        <C>
1.A.       (1)                   Resolution of the Board of Directors of ML Life Insurance Company of New
                                 York establishing the Separate Account (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 8 to Form S-6 Registration No.
                                 33-61672 Filed April 29, 1997)
 
           (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 Post-Effective Amendment No. 8 to Form S-6
                                 Registration No. 33-61672 Filed April 29, 1997)
</TABLE>
 
                                      II-4
<PAGE>
<TABLE>
<S>        <C>        <C>        <C>
           (b)                   Amended Sales Agreement between ML Life Insurance Company of New York and
                                 Merrill Lynch Life Agency Inc. (Incorporated by Reference to Registrant's
                                 Post-Effective Amendment No. 8 to Form S-6 Registration No. 33-61672
                                 Filed April 29, 1997)
 
           (c)                   Schedules of Sales Commissions. See Exhibit A(3)(b)
 
           (4)                   Not applicable
 
           (5)(a)     (1)        Modified Flexible Premium Variable Life Insurance Policy (Incorporated by
                                 Reference to Registrant's Post-Effective Amendment No. 6 to Form S-6
                                 Registration No. 33-51702 Filed April 29, 1997)
 
                      (2)        Modified Flexible Premium Joint and Last Survivor Variable Life Insurance
                                 Policy (Incorporated by Reference to Registrant's Post-Effective
                                 Amendment No. 6 to Form S-6 Registration No. 33-51702 Filed April 29,
                                 1997)
 
           (b)        (1)        Backdating Endorsement (Incorporated by Reference to Registrant's
                                 Post-Effective Amendment No. 6 to Form S-6 Registration No. 33-51702
                                 Filed April 29, 1997)
 
                      (2)        Guarantee of Insurability Rider (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 6 to Form S-6 Registration No.
                                 33-51702 Filed April 29, 1997)
 
                      (3)        Single Premium Immediate Annuity Rider (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 6 to Form S-6 Registration No.
                                 33-51702 Filed April 29, 1997)
 
                      (4)        Flexible Premium Joint and Last Survivor Partial Withdrawal Rider for use
                                 with Modified Flexible Premium Joint and Last Survivor Variable Life
                                 Insurance Policy (Incorporated by Reference to Registrant's
                                 Post-Effective Amendment No. 6 to Form S-6 Registration No. 33-51702
                                 Filed April 29, 1997)
 
                      (5)        Flexible Premium Partial Withdrawal Rider for use with Modified Flexible
                                 Premium Variable Life Insurance Policy (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 6 to Form S-6 Registration No.
                                 33-51702 Filed April 29, 1997)
 
                      (6)        Change of Insured Rider for use with Flexible Premium Variable Life
                                 Insurance Policy (Incorporated by Reference to Registrant's
                                 Post-Effective Amendment No. 6 to Form S-6 Registration No. 33-51702
                                 Filed April 29, 1997)
 
                      (6)(a)     Charter of ML Life Insurance Company of New York (Incorporated by
                                 Reference to Registrant's Post-Effective Amendment No. 8 to Form S-6
                                 Registration No. 33-61672 Filed April 29, 1997)
 
                      (b)        By-Laws of ML Life Insurance Company of New York (Incorporated by
                                 Reference to Registrant's Post-Effective Amendment No. 8 to Form S-6
                                 Registration No. 33-61672 Filed April 29, 1997)
 
                      (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
                                 Post-Effective Amendment No. 8 to Form S-6 Registration No. 33-61672
                                 Filed April 29, 1997)
 
                      (b)        Agreement between ML Life Insurance Company of New York and Merrill
                                 Lynch, Pierce, Fenner & Smith Incorporated (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 8 to Form S-6 Registration No.
                                 33-61672 Filed April 29, 1997)
</TABLE>
 
                                      II-5
<PAGE>
   
<TABLE>
<S>        <C>        <C>        <C>
                      (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 Post-Effective Amendment No. 8 to Form S-6 Registration No.
                                 33-61672 Filed April 29, 1997)
 
                      (e)        Form of Participation Agreement among Merrill Lynch Life Insurance
                                 Company, ML Life Insurance Company of New York and Family Life Insurance
                                 Company (Incorporated by Reference to Registrant's Post-Effective
                                 Amendment No. 3 to Form S-6 Registration No. 33-55472 Filed April 27,
                                 1994)
 
                      (f)        Form of Participation Agreement Among ML Life Insurance Company of New
                                 York, Alliance Capital Management L.P., and Alliance Fund Distributors,
                                 Inc. (Incorporated by Reference to ML Life of New York Variable Annuity
                                 Separate Account A's Post-Effective Amendment No. 10 to Form N-4
                                 Registration No. 33-43654 Filed December 9, 1996)
 
                      (g)        Form of Participation Agreement Among MFS Variable Insurance Trust, ML
                                 Life Insurance Company of New York, and Massachusetts Financial Services
                                 Company (Incorporated by Reference to ML Life of New York Variable
                                 Annuity Separate Account A's Post-Effective Amendment No. 10 to Form N-4
                                 Registration No. 33-43654 Filed December 9, 1996)
 
                      (h)        Participation Agreement By and Among AIM Variable Insurance Funds, Inc.,
                                 AIM Distributors, Inc., and ML Life Insurance Company of New York
                                 (Incorporated by Reference to ML Life of New York Variable Annuity
                                 Separate Account A's Post-Effective Amendment No. 11 to Form N-4
                                 Registration No. 33-43654 Filed April 24, 1997)
 
                      (i)        Form of Participation Agreement among ML Life Insurance Company of New
                                 York, Hotchkis and Wiley Variable Trust, and Hotchkis and Wiley
                                 (Incorporated by reference to ML of New York Variable Annuity Separate
                                 Account A's Post-Effective Amendment No. 12 to Form N-4 Registration No.
                                 33-43654 Filed May 1, 1998)
 
                      (j)        Form of Participation Agreement between ML Life Insurance Company of New
                                 York and Mercury Asset Management V.I. Funds, Inc. (Incorporated by
                                 reference to ML of New York Variable Annuity Separate Account A's
                                 Post-Effective Amendment No. 14 to Form N-4 Registration No. 33-43654
                                 Filed April 16, 1999)
 
                      (9)(a)     Service Agreement between Tandem Financial Group, Inc. and Royal Tandem
                                 Life Insurance Company (Incorporated by Reference to Registrant's
                                 Post-Effective Amendment No. 8 to Form S-6 Registration No. 33-61672
                                 Filed April 29, 1997)
 
                      (b)        Service Agreement between ML Life Insurance Company of New York and
                                 Merrill Lynch Life Insurance Company (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 8 to Form S-6 Registration No.
                                 33-61672 Filed April 29, 1997)
 
                      (10)(a)    Variable Life Insurance Application (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 6 to Form S-6 Registration No.
                                 33-51702 Filed April 29, 1997)
</TABLE>
    
 
   
                                      II-6
    
<PAGE>
   
<TABLE>
<S>        <C>        <C>        <C>
                      (b)        Variable Life Insurance Supplemental Application 1 (Incorporated by
                                 Reference to Registrant's Post-Effective Amendment No. 6 to Form S-6
                                 Registration No. 33-51702 Filed April 29, 1997)
 
                      (c)        Application for Additional Payment for Variable Life Insurance
                                 (Incorporated by Reference to Registrant's Post-Effective Amendment No. 6
                                 to Form S-6 Registration No. 33-51702 Filed April 29, 1997)
 
                      (d)        Application for Reinstatement (Incorporated by Reference to Registrant's
                                 Post-Effective Amendment No. 6 to Form S-6 Registration No. 33-51702
                                 Filed April 29, 1997)
 
                      (e)        Modified Flexible Premium Variable Life Insurance Policy (Form No.
                                 MFP87(NY) (7/94)) (Incorporated by Reference to Registrant's
                                 Post-Effective Amendment No. 4 to Form S-6 Registration No. 33-51702
                                 Filed April 28, 1995)
 
                      (f)        Modified Flexible Premium Joint and Last Survivor Variable Life Insurance
                                 Policy (Form No. MFPLS87(NY) (7/94)) (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 4 to Form S-6 Registration No.
                                 33-51702 Filed April 28, 1995)
 
                      (11)(a)    Memorandum describing ML Life Insurance Company of New York's Issuance,
                                 Transfer and Redemption Procedures (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                                 33-51794 Filed March 1, 1994)
 
                      (b)        Supplement to 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. 8 to Form S-6
                                 Registration No. 33-61672 Filed April 29, 1997)
 
2.                               See Exhibit 1.A.(5)
 
3.                               Opinion and Consent of Barry G. Skolnick, Esq. as to the legality of the
                                 securities being registered (Incorporated by Reference to Registrant's
                                 Post-Effective Amendment No. 5 to Form S-6 Registration No. 33-51794
                                 Filed April 25, 1996)
 
4.                               Not applicable
 
5.                               Not applicable
 
6.                               Opinion and Consent of Joseph E. Crowne, Jr., F.S.A. as to actuarial
                                 matters pertaining to the securities being registered
 
7.                    (a)        Power of Attorney of Frederick J.C. Butler (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                                 33-61670 Filed March 1, 1994)
 
                      (b)        Power of Attorney of Michael P. Cogswell (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                                 33-61670 Filed March 1, 1994)
 
                      (c)        Power of Attorney of Sandra K. Cox (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                                 33-61670 Filed March 1, 1994)
 
                      (d)        Power of Attorney of Joseph E. Crowne, Jr. (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-7
    
<PAGE>
<TABLE>
<S>        <C>        <C>        <C>
                      (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 Francis X. Ervin, Jr. (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 5 to Form S-6 Registration No.
                                 33-51794 Filed April 25, 1996)
 
                      (g)        Power of Attorney of Gail R. Farkas (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 5 to Form S-6 Registration No.
                                 33-51794 Filed April 25, 1996)
 
                      (h)        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)
 
                      (i)        Power of Attorney of Robert L. Israeloff (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 2 to Registrant's Form S-6
                                 Registration No. 33-61670 Filed March 1, 1994)
 
                      (j)        Power of Attorney of Allen N. Jones (Incorporated by Reference to ML Life
                                 of New York Variable Annuity Separate Account A's Post-Effective
                                 Amendment No. 11 to Form N-4 Registration No. 33-43654 Filed April 24,
                                 1997)
 
                      (k)        Power of Attorney of Cynthia L. Kahn (Incorporated by Reference to
                                 Registrant's Post-Effective Amendment No. 2 to Form S-6 Registration No.
                                 33-61670 Filed March 1, 1994)
 
                      (l)        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)
 
                      (m)        Power of Attorney of Stanley C. Peterson (Incorporated by Reference to ML
                                 Life Insurance Company of New York's Registration Statement on Form S-1
                                 Registration No. 333-48983 Filed March 31, 1998)
 
                      (n)        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)
 
                      (o)        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)
 
                      (p)        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)
 
8.                    (a)        Written Consent of Barry G. Skolnick, Esq.
 
                      (b)        Written Consent of Joseph E. Crowne, Jr., F.S.A. (See Exhibit 6)
 
                      (c)        Written Consent of Sutherland Asbill & Brennan LLP
 
                      (d)        Written Consent of Deloitte & Touche LLP, Independent Auditors
</TABLE>
 
                                      II-8
<PAGE>
                                   SIGNATURES
 
   
    Pursuant to the requirements of the Securities Act of 1933, the Registrant,
ML of New York Variable Life Separate Account II, hereby certifies that this
Post-Effective Amendment No. 8 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. 8 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 15th day of April, 1999.
    
 
                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. 8 to the Registration Statement has been signed
below by the following persons in the capacities indicated on April 15, 1999.
    
 
<TABLE>
<CAPTION>
          SIGNATURE                       TITLE
- ------------------------------  --------------------------
 
<C>                             <S>
              *                 Chairman of the Board,
- ------------------------------    President, and Chief
       Anthony J. Vespa           Executive Officer
 
                                Director, Senior Vice
              *                   President, Chief
- ------------------------------    Financial Officer, Chief
    Joseph E. Crowne, Jr.         Actuary, and Treasurer
 
              *                 Director, Senior Vice
- ------------------------------    President, and Chief
       David M. Dunford           Investment Officer
 
              *
- ------------------------------  Director and Senior Vice
        Gail R. Farkas            President
 
              *
- ------------------------------  Director, Vice President,
     Michael P. Cogswell          and Senior Counsel
 
              *
- ------------------------------  Director
    Frederick J.C. Butler
</TABLE>
 
                                      II-9
<PAGE>
<TABLE>
<CAPTION>
          SIGNATURE                       TITLE
- ------------------------------  --------------------------
 
<C>                             <S>
              *
- ------------------------------  Director
     Robert L. Israeloff
 
              *
- ------------------------------  Director
        Allen N. Jones
 
              *
- ------------------------------  Director
       Cynthia L. Kahn
 
              *
- ------------------------------  Director
     Stanley C. Peterson
 
              *
- ------------------------------  Director
      Irving M. Pollack
</TABLE>
 
<TABLE>
<S>   <C>                        <C>
                                 In his own capacity as
*By:    /s/ Barry G. Skolnick      Director, Senior Vice
      -------------------------    President, General
          Barry G. Skolnick        Counsel, Secretary and
                                   as Attorney-In-Fact
</TABLE>
 
                                     II-10
<PAGE>
                                 EXHIBIT INDEX
 
   
<TABLE>
<S>        <C>
6.         Opinion and Consent of Joseph E. Crowne, Jr., F.S.A. as to actuarial
           matters pertaining to the securities being registered
 
8.(a)      Written Consent of Barry G. Skolnick, Esq.
 
8.(c)      Written Consent of Sutherland Asbill & Brennan LLP
 
8.(d)      Written Consent of Deloitte & Touche LLP, Independent Auditors
</TABLE>
    
 
                                     II-11

<PAGE>
                                                                       EXHIBIT 6
 
[ML LIFE INSURANCE COMPANY OF NEW YORK]
 
                                          April 15, 1999
 
Board of Directors
ML Life Insurance Company of New York
100 Church Street, 11th Floor
New York, NY 10080-6511
 
To The Board of Directors:
 
This opinion is furnished in connection with the filing of Post-Effective
Amendment No. 8 to the Registration Statement on Form S-6 (the "Registration
Statement") (File No. 33-51794) which covers premiums received under certain
flexible premium variable life insurance contracts ("Contracts" or "Contract")
issued by ML Life Insurance Company of New York (the "Company").
 
The Prospectus included in the Registration Statement describes Contracts which
are issued by the Company. The Contract forms were reviewed under my direction,
and I am familiar with the Registration Statement and Exhibits thereto. In my
opinion:
 
1. The illustrations of death benefits, investment base, cash surrender values
and accumulated premiums included in the Registration Statement for the Contract
and based on the assumptions stated in the illustrations, are consistent with
the provision of the Contract. The rate structure of the Contract has not been
designed so as to make the relationship between premiums and benefits, as shown
in the illustrations, appear more favorable to a prospective purchaser of a
Contract for the ages and sexes shown, than to prospective purchasers of a
Contract for other ages and sex.
 
2. The table of illustrative net single premium factors included in the "Death
Benefit Proceeds" section is consistent with the provision of the Contract.
 
3. The information with respect to the Contract contained in (i) the
illustrations of the change in face amount included in the "Additional Payments"
sections of the Examples, (ii) the illustrations of a change in Guarantee Period
included in the "Changing the Face Amount" section of the Examples and (iii) the
illustrations of the changes in face amount included in the "Partial
Withdrawals" section of the Examples, based in the assumptions specified, are
consistent with the provisions of the Contract.
 
I hereby consent to the use of this opinion as an exhibit to the Registration
Statement and to the use of my name relating to actuarial matters under the
heading "Experts" in the Prospectus.
 
<TABLE>
<S>                                             <C>
                                                Very truly yours,
 
                                                /s/ JOSEPH E. CROWNE
                                                ---------------------------------------------
                                                Joseph E. Crowne, FSA
                                                Senior Vice President & Chief Financial Officer
</TABLE>

<PAGE>
                                                                    EXHIBIT 8(a)
 
[ML LIFE INSURANCE COMPANY OF NEW YORK]
 
                                    CONSENT
 
    I hereby consent to the reference to my name under the heading "Legal
Matters" in the prospectus included in Post-Effective Amendment No. 8 to the
Registration Statement on Form S-6 for certain variable life insurance contracts
issued through ML of New York Variable Life Separate Account II of ML Life
Insurance Company of New York (File No. 33-51794).
 
<TABLE>
<S>                                           <C>
                                              /s/ BARRY G. SKOLNICK
                                              ------------------------------------------------
                                              Barry G. Skolnick, Esq.
                                              Senior Vice President and General Counsel
</TABLE>
 
April 15, 1999

<PAGE>
                                                                    EXHIBIT 8(c)
 
[SUTHERLAND ASBILL & BRENNAN LLP]
 
                   CONSENT OF SUTHERLAND ASBILL & BRENNAN LLP
 
    We consent to the reference to our firm under the heading "Legal Matters" in
the prospectus included in Post-Effective Amendment No. 8 to the Registration
Statement on Form S-6 for certain variable life insurance contracts issued
through ML of New York Variable Life Separate Account II of ML Life Insurance
Company of New York (File No. 33-51794). In giving this consent, we do not admit
that we are in the category of persons whose consent is required under Section 7
of the Securities Act of 1933.
 
<TABLE>
<S>                                           <C>
                                              /s/ SUTHERLAND ASBILL & BRENNAN LLP
                                              ------------------------------------------------
                                              SUTHERLAND ASBILL & BRENNAN LLP
</TABLE>
 
Washington, D.C.
April 15, 1999

<PAGE>
                                                                    EXHIBIT 8(d)
 
                         INDEPENDENT AUDITORS' CONSENT
 
    We consent to the use in this Post-Effective Amendment No. 8 to Registration
Statement No. 33-51794 of ML of New York Variable Life Separate Account II on
Form S-6 of our reports on (i) ML Life Insurance Company of New York dated
February 22, 1999, and (ii) ML of New York Variable Life Separate Account II
dated February 4, 1999, 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 13, 1999


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