<PAGE>   1
                                  Exhibit 99.1
<PAGE>   2
 
PROSPECTUS
 
   
MAY 1, 1996
    
 
                                ML NY ASSET I(SM)
 
                INDIVIDUAL MODIFIED GUARANTEED ANNUITY CONTRACT
                                   ISSUED BY
 
                     ML LIFE INSURANCE COMPANY OF NEW YORK
 
   Home Office: 100 Church Street, 11th Floor; New York, New York 10080-6511
                             Phone: (800) 333-6524
 
                                OFFERED THROUGH
 
               MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
 
The contract described in this Prospectus (the "Contract") is issued by ML Life
Insurance Company of New York ("ML of New York") and is designed to provide
annuity payments in connection with retirement plans that may or may not qualify
for special federal income tax treatment under the Internal Revenue Code. The
Contract permits contract owners to make a single premium payment to be
accumulated at a guaranteed rate or rates of interest depending upon the
Guarantee Period or Periods selected by the contract owner. ML of New York may
offer Guarantee Periods of from one to ten years. ML of New York reserves the
right at any time to decrease or increase the number of Guarantee Periods
offered. An individual considering an investment should check with his or her
Financial Consultant to determine the availability of Guarantee Periods. At the
end of any Guarantee Period the accumulated value may be reinvested for one or
more new Guarantee Periods at the current interest rates then offered by ML of
New York. A WITHDRAWAL MADE PRIOR TO THE END OF A GUARANTEE PERIOD WILL BE
SUBJECT TO A MARKET VALUE ADJUSTMENT, WHICH COULD HAVE THE EFFECT OF EITHER
INCREASING OR DECREASING THE CONTRACT OWNER'S ACCOUNT VALUES.
 
THE PURCHASE OF THIS CONTRACT INVOLVES CERTAIN RISKS. BECAUSE IT IS A MODIFIED
GUARANTEED ANNUITY, THE CONTRACT IS SUBJECT TO A MARKET VALUE ADJUSTMENT IF,
PRIOR TO THE END OF A SELECTED GUARANTEE PERIOD, FUNDS ARE WITHDRAWN OR THE
CONTRACT IS SURRENDERED, THE CONTRACT IS ANNUITIZED OR A DEATH BENEFIT BECOMES
PAYABLE. OTHER THAN IN CERTAIN SITUATIONS, SUCH AS PAYMENT OF A DEATH BENEFIT, A
MARKET VALUE ADJUSTMENT COULD HAVE THE EFFECT OF DECREASING THE ACCOUNT VALUE.
THEREFORE, UNDER ANY OF THE CONDITIONS DESCRIBED ABOVE, CONTRACT OWNERS COULD
LOSE A SUBSTANTIAL PORTION OF THE MONEY THEY HAVE INVESTED. CONTRACT OWNERS
SHOULD CONSIDER THEIR INCOME NEEDS BEFORE PURCHASING A CONTRACT.
 
ALL WITHDRAWALS FROM AND SURRENDERS OF A CONTRACT ARE SUBJECT TO TAX, AND IF
TAKEN BEFORE AGE 59 1/2, MAY ALSO BE SUBJECT TO A 10% FEDERAL PENALTY TAX.
 
CONTRACT OWNERS SHOULD NOTE THAT THIS IS AN INTEGRATED ANNUITY CONTRACT FOR
INTERNAL REVENUE CODE PURPOSES. THEREFORE, IN DETERMINING THE EXTENT TO WHICH A
WITHDRAWAL IS SUBJECT TO TAX, THE ENTIRE ACCOUNT VALUE, NOT JUST THE VALUE OF
THE SUBACCOUNT FROM WHICH THE WITHDRAWAL IS MADE, WILL BE TAKEN INTO
CONSIDERATION.
 
                            ------------------------
 
    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
         AND EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE
          ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
                            ------------------------
<PAGE>   3
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                                                         PAGE
                                                                                         ----
<S>      <C>                                                                             <C>
DEFINITIONS............................................................................     3
CAPSULE SUMMARY OF THE CONTRACT........................................................     5
ML LIFE INSURANCE COMPANY OF NEW YORK..................................................     7
DESCRIPTION OF THE CONTRACT............................................................     7
     A.  GENERAL.......................................................................     7
     B.  PREMIUMS......................................................................     7
     C.  SELECTING THE GUARANTEE PERIOD................................................     7
     D.  SUBACCOUNT AND ACCOUNT VALUES.................................................     8
     E.  SUBACCOUNT TRANSFERS..........................................................     8
     F.  FIXING GUARANTEED INTEREST RATES..............................................     9
     G.  WITHDRAWALS...................................................................     9
     H.  MARKET VALUE ADJUSTMENT.......................................................    10
     I.  WITHDRAWAL CHARGE.............................................................    11
     J.  PAYMENT ON DEATH..............................................................    13
     K.  ANNUITY PROVISIONS............................................................    14
     L.  OTHER PROVISIONS..............................................................    16
DISTRIBUTION OF THE CONTRACTS..........................................................    17
FEDERAL TAX CONSIDERATIONS.............................................................    17
PREMIUM TAXES..........................................................................    22
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974 PROVISIONS.............................    22
MORE INFORMATION ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK...........................    23
     A.  HISTORY AND BUSINESS..........................................................    23
     B.  SELECTED FINANCIAL DATA.......................................................    24
     C.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
         OPERATIONS....................................................................    24
     D.  REINSURANCE...................................................................    29
     E.  CONTRACT OWNER ACCOUNT BALANCES...............................................    29
     F.  INVESTMENTS...................................................................    30
     G.  COMPETITION...................................................................    30
     H.  CERTAIN AGREEMENTS............................................................    30
     I.  EMPLOYEES.....................................................................    31
     J.  PROPERTIES....................................................................    31
     K.  STATE REGULATION..............................................................    31
DIRECTORS AND EXECUTIVE OFFICERS.......................................................    33
EXECUTIVE COMPENSATION.................................................................    34
LEGAL PROCEEDINGS......................................................................    37
LEGAL MATTERS..........................................................................    37
EXPERTS................................................................................    37
REGISTRATION STATEMENT.................................................................    37
FINANCIAL STATEMENTS OF ML LIFE INSURANCE COMPANY OF NEW YORK..........................    38
APPENDIX...............................................................................   A-1
</TABLE>
    
 
                            ------------------------
 
No person has been authorized to give any information or to make any
representation other than that contained in this Prospectus in connection with
the offer contained in this Prospectus and, if given or made, such information
or representation must not be relied upon as having been authorized. This
Prospectus does not constitute an offer of, or solicitation of an offer to
acquire, any Contracts thereunder offered by this Prospectus in any jurisdiction
to anyone to whom it is unlawful to make such an offer or solicitation in such
jurisdiction.
 
                                        2
<PAGE>   4
 
                                  DEFINITIONS
 
account value: The sum of all subaccount values.
 
annuitant: The person on whose continuation of life annuity payments may depend.
 
annuitant's beneficiary: The person to whom payment is to be made upon the death
of the annuitant.
 
annuity: A series of predetermined periodic payments.
 
annuity date: The date shown in the Contract on which payment of an annuity
under the Contract will commence.
 
beneficiary: The person to whom payment is to be made on the death of the
contract owner or annuitant. There may be both a contract owner's beneficiary
and an annuitant's beneficiary if the owner is not an annuitant.
 
co-annuitant: If two persons are named as annuitants in the Contract, each is a
co-annuitant. In that case, "annuitant" means the co-annuitants, and death of
the annuitant refers to the death of the last co-annuitant.
 
Contract: The Contract described in and offered by this Prospectus.
 
contract anniversary: Each anniversary of the contract date.
 
contract date: The date on which a Contract is issued.
 
contract owner: The person to whom a Contract is issued.
 
contracts owner's beneficiary: A natural person to whom ownership of the
Contract passes upon the contract owner's death and to whom payment is to be
made on the death of the contract owner.
 
contract year: The year starting on the contract date or a contract anniversary
and ending on the day immediately prior to the next contract anniversary.
 
Guarantee Period: The period of years for which a rate of interest is guaranteed
to be credited to a subaccount.
 
Market Value Adjustment: A positive or negative adjustment made to subaccount
value. It is applied on withdrawal of all or part of the subaccount value prior
to the end of the Guarantee Period. If the annuity date is prior to the end of a
Guarantee Period, the Market Value Adjustment may be applied at the annuity
date. In addition, a Market Value Adjustment is applied in the event of payment
on the death of the contract owner or annuitant prior to the annuity date unless
the combined Market Value Adjustments of all affected subaccounts would reduce
the contract owner's account value. (See "Market Value Adjustment" on page 10.)
 
Maximum Guarantee Period Option: An option to have subaccount values
automatically transferred to a subaccount with a Guarantee Period equal to the
longest Guarantee Period then offered by ML of New York which (i) does not
exceed the length of the contract owner's longest Guarantee Period immediately
prior to transfer and (ii) ends on or prior to the annuity date. If the contract
owner's annuity date is less than one year from the date of transfer, the
subaccount value will be transferred to a subaccount with a one year Guarantee
Period.
 
Maximum Surrender Factors: Factors used in limiting the withdrawal charge.
Maximum Surrender Factors are: 10% in contract year 1; 9% in contract year 2; 8%
in contract year 3; 7% in contract year 4; 6% in contract year 5; 5% in contract
year 6; 4% in contract year 7; 3% in contract year 8; 2% in contract year 9; 1%
in contract year 10; and 0% in contract years 11 and later.
 
net account value: The sum of all net subaccount values.
 
net subaccount value: The subaccount value after adjustment for any Market Value
Adjustment and withdrawal charge applied in connection with a full withdrawal,
annuitization or the payment of death benefits upon the death of the contract
owner or annuitant prior to the annuity date.
 
nonqualified contract: A Contract issued in connection with a nonqualified plan.
 
                                        3
<PAGE>   5
 
nonqualified plan: A retirement plan other than a qualified plan.
 
qualified contract: A Contract issued in connection with a qualified plan.
 
qualified plan: A retirement plan that receives favorable tax treatment under
Section 401, 403, 404, 408, 457 or any similar provision of the Internal Revenue
Code.
 
Renewal Date: The contract anniversary corresponding to the last day of each
current Guarantee Period, which is also the first day of any new Guarantee
Period to which subaccount value is transferred. Interest will be credited to
the current Guarantee Period until the business day prior to the Renewal Date.
Interest will be credited to any Guarantee Period to which subaccount value is
transferred beginning as of the Renewal Date.
 
subaccount: An account maintained under a Contract corresponding to a specified
interest rate and Guarantee Period selected by the contract owner.
 
subaccount value: An amount equal to that part of a single premium allocated by
the contract owner to a subaccount, or any reinvestment in a subaccount, plus
credited interest, as adjusted for any prior withdrawals and any prior Market
Value Adjustments and withdrawal charges.
 
withdrawal charge: A charge deducted from subaccount value upon a withdrawal
made prior to the end of a Guarantee Period.
 
                                        4
<PAGE>   6
 
                        CAPSULE SUMMARY OF THE CONTRACT
 
THE CONTRACT
 
This Prospectus describes an individual modified guaranteed annuity contract
(the "Contract") issued by ML of New York. The Contract may be purchased by or
on behalf of any person acceptable to ML of New York (each, a "contract owner").
The Contract sets forth the contract owner's rights and benefits thereunder.
Values and benefits provided under the Contract, including annuity payments, are
funded by the general assets of ML of New York.
 
The Contract may be issued pursuant to nonqualified retirement plans or plans
qualifying for special tax treatment as "H.R. 10" plans, Individual Retirement
Annuities or Accounts, corporate pension and profit-sharing plans or Section 457
deferred compensation ("Section 457") plans.
 
APPLICATION AND PREMIUMS
 
The applicant must complete and return a Contract application to ML of New
York's Home Office. ML of New York reserves the right to reject any application.
The Contract permits the payment of a single premium. The minimum single premium
is $5,000.
 
THE SUBACCOUNTS
 
One or more subaccounts are maintained under the Contract. The minimum amount
which may be allocated to a subaccount is $5,000. A subaccount with a specified
Renewal Date is established for each specified interest rate and Guarantee
Period selected by the contract owner. A Guarantee Period is the period of years
for which a rate of interest is guaranteed. ML of New York may offer Guarantee
Periods of from one to ten years. ML of New York reserves the right at any time
to decrease or increase the number of guarantee periods offered, but no
Guarantee Period will exceed ten years. An individual considering an investment
should check with his or her Financial Consultant to determine the availability
of Guarantee Periods.
 
On the Renewal Date, a contract owner's subaccount value for that Guarantee
Period will be transferred to one or more subaccounts designated by the contract
owner. If ML of New York does not receive timely notice from the contract owner
designating the subaccounts to which the subaccount value is to be transferred,
the subaccount value will be transferred automatically to a subaccount with a
one-year Guarantee Period unless the Maximum Guarantee Period Option is chosen.
If the Maximum Guarantee Period Option has been chosen, the subaccount value
will be transferred to a new subaccount with a Guarantee Period equal to the
longest Guarantee Period then offered by ML of New York which (i) does not
exceed the length of the contract owner's longest Guarantee Period immediately
prior to transfer and (ii) ends on or prior to the annuity date.
 
CHARGES
 
   
ML of New York makes no deductions from each single premium. Except for the
Market Value Adjustment described below, the only charge made is a withdrawal
charge in the event all or part of a net subaccount value is withdrawn. The
withdrawal charge is equal to six months of interest on the amount withdrawn
based on the guaranteed interest rate of the subaccount from which the
withdrawal is made. In no event, however, will the withdrawal charge during the
first contract year exceed 10% of the amount withdrawn, declining by one
percentage point during each contract year thereafter. No withdrawal charge is
imposed in connection with withdrawals made after the end of the tenth contract
year. In addition, no charge is made for a withdrawal from a subaccount at the
Renewal Date if ML of New York receives written notice of the withdrawal from
the contract owner within 30 days prior to the Renewal Date. Also, no withdrawal
charge is imposed in the event of payment upon the death of a contract owner or
annuitant or, currently, upon annuitization. Premium taxes, if any, will be
deducted from the net account value at the annuity date. In those jurisdictions
that do not allow an insurance company to reduce its current taxable premium
income by the amount of any withdrawal, surrender or death benefit paid, ML of
New York will also deduct a charge for these taxes on any withdrawal, surrender
or death benefit effected under a Contract.
    
 
                                        5
<PAGE>   7
 
MARKET VALUE ADJUSTMENT
 
A Market Value Adjustment is applied to any withdrawal from a subaccount prior
to its Renewal Date. For Contracts issued after regulatory approval has been
obtained, it will also be applied at the annuity date with respect to any
subaccount if the annuity date is prior to the Renewal Date for that subaccount.
However, for Contracts issued before regulatory approval has been obtained, a
Market Value Adjustment will not be applied at the annuity date if (i) combined
Market Value Adjustments of all affected subaccounts would reduce the contract
owner's account value and (ii) annuity payments will be made for at least ten
years or a life contingency or life expectancy annuity option has been chosen.
In addition, a Market Value Adjustment will be applied in the event of payment
upon the death of the contract owner or annuitant prior to the annuity date
unless the combined effect of the Market Value Adjustments of all affected
subaccounts would reduce the account value. The amount of the Market Value
Adjustment is determined in accordance with the formula set forth on page 11 and
may be positive or negative.
 
ANNUITY PAYMENTS
 
Annuity payments will start on the annuity date. The contract owner selects the
annuity date and an annuity payment option in the application. The contract
owner may select a different annuity date or annuity payment option later.
 
On the annuity date, the net account value, less any applicable premium taxes,
is multiplied by ML of New York's then current annuity purchase rates to
determine the amount of each annuity payment. Currently, withdrawal charges do
not apply upon annuitization. The net account value is the sum of all net
subaccount values. In determining the net account value, a Market Value
Adjustment may be applied. If the net account value on the annuity date is less
than $2,000 ($3,500 for certain qualified Contracts), ML of New York may pay the
net account value in a lump sum in lieu of annuity payments. For tax
consequences of a lump sum payment, see "Federal Tax Considerations--Partial
Withdrawals and Surrenders" on page 19. If any annuity payment would be less
than $20, ML of New York may change the frequency of payments to intervals that
will result in payments of at least $20.
 
PAYMENT ON DEATH
 
If either the contract owner or the annuitant (if other than the owner) dies
prior to the annuity date, ML of New York will pay to the contract owner's
beneficiary or annuitant's beneficiary, as applicable, the greater of the
account value or the net account value on the date of death plus interest until
the date of payment at an annual rate determined by ML of New York from time to
time. In determining the net account value, no withdrawal charge will be
applied.
 
If the contract owner dies after the annuity date, any amounts remaining unpaid
will be paid to the contract owner's beneficiary pursuant to the same method of
distribution in force at the date of death. If the annuitant dies after the
annuity date, the annuitant's beneficiary may choose either to have any
guaranteed amounts remaining unpaid continue to be paid for the amount or period
guaranteed or to receive the present value of the remaining guaranteed payments
in a lump sum.
 
WITHDRAWALS
 
The contract owner may withdraw all or part of the net account value prior to
the earlier of the annuity date or the death of the annuitant. For partial
withdrawals, the amount withdrawn must be at least $500, the remaining
subaccount value, after adjustment for any Market Value Adjustment and
withdrawal charge, must be at least $1,000, and the remaining account value must
be at least $5,000. Withdrawals from qualified plans may be restricted. (See
"Qualified Plans" on page 21.) Withdrawals are subject to tax and prior to age
59 1/2 may also be subject to a 10% federal penalty tax. (See "Federal Tax
Considerations" on page 17.)
 
                                        6
<PAGE>   8
 
REPORTS TO CONTRACT OWNERS
 
At least once each year prior to the annuity date, contract owners will be sent
a report outlining the owner's account value, subaccount values, Guarantee
Periods, withdrawal charges and Market Value Adjustments, if any, applied during
the year. The report will not include financial statements.
 
FREE LOOK RIGHT
 
When the contract owner receives the Contract, it should be reviewed carefully
to make sure it is what the contract owner intended to purchase. Generally,
within ten days after the contract owner receives the Contract, he or she may
return it for a refund. Some states allow a longer period of time to return the
Contract. The Contract must be delivered to ML of New York's Home Office or to
the Financial Consultant who sold it for a refund to be made. ML of New York
will then refund to the contract owner all premiums paid into the Contract. The
Contract will then be deemed void from the beginning.
 
                     ML LIFE INSURANCE COMPANY OF NEW YORK
 
   
ML of New York is a stock life insurance company organized under the laws of the
state of New York in 1973. ML of New York is an indirect wholly owned subsidiary
of Merrill Lynch & Co., Inc. ("Merrill Lynch"), a corporation whose common stock
is traded on the New York Stock Exchange.
    
 
ML of New York's Home Office address and phone number are 100 Church Street,
11th Floor, New York, New York 10080-6511, (800) 333-6524.
 
All communications concerning the Contract should be addressed to ML of New
York's Home Office.
 
                          DESCRIPTION OF THE CONTRACT
 
A.  GENERAL
 
The Contract is an individual contract which may be issued to any applicant
acceptable to ML of New York. The Contract may be issued in connection with
either qualified or nonqualified plans. Qualified plans include "H.R. 10" plans,
Individual Retirement Annuities or Accounts, corporate pension and
profit-sharing plans and Section 457 deferred compensation plans.
 
Any applicant may purchase a Contract by completing an application and
forwarding payment of the single premium to ML of New York's Home Office. The
application is subject to ML of New York's acceptance. The rights and benefits
of a contract owner are set forth in the Contract. Provisions of any qualified
plan in connection with which the Contract is issued, however, may restrict a
person's eligibility to own the Contract, the minimum or maximum amount of the
single premium, and the owner's ability to exercise the rights and/or receive
the benefits provided under the Contract.
 
B.  PREMIUMS
 
A Contract will be issued in consideration for the single premium paid by the
contract owner. The single premium must be at least $5,000. If the amount of the
single premium is more than $500,000, ML of New York reserves the right to limit
the amount of the premium. The premium will be allocated to one or more
subaccounts as selected by the contract owner. The minimum allocation to a
subaccount is $5,000. ML of New York will confirm its receipt of the payment and
the subaccounts established for each contract owner.
 
The Contract does not permit the payment of additional premiums. An application
for a separate Contract must accompany each single premium.
 
C.  SELECTING THE GUARANTEE PERIOD
 
The contract owner may select one or more Guarantee Periods for the single
premium or portion thereof. ML of New York may offer Guarantee Periods of from
one to ten years. ML of New York reserves the right at any
 
                                        7
<PAGE>   9
 
   
time to decrease or increase the number of Guarantee Periods offered, but no
Guarantee Period offered will exceed ten years. An individual considering an
investment should check with his or her Financial Consultant to determine the
availability of Guarantee Periods. ML of New York will establish a subaccount
corresponding to each guaranteed interest rate and Guarantee Period selected.
Once a Guarantee Period has been selected, it cannot be changed. Each subaccount
will have a Renewal Date corresponding to the end of the applicable Guarantee
Period. The contract owner may not transfer amounts from one subaccount to
another prior to the end of a Guarantee Period. The contract owner may, however,
withdraw amounts from a subaccount, subject to the restrictions described below
and a Market Value Adjustment and withdrawal charge. (See "Market Value
Adjustment" on page 10 and "Withdrawal Charge" on page 11.) Withdrawals may have
federal income tax consequences, including a 10% penalty on amounts withdrawn.
(See "Federal Tax Considerations" on page 17.)
    
 
D.  SUBACCOUNT AND ACCOUNT VALUES
 
A contract owner's account value is the sum of all of his or her subaccount
values. Each subaccount value is equal to the amount the contract owner
allocated to the subaccount (as part of the single premium or as part of the
reinvestment of subaccount value at the end of a Guarantee Period), plus the
interest credited thereto at the guaranteed rate, as adjusted for any prior
withdrawals, Market Value Adjustments or withdrawal charges. ML of New York
offers a guaranteed interest rate for each subaccount. The contract owner is
credited with the guaranteed interest rate in effect on the date ML of New York
receives his or her premium. The guaranteed interest rate will be credited to
the subaccount daily (except on a February 29th) to yield the quoted guaranteed
interest rate. Interest will be compounded annually on each contract
anniversary.
 
E.  SUBACCOUNT TRANSFERS
 
On each subaccount's Renewal Date, the contract owner may transfer amounts in
that subaccount to one or more new subaccounts with new Guarantee Periods of any
length then offered by ML of New York. The amount transferred will be credited
with the interest rate in effect on the Renewal Date for the subaccount to which
the amount is transferred. Interest rates for the subaccounts to which transfers
are made are guaranteed to be the same as the initial guaranteed interest rates
being offered at the time of transfer on new Contracts. In the event that no
such guaranteed interest rate is available, the guaranteed interest rate will be
determined in the manner described in "Alternative Guaranteed Interest Rate" on
page 16. Transfers may not be made other than at the end of the applicable
Guarantee Period.
 
ML of New York will notify the contract owner of his or her right to transfer
amounts to new subaccounts at least 30 days prior to the Renewal Date. Prior to
the Renewal Date, the contract owner may advise ML of New York of the new
subaccounts to which the subaccount value is to be transferred. The minimum
amount that can be transferred to any one subaccount is the lesser of (i) $5,000
or (ii) the total subaccount value at the time of transfer. No withdrawal charge
or Market Value Adjustment is applied in connection with such transfers. Under
current administrative procedures, if instructions are not received by the fifth
business day after the Renewal Date, ML of New York will transfer the subaccount
value to a new subaccount with a one year Guarantee Period, unless the Maximum
Guarantee Period Option has been chosen by the contract owner. Subject to
contractual and federal tax restrictions, the contract owner may change his
annuity date so that the Guarantee Period of the new subaccount will end on or
prior to the annuity date. (See "Annuity Provisions--Change of Annuity Date or
Annuity Option" on page 14.)
 
The Maximum Guarantee Period Option may be selected at any time until the fifth
business day after the Renewal Date. If it has been chosen, as of the Renewal
Date the subaccount value will be transferred to a new subaccount with a
Guarantee Period equal to the longest Guarantee Period then offered by ML of New
York which (i) does not exceed the length of the contract owner's longest
Guarantee Period immediately prior to transfer and (ii) ends on or prior to the
contract owner's annuity date. Under this option, if the subaccount value cannot
be transferred to the longest Guarantee Period in which the contract owner's
account value is invested immediately prior to transfer because the Renewal Date
of that subaccount would occur after the contract owner's annuity date, the
subaccount value will be transferred to a subaccount with the next longest
Guarantee Period then offered by ML of New York with a Renewal Date on or prior
to the contract owner's
 
                                        8
<PAGE>   10
 
   
annuity date. For example, assume that the Maximum Guarantee Period Option is
chosen, that a transfer occurs on March 1, 1997, that the contract owner's
annuity date is on August 1, 2002, and that the longest Guarantee Period in
which the contract owner's account value is invested is five years. If ML of New
York is then offering a five year Guarantee Period, the subaccount value will be
transferred to a subaccount with a five year Guarantee Period, since the Renewal
Date of that Guarantee Period will end prior to August 1, 2002. If, however, the
longest Guarantee Period in which the contact owner's account value is invested
is six years or more, the subaccount value will be transferred to a subaccount
with a five year Guarantee Period (or, if ML of New York is not then offering a
five year Guarantee Period, the longest Guarantee Period of less than five years
then offered by ML of New York) since a subaccount with a Guarantee Period of
six years would end after August 1, 2002. If the contract owner's annuity date
is less than one year from the date of transfer, ML of New York will transfer
the subaccount value to a subaccount with a one year Guarantee Period.
    
 
F.  FIXING GUARANTEED INTEREST RATES
 
ML of New York does not have a specific formula for establishing the guaranteed
interest rates for the different Guarantee Periods. The determination made will
be influenced by, but not necessarily correspond to, interest rates available on
fixed income investments which ML of New York may acquire with the amounts it
receives as premiums under the Contracts. These amounts will be invested
primarily in investment-grade fixed income securities including: securities
issued by the United States Government or its agencies or instrumentalities,
which issues may or may not be guaranteed by the United States Government; debt
securities that have an investment grade, at the time of purchase, within the
four highest grades assigned by Moody's Investor Services, Inc. (Aaa, Aa, A or
Baa), Standard & Poor's Corporation (AAA, AA, A or BBB) or any other nationally
recognized rating service; mortgage-backed securities collateralized by real
estate mortgage loans, or securities collateralized by other assets, that are
insured or guaranteed by the Federal Home Loan Mortgage Association, the Federal
National Mortgage Association or the Government National Mortgage Association,
or that have an investment grade at the time of purchase within the four highest
grades described above; other debt investments; commercial paper; and cash or
cash equivalents. Contract owners will have no direct or indirect interest in
these investments. ML of New York will also consider other factors in
determining the guaranteed rates, including regulatory and tax requirements,
sales commissions and administrative expenses borne by ML of New York, general
economic trends and competitive factors. ML OF NEW YORK'S MANAGEMENT WILL MAKE
THE FINAL DETERMINATION OF THE GUARANTEED RATES IT DECLARES. ML OF NEW YORK
CANNOT PREDICT OR GUARANTEE THE LEVEL OF FUTURE INTEREST RATES. However, no
subaccount will ever have a guaranteed interest rate of less than 3% per year.
 
G.  WITHDRAWALS
 
Subject to certain conditions, a contract owner may withdraw all or part of his
or her net account value or net subaccount value prior to the earlier of the
annuity date or death of the contract owner or annuitant upon written notice
received at ML of New York's Home Office before the annuity date. Withdrawals
are subject to tax, and prior to age 59 1/2 may also be subject to a 10% federal
penalty tax. (See "Federal Tax Considerations" on page 17.) For full withdrawal,
the withdrawal notice must be accompanied by the Contract. Under qualified
plans, withdrawals may be permitted only in circumstances specified in the plan,
the consent of the contract owner's spouse may be required, and under certain
Section 401 plans withdrawals attributable to contributions made pursuant to a
salary reduction agreement may be made only after the contract owner reaches age
59 1/2 and in other limited circumstances. (See "Qualified Plans" on page 21.)
 
Partial withdrawals must be at least $500, and the net subaccount value
remaining after the withdrawal must be at least $1,000, unless the entire
subaccount value is withdrawn. The remaining account value must be at least
$5,000. Otherwise, the partial withdrawal will not be permitted. The contract
owner must specify the subaccounts from which the withdrawal is to be made. If
two or more subaccounts from which the withdrawal is to be made have the same
Guarantee Period, the contract owner must first withdraw from the subaccount
with the shortest period of time remaining in its Guarantee Period until that
subaccount has been depleted.
 
The amount of the withdrawal will be paid to the contract owner, and any Market
Value Adjustment will be made to, and any withdrawal charge will be deducted
from, the subaccounts from which the withdrawal is
 
                                        9
<PAGE>   11
 
   
made. Immediately after a partial withdrawal, the subaccount value will equal
the subaccount value prior to the withdrawal, plus or minus any applicable
Market Value Adjustment, minus any applicable withdrawal charge, and minus the
amount withdrawn. In the case of a request to withdraw the entire amount from a
subaccount, the contract owner receives the net subaccount value (which reflects
any adjustments to the subaccount value for the withdrawal charge and Market
Value Adjustment applied in connection with such withdrawal). Upon such full
withdrawal, the subaccount value is reduced by the amount withdrawn as well as
any applicable withdrawal charge, and the Market Value Adjustment is applied,
thereby reducing the subaccount value to zero. (See "Market Value Adjustment"
below and "Withdrawal Charge" on page 11.) The tables which appear in the
Appendix illustrate the effect of a full withdrawal from a subaccount on the
subaccount value.
    
 
ML of New York will send the contract owner a notice at least 45 days, but not
more than 75 days, prior to the Renewal Date of a subaccount. This notice will
inform the contract owner that he or she must notify ML of New York in writing
within 30 days prior to the Renewal Date if the owner intends to make a
withdrawal from the subaccount without application of a Market Value Adjustment
or withdrawal charge on the Renewal Date.
 
H.  MARKET VALUE ADJUSTMENT
 
The Contract provides for the imposition of a Market Value Adjustment,
determined by application of the formula described below, in three
circumstances. First, whenever a contract owner makes a withdrawal from a
subaccount, other than one made at, and for which ML of New York has received
written notice prior to, the Renewal Date, a Market Value Adjustment will be
made.
 
Second, for Contracts issued after regulatory approval has been obtained, a
Market Value Adjustment will be applied at the annuity date to any subaccount if
the annuity date is prior to the end of the Guarantee Period for that
subaccount. For Contracts issued before regulatory approval has been obtained, a
Market Value Adjustment will not be applied at the annuity date if (i) combined
Market Value Adjustments of all affected subaccounts would reduce the contract
owner's account value and (ii) annuity payments will be made for at least ten
years or a life contingency or life expectancy annuity option has been chosen.
Contract owners should refer to their contracts to determine when a Market Value
Adjustment will be applied.
 
Third, a Market Value Adjustment is applied in the event of payment upon the
death of the contract owner or the annuitant prior to the annuity date unless
the combined Market Value Adjustments of all affected subaccounts would reduce
the contract owner's account value.
 
Because of the Market Value Adjustment provision of the Contract, the contract
owner bears the investment risk that the guaranteed interest rates offered by ML
of New York at the time the contract owner makes a withdrawal from a subaccount
or starts receiving annuity payments may be higher than the guaranteed interest
rate of the subaccount to which the Market Value Adjustment is applied, with the
result that the contract owner's subaccount value may be substantially reduced.
 
   
The Market Value Adjustment will depend on the remaining time in the Guarantee
Period of the subaccount from which the withdrawal is made or to which the
adjustment is being applied and on the relationship between the guaranteed
interest rate of the subaccount from which the withdrawal or payment, as
applicable, is made to the current guaranteed interest rates offered at the time
the Market Value Adjustment is applied. The Appendix contains tables which
illustrate the application of the Market Value Adjustment in the context of full
withdrawals from a hypothetical subaccount. The Market Value Adjustment may
result in either an increase or decrease in subaccount value, depending on the
relationship of (1) the current guaranteed interest rate for a period equal to
the time remaining in the subaccount, which rate is interpolated from the rates
currently offered by ML of New York for subaccounts with Guarantee Periods
closest to such period, to (2) the guaranteed interest rate for the subaccount.
If the current guaranteed interest rate of (1) above is lower than the
guaranteed rate of (2), application of the Market Value Adjustment will result
in an increase in subaccount value; if (1) is higher than (2), application of
the Market Value Adjustment will result in a decrease in subaccount value. If
the adjustment is positive, the additional amount will be credited to the
subaccount. If negative, the amount of the adjustment will be deducted from the
subaccount value and will be retained by ML of New York for its own benefit.
    
 
                                       10
<PAGE>   12
 
   
The amount of the Market Value Adjustment is based on the relationship of the
current guaranteed interest rates offered at the time the Market Value
Adjustment is applied to the guaranteed interest rate credited to the subaccount
from which the withdrawal or payment, as applicable, is made. If the remaining
period of time in the Guarantee Period is a whole number of years, ML of New
York uses the guaranteed interest rate currently offered by it for a Guarantee
Period equal to the number of remaining years. If the remaining period of time
in the Guarantee Period is not a whole number of years, the interest rate is
derived from the guaranteed interest rates currently offered for the Guarantee
Periods nearest the remaining period of time. This derivation is by straight
line interpolation, except where the remaining period of time is less than one
year, in which case ML of New York uses the current guaranteed rate for a
Guarantee Period of one year. For example, if the remaining period is 4.75
years, the interpolated guaranteed interest rate will be equal to the sum of
one-fourth of the four year rate and three-fourths of the five year rate. If the
four year rate were 4.8% and the five year rate were 5.0%, the interpolated rate
would be 4.95% (4.8% times .25 plus 5.0% times .75).
    
 
The Market Value Adjustment is determined from the following formula:
 
                    1 + B       n/365
A X   [   1-    (  --------   )         ]
                    1 + C
 
where "A" is (i) the amount withdrawn from the subaccount, in the case of a
partial withdrawal, or (ii) the net subaccount value, in the case of (a) a full
withdrawal from a subaccount, (b) a payment made due to the death of the
contract owner or annuitant prior to the annuity date or (c) annuitization; "B"
is the current guaranteed interest rate that ML of New York is offering for a
subaccount with a Guaranteed Period of a duration of years equal to "n"/365 or
that is interpolated for "n"/365 based on the guaranteed interest rates offered
for subaccounts nearest "n"/365 (if n/365 is less than 1, we will assume B is
equal to the rate for a one-year Guarantee Period); "C" is the guaranteed
interest rate for the subaccount; and "n" is the remaining number of days in the
Guarantee Period of the subaccount from which the withdrawal is made or to which
the adjustment is applied. In the event that no current guaranteed interest rate
is then being offered, "B" will be determined as described in "Alternative
Guaranteed Interest Rate" on page 16.
 
   
For example, assume that a withdrawal of $20,000 is made from a subaccount with
1,734 days (4.75 years) remaining in the Guarantee Period and a guaranteed
interest rate of 4.7%. Assume also that the current guaranteed interest rates
for Guarantee Periods of 4 and 5 years are 4.8% and 5%, respectively. "B" is
equal to 4.95%, the sum of 5% times .75 and 4.8% times .25. To calculate the
Market Value Adjustment, ML of New York divides the sum of 1.00 and "B," 1.0495,
by the sum of 1.00 and the guaranteed interest rate for the affected subaccount,
1.047. The resulting figure, 1.0023878, is then taken to the "n"/365 power, or
4.75 (1,734/365), which is 1.0113929. 1.0113929 is subtracted from 1.00 and the
resulting figure, -.0113929, is multiplied by the amount of the withdrawal,
$20,000, to give -$227.86. Since this figure is a negative number, it is
subtracted from the remaining subaccount value, together with any applicable
withdrawal charge. If "B" had been 4.45%, instead of 4.95%, the Market Value
Adjustment would have been +$225.83, which amount would have been added to the
remaining subaccount value.
    
 
   
The greater the difference in interest rates, the greater the effect of the
Market Value Adjustment. If in the above example "B" had been 6%, 7% and 8%, the
Market Value Adjustment would have been -$1,207.33, -$2,174.62, and -$3,176.40,
respectively. The Market Value Adjustment is also affected by the remaining
period in the Guarantee Period of the subaccount from which the withdrawal is
made, which is "n" in the formula. Thus, if in the first example above "n"/365
were 2.5 or 1.5, the Market Value Adjustment would have been -$119.60 or
-$71.68, respectively. Tables showing the impact of the Market Value Adjustment
and withdrawal charge on hypothetical contracts are set forth in the Appendix.
    
 
I.  WITHDRAWAL CHARGE
 
A withdrawal charge is imposed if the contract owner makes a withdrawal from a
subaccount other than at the Renewal Date of a subaccount where prior written
notice is received at ML of New York's Home Office. Subject to the maximum
charges described below, the withdrawal charge is equal to one-half of the
 
                                       11
<PAGE>   13
 
   
guaranteed interest rate, based on the guaranteed interest rate of the
subaccount from which the withdrawal is made, multiplied by the amount
withdrawn. If a withdrawal results in distribution of the full net subaccount
value, the withdrawal charge is based on the net subaccount value and reflected
in the net subaccount value. Thus, if the guaranteed interest rate is 5% per
year, the withdrawal charge will be 2.5% of the amount withdrawn. In no event,
however, will the amount of the withdrawal charge assessed in connection with a
withdrawal made in a contract year exceed the product of the amount withdrawn
and the applicable Maximum Surrender Factor, as set forth below:
    
 
<TABLE>
<CAPTION>
          CONTRACT YEAR                                                      FACTOR
          -------------                                                      ------
<S>                                                                          <C>
          1................................................................    10%
          2................................................................     9%
          3................................................................     8%
          4................................................................     7%
          5................................................................     6%
          6................................................................     5%
          7................................................................     4%
          8................................................................     3%
          9................................................................     2%
          10...............................................................     1%
          11 and later.....................................................     0%
</TABLE>
 
In the case of a full withdrawal, the withdrawal charge is reflected in the net
subaccount value distributed to the contract owner. In the case of a partial
withdrawal, the withdrawal charge will be deducted from the remaining subaccount
value of the subaccounts from which the withdrawal is made.
 
Currently withdrawal charges do not apply upon annuitization. However, ML of New
York reserves the right to apply the withdrawal charge on annuitization to any
subaccount if the annuity date is prior to the end of the Guarantee Period for
that subaccount. Withdrawal charges also do not apply to annuity payments, any
payment made due to the death of the annuitant or contract owner or any
withdrawal made from a subaccount on its Renewal Date if ML of New York receives
written notice of the withdrawal at its Home Office within 30 days prior to the
Renewal Date.
 
   
The application of the withdrawal charge may be illustrated by the following
example. Assume a partial withdrawal of $7,000 made from two subaccounts, one
with a Guarantee Period of five years and a guaranteed interest rate of 5%, the
other with a Guarantee Period of three years and a guaranteed interest rate of
4.8%, and each having a subaccount Value of $5,000. Assume further that the
contract owner directs that the partial withdrawal should be taken from the
subaccount having the five year Guarantee Period to the maximum extent possible
and the remainder taken from the subaccount having the three year Guarantee
Period. Assume also that the Market Value Adjustment applied to the five year
Guarantee Period operates to reduce its value by 22.5% and that the adjustment
applied to the three year Guarantee Period operates to reduce its value by 10%.
The maximum withdrawal that can be taken from the subaccount with the five year
Guarantee Period is $4,000, since the Market Value Adjustment applied to the
$4,000 withdrawal reduces the subaccount value by $900 (22.5% of $4,000) and the
withdrawal charge of $100 (.05% divided by 2, times $4,000) exhausts the
remaining subaccount value. The remaining portion of the requested withdrawal,
$3,000, is deducted from the subaccount with the three year Guarantee Period.
Also deducted from that subaccount are the Market Value Adjustment applicable to
the $3,000 withdrawal, $300 (10% of $3,000), and the withdrawal charge, $72.00
(4.8% divided by 2 times $3,000), resulting in a remaining subaccount value of
$1,628.00 If, however, a $3,000 withdrawal were made in the tenth contract year,
the applicable Maximum Surrender Factor (1%) would be less than one-half of the
guaranteed interest rate (4.8% divided by 2, or 2.4%). The withdrawal charge,
therefore, would be $30 (1% of $3,000).
    
 
                                       12
<PAGE>   14
 
J.  PAYMENT ON DEATH
 
Death Prior to the Annuity Date.  Subject to the rights of a contract owner's
surviving spouse in certain circumstances (described below), if the contract
owner or the annuitant (under a Contract where the owner is not an annuitant)
dies prior to the annuity date, ML of New York will pay to the contract owner's
beneficiary or the annuitant's beneficiary, as applicable, the greater of the
account value or the net account value on the date of death (the "death
benefit"). Interest will be credited on that value from the date of death until
the date of payment at a rate determined by ML of New York in its discretion. In
determining the net account value, no withdrawal charge will be applied. Payment
will be made upon receipt by ML of New York of proof of the death of the
contract owner or annuitant, as applicable, and, subject to the special rules
applicable to any contract owner's death (discussed below), will be made in a
lump sum unless an annuity option is chosen. If no annuity option is chosen by
the 60th day following receipt of the certified death certificate, ML of New
York reserves the right to automatically pay the death benefit in a lump sum.
 
In the event of a contract owner's death, the death benefit generally must be
distributed within five years of the death of the contract owner. The contract
owner's beneficiary may, however, elect to receive the death benefit pursuant to
a payment option under which payments commence within one year of the contract
owner's death and which does not extend beyond the life expectancy of the
beneficiary. In addition, if the surviving spouse of a deceased contract owner
is the contract owner's beneficiary, such spouse may choose to become the
contract owner and to continue the Contract in force on the same terms as before
the contract owner's death, in which event no death benefit is paid upon the
death of the deceased contract owner, and the spouse thereafter shall be the
contract owner and the annuitant. If the Contract names more than one contract
owner, the death of the contract owner will be deemed to occur when the first
contract owner dies.
 
If the contract owner is not the annuitant, the contract owner may irrevocably
elect, prior to the annuitant's death and prior to the annuity date, to continue
the Contract in force in the event of the annuitant's death prior to the annuity
date on the same terms as before the annuitant's death. If the contract owner
makes this election, no death benefit is paid upon the death of the annuitant,
and the person designated by the contract owner at the time of the election
shall become the annuitant upon the death of the original annuitant prior to the
annuity date. This option is available only if the contract owner is a natural
person or the Contract is issued in connection with a plan entitled to special
tax treatment under Sections 401 or 408 of the Internal Revenue Code.
 
If a beneficiary does not survive the contract owner or annuitant, as
applicable, the estate or heirs of the beneficiary have no rights under the
Contract. If no beneficiary survives the contract owner or annuitant, payment
will be made to the owner, if living, and if the contract owner is not living,
to the owner's estate.
 
If the contract owner is not an individual, the primary annuitant as determined
in accordance with Section 72(s) of the Internal Revenue Code (i.e., the
individual the events in the life of whom are of primary importance in affecting
the timing or amount of distributions under the Contract) will be treated as the
contract owner for purposes of these distribution requirements, and any change
in the primary annuitant will be treated as the death of the contract owner.
 
   
Death After the Annuity Date.  If the contract owner dies after the annuity
date, any amounts remaining unpaid will be paid at least as rapidly as under the
same method of distribution in force at the date of death. If the annuitant dies
after the annuity date, the annuitant's beneficiary may choose either to have
any guaranteed amounts remaining unpaid continue to be paid for the amount or
period guaranteed or to receive the present value of the remaining guaranteed
payments in a lump sum. (See "Annuity Provisions" on page 14.) The present value
will be determined using the interest rate on which annuity payments were
determined, and will be less than the sum of the remaining guaranteed payments.
If the annuitant's beneficiary dies while guaranteed amounts remain unpaid, the
present value of the remaining payments will be paid in a lump sum to the
beneficiary's estate.
    
 
                                       13
<PAGE>   15
 
K.  ANNUITY PROVISIONS
 
General.  Annuity payments will be paid to the contract owner and will commence
on the annuity date. The contract owner may or may not be the annuitant. The
contract owner designates the annuitant in the Contract application, and may
change the annuitant upon written notice to ML of New York. The contract owner
may also designate a co-annuitant, in which case the death of the annuitant is
deemed to occur when both co-annuitants are deceased.
 
The amount of monthly annuity payments, other than payments made pursuant to the
qualified plan option, will be determined by applying the net account value at
the annuity date, less any premium taxes, to the annuity option chosen, using ML
of New York's then current annuity rates. Currently, withdrawal charges do not
apply upon annuitization. Current annuity rates are guaranteed to be no less
favorable than the minimum guaranteed annuity rates shown in the annuity tables
contained in the Contract. Premium taxes imposed by states and local
jurisdictions currently range from 0% to 5% depending on the tax treatment of
the Contract. No premium taxes are currently imposed by the State of New York,
but ML of New York cannot guarantee that such taxes will not be assessed by New
York in the future. In determining the net account value, for Contracts issued
after regulatory approval has been obtained, a Market Value Adjustment will be
applied to any subaccount if the annuity date is prior to the end of the
Guarantee Period for that subaccount. However, for Contracts issued before
regulatory approval has been obtained, a Market Value Adjustment will not be
applied at the annuity date if (i) combined Market Value Adjustments of all
affected Subaccounts would reduce the contract holder's account value and (ii)
annuity payments will be made for at least ten years or a life contingency or
life expectancy annuity option has been chosen.
 
   
Selection of Annuity Date and Annuity Options.  The contract owner may select
the annuity date and an annuity option in the Contract application. If the
contract owner does not select an annuity date or an annuity option, the annuity
date will be the first day of the next month after the annuitant's 75th birthday
and the annuity option will be a life annuity with a 10-year guarantee. ML of
New York currently permits contract owners to select an annuity date that is any
day of a calendar month. It may not be later than the first day of the next
month after the annuitant's 85th birthday. (For qualified Contracts, the annuity
date generally may not be later than April 1 of the year after the year in which
the annuitant attains age 70 1/2.)
    
 
   
Change of Annuity Date or Annuity Option.  The contract owner may change the
annuity date or the annuity option on written notice received at ML of New
York's Home Office (or by telephone, once a proper authorization form is
submitted to the Home Office) at least 30 days prior to the annuity date.
Changes of the annuity date are subject to federal tax restrictions. (See
"Federal Tax Considerations" on page 17.)
    
 
Annuity Options.  The contract owner may select any one of the following annuity
options or any other option satisfactory to the contract owner and ML of New
York. For qualified Contracts, certain restrictions may apply.
 
PAYMENTS OF A FIXED AMOUNT:  Equal payments in the amount chosen will be made
until the net account value applied under this option is exhausted. The period
over which payments are made must be at least 5 years.
 
PAYMENTS FOR A FIXED PERIOD:  Payments will be made for the period chosen. The
period must be at least 5 years.
 
*LIFE ANNUITY:  Payments will be made for the life of the annuitant. Payments
will cease with the last payment due prior to the annuitant's death.
 
LIFE ANNUITY WITH PAYMENTS GUARANTEED FOR 10 OR 20 YEARS:  Payments will be made
for the guaranteed period chosen (10 or 20 years) and as long thereafter as the
annuitant lives.
 
LIFE ANNUITY WITH GUARANTEED RETURN OF NET ACCOUNT VALUE:  Payments will be made
until the sum of the annuity payments equals the net account value applied under
this option, and as long thereafter as the annuitant lives.
 
                                       14
<PAGE>   16
 
*JOINT AND SURVIVOR LIFE ANNUITY:  Payments will be made during the lifetimes of
the annuitant and a designated second person. Payments will continue as long as
either is living.
 
QUALIFIED PLAN OPTION:  This option is available only under qualified Contracts
issued in connection with plans qualified under Section 401(a), 403, 404, 408 or
457 of the Internal Revenue Code. Payments may be based on (a) the life
expectancy of the annuitant, (b) the joint life expectancy of the annuitant and
his or her spouse, or (c) the life expectancy of the surviving spouse if the
annuitant dies before the annuity date. Payments will be made annually. Each
payment will be equal to the net account value as of the annuity date, plus
credited interest and minus aggregate annuity payments previously made, in each
case as of the first day of that calendar year, divided by the applicable
current life expectancy, as defined by Internal Revenue Service regulations.
Each subsequent payment will be made on the anniversary of the annuity date.
Interest will be credited at ML of New York's then current rate for this option.
The rate will not be less than that shown in the Contract. On death of the
measuring life or lives, any unpaid net account value will be paid to the
beneficiary in a lump sum.
 
*THESE OPTIONS ARE LIFE ANNUITIES UNDER WHICH IT IS POSSIBLE FOR THE CONTRACT
OWNER TO RECEIVE ONLY ONE ANNUITY PAYMENT IF THE ANNUITANT (OR THE ANNUITANT AND
A DESIGNATED SECOND PERSON) DIES AFTER THE FIRST PAYMENT, OR TO RECEIVE ONLY TWO
ANNUITY PAYMENTS IF THE ANNUITANT (OR THE ANNUITANT AND A DESIGNATED SECOND
PERSON) DIES AFTER THE SECOND PAYMENT, AND SO ON.
 
Minimum Annuity Payments.  Annuity payments will be made monthly unless the
contract owner chooses less frequent payments or the qualified plan option;
provided that if any payment would be less than $20, ML of New York may change
the frequency so payments are at least $20 each. If the net account value to be
applied at the annuity date is less than $2,000 ($3,500 for certain qualified
Contracts), ML of New York may elect to pay that amount in a lump sum. (For tax
consequences of a lump sum payment, see "Federal Tax Considerations--Partial
Withdrawals and Surrenders" on page 19.)
 
Annuity Rates.  Annuity rates will be no less favorable than those shown in the
annuity tables contained in the Contract. Those tables show the minimum
guaranteed amount of each monthly payment for each $1,000 applied according to
the age and sex of the annuitant at the annuity date. The tables are based on
the 1983 Table "a" projected forward to 1995 for Individual Annuity Valuation
with current mortality adjustments. When required by law, ML of New York will
use annuity tables that do not differentiate on the basis of sex.
 
The Contract contains a formula for adjusting the age of the annuitant based on
the annuity date for purposes of determining minimum monthly annuity payments.
If the annuity date is prior to the year 2000, there is no age adjustment. If
the annuity date is between the years 2000 and 2009, the annuitant's age is
reduced by one year. For each decade thereafter, the annuitant's age is reduced
one additional year. The maximum age adjustment is four years.
 
An age adjustment results in a reduction in the minimum monthly annuity payments
that would otherwise be made. Therefore, if the rates ML of New York is using
are the minimum rates shown in the annuity tables contained in the Contract, it
may be advantageous for the contract owner to designate an annuity date that
immediately precedes the date on which an age adjustment would occur under the
Contract. For example, the annuity payment rates in the annuity tables for an
annuitant with an annuity date in the year 2010 are the same as those for an
annuity date twelve months earlier, even though the annuitant is one year older,
because the new decade results in the annuitant's age being reduced by an
additional year. Current annuity rates, unlike the guaranteed rates, do not
involve any age adjustment.
 
Proof of Age, Sex and Survival.  ML of New York may require satisfactory proof
of the age, sex or survival of any person on whose continued life any payment
under the Contract depends.
 
Misstatement of Age or Sex.  If the age or sex of an annuitant is misstated,
annuity payments will be adjusted to reflect the correct age and sex. Any amount
overpaid as the result of such misstatement will be deducted from the next
payments due. Any amount underpaid will be paid in full with the next payment
due.
 
                                       15
<PAGE>   17
 
L.  OTHER PROVISIONS
 
Alternative Guaranteed Interest Rate.  In the event that a current guaranteed
interest rate is not offered (i) upon transfer at the end of a Guarantee Period
or (ii) when a Market Value Adjustment is applied, the interest rate used will
be equal to the yield to maturity on Stripped United States Treasury Bills with
a maturity date in the same month (or, if unavailable, the next nearest
following month) as of the Renewal Date of the subaccount to which the transfer
is made or to which a Market Value Adjustment is applied. Such yield to maturity
is defined as the yield to maturity published in The Wall Street Journal
(Eastern Edition) on the date of such transfer or on which such Market Value
Adjustment is applied. If the yield to maturity is not published on such date,
the yield to maturity published on the most recent date immediately preceding
the date of the transfer or on which the Market Value Adjustment is applied will
be used.
 
   
Beneficiary.  The beneficiary is the person or persons named in the Contract
application to whom payment is to be made upon the death of the contract owner
or annuitant. If the contract owner is not the annuitant, the contract owner may
name one beneficiary to receive payment on death of the contract owner (the
contract owner's beneficiary) and a different beneficiary to receive payment on
the death of the annuitant (the annuitant's beneficiary). The contract owner's
beneficiary must be a natural person. If the contract owner is the annuitant,
the contract owner may name only one beneficiary. Unless a beneficiary has been
irrevocably designated, the contract owner's beneficiary may be changed while
the owner is alive, and the annuitant's beneficiary may be changed while the
annuitant is alive. The change of a beneficiary who was named by the contract
owner irrevocably may only be made with the written consent of the beneficiary.
The estate or heirs of a beneficiary who dies prior to the owner or annuitant
have no rights under the Contract. If no beneficiary survives the contract owner
or annuitant, payment will be made to the contract owner, if living, or to the
contract owner's estate if the contract owner has died. Certain restrictions
apply in the case of qualified Contracts.
    
 
Assignment.  A collateral assignment by the contract owner of his or her rights
under the Contract as security for a debt is prohibited. The Contract may be
assigned upon written notice to ML of New York prior to the annuity date,
however, other than as collateral or security for a loan. If the Contract is
issued pursuant to a qualified plan, the contract owner's rights under the
Contract may not be assigned, pledged or transferred, unless permitted by law.
ML of New York assumes no responsibility for the validity of any such assignment
or for any actions taken by it prior to receipt of written notice of an
assignment. An assignment of the Contract may have federal income tax
consequences. (See "Federal Tax Considerations--Transfers, Assignments, or
Exchanges of a Contract" on page 20.)
 
   
Notices and Elections.  Generally, all notices, changes and choices made by the
contract owner under the Contract must be in writing and signed by the proper
party, or given in another manner acceptable to ML of New York, and received at
ML of New York's Home Office to be effective. However, a contract owner (and,
once a proper authorization form is submitted to ML of New York's Home Office, a
contract owner's Financial Consultant) may select by telephone the subaccounts
in which the subaccount value at the end of a Guarantee Period is to be
invested. Contract owners may also select by telephone the subaccounts from
which partial withdrawals are to be made. In addition, choices regarding the
Maximum Guarantee Period Option, pursuant to which ML of New York transfers
subaccount values in the absence of instructions from a contract owner, may be
made by telephone. ML of New York 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. ML of New York will not be liable for following telephone
instructions that it reasonably believes to be genuine. Notices, changes and
choices relating to beneficiaries will take effect as of the date signed unless
ML of New York has already acted in reliance on the prior status.
    
 
Amendment of Contract.  ML of New York may amend the Contract at any time, as
may be necessary to conform to any applicable law, regulation or ruling issued
by a government agency.
 
Deferral of Payments.  All sums payable by ML of New York are payable at its
Home Office. ML of New York may require return of a Contract prior to making
payment. Payments of partial or full withdrawals may be deferred for up to six
months.
 
                                       16
<PAGE>   18
 
Free Look Right.  When the contract owner receives the Contract, it should be
reviewed carefully to make sure it is what the contract owner intended to
purchase. Generally within ten days after the contract owner receives the
Contract, he or she may return it for a refund. Some states allow a longer
period of time to return the Contract. The Contract must be delivered to ML of
New York's Home Office or to the Financial Consultant who sold it for a refund
to be made. ML of New York will then refund to the contract owner all premiums
paid into the Contract. The Contract will then be deemed void from the
beginning. If a contract owner exercises his or her free look right, that
contract owner may not submit another application with the same annuitant for
ninety days.
 
Guarantee of Contracts.  The federal government or its instrumentalities does
not guarantee the Contracts. ML of New York backs the guarantees associated with
the Contracts.
 
                         DISTRIBUTION OF THE CONTRACTS
 
Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S") is the principal
underwriter of the Contract. It was organized in 1958 under the laws of the
state of Delaware and is registered as a broker-dealer under the Securities
Exchange Act of 1934. It is a member of the National Association of Securities
Dealers, Inc. ("NASD"). MLPF&S' principal business address is World Financial
Center, 250 Vesey Street, New York, New York 10281.
 
Contracts are sold by registered representatives (Financial Consultants) of
MLPF&S who are also licensed through Merrill Lynch Life Agency, Inc. ("MLLA"),
as insurance agents for ML of New York. ML of New York has entered into a
distribution agreement with MLPF&S and a companion sales agreement with MLLA
through which agreements the Contracts are sold and the Financial Consultants
are compensated by MLLA and/or MLPF&S. The maximum commission paid to the
Financial Consultant is 2.0% of each premium. In addition, the maximum
compensation paid to the Financial Consultant for each reinvestment through the
tenth Contract Year is 1.8% of premium reinvested. The maximum additional
compensation paid to the Financial Consultant in each year beyond the tenth
Contract Year that the Contract remains in force is .28% of the account value.
Commissions may be paid in the form of non-cash compensation.
 
The maximum commission ML of New York will pay to MLLA to be used to pay
commissions to Financial Consultants is 3.5% of each premium.
 
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.
 
                           FEDERAL TAX CONSIDERATIONS
 
INTRODUCTION
 
The following discussion is general and is not intended as tax advice.
 
This discussion is not intended to address the tax consequences resulting from
all of the situations in which a person may be entitled to or may receive a
distribution under the Contract. Any person concerned about these tax
implications should consult a competent tax adviser before initiating any
transaction. This discussion is based upon ML of New York's understanding of the
present federal income tax laws as they are currently interpreted by the
Internal Revenue Service. No representation is made as to the likelihood of the
continuation of the present federal income tax laws or of the current
interpretation by the Internal Revenue Service. Moreover, no attempt has been
made to consider any applicable state or other tax laws.
 
ML OF NEW YORK DOES NOT MAKE ANY GUARANTEE REGARDING THE TAX STATUS OF ANY
CONTRACT OR ANY TRANSACTION INVOLVING THE CONTRACTS.
 
The Contract may be purchased on a non-qualified tax basis ("non-qualified
Contract") or purchased and used in connection with plans qualifying for
favorable tax treatment ("qualified Contract"). The qualified Contracts were
designed for use by individuals whose premium payment is comprised solely of
proceeds from
 
                                       17
<PAGE>   19
 
and/or contributions under retirement plans which are intended to qualify as
plans entitled to special income tax treatment under Section 401(a), 408, or 457
of the Internal Revenue Code. The ultimate effect of federal income taxes on the
amounts held under a Contract, on annuity payments, and on the economic benefit
to the contract owner, the annuitant, or the beneficiary depends on the type of
retirement plan, on the tax and employment status of the individual concerned
and on ML of New York's tax status. In addition, certain requirements must be
satisfied in purchasing a qualified Contract with proceeds from a tax qualified
plan and receiving distributions from a qualified Contract in order to continue
receiving favorable tax treatment. Therefore, purchasers of qualified Contracts
should seek competent legal and tax advice regarding the suitability of a
Contract for their situation, the applicable requirements, and the tax treatment
of the rights and benefits of a Contract. The following discussion assumes that
qualified Contracts are purchased with proceeds from and/or contributions under
retirement plans that qualify for the intended special federal income tax
treatment.
 
TAXATION OF ML OF NEW YORK
 
ML of New York is taxed as a life insurance company under Part I of Subchapter L
of the Internal Revenue Code. The assets underlying the Contracts will be owned
by ML of New York. The income earned on such assets will be income to ML of New
York.
 
TAX STATUS OF THE CONTRACT
 
ML of New York believes that the Contract will be treated as an annuity contract
and that ML of New York will be treated as owning the assets supporting the
Contract for federal income tax purposes. ML of New York, however, reserves the
right to modify the Contracts as necessary to prevent the contract owner from
being considered the owner of the assets supporting the Contract for federal tax
purposes.
 
Furthermore, in order to be treated as an annuity contract for federal income
tax purposes, Section 72(s) of the Internal Revenue Code requires any
non-qualified Contract to provide that (a) if any contract owner dies on or
after the annuity commencement date but prior to the time the entire interest in
the Contract has been distributed, the remaining portion of such interest will
be distributed at least as rapidly as under the method of distribution being
used as of the date of that contract owner's death; and (b) if any contract
owner dies prior to the annuity commencement date, the entire interest in the
Contract will be distributed within five years after the date of the contract
owner's death. These requirements will be considered satisfied as to any portion
of the contract owner's interest which is payable to or for the benefit of a
"designated beneficiary" and which is distributed over the life of such
"designated beneficiary" or over a period not extending beyond the life
expectancy of that beneficiary, provided that such distributions begin within
one year of that contract owner's death. The contract owner's "designated
beneficiary" (referred to herein as the "contract owner's beneficiary") is the
person designated by such owner as a beneficiary and to whom the contract
owner's interest in the Contract passes by reason of death and must be a natural
person. However, if the contract owner's "designated beneficiary" is the
surviving spouse of the contract owner, the Contract may be continued with the
surviving spouse as the new contract owner. Solely for purposes of applying the
provisions of Section 72(s) of the Code, when non-qualified Contracts are held
by other than a natural person, the death of the annuitant is treated as the
death of the contract owner.
 
The non-qualified Contracts contain provisions which are intended to comply with
the requirements of Section 72(s) of the Internal Revenue Code, although no
regulations interpreting these requirements have yet been issued. ML of New York
intends to review such provisions and modify them if necessary to assure that
they comply with the requirements of Internal Revenue Code Section 72(s) when
clarified by regulation or otherwise.
 
Other rules may apply to qualified Contracts.
 
THE FOLLOWING DISCUSSION ASSUMES THAT THE CONTRACTS WILL QUALIFY AS ANNUITY
CONTRACTS FOR FEDERAL INCOME TAX PURPOSES.
 
                                       18
<PAGE>   20
 
FEDERAL TAXES
 
a.  In General
 
Section 72 of the Internal Revenue Code governs taxation of annuities in
general. ML of New York believes that a contract owner who is a natural person
generally is not taxed on increases in the value of a Contract until
distribution occurs by withdrawing all or part of the account value (e.g.,
partial withdrawals and surrenders) or as annuity payments under the annuity
option elected. For this purpose, the assignment, pledge, or agreement to assign
or pledge any portion of the account value (and in the case of a qualified
Contract, any portion of an interest in the qualified plan) generally will be
treated as a distribution. The taxable portion of a distribution (in the form of
a single sum payment or an annuity) is taxable as ordinary income.
 
The owner of any annuity contract who is not a natural person generally must
include in income any increase in the excess of the contract's account value
over the "investment in the contract" (discussed below) during the taxable year.
There are some exceptions to this rule and a prospective owner that is not a
natural person may wish to discuss these with a competent tax adviser.
 
The following discussion generally applies to Contracts owned by natural
persons.
 
b.  Partial Withdrawals and Surrenders
 
In the case of a partial withdrawal or surrender under a qualified Contract,
under Section 72(e) of the Internal Revenue Code a ratable portion of the amount
received is taxable, generally based on the ratio of the "investment in the
contract" to the participant's total accrued benefit or balance under the
retirement plan. The "investment in the contract" generally equals the portion,
if any, of any premium payments paid by or on behalf of any individual under a
Contract which was not excluded from the individual's gross income. For
Contracts issued in connection with qualified plans, the "investment in the
contract" can be zero. Special tax rules may be available for certain
distributions from qualified Contracts.
 
In the case of a partial withdrawal under a non-qualified Contract before the
annuity date, under Internal Revenue Code Section 72(e) amounts received are
generally first treated as taxable income to the extent that the account value
immediately before the partial withdrawal (increased by the net excess, if any,
of the sum of all Market Value Adjustments that increase any subaccount value
over the sum of all Market Value Adjustments that decrease any subaccount value
which result from the partial withdrawal) exceeds the "investment in the
contract" at that time. Any additional amount withdrawn is not taxable.
 
It is important to note that the Contract is an integrated annuity contract and
that therefore in determining the extent to which a withdrawal from one
subaccount is taxable, the account value and "investment in the contract" for
the entire Contract, not just the subaccount from which the withdrawal is made,
will be taken into account.
 
In the case of a surrender under a non-qualified Contract, under Section 72(e)
amounts received are generally treated as taxable income to the extent the net
amount received exceeds the "investment in the contract" at that time.
 
c.  Annuity Payments
 
Although tax consequences may vary depending on the annuity option elected under
the Contract, under Internal Revenue Code Section 72(b), generally gross income
does not include that part of any amount received as an annuity under an annuity
contract that bears the same ratio to such amount as the investment in the
contract bears to the expected return at the annuity date. In this respect
(prior to recovery of the investment in the contract), there is generally no tax
on the amount of each payment which represents the same ratio that the
"investment in the contract" bears to the total expected value of the annuity
payments for the term of the payments; however, the remainder of each income
payment is taxable. In all cases, after the "investment in the contract" is
recovered, the full amount of any additional annuity payments is taxable.
 
                                       19
<PAGE>   21
 
d.  Penalty Tax on Certain Withdrawals
 
In the case of a distribution pursuant to a non-qualified Contract, there may be
imposed a federal penalty tax equal to 10% of the amount treated as taxable
income. In general, however, there is no penalty tax on distributions: (1) made
on or after the date on which the contract owner attains age 59 1/2; (2) made as
a result of death or disability of the contract owner; (3) received in
substantially equal periodic payments over the life or life expectancy of the
contract owner (or joint life or life expectancy of the contract owner and a
designated beneficiary). In certain circumstances, other exceptions may apply.
Other tax penalties may apply to certain distributions under a qualified
Contract.
 
e.  Taxation of Death Benefit Proceeds
 
Amounts may be distributed from a Contract because of the death of the contract
owner, the annuitant, or the co-annuitant. Generally, such amounts are
includable in the income of the recipient as follows: (1) if distributed in a
lump sum, they are taxed in the same manner as a full surrender of the Contract,
as described above, or (2) if distributed under an annuity option, they are
taxed in the same manner as annuity payments, as described above.
 
f.  Transfers, Assignments, or Exchanges of a Contract
 
A transfer of ownership of a Contract, the designation of an annuitant, payee or
other beneficiary who is not also the contract owner, or the exchange of a
Contract may result in certain tax consequences to the owner that are not
discussed herein. A contract owner contemplating any such transfer, assignment,
or exchange of a Contract should contact a competent tax adviser with respect to
the potential tax effects of such a transaction.
 
g.  Multiple Contracts
 
All non-qualified annuity contracts entered into after October 21, 1988 that are
issued by ML of New York (or its affiliates) to the same owner during any
calendar year are treated as one annuity contract for purposes of determining
the amount includable in gross income under Section 72(e) of the Internal
Revenue Code. In addition, the Treasury Department has specific authority to
issue regulations that prevent the avoidance of Section 72(e) through the serial
purchase of annuity contracts or otherwise. Congress has also indicated that the
Treasury Department may have authority to treat the combination purchase of an
immediate annuity contract and a separate deferred annuity contract as a single
annuity contract under its general authority to prescribe rules as may be
necessary to enforce the income tax laws.
 
h.  Withholding
 
Pension and annuity distributions generally are subject to withholding for the
recipient's federal income tax liability at rates that vary according to the
type of distribution and the recipient's tax status. Recipients, however,
generally are provided the opportunity to elect not to have tax withheld from
distributions. As of January 1, 1993, ML of New York is generally required to
withhold on distributions under qualified Contracts.
 
i.  Possible Changes in Taxation
 
In past years, legislation has been proposed that would have adversely modified
the federal taxation of certain annuities. For example, one such proposal would
have changed the tax treatment of non-qualified annuities that did not have
"substantial life contingencies" by taxing income as it is credited to the
annuity. Although, as of the date of this prospectus, Congress is not actively
considering any legislation regarding the taxation of annuities, there is always
the possibility that the tax treatment of annuities could change by legislation
or other means (such as Internal Revenue Service regulation, revenue rulings,
judicial decisions, etc.). Moreover, it is also possible that any change could
be retroactive (that is, effective prior to the date of the change).
 
                                       20
<PAGE>   22
 
j.  Other Tax Consequences
 
As noted above, the foregoing discussion of the federal income tax consequences
under the Contract is not exhaustive and special rules are provided with respect
to other tax situations not discussed in this Prospectus. Further, the federal
income tax consequences discussed herein reflect ML of New York's understanding
of current law and the law, or its interpretation by the Internal Revenue
Service, may change. Federal estate and state and local income, estate,
inheritance, and other tax consequences of ownership or receipt of distributions
under a Contract depend on the individual circumstances of each contract owner
or recipient of the distribution. A competent tax adviser should be consulted
for further information.
 
QUALIFIED PLANS
 
The Contract is designed for use with several types of qualified plans. These
retirement plans may permit the purchase of the Contracts to accumulate
retirement savings under the plans. Adverse tax or other legal consequences to
the plan, to the participant or to both may result if the Contract is assigned
or transferred to any individual as a means to provide benefit payments, unless
the plan complies with all legal requirements applicable to such benefits prior
to transfer of the Contract. The tax rules applicable to contract owners in
qualified plans, including restrictions on contributions and benefits, taxation
of distributions, and any tax penalties, vary according to the type of plan and
the terms and conditions of the plan itself. Various tax penalties may apply to
contributions in excess of specified limits, aggregate distributions in excess
of $150,000 annually, distributions that do not satisfy specified requirements,
and certain other transactions with respect to qualified plans. Therefore, no
attempt is made to provide more than general information about the use of the
Contracts with the various types of qualified plans. Contract owners, annuitants
and beneficiaries are cautioned that the rights of any person to any benefits
under qualified plans may be subject to the terms and conditions of the plans
themselves, regardless of the terms and conditions of the Contract. Some
retirement plans are subject to distribution and other requirements that are not
incorporated into ML of New York's administration procedures. Owners,
participants, and beneficiaries are responsible for determining that
contributions, distributions and other transactions with respect to the
Contracts comply with applicable law. Following are brief descriptions of the
various types of qualified plans in connection with which ML of New York will
issue a Contract. When issued in connection with a qualified plan, a Contract
will be amended as necessary to conform to the requirements of the Internal
Revenue Code.
 
H.R. 10 Plans
 
The Self-Employed Individuals' Tax Retirement Act of 1962, as amended, commonly
referred to as "H.R. 10," permits self-employed individuals to establish
qualified plans for themselves and their employees. In order to establish such a
plan, a plan document, often in prototype form preapproved by the Internal
Revenue Service, is adopted and implemented by or for the self-employed person.
Purchasers of Contracts for use with H.R. 10 Plans should seek competent advice
regarding the suitability of the proposed plan documents and of the Contract to
their specific needs.
 
Individual Retirement Annuities and Individual Retirement Accounts
 
Section 408 of the Internal Revenue Code permits eligible individuals to
contribute to an individual retirement program known as an Individual Retirement
Annuity or Individual Retirement Account (each hereinafter referred to as
"IRA"). Also, distributions from certain other types of qualified plans may be
"rolled over" on a tax-deferred basis into an IRA. Sales of the Contracts for
use with or as IRAs may be subject to special disclosure requirements of the
Internal Revenue Service. Purchasers of the Contract for use with or as IRAs
will be provided with supplemental information required by the Internal Revenue
Service or other appropriate agency. Such purchasers will have the right to
revoke their purchase within 7 days of the earlier of the establishment of the
IRA or their purchase. Purchasers should seek competent advice as to the
suitability of the Contract for use with or as IRAs.
 
                                       21
<PAGE>   23
 
Corporate Pension and Profit Sharing Plans
 
   
Section 401(a) of the Internal Revenue Code permits corporate employers to
establish various types of retirement plans for employees. Such retirement plans
may permit the purchase of the Contracts in order to accumulate retirement
savings under the plans. Corporate employers intending to use the Contracts in
connection with such plans should seek competent advice.
    
 
Section 457 Deferred Compensation ("Section 457") Plans
 
Under Section 457 of the Internal Revenue Code, employees and independent
contractors who perform services for tax-exempt employers may participate in a
Section 457 plan of their employer allowing them to defer part of their salary
or other compensation. The amount deferred and any income on such amount will
not be taxable until paid or otherwise made available to the employee.
 
The maximum amount that can be deferred under a Section 457 plan in any tax year
is ordinarily one-third of the employee's includable compensation, up to $7,500.
Includable compensation means earnings for services rendered to the employer
which is includable in the employee's gross income, but excluding any
contributions under the Section 457 plan or a Tax-Sheltered Annuity. During the
last three years before an individual attains normal retirement age additional
"catch-up" deferrals are permitted.
 
The deferred amounts will be used by the employer to purchase the Contracts.
Contracts will be issued to the employer, and all account values will be subject
to the claims of the employer's creditors. The employee has no rights or vested
interest in the Contract and is only entitled to payment in accordance with the
Section 457 plan provisions. Present federal income tax law does not allow
tax-free transfers or rollovers for amounts accumulated in a Section 457 plan
except for transfers to other Section 457 plans in certain limited cases.
 
   
Restrictions under Qualified Contracts
    
 
   
Other restrictions with respect to the election, commencement, or distribution
of benefits may apply under qualified contracts or under the terms of the plans
in respect of which qualified contracts are issued.
    
 
                                 PREMIUM TAXES
 
Various states, municipalities and jurisdictions impose a premium tax on annuity
premiums when they are received by an insurance company. In other jurisdictions,
a premium tax is paid on the contract value on the annuity date.
 
   
ML of New York will pay these taxes when due, and a charge for any premium taxes
imposed by a state, local government or jurisdiction will be deducted from the
contract value on the annuity date. In those jurisdictions that do not allow an
insurance company to reduce its current taxable premium income by the amount of
any withdrawal, surrender or death benefit paid, ML of New York will also deduct
a charge for these taxes on any withdrawal, surrender or death benefit effected
under a Contract. Premium tax rates vary from jurisdiction to jurisdiction and
currently range from 0% to 5%.
    
 
Premium tax rates are subject to change by law, administrative interpretations,
or court decisions. Premium tax amounts will depend on, among other things, the
participant's state or jurisdiction of residence, ML of New York's status within
that state or jurisdiction, and the premium tax laws of that state or
jurisdiction. No premium taxes are currently imposed by the state of New York,
but ML of New York cannot guarantee that such taxes will not be assessed by New
York in the future.
 
           EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974 PROVISIONS
 
The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes fiduciary, prohibited transaction and other requirements with respect to
employee benefit plans to which it applies. In certain circumstances these
requirements may be applicable to the management of an insurance company
 
                                       22
<PAGE>   24
 
account. ML of New York believes that the account established for the Contracts
is a guaranteed contract separate account within the meaning of Prohibited
Transaction Class Exemption 81-82 and that assets attributed to the account will
not be treated as "plan assets", under regulations promulgated by the Department
of Labor. Prior to purchasing a Contract, however, the fiduciary responsible for
investments of a plan subject to ERISA should become fully informed regarding
the relevant terms of the Contract, including the Market Value Adjustment and
withdrawal charge, and should take account of the anticipated liquidity needs of
the plan in determining whether to purchase the Contract.
 
          MORE INFORMATION ABOUT ML LIFE INSURANCE COMPANY OF NEW YORK
 
A.  HISTORY AND BUSINESS
 
ML of New York is a stock life insurance company organized under the laws of the
State of New York on November 28, 1973. ML of New York (originally named "Agway
Life Insurance Company") was purchased by The Equitable Life Assurance Society
of the United States ("The Equitable") for $9.5 million on May 21, 1986 and
renamed Royal Tandem Life Insurance Company. On September 11, 1991, Royal Tandem
Life Insurance Company changed its name to ML Life Insurance Company of New
York.
 
Prior to 1987, ML of New York was engaged in the business of issuing
non-participating whole life and term life insurance contracts. During 1987, ML
of New York entered into various agreements with Monitor Life Insurance Company
of New York ("Monitor") whereby Monitor initially coinsured and administered,
effective March 5, 1987, and then ultimately assumed, effective July 31, 1987,
ML of New York's ordinary non-participating individual life insurance and
annuity business.
 
   
On July 31, 1987, The Equitable sold 25% of its common stock interest in ML of
New York to Merrill Lynch for approximately $3 million. Immediately following
the sale, The Equitable and Merrill Lynch simultaneously contributed their
respective interests in the common stock of ML of New York to the capital of
Tandem Financial Group, Inc. ("TFG"). On October 11, 1989, Merrill Lynch
purchased all of the shares of capital stock of TFG owned by The Equitable for
$86.3 million, and TFG became a wholly owned subsidiary of Merrill Lynch. On
September 6, 1990, TFG changed its name to Merrill Lynch Insurance Group, Inc.
("MLIG"). ML of New York and its affiliate Merrill Lynch Life Insurance Company
("Merrill Lynch Life") are direct wholly owned subsidiaries of MLIG.
    
 
   
On November 14, 1990, ML of New York and Tandem Insurance Group, Inc. ("Tandem
Insurance," a life insurance company now merged with and into Merrill Lynch
Life) entered into an indemnity reinsurance and assumption agreement. Pursuant
to this agreement, on December 31, 1990, ML of New York and Tandem Insurance
reinsured on a 100% indemnity basis all variable life insurance policies (the
"reinsured policies") issued by Monarch Life Insurance Company ("Monarch Life")
and sold through affiliates of MLPF&S. As a result, ML of New York became
obligated to reimburse Monarch Life for its net amount at risk with regard to
the reinsured policies. In connection with the indemnity reinsurance, assets of
approximately $65 million supporting general account reserves were transferred
from Monarch Life to ML of New York.
    
 
   
On various dates through April 22, 1991, ML of New York and Tandem Insurance
assumed the reinsured policies wherever permitted by appropriate regulatory
authorities, replacing Monarch Life. In connection with the assumption, assets
and reserves associated with the reinsured policies of approximately $290
million were transferred to ML of New York, of which approximately $261 million
were held in the ML of New York Variable Life Separate Account. The aggregate
face amount of the reinsured policies assumed by ML of New York was
approximately $700 million.
    
 
Information pertaining to contract owner deposits, contract owner account
balances, and capital contributions can be found in ML of New York's financial
statements which are contained herein.
 
   
ML of New York is currently licensed to conduct life insurance and annuity
business in 9 states. It currently sells its annuity products and variable life
insurance products only in the state of New York. During 1995, annuity and life
insurance sales were made principally in New York (94%, as measured by total
contract owner deposits).
    
 
                                       23
<PAGE>   25
 
   
ML of New York's life insurance and annuity products will be sold only by
licensed agents through MLLA which is a wholly owned subsidiary of MLPF&S,
pursuant to a general agency agreement by and between ML of New York and MLLA.
Sales are made by career life insurance agents whose sole responsibility is the
sale and servicing of insurance, and by Financial Consultants of MLPF&S who are
also licensed as insurance agents. At December 31, 1995, approximately 1,780
agents of MLLA were authorized to act for ML of New York.
    
 
B.  SELECTED FINANCIAL DATA
 
The following selected financial data for ML of New York should be read in
conjunction with the financial statements and notes thereto included in this
Prospectus.
 
   
<TABLE>
<CAPTION>
                                                           SELECTED FINANCIAL DATA
                                                      FOR THE PERIODS ENDED DECEMBER 31,
                                       ----------------------------------------------------------------
                                          1995         1994         1993          1992          1991
                                       ----------    --------    ----------    ----------    ----------
                                                                (IN THOUSANDS)
<S>                                    <C>           <C>         <C>           <C>           <C>
Net investment income...............   $   29,819    $ 32,679    $   50,661    $   65,378    $   69,965
Earnings (Loss) Before Federal
  Income Tax........................   $   15,242    $  7,291    $    2,400    $      368    $   (4,915)
Net Earnings (Loss).................   $   10,064    $  5,473    $    1,808    $      191    $   (3,221)
Total Assets........................   $1,003,347    $920,722    $1,045,313    $1,102,688    $1,136,537
Stockholder's Equity................   $  110,779    $ 95,813    $   92,776    $   92,247    $   90,631
</TABLE>
    
 
   
C.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
    
 
   
This Management's Discussion and Analysis of Financial Condition and Results of
Operations should be read in conjunction with the Financial Statements and Notes
to Financial Statements included herein.
    
 
   
Business Environment
    
 
   
ML of New York conducts its business in the life insurance and annuity markets
of the financial services industry. These markets are faced with an increased
strengthening of the regulatory environment with particular emphasis on company
solvency and sales practice monitoring. The legal barriers which have
historically segregated many of the markets in the financial services industry
are being challenged through both legislative and judicial processes. The
distribution channels for life insurance and annuity products are diversifying
and now include banks, full service and discount brokers, and financial
planners. Demographically, the population is aging, which favors life insurance
and annuity products. In particular, markets are anticipated to expand for
estate planning products, annuities, long term care and business insurance.
However, changes in tax laws that are currently being debated by Congress and
the President of the United States may reduce or eliminate the tax advantages of
certain of these products, resulting in either their reduced marketability or
their obsolescence.
    
 
   
Summary
    
 
   
ML of New York sells variable and interest sensitive life insurance and annuity
products through Merrill Lynch's retail network of Financial Consultants. ML of
New York competes for Merrill Lynch's clients' life insurance and annuity
business with non-affiliated insurers whose products are also sold through
Merrill Lynch's retail network ("non-proprietary products"), and with insurers
who solicit this business directly. In the view of management, the product lines
which ML of New York offers are highly competitive with most major life insurers
offering similar products. ML of New York competes with these insurers by
integrating its products into Merrill Lynch's planning based financial
management program. ML of New York also seeks to provide superior customer
service and financial management to promote the competitiveness of its products.
ML of New York's customer service centers have established standards of
performance that are monitored on a regular basis. Managers and employees in the
customer service centers are periodically evaluated based on
    
 
                                       24
<PAGE>   26
 
   
their performance in meeting these standards. ML of New York's financial
management is based on conservative investment and liability management and
regular monitoring of its risk profile.
    
 
   
ML of New York has strategically placed its marketing emphasis on the sale of
variable annuities, modified guaranteed annuities and variable life insurance
products. These products are designed to address the retirement and estate
planning needs of Merrill Lynch's clients.
    
 
   
Both interest sensitive and variable deferred annuities currently provide
certain tax advantages that similar non-insurance investments do not possess.
Congressional action could limit or eliminate this tax advantage. Such actions
could have significant competitive consequences on the insurance industry in
general and ML of New York in particular.
    
 
   
During 1995, ML of New York experienced a substantial decrease in sales volume
of its variable annuity product. A significant portion of the decline was
anticipated. During 1994 and 1993, ML of New York had $228 million and $304
million, respectively, of fixed rate annuity contracts which reached the
expiration of their interest rate guarantee period. Primarily as a result of the
low interest rate environment during 1993 and the first half of 1994, a
substantial portion of such contract owners elected to tax-free exchange into ML
of New York's variable annuity. During 1995, the amount of fixed rate annuity
contracts which reached the expiration of their interest rate guarantee period
declined substantially, resulting in approximately 72% of the reduction in
variable annuity sales volume. Management attributes the remaining reduction in
sales volume to two additional factors. During 1995, Merrill Lynch began
offering for sale several non-proprietary variable annuity products resulting in
reduced sales of ML of New York's variable annuity product. Additionally, ML of
New York's variable annuity has received relatively negative performance
evaluations by certain mutual fund research firms, during 1995, as a result of
the performance of several of the product's core fund portfolios which did not
meet or exceed fund category averages.
    
 
   
Management believes the following factors may positively impact sales on a
medium term and long term basis: During the fourth quarter of 1995, the senior
portfolio manager for four of the variable annuity's core fund portfolios was
changed. The new manager is currently in the process of restructuring the
investment composition of these portfolios with the goal of achieving enhanced
performance. In addition, ML of New York has several product development and
enhancement initiatives ongoing with implementation anticipated during 1996.
    
 
   
The following describes ML of New York's primary products and discusses the
sales activity for the three years ended December 31, 1995:
    
 
   
ML of New York's variable annuity product provides tax deferred savings with the
opportunity for diversified investing in a wide selection of underlying mutual
fund portfolios. Deposits received from sales of this product were $25 million,
$102 million and $114 million for 1995, 1994 and 1993, respectively. A
significant portion of the deposits received from sales of the variable annuity
product during each of these periods was a result of tax-free exchanges from ML
of New York's fixed rate annuity products. For 1995, 1994 and 1993,
approximately $7 million, $62 million and $81 million, respectively, of deposits
were a result of internal tax-free exchanges.
    
 
   
ML of New York's modified guaranteed annuity product provides a guaranteed fixed
interest crediting rate for a period selected by the contract owner, but imposes
a market value adjustment for withdrawals prior to the expiration of the
guarantee period. Deposits received from the sales of this product were $38
million, $45 million and $22 million for 1995, 1994 and 1993, respectively. For
1995, 1994 and 1993, approximately $19 million, $34 million and $15 million,
respectively, of deposits were a result of internal tax-free exchanges from ML
of New York's fixed rate annuity products. Sales of this product were
concentrated during the second half of 1994 and the first half of 1995
reflecting the movement of interest rates which peaked during December 1994.
    
 
   
ML of New York offers a variable life insurance product which provides life
insurance protection with the ability to allocate the cash value to underlying
diversified mutual fund portfolios. Deposits received from the sales of this
product were $4 million, $3 million and $3 million for 1995, 1994 and 1993,
respectively.
    
 
                                       25
<PAGE>   27
 
   
During 1995, 1994 and 1993, ML of New York had approximately $52 million, $228
million and $304 million, respectively, of fixed rate deferred annuities that
reached the expiration of their interest rate guarantee periods. At the
expiration of an interest rate guarantee period, the contract owner has an
option to either surrender the contract without incurring a surrender charge, or
to "renew" with an adjustment of the interest crediting rate to the prevailing
rate at the time of renewal. ML of New York has offered those contract owners
electing to surrender the opportunity to exchange their contract for either a
variable annuity or modified guaranteed annuity contract issued by ML of New
York. The following table summarizes the contract owners' selections for 1995,
1994 and 1993:
    
 
   
<TABLE>
<CAPTION>
                                                     1995               1994               1993
                                                 -------------      -------------      -------------
                                                 AMOUNT     %       AMOUNT     %       AMOUNT     %
                                                 ------    ---      ------    ---      ------    ---
<S>                                              <C>       <C>      <C>       <C>      <C>       <C>
                                                                (DOLLARS IN MILLIONS)
Renewed with an adjustment to the applicable
  interest crediting rate.....................    $  9      16%      $ 34      15%      $ 76      25%
Exchanged into either the variable annuity
  product or the modified guaranteed annuity
  product.....................................      23      45%       110      48%       101      33%
Surrendered...................................      20      39%        85      37%       127      42%
                                                 ------    ---      ------    ---      ------    ---
          Total...............................    $ 52     100%      $228     100%      $304     100%
                                                 ======    ===      ======    ===      ======    ===
</TABLE>
    
 
   
Financial Condition
    
 
   
At December 31, 1995, ML of New York's assets were $1,003 million, or $82
million higher than the $921 million at December 31, 1994. The increase in
assets is primarily attributable to increases in the market value of investments
in both the general account and separate accounts. During 1995, interest rates
declined in excess of 200 basis points resulting in a $28 million increase in
the market value of general account fixed maturity securities investments. After
adjustments to deferred policy acquisition costs and Federal income
taxes -- deferred, total general account assets increased $18 million during
1995 as a result of the declining interest rate environment. Separate accounts
investments increased $49 million as a result of market value increases
benefiting from both the declining interest rate environment and the strong
equity markets. During 1995 the Dow Jones Industrial Average increased 33% and
the Standard and Poor's 500 Index increased 34% from their December 31, 1994
levels.
    
 
   
During 1995, ML of New York continued to experience contract owner withdrawals
exceeding deposits. Withdrawals for 1995 were $71 million compared to deposits
of $43 million resulting in a net cash outflow of $28 million.
    
 
   
ML of New York continued during 1995 to concentrate its marketing emphasis on
the sale of variable products, resulting in the reallocation of assets from the
general account to the separate accounts. As of December 31, 1995 and 1994, ML
of New York's percentage of separate accounts assets to total assets was 54% and
51%, respectively. ML of New York anticipates that the percentage of separate
accounts assets to total assets will continue to increase.
    
 
   
ML of New York maintains a conservative general account investment portfolio. ML
of New York's investment in equity securities, mortgages and real estate are
significantly below the industry average. ML of
    
 
                                       26
<PAGE>   28
 
   
New York has no real estate investments. The following schedule identifies ML of
New York's general account invested assets by type:
    
 
   
<TABLE>
<S>                                                                                     <C>
Investment Grade Fixed Maturity Securities...........................................    74%
Policy Loans.........................................................................    21%
Non-Investment Grade Fixed Maturity Securities.......................................     3%
Mortgages Loans on Real Estate.......................................................     1%
Equity Securities....................................................................     1%
                                                                                        ---
                                                                                        100%
                                                                                        ===
</TABLE>
    
 
   
ML of New York's investment in collateralized mortgage obligations ("CMO") and
mortgage backed securities ("MBS") had a carrying value of $66 million as of
December 31, 1995. At December 31, 1995 approximately 71% of ML of New York's
CMO and MBS holdings were fully collateralized by the Government National
Mortgage Association, the Federal National Mortgage Association or the Federal
Home Loan Mortgage Corporation. ML of New York held at December 31, 1995
approximately $15 million of CMO and MBS securities which had relatively higher
projected cash flow volatility in changing interest rate environments as
compared to ML of New York's CMO and MBS investment portfolio taken as a whole.
CMOs and MBS securities are structured to allow the investor to determine,
within certain limits, the amount of interest rate risk, prepayment risk and
default risk that the investor is willing to accept. It is this level of risk
that determines the degree to which the yields on CMOs and MBS securities will
exceed the yields that can be obtained from similarly rated corporate
securities.
    
 
   
As of December 31, 1995, ML of New York had 4,909 life insurance and annuity
contracts in-force with interest rate guarantees. The estimated average rate of
interest credited on behalf of contract owners was 5.64% during 1995. The
liabilities related to insurance contracts with interest rate guarantees were
supported by invested assets with an estimated effective yield of 8.04% during
1995.
    
 
   
Liquidity and Capital Resources
    
 
   
ML of New York's liquidity requirements include the payment of sales commissions
and other underwriting expenses and the funding of its contractual obligations
for the life insurance and annuity contracts it has in-force. ML of New York has
developed and utilizes a cash flow projection system and regularly performs
asset/liability duration matching in the management of its asset and liability
portfolios. ML of New York anticipates funding all its cash requirements
utilizing cash from operations, normal investment maturities and anticipated
calls and repayments, consistent with prior years. As of December 31, 1995, ML
of New York's assets included $258 million of cash, short-term investments and
investment grade publicly traded fixed maturity securities that could be
liquidated if funds were required.
    
 
   
In order to continue to market life insurance and annuity products, ML of New
York must meet or exceed the statutory capital and surplus requirements of the
insurance departments of the states in which it conducts business. Statutory
accounting practices differ from generally accepted accounting principles in two
major respects; under statutory accounting practices, the acquisition costs of
new business are charged to expense and the required additions to statutory
reserves for new business in some cases may initially exceed the statutory
revenues attributable to such business. These practices result in a reduction of
statutory income and surplus at the time of recording new business.
    
 
   
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, 1995 and 1994, based on the RBC
formula, ML of New York's total adjusted capital level was in excess of the
minimum amount of capital required to avoid regulatory action.
    
 
   
ML of New York believes that it will be able to fund the capital and surplus
requirements of projected new business from current statutory earnings and
existing statutory capital and surplus. If sales of new business
    
 
                                       27
<PAGE>   29
 
   
significantly exceed projections, ML of New York may have to look to its parent
and other affiliated companies to provide the capital or borrowings necessary to
support its current marketing efforts. ML of New York's future marketing efforts
could be hampered should its parent and/or affiliates be unwilling to commit
additional funding.
    
 
   
Results of Operations
    
 
   
ML of New York's gross earnings are principally derived from two sources; the
net income from investment of fixed rate life insurance and annuity contract
owner deposits less interest credited to contract owners, commonly known as
spread, and the charges imposed on variable life insurance and variable annuity
contracts. The costs associated with acquiring contract owner deposits are
amortized over the period in which ML of New York anticipates holding those
funds. In addition, ML of New York incurs expenses associated with the
maintenance of in-force contracts.
    
 
   
1995 compared to 1994
    
 
   
ML of New York recorded net earnings of $10 million and $5 million for 1995 and
1994, respectively.
    
 
   
Net investment income and interest credited to policyholders' account balances
for 1995 as compared to 1994 have declined by approximately $3 million and $5
million, respectively, resulting in a $2 million increase in interest spread.
The reductions in net investment income and interest credited to policyholders'
account balances are primarily attributable to the reduction in fixed rate
contracts in-force. The increase in interest spread is partially attributable to
the adjustment of the guaranteed interest crediting rate to the prevailing rate
on those contracts that have reached the end of their interest rate guarantee
period. Additionally, funds attributable to stockholder's equity are comprising
a higher percentage of general account invested assets as compared to prior
years.
    
 
   
Net realized investment losses declined $2 million during 1995 as compared to
1994. This change is primarily attributable to normal dispositions of fixed
maturity securities which benefited from the declining interest rate environment
during 1995. Partially offsetting the realized gains on fixed maturity
securities were certain credit related dispositions of equity securities and
mortgage loans which resulted in realized losses of $1 million during 1995.
During 1994, ML of New York recorded a $1 million increase in valuation
allowances on mortgage loans.
    
 
   
The reduction in policy benefits of $1 million during 1995 as compared to 1994
is attributable to favorable mortality experience during the current year.
    
 
   
Amortization of deferred policy acquisition costs declined $3 million during the
current year as compared to 1994. The decrease in amortization is primarily
attributable to the retrospective adjustment of deferred policy acquisition
costs as a result of revising the assumptions of estimated future gross profits
of ML of New York's variable life products.
    
 
   
Insurance expenses and taxes increased approximately $1 million during the
current year as compared to 1994 primarily as a result of a reduction in the
amount of expenses which were capitalized reflecting the decline in sales volume
of ML of New York's annuity products. Additionally contributing to the increase
in expenses was an increase in insurance regulatory fees during 1995 as compared
to 1994. Total general operating expenses of $4 million were unchanged during
1995 as compared to 1994.
    
 
   
ML of New York's effective federal income tax rate increased from 25% for 1994
to 34% for 1995 principally as a result of recording an adjustment to prior
years' tax liabilities during 1994.
    
 
   
1994 compared to 1993
    
 
   
ML of New York recorded net earnings of $5 million and $2 million for 1994 and
1993, respectively.
    
 
   
Net investment income and interest credited to policyholders' account balances
for 1994 as compared to 1993 declined by approximately $18 million and $22
million, respectively, resulting in a $4 million increase in interest spread.
The reductions in net investment income and interest credited to policyholders'
account
    
 
                                       28
<PAGE>   30
 
   
balances were primarily attributable to the reduction in fixed rate contracts
in-force. The increase in interest spread was partially attributable to the
adjustment of the guaranteed interest crediting rate to the prevailing rate on
those contracts that had reached the end of their interest rate guarantee
period. Also contributing to the increase in spread was that net cash inflows
from the investment portfolios were generally reinvested at higher yields during
1994, than the investments from which the cash inflows were generated.
    
 
   
ML of New York experienced net realized investment losses of $2 million during
1994 as compared to net realized investment gains of $6 million during 1993.
During 1994 there was significant volatility in the debt markets with ending
values generally being lower at December 31, 1994 than they were at December 31,
1993. Reflecting the general declines in value, dispositions in the available
for sale portfolios resulted in substantially reduced net realized investment
gains during 1994 as compared to the same period during 1993.
    
 
   
Policy charge revenue increased approximately $2 million during 1994 as compared
to 1993. This increase was primarily attributable to the 74% increase in
policyholders' account balances, as compared to December 31, 1993, of the
variable annuity product.
    
 
   
Amortization of deferred policy acquisition costs declined $5 million during
1994 as compared to 1993. ML of New York adjusts the amortization of deferred
policy acquisition costs based on realized investment gains recognized on normal
dispositions in ML of New York's investment portfolios. The decline in realized
investment gains during 1994 as compared to 1993 contributed to the reduction in
amortization of deferred policy acquisition costs. Additionally, contributing to
the decrease in amortization was a decline in fixed rate annuity contracts
in-force partially offset by the increase in the variable annuity contracts
in-force.
    
 
   
Insurance expenses and taxes decreased $2 million during 1994 as compared to
1993. The reduction in expenses was attributable to operational efficiencies and
the completion during 1993 of certain policy administration system enhancements.
    
 
   
ML of New York's effective federal income tax rate was 25% during 1994 and 1993.
During 1994, ML of New York recorded an adjustment to prior years' tax
liabilities resulting in the reduction from the statutory 35% rate. During 1993
the Federal corporate income tax rate was increased from 34% to 35%. The
increased rate was utilized in revaluing the deferred tax asset and resulted in
an increase in the deferred tax benefit.
    
 
   
Segment Information
    
 
   
ML of New York's operations consist of one business segment, which is the sale
of life insurance and annuity products. ML of New York is not dependent upon any
single customer, and no single customer accounted for more than 10% of its
revenues during 1995.
    
 
   
Inflation
    
 
   
ML of New York's operations have not been materially impacted by inflation and
changing prices during the preceding three years.
    
 
   
D.  REINSURANCE
    
 
Portions of life insurance risks are reinsured with other companies. ML of New
York has reinsurance agreements with a number of other insurance companies for
individual life insurance. The maximum retention on any one life is
approximately $500,000.
 
E.  CONTRACT OWNER ACCOUNT BALANCES
 
   
ML of New York records on its books liabilities for life insurance and annuity
products which are equal to the full accumulation value of such contracts plus a
mortality provision for certain of its products, which will be sufficient to
meet ML of New York's contract obligations at their maturities or in the event
of a contract owner's death.
    
 
                                       29
<PAGE>   31
 
F.  INVESTMENTS
 
   
ML of New York's assets must be invested in accordance with applicable state
laws. These laws govern the nature and quality of investments that may be made
by life insurance companies and the percentage of their assets that may be
committed to any particular type of investment. In general, these laws permit
investments, within specified limits and subject to certain qualifications, in
federal, state, and municipal obligations, corporate bonds, preferred or common
stocks, real estate mortgages, real estate and certain other investments. All of
ML of New York's assets, except for separate account assets supporting variable
products, are available to meet its obligations under the Contracts.
    
 
   
ML of New York makes investments in accordance with investment guidelines that
take into account investment quality, liquidity, and diversification, and
invests primarily in investment-grade fixed income assets such as
mortgage-backed securities, collateralized mortgage obligations and corporate
debentures. At December 31, 1995, invested assets consisted of $308 million in
fixed maturity securities available for sale, $82 million in policy loans, $4
million in commercial mortgages, and $4 million in equity securities.
    
 
   
At December 31, 1995, ML of New York's assets included $258 million of cash,
short-term investments and investment grade publicly traded fixed maturity
securities supporting contract guarantees.
    
 
   
At December 31, 1995 approximately $129 million was invested in fixed maturity
securities rated BBB by Standard and Poor's (or similar rating agency). Fixed
maturity securities rated BBB may have speculative characteristics and changes
in economic conditions or other circumstances are more likely to lead to a
weakened capacity of the issuers to make principal and interest payments than is
the case with higher rated fixed maturity securities.
    
 
   
At December 31, 1995, approximately $12 million (4%) of ML of New York's fixed
maturity securities were invested in securities considered non-investment grade.
ML of New York defines non-investment grade as unsecured corporate debt
obligations which do not have a rating equivalent to Standard and Poor's (or
similar rating agency) BBB or higher, and are not guaranteed by an agency of the
federal government. Non-investment grade securities are speculative and are
subject to significantly greater risks related to the creditworthiness of the
issuers and the liquidity of the market for such securities. ML of New York
carefully selects, and closely monitors, such investments.
    
 
G.  COMPETITION
 
ML of New York is engaged in a business that is highly competitive because of
the large number of stock and mutual life insurance companies and other entities
marketing insurance products. There are approximately 1,800 stock, mutual and
other types of insurers in the life insurance business in the United States, a
number of which are substantially larger than ML of New York.
 
H.  CERTAIN AGREEMENTS
 
Investment Management Agreements
 
   
ML of New York has entered into an investment management agreement with Merrill
Lynch Asset Management, L.P. ("MLAM"), a subsidiary of Merrill Lynch, pursuant
to which MLAM provides investment management and related accounting services
with respect to ML of New York's publicly traded investments. ML of New York
pays a fee to MLAM for these services. ML of New York paid reimbursements of
$206,000, $203,000, and $265,000 during the years ended December 31, 1995, 1994,
and 1993, respectively, to MLAM for such services.
    
 
   
Mortgage Loan Servicing and Investment Advisory Agreements
    
 
ML of New York has entered into a mortgage loan servicing agreement with Merrill
Lynch, pursuant to which Merrill Lynch provides mortgage servicing and related
accounting services with respect to investments of ML of New York in real
estate, commercial mortgage loans, and mortgage loan participations. ML of New
York
 
                                       30
<PAGE>   32
 
   
paid fees of $7,000 and $33,000 during the years ended December 31, 1995 and
1994, respectively, to Merrill Lynch for such services.
    
 
   
ML of New York has entered into a mortgage loan servicing agreement with
Equitable Real Estate Investment Management, Inc. ("EREIM"), a wholly owned
subsidiary of The Equitable, pursuant to which EREIM provides real estate
investment advice and related accounting services to ML of New York. ML of New
York paid a fee of $15,000 during 1993 to EREIM for such services. This
agreement was terminated during 1993.
    
 
Service Agreement
 
   
ML of New York and MLIG are parties to a service agreement pursuant to which
MLIG has agreed to provide certain data processing, legal, actuarial,
management, advertising and other services to ML of New York. Expenses incurred
by MLIG in relation to this service agreement are reimbursed by ML of New York
on an allocated cost basis. Charges billed to ML of New York by MLIG pursuant to
the agreement were $4.4 million, $4.0 million, and $5.7 million during the years
ended December 31, 1995, 1994, and 1993, respectively.
    
 
General Agency Agreement
 
   
ML of New York has entered into a general agency agreement with MLLA pursuant to
which registered representatives of MLPF&S who are also ML of New York's
licensed insurance agents solicit applications for contracts issued by ML of New
York. MLLA is paid commissions for the contracts sold by such agents.
Commissions paid to MLLA by ML of New York under the general agency agreement
were $2.4 million, $5.3 million, and $4.9 million during the years ended
December 31, 1995, 1994, and 1993, respectively. (See "Distribution of the
Contracts" on page 17.)
    
 
I.  EMPLOYEES
 
   
ML of New York, by special agreement with the New York State Insurance
Department, is required to maintain at its principal office in New York
qualified personnel responsible for directing its daily operations including,
without limitation, general administrative services, record keeping, accounting,
underwriting, claims settlement and marketing. ML of New York has ten such
employees, and the cost of their services is incurred by ML of New York.
    
 
Certain officers of ML of New York also perform services for affiliates of ML of
New York, and their salaries are allocated among ML of New York and such
affiliates. (See "Directors and Executive Officers" on page 33.)
 
J.  PROPERTIES
 
   
ML of New York's principal office is located at 100 Church Street, 11th Floor,
New York, New York, where all of ML of New York's records are maintained. This
office space is leased from MLPF&S. In addition, personnel performing services
for ML of New York pursuant to its Management Services Agreement operate in MLIG
office space. Merrill Lynch Insurance Group Services, Inc. ("MLIGS"), an
affiliate of MLIG owns office space in Jacksonville, Florida. MLIGS also leases
certain office space in Springfield, Massachusetts from Picknelly Family Limited
Partnership. MLIG occupies certain office space in Plainsboro, New Jersey
through Merrill Lynch. An allocable share of the cost of each of these premises
is paid by ML of New York through the service agreement with MLIG.
    
 
K.  STATE REGULATION
 
ML of New York is subject to the laws of the State of New York governing
insurance companies and to the regulations of the New York State Insurance
Department (the "Department"). A detailed financial statement in the prescribed
form (the "Annual Statement") is filed with the Department each year covering ML
of New York's operations for the preceding year and its financial condition as
of the end of that year. Regulation
 
                                       31
<PAGE>   33
 
   
by the Department includes periodic examination to determine contract
liabilities and reserves so that the Department may certify that these items are
correct. ML of New York's books and accounts are subject to review by the
Department at all times. A full examination of ML of New York's operations is
conducted periodically by the Department and under the auspices of the NAIC.
    
 
In addition, ML of New York is subject to regulation under the insurance laws of
other jurisdictions in which it operates. The laws of the various jurisdictions
establish supervisory agencies with broad administrative powers with respect to
various matters, including licensing to transact business, overseeing trade
practices, licensing agents, approving contract forms, establishing reserve
requirements, fixing maximum interest rates on life insurance contract loans and
minimum rates for accumulation of surrender values, prescribing the form and
content of required financial statements and regulating the type and amounts of
investments permitted. ML of New York is required to file the Annual Statement
with supervisory agencies in each of the jurisdictions in which it conducts
business, and its operations and accounts are subject to examination by these
agencies at regular intervals.
 
   
The NAIC has adopted several regulatory initiatives designed to improve the
surveillance and financial analysis regarding the solvency of insurance
companies in general. These initiatives include the development and
implementation of a risk-based capital formula for determining adequate levels
of capital and surplus. Insurance companies are required to calculate their
risk-based capital in accordance with this formula and to include the results in
their Annual Statement. It is anticipated that these standards will have no
significant effect upon ML of New York. For additional information about the
Risk-Based Capital adequacy monitoring system and ML of New York, see
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources", page 27.
    
 
In addition, many states regulate affiliated groups of insurers, such as ML of
New York and its affiliates, under insurance holding company legislation. Under
such laws, intercompany transfers of assets and dividend payments from insurance
subsidiaries may be subject to prior notice or approval, depending on the size
of the transfers and payments in relation to the financial positions of the
companies involved.
 
Under insurance guaranty fund laws in most states, insurers doing business
therein can be assessed (up to prescribed limits) for contract owner losses
incurred by other insurance companies which have become insolvent. Most of these
laws provide that an assessment may be excused or deferred if it would threaten
an insurer's own financial strength. For information regarding ML of New York's
estimated liability for future guaranty fund assessments, see Note 7 of Notes to
Financial Statements.
 
Although the federal government generally does not directly regulate the
business of insurance, federal initiatives often have an impact on the business
in a variety of ways. Certain insurance products of ML of New York are subject
to various federal securities laws and regulations. In addition, current and
proposed federal measures which may significantly affect the insurance business
include regulation of insurance company solvency, employee benefit regulation,
removal of barriers preventing banks from engaging in the insurance business,
tax law changes affecting the taxation of insurance companies and the tax
treatment of insurance products and its impact on the relative desirability of
various personal investment vehicles.
 
                                       32
<PAGE>   34
 
                        DIRECTORS AND EXECUTIVE OFFICERS
 
   
ML of New York's directors and executive officers and their positions with ML of
New York are as follows:
    
 
   
<TABLE>
<CAPTION>
                NAME (AGE)                             POSITION(S) WITH ML OF NEW YORK
-------------------------------------------    ------------------------------------------------
<S>                                            <C>
Anthony J. Vespa (54)......................    Chairman of the Board, President, and Chief
                                               Executive Officer
Joseph E. Crowne (49)......................    Director, Senior Vice President, Chief Financial
                                               Officer, Chief Actuary, and Treasurer
Barry G. Skolnick (44).....................    Director, Senior Vice President, General
                                               Counsel, and Secretary
David M. Dunford (47)......................    Director, Senior Vice President, and Chief
                                               Investment Officer
Gail R. Farkas (44)........................    Director and Senior Vice President
Michael P. Cogswell (41)...................    Director, Vice President, and Senior Counsel
Francis X. Ervin, Jr. (34).................    Director, Vice President, and Controller
Frederick J.C. Butler (54).................    Director
Robert L. Israeloff (57)...................    Director
Cynthia L. Kahn (40).......................    Director
Robert A. King (57)........................    Director
Irving M. Pollack (78).....................    Director
William A. Wilde (53)......................    Director
Robert J. Boucher (50).....................    Senior Vice President, Variable Life
                                               Administration
Margaret M. Toni (31)......................    Vice President, Administrative Manager, and
                                               Assistant Secretary
</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 ML of New York's indirect parent, Merrill Lynch. From time to
time during 1995, legal services were performed by the law firm of Rogers &
Wells for ML of New York. Cynthia L. Kahn is a partner of this law firm.
    
 
   
The principal positions of ML of New York's directors and executive officers for
the past five years are listed below:
    
 
   
Mr. Vespa joined ML of New York in February 1994. Since February 1994, he has
held the position of Senior Vice President of MLPF&S. From February 1991 to
February 1994, he held the position of District Director and First Vice
President of MLPF&S. Prior to February 1991, he held the position of Senior
Resident Vice President of MLPF&S.
    
 
   
Mr. Crowne joined ML of New York in June 1991. Prior to June 1991, he was a
Principal with Coopers & Lybrand.
    
 
   
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 and First Vice
President of MLPF&S. Prior to May 1992, he held the position of Senior Counsel
of Merrill Lynch.
    
 
   
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.
    
 
                                       33
<PAGE>   35
 
   
Mr. Ervin joined ML of New York in June 1994. He joined Merrill Lynch in
February 1992. Prior to February 1992, he held the position of Audit Manager for
Coopers & Lybrand.
    
 
   
Mr. Butler joined ML of New York in April 1991. Prior to April 1991, he served
as Managing Director of the Investment Banking Division of Merrill Lynch.
    
 
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.
 
   
Ms. Kahn joined ML of New York in November 1993. She is a partner at the law
firm of Rogers & Wells. She has been associated with Rogers & Wells since 1984.
    
 
   
Mr. King joined ML of New York in April 1991. Since February 1991, he has been
Vice President for Finance at Marymount College, Tarrytown, New York. Prior to
February 1991, he served as Managing Director of Merrill Lynch Capital Markets.
    
 
Mr. Pollack joined ML of New York in April 1991. In 1980, he retired from the
Securities and Exchange Commission after thirty years of service, and having
served as an SEC Commissioner from 1974 to 1980. Since 1980, he has practiced
law and been a private consultant in the securities and capital markets fields.
 
   
Mr. Wilde joined ML of New York in March 1991. Since 1985, he has been a
Director and Vice President of MLLA.
    
 
Mr. Boucher joined ML of New York in May 1992. Prior to May 1992, he held the
position of Vice President of Monarch Financial Services, Inc. (formerly Monarch
Resources, Inc.).
 
   
Ms. Toni has been with ML of New York since March 1995. Prior to March 1995, she
held the position of Supervisor of Financial Disbursements of MLIGS.
    
 
   
No shares of ML of New York are owned by any of its directors or officers, as it
is a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc. The
directors and officers of ML of New York, both individually and as a group, own
less than one percent of the outstanding shares of common stock of Merrill
Lynch.
    
 
EXECUTIVE COMPENSATION
 
Certain executive officers and directors of ML of New York also perform services
for affiliates of ML of New York, and the salaries of all such individuals are
allocated among ML of New York and such affiliates.
 
                                       34
<PAGE>   36
 
                   COMPENSATION TABLES AND OTHER INFORMATION
 
   
The following tables set forth information with respect to the Chief Executive
Officer of ML of New York. Annual Salary and Bonus for the next four most highly
compensated executive officers did not exceed $100,000 for the fiscal year ended
December 31, 1995.
    
 
                           SUMMARY COMPENSATION TABLE
 
   
<TABLE>
<CAPTION>
                                                                                   LONG-TERM
                                                                                COMPENSATION(1)
                                                                            -----------------------
                                                                                    AWARDS
                                                                            -----------------------
                                                                            RESTRICTED
                                                  ANNUAL COMPENSATION         STOCK      SECURITIES    ALL OTHER
NAME AND                                       -------------------------     AWARDS      UNDERLYING     COMPEN-
PRINCIPAL POSITION                             YEAR    SALARY     BONUS     (2)(3)(4)     OPTIONS       SATION
--------------------------------------------   ----    ------    -------    ---------    ----------    ---------
<S>                                            <C>     <C>       <C>        <C>          <C>           <C>
Anthony J. Vespa                               1995    $4,816    $21,780     $ 4,840         377         $ 625(5)
Chairman of the Board,                         1994     5,072     21,368       3,885         435           583
President and Chief
Executive Officer
(since February 1994)
</TABLE>
    
 
---------------
(1) Awards were made in January or February of the succeeding fiscal year for
    performance in the year indicated.
 
   
(2) Amounts shown are for awards granted in February 1996 for performance in
    1995 and in February 1995 for performance in 1994. Awards shown include
    equal number of Restricted Shares and Restricted Units. All awards have been
    valued for this table using closing prices of Merrill Lynch Common Stock on
    the Consolidated Transaction Reporting System on the dates of grant of such
    awards; the closing price on February 1, 1996, the effective date of the
    grant for performance in 1995, was $57.25. Shares and units granted in
    February 1995 and February 1996 vest three years following grant. Shares are
    restricted from transferability for an additional two years after vesting.
    
 
   
(3) Dividends are paid on unvested Restricted Shares and dividend equivalents
    are paid on unvested Restricted Units. Such dividends and dividend
    equivalents are equal in amount to the dividends paid on shares of Merrill
    Lynch Common Stock.
    
 
   
(4) The number and value of Restricted Shares and Restricted Units held by the
    Chief Executive Officer named in the table as of December 31, 1995 is as
    follows: Mr. Vespa (54 shares and 54 units--$5,508). These amounts do not
    include Restricted Shares and Restricted Units awarded in 1996 for
    performance in 1995.
    
 
   
(5) Amount shown for 1995 consists of the following: (i) contributions made in
    1995 by ML of New York to account of employee under the 401(k) Savings &
    Investment Plan ($45); and (ii) allocations made in 1995 to account of
    employee under the defined contribution retirement program (including
    allocations and cash payments made because of limitations imposed by the
    Internal Revenue Code) ($580).
    
 
                                       35
<PAGE>   37
 
                         OPTION GRANTS IN LAST FISCAL YEAR
 
   
<TABLE>
<CAPTION>
                                    NUMBER OF       % OF TOTAL
                                    SECURITIES       OPTIONS                                         GRANT
                                    UNDERLYING      GRANTED TO        EXERCISE                        DATE
                        FISCAL       OPTIONS       EMPLOYEES IN         PRICE         EXPIRATION    PRESENT
         NAME           YEAR(1)      GRANTED       FISCAL YEAR      ($ PER SHARE)      DATE(2)      VALUE(3)
----------------------  -------     ----------     ------------     -------------     ---------     --------
<S>                     <C>         <C>            <C>              <C>               <C>           <C>
Anthony J. Vespa          1995          377            .005%          $ 54.5625       1/24/2006      $5,750
</TABLE>
    
 
---------------
   
(1) Reflects awards made in January 1996 for performance in 1995. Does not
    include awards made in January 1995 for performance in 1994; these awards
    were reflected in ML of New York's Prospectus for the Contracts dated May 1,
    1995.
    
 
   
(2) All options are exercisable as follows: 20% after one year, 40% after two
    years, 60% after three years, 80% after four years, and 100% after five
    years.
    
 
   
(3) Valued using a modified Black-Scholes option pricing model. The exercise
    price of each option ($54.5625) is equal to the average of the high and low
    prices on the Consolidated Transaction Reporting System of a share of
    Merrill Lynch Common Stock on January 24, 1996, the date of grant. The
    assumptions used for the variables in the model were: 26% volatility (which
    is the volatility of the Common Stock for the 36 months preceding grant); a
    5.68% risk-free rate of return (which is the yield as the date of grant on a
    U.S. Treasury Strip (zero-coupon bond) maturing in February 2006 as quoted
    in The Wall Street Journal); a 1.9% dividend yield (which was the dividend
    yield on the date of grant); and a 10-year option term (which is the term of
    the option when granted). A discount of 25% was applied to the option value
    yielded by the model to reflect the non-marketability of employee options.
    The actual gain executives will realize on the options will depend on the
    future price of the Merrill Lynch Common Stock and cannot be accurately
    forecast by application of an option pricing model.
    
 
                                       36
<PAGE>   38
 
                AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                       AND FISCAL YEAR-END OPTION VALUES
 
   
<TABLE>
<CAPTION>
                                                             NUMBER OF SECURITIES
                                                            UNDERLYING UNEXERCISED         VALUE OF UNEXERCISED
                                                                    OPTIONS                IN-THE-MONEY OPTIONS
                                   SHARES                     AT FISCAL YEAR-END           AT FISCAL YEAR-END(1)
                                 ACQUIRED ON    VALUE     ---------------------------   ---------------------------
             NAME                 EXERCISE     REALIZED   EXERCISABLE   UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE
-------------------------------  -----------   --------   -----------   -------------   -----------   -------------
<S>                              <C>           <C>        <C>           <C>             <C>           <C>
Anthony J. Vespa                      0           $0           0             435            $ 0          $ 6,878
</TABLE>
    
 
---------------
   
(1) This valuation represents the difference between $51.00, the closing price
    of the Merrill Lynch Common Stock on December 29, 1995 on the Consolidated
    Transaction Reporting System, and the exercise prices of these options.
    
 
   
Directors of ML of New York who are also officers of ML of New York receive no
compensation in connection with their service as directors of ML of New York. ML
of New York pays to each director who is not also an officer of ML of New York a
fee of $500 per meeting. In addition, ML of New York reimburses expenses of
directors related to their service as directors of ML of New York. ML of New
York paid fees of $6,500 to Mr. Butler, $7,000 to Mr. Israeloff, $13,000 to Ms.
Kahn, $13,000 to Mr. King, and $6,000 to Mr. Pollack, each a director who was
not an officer of ML of New York, for services rendered to ML of New York in
1995. Total expense reimbursements in 1995 were $923.47.
    
 
                               LEGAL PROCEEDINGS
 
There is no material pending litigation to which ML of New York is a party or of
which any of its property is the subject, and there are no legal proceedings
contemplated by any governmental authorities against ML of New York of which it
has any knowledge.
 
                                 LEGAL MATTERS
 
The organization of ML of New York, its authority to issue the Contracts, and
the validity of the form of the Contracts have been passed upon by Barry G.
Skolnick, ML of New York's Senior Vice President and General Counsel.
Sutherland, Asbill & Brennan of Washington, D.C. has provided advice on certain
matters relating to federal securities laws.
 
                                    EXPERTS
 
   
The financial statements of ML of New York as of December 31, 1995 and 1994 and
for each of the three years in the period ended December 31, 1995, included in
this Prospectus have been audited by Deloitte & Touche LLP, independent
auditors, as stated in their report appearing herein, and have been so included
in reliance upon the report 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.
    
 
                             REGISTRATION STATEMENT
 
Registration statements have been filed with the Securities and Exchange
Commission under the Securities Act of 1933 that relate to the Contract. 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.
 
                                       37
<PAGE>   39



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,  1995  and  1994  and  the related  statements  of  earnings,
stockholder's equity and cash flows for each of the  three  years
in   the   period  ended  December  31,  1995.   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, 1995 and 1994 and the results of its operations  and
its  cash  flows for each of the three years in the period  ended
December   31,   1995  in  conformity  with  generally   accepted
accounting principles.







/s/Deloitte & Touche LLP
February 26, 1996



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

BALANCE SHEETS
AS OF DECEMBER 31, 1995 AND 1994
(Dollars in Thousands)
=======================================================================
<TABLE>
<CAPTION>

ASSETS                                                                   1995         1994
                                                                     ------------  ------------                      
<S>                                                                  <C>           <C>
INVESTMENTS:                                                                               
 Fixed maturity securities available for sale, at estimated fair                             
value
   (amortized cost: 1995 - $295,403; 1994 - $297,551)                $   307,596   $   286,078
 Equity securities available for sale, at estimated fair value                               
   (cost: 1995 - $3,017; 1994 - $3,987)                                    3,534         4,301
 Mortgage loans on real estate                                             4,032         7,941
 Policy loans on insurance contracts                                      82,073        77,827
                                                                     ------------  ------------
          Total Investments                                              397,235       376,147
                                                                                             
                                                                                             
                                                                                             
CASH AND CASH EQUIVALENTS                                                 17,387        20,915
ACCRUED INVESTMENT INCOME                                                  6,603         7,354
DEFERRED POLICY ACQUISITION COSTS                                         30,922        31,031
FEDERAL INCOME TAXES - DEFERRED                                            3,622         9,749
REINSURANCE RECEIVABLES                                                      493           605
OTHER ASSETS                                                               2,653         3,265
SEPARATE ACCOUNTS ASSETS                                                 544,432       471,656
                                                                     ------------  ------------                      
TOTAL ASSETS                                                         $ 1,003,347   $   920,722
                                                                     ============  ============                        
</TABLE>










See notes to financial statements.
<PAGE>
=======================================================================
<TABLE>
<CAPTION>

 
LIABILITIES AND STOCKHOLDER'S EQUITY                                     1995          1994
                                                                     ------------  ------------                        
<S>                                                                  <C>           <C>
LIABILITIES:                                                                                   
 POLICY LIABILITIES AND ACCRUALS:                                                              
   Policyholders' account balances                                   $   337,137   $   340,882
   Claims and claims settlement expenses                                   2,901         4,314
                                                                     ------------  ------------
          Total policy liabilities and accruals                          340,038       345,196
 
 OTHER POLICYHOLDER FUNDS                                                    739         1,532
 OTHER LIABILITIES                                                         3,112         2,113
 FEDERAL INCOME TAXES - CURRENT                                              185           170
 PAYABLE TO AFFILIATES - NET                                               4,062         4,242
 SEPARATE ACCOUNTS LIABILITIES                                           544,432       471,656
                                                                     ------------  ------------
          Total Liabilities                                              892,568       824,909
                                                                     ------------  ------------                         


STOCKHOLDER'S EQUITY:                                                                         
 Common stock, $10 par value - 220,000 shares                                                 
   authorized, issued and outstanding                                      2,200         2,200
 Additional paid-in capital                                               83,006        83,006
 Retained earnings                                                        24,034        13,970
 Net unrealized investment gain (loss)                                     1,539       (3,363)
                                                                     ------------  ------------
          Total Stockholder's Equity                                     110,779        95,813
                                                                     ------------  ------------                         

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                           $ 1,003,347   $   920,722
                                                                     ============  ============                        

</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, 1995, 1994 AND 1993
(Dollars in Thousands)
=======================================================================
<TABLE>
<CAPTION>
                                                                   1995       1994      1993
                                                                ---------  ---------  ---------                               
<S>                                                             <C>        <C>        <C>
REVENUES:                                                                                       
 Investment revenue:                                                                            
   Net investment income                                        $ 29,819   $ 32,679   $ 50,661
   Net realized investment gains (losses)                           (265)    (2,218)     6,131
 Policy charge revenue                                            10,864     10,339      8,387
                                                                ---------  ---------  ---------                            
        Total Revenues                                            40,418     40,800     65,179
                                                                ---------  ---------  ---------                           
BENEFITS AND EXPENSES:                                                                          
 Interest credited to policyholders' account                                                    
   balances                                                       17,375     22,691     44,425
 Market value adjustment expense                                     238        132        642
 Policy benefits (net of reinsurance recoveries: 1995 - $917                                    
   1994 - $715; 1993 - $2,192)                                       528      1,620      1,729
 Reinsurance premium ceded                                         1,227      1,240      1,182
 Amortization of deferred policy acquisition costs                 1,300      4,141      9,523
 Insurance expenses and taxes                                      4,508      3,685      5,278
                                                                ---------  ---------  ---------                            
        Total Benefits and Expenses                               25,176     33,509     62,779
                                                                ---------  ---------  ---------                          
        Earnings Before Federal Income                                                          
          Tax Provision                                           15,242      7,291      2,400
                                                                ---------  ---------  ---------                            
FEDERAL INCOME TAX PROVISION (BENEFIT):                                                         
 Current                                                           1,692       (213)     2,842
 Deferred                                                          3,486      2,031     (2,250)
                                                                ---------  ---------  ---------                            
        Total Federal Income Tax Provision                         5,178      1,818        592
                                                                ---------  ---------  ---------                            
                                                                                                
NET EARNINGS                                                    $ 10,064   $  5,473   $  1,808
                                                                =========  =========  =========
</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, 1995, 1994 AND 1993
(Dollars in Thousands)
=======================================================================
<TABLE>
<CAPTION>
                                                                                 Net                       
                                                 Additional                  unrealized           Total
                                      Common      paid-in      Retained      investment       stockholder's
                                       stock      capital      earnings      gain (loss)         equity
                                    ---------  ------------  -----------  ---------------  -----------------
<S>                                 <C>        <C>           <C>          <C>              <C>
BALANCE, JANUARY 1, 1993            $  2,200   $    83,006   $    6,689   $          352   $         92,247
                                                                                                           
 Net earnings                                                     1,808                               1,808
 Net unrealized investment loss                                                   (1,279)            (1,279)
                                    ---------  ------------  -----------  ---------------  -----------------
BALANCE, DECEMBER 31, 1993             2,200        83,006        8,497             (927)            92,776
                                                                                                           
 Net earnings                                                     5,473                               5,473
 Net unrealized investment loss                                                   (2,436)            (2,436)
                                    ---------  ------------  -----------  ---------------  -----------------
BALANCE, DECEMBER 31, 1994             2,200        83,006       13,970           (3,363)            95,813
                                                                                                           
 Net earnings                                                    10,064                              10,064
 Net unrealized investment gain                                                    4,902              4,902
                                    ---------  ------------  -----------  ---------------  -----------------
BALANCE, DECEMBER 31, 1995          $  2,200   $    83,006   $   24,034   $        1,539   $        110,779
                                    =========  ============  ===========  ===============  =================
</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, 1995, 1994 AND 1993
(Dollars in Thousands)
=======================================================================
<TABLE>
<CAPTION>
                                                                    1995          1994          1993
                                                               ------------  ------------  ------------
<S>                                                            <C>           <C>           <C>
OPERATING ACTIVITIES:                                                                                 
 Net earnings                                                  $    10,064   $     5,473   $     1,808
   Adjustments to reconcile net earnings to net                                                       
     cash and cash equivalents provided (used)                                                        
     by operating activities:                                                                         
     Amortization of deferred policy acquisition                                                      
      costs                                                          1,300         4,142         9,523
     Capitalization of policy acquisition costs                     (4,368)       (7,142)       (7,252)
     Amortization and accretion of investments                        (434)         (312)          918
     Net realized investment (gains) losses                            265         2,218        (6,131)
     Interest credited to policyholders' account balances           17,375        22,691        44,425
     Provision (benefit) for deferred Federal                                                         
      income tax                                                     3,486         2,031        (2,250)
     Cash and cash equivalents provided (used) by                                                     
      changes in operating assets and liabilities:                                                    
      Accrued investment income                                        751         2,810         3,857
      Claims and claims settlement expenses                         (1,413)       (1,300)        2,273
      Federal income taxes - current                                    15          (694)          173
      Other policyholder funds                                        (793)          332         1,129
      Payable to affiliates - net                                     (180)         (981)       (1,923)
     Policy loans                                                   (4,246)       (4,447)       (7,343)
     Other, net                                                      1,723        (1,947)        2,644
                                                               ------------  ------------  ------------
      Net cash and cash equivalents provided                                                          
        by operating activities                                     23,545        22,874        41,851
                                                               ------------  ------------  ------------

INVESTING ACTIVITIES:                                                                                 
 Fixed maturity securities sold                                     68,382       123,518       166,033
 Fixed maturity securities matured                                  38,420        92,499       280,484
 Fixed maturity securities purchased                             (103,268)      (73,016)     (251,522)
 Equity securities available for sale purchased                      (300)          (29)         (109)
 Equity securities available for sale sold                             354         4,665         2,885
 Mortgage loans on real estate principal payments received               0         8,998         4,425
 Mortgage loans on real estate sold                                  3,608             0             0
                                                               ------------  ------------  ------------
      Net cash and cash equivalents provided by                                                       
        investing activities                                         7,196       156,635       202,196
                                                               ------------  ------------  ------------
</TABLE>

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

STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
(Concluded) (Dollars In Thousands)
=======================================================================
<TABLE>
<CAPTION>
                                                                    1995          1994          1993
                                                               ------------  ------------  ------------
<S>                                                            <C>           <C>           <C>
FINANCING ACTIVITIES:                                                                                 
 Policyholders' account balances:                                                                     
   Deposits                                                    $    43,191   $    56,297   $    33,953
   Withdrawals (net of transfers to/from Separate Accounts)        (77,460)     (242,355)     (291,658)
                                                               ------------  ------------  ------------
      Net cash and cash equivalents used                                                              
        by financing activities                                    (34,269)     (186,058)     (257,705)
                                                               ------------  ------------  ------------

NET DECREASE IN CASH AND                                                                              
 CASH EQUIVALENTS                                                   (3,528)       (6,549)      (13,658)
                                                                                                      
CASH AND CASH EQUIVALENTS:                                                                            
 Beginning of year                                                  20,915        27,464        41,122
                                                               ------------  ------------  ------------
 End of year                                                   $    17,387   $    20,915   $    27,464
                                                               ============  ============  ============

Supplementary Disclosure of Cash Flow Information:                                                    
 Cash paid for:                                                                                       
   Federal income taxes                                        $     1,677   $       482   $     2,668
   Intercompany interest                                               447           352           397

</TABLE>


















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

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

NOTE 1:   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 Basis of Reporting:  ML Life Insurance Company of New York  (the
 "Company")  is  a  wholly-owned  subsidiary  of  Merrill   Lynch
 Insurance  Group,  Inc.  ("MLIG"). The Company  is  an  indirect
 wholly-owned  subsidiary of Merrill Lynch & Co., Inc.  ("Merrill
 Lynch & Co.").
 
 The  Company sells non-participating life insurance and  annuity
 products  which  comprise  one business  segment.   The  primary
 products  that  the  Company  currently  markets  are  immediate
 annuities,  market  value  adjusted  annuities,  variable   life
 insurance  and variable annuities.  The Company is  licensed  to
 sell insurance in nine states, however, it currently limits  its
 marketing  activities  to the State of New  York.   The  Company
 markets  its  products  solely through  the  retail  network  of
 Merrill  Lynch, Pierce, Fenner & Smith, Incorporated ("MLPF&S"),
 a wholly-owned subsidiary of Merrill Lynch & Co.
 
 The  accompanying  financial statements have  been  prepared  in
 conformity  with  generally accepted accounting  principles  for
 stock  life  insurance companies.  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.
 
 Revenue   Recognition:   Revenues  for  the  Company's  interest
 sensitive  life, interest sensitive annuity, variable  life  and
 variable  annuity  products consist of policy  charges  for  the
 cost    of    insurance,   deferred   sales   charges,    policy
 administration   charges  and/or  withdrawal  charges   assessed
 against policyholders' account balances during the period.
 
 Policyholders' Account Balances:  Liabilities for the  Company's
 universal life type contracts, including its life insurance  and
 annuity  products, are equal to the full accumulation  value  of
 such   contracts  as  of  the  valuation  date  plus  deficiency
 reserves  for  certain products.  Interest crediting  rates  for
 the Company's fixed rate products are as follows:
 
 Interest sensitive life products       4.00% - 5.50%
 Interest sensitive deferred annuities  3.80% - 8.23%
 Immediate annuities                    4.00% - 10.0%

 These  rates  may  be  changed at the  option  of  the  Company,
 subject  to  minimum guarantees, after initial guaranteed  rates
 expire.
 
 Liabilities for unpaid claims equal the death benefit for  those
 claims  which have been reported to the Company and an  estimate
 based   upon  prior  experience  for  those  claims  which   are
 unreported as of the valuation date.
 
 Reinsurance:   In  the  normal course of business,  the  Company
 seeks  to limit its exposure to loss on any single insured  life
 and  to recover a portion of benefits paid by ceding reinsurance
 to  other  insurance enterprises or reinsurers  under  indemnity
 reinsurance   agreements,   primarily   excess   coverage    and
 coinsurance  agreements. The maximum amount  of  mortality  risk
 retained by the Company is approximately $500 on a single life.
<PAGE>
 
 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 $179 that  can  be
 drawn upon for delinquent reinsurance recoverables.
 
 As  of  December  31, 1995, the Company had life  insurance  in-
 force  which  was  ceded  to other life insurance  companies  of
 $151,317.
 
 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,  which  are  primarily
 related  to  and  vary  with  the production  of  new  business.
 Certain  costs  and  expenses  reported  in  the  statements  of
 earnings are net of amounts deferred.  Policy acquisition  costs
 can  also  arise from the acquisition or reinsurance of existing
 in-force  policies  from other insurers.   These  costs  include
 ceding   commissions  and  professional  fees  related  to   the
 reinsurance assumed.
 
 Included  in  deferred policy acquisition costs are those  costs
 related   to  the  acquisition  by  assumption  reinsurance   of
 insurance  contracts from unaffiliated insurers.   The  deferred
 costs  are amortized in proportion to the estimated future gross
 profits  over  the  anticipated life of the  acquired  insurance
 contracts utilizing an interest methodology.
<PAGE>
 
 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  9.01%.   This
 reinsurance agreement provides for payment of contingent  ceding
 commissions based upon the persistency and mortality  experience
 of  the insurance contracts assumed.  Any payments made for  the
 contingent ceding commissions will be capitalized and  amortized
 using  an  identical methodology as that used  for  the  initial
 acquisition  costs.   The following is a reconciliation  of  the
 acquisition costs related to the reinsurance agreement  for  the
 years ended December 31:

<TABLE>
<CAPTION>
                                  1995            1994           1993
                               ---------      ----------      ---------                           
<S>                            <C>            <C>             <C>
Beginning balance              $ 14,923       $  15,614       $ 16,925
Capitalized amounts               1,553           1,447            843
Interest accrued                  2,138           1,407          1,478
Amortization                       (960)         (3,545)        (3,632)
                               ---------      ----------      ---------
Ending balance                 $ 17,654       $  14,923       $ 15,614
                               =========      ==========      =========
</TABLE>
 
 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.
 
                  1996             $2,110
                  1997              1,615
                  1998              1,080
                  1999                944
                  2000                852
<PAGE>
 
 Investments:    In  accordance  with  Statement   of   Financial
 Accounting  Standards ("SFAS") No. 115 "Accounting  for  Certain
 Investments in Debt and Equity Securities" (SFAS No. 115"),  the
 Company  classifies its investments in fixed maturity securities
 and  equity securities as available for sale securities.   These
 securities  may  be  sold  for the Company's  general  liquidity
 needs,  asset/liability management strategy, credit dispositions
 and  investment opportunities.  These securities are carried  at
 estimated  fair value with unrealized gains and losses  included
 in  stockholder's equity.  If a decline in value of  a  security
 is  determined  by  management to be other than  temporary,  the
 carrying  value is adjusted to the estimated fair value  at  the
 date  of  this  determination and recorded in the  net  realized
 investment gains (losses) caption of the statement of earnings.
 
 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 identified cost.
 <PAGE>
 Fixed  maturity  securities  may contain  securities  which  are
 considered  high  yield.  The Company defines high  yield  fixed
 maturity  securities  as  unsecured corporate  debt  obligations
 which  do  not have a rating equivalent to Standard  and  Poor's
 (or   similar  rating  agency)  BBB  or  higher,  and  are   not
 guaranteed  by  an  agency of the federal government.   Probable
 losses  are recognized in the period that a decline in value  is
 determined to be other than temporary.
 
 Mortgage  loans  on real estate are stated at  unpaid  principal
 balances   net   of   valuation  allowances.    Such   valuation
 allowances  are  based on the decline in value  expected  to  be
 realized  on  those mortgage loans which may not be  collectible
 in   full.   In  establishing  valuation  allowances  management
 considers, among other things, the estimated fair value  of  the
 underlying collateral.
 
 The  Company  recognizes  income from  mortgage  loans  on  real
 estate  based  on the cash payment interest rate  of  the  loan,
 which  may  be different from the accrual interest rate  of  the
 loan  for  certain outstanding mortgage loans. The Company  will
 recognize  a  realized gain at the date of the  satisfaction  of
 the  loan  at  contractual terms for  loans  where  there  is  a
 difference  between  the  cash payment  interest  rate  and  the
 accrual  interest  rate.  For  all  loans,  the  Company   stops
 accruing  income when an interest payment default either  occurs
 or is probable.
 
 During  1995  the Company adopted SFAS No. 114,  "Accounting  by
 Creditors  for Impairment of a Loan" ("SFAS No. 114")  and  SFAS
 No.  118  "Accounting by Creditors for Impairment of  a  Loan  -
 Income  Recognition and Disclosures", which was an amendment  to
 SFAS  No.  114.  SFAS  No. 114, as amended,  requires  that  for
 impaired  loans, the impairment shall be measured based  on  the
 present  value of expected future cash flows discounted  at  the
 loan's  effective  interest  rate  or  the  fair  value  of  the
 collateral.  Impairments of mortgage loans on  real  estate  are
 established  as  valuation  allowances  and  recorded   to   net
 realized  investment gains or losses.  There was  no  impact  on
 either  financial position or earnings as a result  of  adopting
 SFAS No. 114.
 
 The  Company  has  previously  made  commercial  mortgage  loans
 collateralized by real estate.  The return on and  the  ultimate
 recovery  of these loans and investments are generally dependent
 on  the  successful operation, sale or refinancing of  the  real
 estate.  The Company employs a system to monitor the effects  of
 current  and  expected real estate market conditions  and  other
 factors  when  assessing the collectability of  mortgage  loans.
 When,  in  management's  judgment, these  assets  are  impaired,
 appropriate  losses  are recorded.  Such  estimates  necessarily
 include  assumptions, which may include anticipated improvements
 in  selected market conditions for real estate, which may or may
 not   occur.    The  more  significant  assumptions   management
 considers  involve estimates of the following: lease  absorption
 and  sales  rates;  real  estate values  and  rates  of  return;
 operating  expenses;  required capital improvements;  inflation;
 and  sufficiency  of  any  collateral independent  of  the  real
 estate.    Management   believes   that   the   carrying   value
 approximates the fair value of these investments.
<PAGE>
 
 Policy  loans  on  insurance  contracts  are  stated  at  unpaid
 principal balances.
 
 Federal  Income Taxes:  The results of operations of the Company
 are  included in the consolidated Federal income tax  return  of
 Merrill  Lynch & Co. The Company has entered into a  tax-sharing
 agreement  with  Merrill Lynch & Co. whereby  the  Company  will
 calculate  its  current tax provision based on  its  operations.
 Under  the agreement, the Company periodically remits to Merrill
 Lynch & Co. its current federal tax liability.
 
 The  Company  accounts for Federal income  taxes  in  compliance
 with  SFAS  No.  109  "Accounting for Income Taxes"  ("SFAS  No.
 109")  which requires an asset and liability method in recording
 income  taxes  on all transactions that have been recognized  in
 the  financial statements.  SFAS No. 109 provides that  deferred
 taxes  be  adjusted  to reflect tax rates at  which  future  tax
 liabilities or assets are expected to be settled or realized.
 
 Separate  Accounts:   The Separate Accounts are  established  in
 conformity  with  New York 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  Account
 claims  only to the extent the value of such assets exceeds  the
 Separate Accounts liabilities.
 
 Assets  and  liabilities of the Separate Accounts,  representing
 net  deposits and accumulated net investment earnings less fees,
 held  primarily for the benefit of policyholders, are  shown  as
 separate captions in the balance sheets.
 
 Statements  of  Cash Flows:  For the purpose of  reporting  cash
 flows,  cash  and cash equivalents include cash on hand  and  on
 deposit  and short-term investments with original maturities  of
 three months or less.
 
 Reclassifications:  To facilitate comparisons with  the  current
 year,   certain   amounts   in  the  prior   years   have   been
 reclassified.
 
NOTE 2.     ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
 
 The  carrying  value of financial instruments which approximates
 the  estimated fair value of these financial instruments  as  of
 December 31 were:
 <TABLE>
 <CAPTION>
 
                                                               1995        1994
  <S>                                                       ----------  ----------         
                                                            <C>         <C>
  Assets:                                                                                
       Fixed maturity securities available for sale (1)     $ 307,596   $ 286,078
       Equity securities available for sale (1)                 3,534       4,301
       Mortgage loans on real estate (2)                        4,032       7,941
       Policy loans on insurance contracts (3)                 82,073      77,827
       Cash and cash equivalents (4)                           17,387      20,915
       Separate Accounts assets (5)                           544,432     471,656
                                                            ----------  ----------                           
  Total financial instruments recorded as assets            $ 959,054   $ 868,718
                                                            ==========  ==========
 </TABLE>
 
 (1)  For  publicly traded securities, the estimated  fair  value
      is  determined using quoted market prices.  For  securities
      without  a readily ascertainable market value, the  Company
      has  determined an estimated fair value using a  discounted
      cash  flow  approach, including provision for credit  risk,
      based  upon  the  assumption that such securities  will  be
      held  to  maturity.   Such estimated  fair  values  do  not
      necessarily   represent   the  values   for   which   these
      securities  could  have  been sold  at  the  dates  of  the
      balance  sheets.  At December 31, 1995 and 1994  securities
      without  a  readily ascertainable market value,  having  an
      amortized  cost  of $63,071 and $81,899, had  an  estimated
      fair value of $66,367 and $82,470, respectively.
<PAGE>
 
 (2)  The  estimated fair value of mortgage loans on real  estate
      approximates  the  carrying  value.  See  Note  1   for   a
      discussion of the Company's valuation process.
 
 (3)  The  Company  estimates the fair value of policy  loans  as
      equal  to  the book value of the loans.  Policy  loans  are
      fully   collateralized  by  the  account   value   of   the
      associated insurance contracts, and the spread between  the
      policy  loan  interest rate and the interest rate  credited
      to the account value held as collateral is fixed.
 
 (4)  The  estimated  fair  value of cash  and  cash  equivalents
      approximates the carrying value.
 
 (5)  Assets  held in the Separate Accounts are carried at quoted
      market values.
 
 
NOTE 3:   INVESTMENTS

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

                                                                                         1995
                                                                                         ----
                                                                                 Gross         Gross       Estimated
                                                                   Amortized   Unrealized    Unrealized       Fair
                                                                     Cost        Gains         Losses        Value
                                                                  ----------  ------------  ------------  ------------
  <S>                                                             <C>         <C>           <C>           <C>
  Fixed maturity securities available for sale:                                                                      
   Corporate debt                                                 $ 225,859   $    10,251   $       493   $   235,617
   Mortgage-backed securities                                        64,347         2,126            75        66,398
   U.S. government and agencies                                       5,197           384             0         5,581
                                                                  ----------  ------------  ------------  ------------
    Total fixed maturity securities                                                                          
      available for sale                                          $ 295,403   $    12,761   $       568   $   307,596
                                                                  ==========  ============  ============  ============

  Equity securities available for sale:                                                                              
   Common stocks                                                  $   1,766   $       135   $       767   $     1,134
   Non-redeemable preferred stocks                                    1,251         1,149             0         2,400
                                                                  ----------  ------------  ------------  ------------
                 
      Total equity securities available for sale                  $   3,017   $     1,284   $       767   $     3,534
                                                                  ==========  ============  ============  ============
</TABLE>
<TABLE>
<CAPTION>


                                                                                         1994
                                                                                         ----
                                                                                 Gross         Gross       Estimated
                                                                   Amortized   Unrealized    Unrealized       Fair
                                                                     Cost        Gains         Losses        Value
                                                                  ----------  ------------  ------------  -------------
  <S>                                                             <C>         <C>           <C>           <C>
  Fixed maturity securities available for sale:                                                                   
   Corporate debt                                                 $ 215,593   $     1,766   $     9,393   $    207,966
   Mortgage-backed securities                                        77,806           586         4,184         74,208
   U.S. government and agencies                                       4,152           177           425          3,904
                                                                  ----------  ------------  ------------  -------------
    Total fixed maturity securities                                                                               
      available for sale                                          $ 297,551   $     2,529   $    14,002   $    286,078
                                                                  ==========  ============  ============  =============
  
  Equity securities available for sale:                                                                           
   Common stocks                                                  $   2,281   $        72   $     1,165   $      1,188
   Non-redeemable preferred stocks                                    1,706         1,782           375          3,113
                                                                  ----------  ------------  ------------  -------------
      
      Total equity securities available for sale                  $   3,987   $     1,854   $     1,540   $      4,301
                                                                  ==========  ============  ============  =============
</TABLE>
<PAGE>
 
 The  amortized  cost and estimated fair value of fixed  maturity
 securities   available  for  sale  at  December  31,   1995   by
 contractual maturity were:
<TABLE>
<CAPTION>


                                                                        Estimated
                                                     Amortized            Fair
                                                       Cost               Value
                                                    ----------         -----------
  <S>                                               <C>                <C>
  Fixed maturity securities available for sale:                                  
  Due in one year or less                           $  23,816          $   23,917
  Due after one year through five years               117,787             122,853
  Due after five years through ten years               76,228              80,204
  Due after ten years                                  13,225              14,224
                                                    ----------         -----------
                                                      231,056             241,198
  Mortgage-backed securities                           64,347              66,398
                                                    ----------         -----------
    Total fixed maturity securities                                              
      available for sale                            $ 295,403          $  307,596
                                                    =========          ===========
 
 </TABLE>
 
 Fixed  maturity  securities not due at a  single  maturity  date
 have  been included in the preceding table in the year of  final
 maturity.   Expected  maturities  may  differ  from  contractual
 maturities  because  borrowers may have the  right  to  call  or
 prepay   obligations   with  or  without  call   or   prepayment
 penalties.
 
 The  amortized  cost and estimated fair value of fixed  maturity
 securities  available for sale at December 31,  1995  by  rating
 agency equivalent were:
<TABLE>
<CAPTION>


                                                                Estimated
                                             Amortized            Fair
                                               Cost               Value
                                            ----------        ------------
  <S>                                       <C>               <C>
  AAA                                       $  58,094          $   60,123
  AA                                           35,316              36,807
  A                                            67,228              69,893
  BBB                                         122,776             128,606
  Non-investment grade                         11,989              12,167
                                            ----------         -----------
    Total fixed maturity securities                                      
      available for sale                    $ 295,403          $  307,596
                                            ==========         ===========
 </TABLE>
 
 The  Company has recorded certain adjustments to deferred policy
 acquisition   costs  and  policyholders'  account  balances   in
 conjunction  with  adjustments required by  SFAS  No.  115.  The
 Company  adjusts  those assets and liabilities that  would  have
 been  adjusted  had the unrealized investment  gains  or  losses
 from  securities classified as available for sale actually  been
 realized   with   corresponding  credits  or  charges   reported
 directly  to shareholder's equity. The following reconciles  the
 net unrealized investment gain or (loss) as of December 31:
<PAGE>
 <TABLE>
 <CAPTION>
 
                                                       1995        1994   
                                                   ----------  ----------
  <S>                                              <C>         <C>      
  Assets:                                                                
   Fixed maturity securities available for sale    $  12,193   $ (11,473) 
   Equity securities available for sale                  517         314 
   Deferred policy acquisition costs                       0       3,177 
   Federal income taxes - deferred                      (829)      1,812 
                                                   ----------  ----------
                                                      11,881      (6,170) 
                                                   ----------  ----------
  
  Liabilities:                                                           
   Policyholders' account balances                    10,342      (2,807) 
                                                   ----------  ----------
  
  Stockholder's equity:                                                  
   Net unrealized investment gain (loss)           $   1,539   $ (3,363) 
                                                   ==========  ==========
 </TABLE>
 
 
 Proceeds  and  gross realized investment gains and  losses  from
 the  sale  of fixed maturity securities available for  sale  and
 held to maturity for the years ended December 31 were:
 <TABLE>
 <CAPTION>
 
                                              1995        1994        1993
                                            ---------  ----------  ----------
  <S>                                       <C>        <C>         <C>
  Proceeds                                  $ 68,352   $ 123,518   $ 166,033
  Gross realized investment gains              1,605       6,793       4,546
  Gross realized investment losses               620       8,560         438
 
 </TABLE>
 
 The  Company had investment securities of $1,130 and  $982  held
 on  deposit  with insurance regulatory authorities  at  December
 31, 1995 and 1994, respectively.
 
 The  Company's investment in mortgage loans on real  estate  are
 principally  collateralized  by  commercial  real  estate.   The
 Company's  investment in commercial real estate  mortgage  loans
 at  December 31, 1995, as measured by the outstanding  principal
 balance,  are  for properties located in California  ($2,032  or
 50.4%) and Pennsylvania ($2,000 or 49.6%).
 
 The  carrying  value  and  established valuation  allowances  of
 impaired  mortgage loans on real estate as of December 31,  1994
 were  $3,939  and  $1,536, respectively.   The  Company  had  no
 impaired mortgage loans on real estate as of December 31, 1995.
 
 Additional  information on impaired loans for  the  years  ended
 December 31 follows:
 <TABLE>
 <CAPTION>
 
                                                     1995      1994      1993
                                                   --------  --------  --------
  <S>                                              <C>       <C>       <C>
  Average investment in impaired loans             $ 3,650   $ 5,475   $ 5,475
  Investment income recognized (cash basis)            233       275       333
 </TABLE>
<PAGE>
 
 Net  investment income arose from the following sources for  the
 years ended December 31:
<TABLE>
<CAPTION>

                                                1995      1994      1993
                                             --------- ---------- ----------
  <S>                                        <C>       <C>        <C>
  Fixed maturity securities                  $ 25,046   $ 28,255   $ 45,523
  Equity securities available for sale              0          0        113
  Mortgage loans on real estate                   686        975      1,924
  Policy loans                                  3,903      3,680      3,487
  Cash equivalents                              1,103        659        476
                                             --------- ---------- ----------
  Gross investment income                      30,738     33,569     51,523
  Less investment expenses                       (919)      (890)      (862)
                                             --------- ---------- ----------
  Net investment income                      $ 29,819   $ 32,679   $ 50,661
                                             ========= ========== ==========
</TABLE>

 Net  realized  investment gains (losses), including  changes  in
 valuation allowances for the years ended December 31:
 <TABLE>
 <CAPTION>
 
                                                  1995       1994     1993
                                               --------  ---------  --------
  <S>                                          <C>       <C>        <C>
  Fixed maturity securities                    $   985   $ (1,767)  $ 4,108
  Equity securities available for sale            (916)       237     2,081
  Mortgage loans on real estate                   (334)      (688)      (58)
                                               --------  ---------  --------
  Net realized investment gains (losses)       $  (265)  $ (2,218)  $ 6,131
                                               ========  =========  ========
 
 </TABLE>
 
 The  following  is a reconciliation of the change  in  valuation
 allowances  which  have been established to reflect  other  than
 temporary  declines  in estimated fair value  of  the  following
 classifications of investments for the years ended December 31:
<TABLE>
<CAPTION> 

                                   Balance at   Additions                Balance at
                                   Beginning    Charged to    Write -       End
                                    of Year     Operations     Downs      of Year
                                   ----------  ------------  ---------  ------------
  <S>                              <C>         <C>           <C>        <C>
  Mortgage loans on real estate                                                     
       1995                        $   1,536   $         0   $  1,536   $         0
       1994                              848           688          0         1,536
       1993                              790            58          0           848
 
 </TABLE>
 
 The  Company held no investments at December 31, 1995 which have
 been non-income producing for the preceding twelve months.
<PAGE>
 
NOTE 4:  FEDERAL INCOME TAXES
 
 The  following is a reconciliation of the provision  for  income
 taxes  based on income before taxes, computed using the  Federal
 statutory tax rate, with the provision for income taxes for  the
 years ended December 31:
 <TABLE>
 <CAPTION>
 
                                                      1995      1994      1993
                                                    --------  --------  --------
  <S>                                               <C>       <C>       <C>
  Provision for income taxes computed at Federal                             
   statutory rate                                   $ 5,334   $ 2,552    $  840
  State corporate income taxes                          (91)        0         0
  Decrease in income taxes resulting from:                                   
     Federal tax rate increase                            0         0      (227)
     Dividend received deduction                        (31)     (670)        0
     Other                                              (34)      (64)      (21)
                                                    --------  --------  --------
       Federal income tax provision                 $ 5,178   $ 1,818    $  592
                                                    ========  ========  ========
</TABLE>

 The  Federal statutory rate for each of the three years  in  the
 period ended December 31, 1995 was 35%.
 
 The  Company  provides for deferred income taxes resulting  from
 temporary   differences  which  arise  from  recording   certain
 transactions  in  different  years  for  income  tax   reporting
 purposes than for financial reporting purposes.  The sources  of
 these differences and the tax effect of each are as follows:
 <TABLE>
 <CAPTION>
 
                                            1995      1994     1993
                                         --------- --------- ---------
  <S>                                    <C>       <C>       <C>
  Deferred policy acquisition cost       $  1,239  $    887  $ (1,184)
  Policyholders' account balances             738       833      (969)
  Investment adjustments                    1,445     1,117      (100)
  Other                                        64      (806)        3
                                         --------- --------- ---------
  Deferred Federal income tax                                        
   provision (benefit)                   $  3,486  $  2,031  $ (2,250)
                                         ========= ========= =========
 </TABLE>
 
 Deferred tax assets and liabilities as of December 31 are
 determined as follows:
<TABLE>
<CAPTION>

                                                           1995          1994   
                                                         ---------     ---------
  <S>                                                    <C>           <C>     
  Deferred tax assets:                                                          
       Policyholders' account balances                   $  8,277      $  9,015 
       Net unrealized investment loss                           0         1,812 
       Investment adjustments                               2,581         4,026 
       Other                                                    2            66 
                                                         ---------     ---------
            Total deferred tax assets                      10,860        14,919 
                                                         ---------     ---------

  Deferred tax liabilities:                                                     
       Deferred policy acquisition costs                    6,409         5,170 
       Net unrealized investment gain                         829             0 
                                                         ---------     ---------
            Total deferred tax liabilities                  7,238         5,170 
                                                         ---------     ---------
            Net deferred tax asset                       $  3,622      $  9,749 
                                                         =========     =========
</TABLE>
 
 The  Company  anticipates that all deferred tax assets  will  be
 realized, therefore no valuation allowance has been provided.
<PAGE>
NOTE 5:  RELATED PARTY TRANSACTIONS

The  Company and MLIG are parties to a service agreement  whereby
MLIG  has  agreed  to  provide certain  data  processing,  legal,
actuarial,  management, advertising and  other  services  to  the
Company.   Expenses incurred by MLIG in relation to this  service
agreement  are  reimbursed by the Company on  an  allocated  cost
basis.   Charges  billed to the Company by MLIG pursuant  to  the
agreement were $4,415, $4,025 and $5,688 for 1995, 1994 and  1993
respectively.  The Company is allocated interest expense  on  its
accounts  payable  to MLIG which approximates the  daily  Federal
funds rate. Total intercompany interest paid was $88, $50 and $69
for 1995, 1994 and 1993, respectively.

The Company and Merrill Lynch Asset Management, L.P. ("MLAM") are
parties to a service agreement whereby MLAM has agreed to provide
certain  invested asset management services to the Company.   The
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 $206, $203 and  $265  for
1995, 1994 and 1993, 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 $2,424, $5,329 and $4,927 for 1995,
1994   and  1993,  respectively.   Substantially  all  of   these
commissions were capitalized as deferred policy acquisition costs
and  are  being amortized in accordance with the policy discussed
in Note 1.

In  connection  with the acquisition of a block of variable  life
insurance  business from Monarch Life Insurance Company ("Monarch
Life"),  the Company borrowed funds from Merrill Lynch &  Co.  to
partially finance the transaction.  As of December 31,  1995  and
1994,  the  outstanding balance of these  loans  was  $3,075  and
$4,336,  respectively.   Repayments made on  these  loans  during
1995,   1994,   and   1993  were  $1,261,  $1,214   and   $1,650,
respectively.   Interest was calculated on these loans  at  LIBOR
plus 150 basis points.  Intercompany interest paid on these loans
during 1995, 1994 and 1993 was $359, $302 and $328, respectively.

NOTE 6:  STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS

At December 31, 1995 and 1994, $58,790 and $42,612, respectively,
of  stockholder's equity was available for distribution to  MLIG.
Notice of intention to declare a dividend must be filed with  the
New  York  Superintendent  of  Insurance  who  may  disallow  the
payment. No dividends were declared or paid during 1995, 1994 and
1993.  Statutory  capital and surplus at December  31,  1995  and
1994, was $72,113 and $64,913, 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  theses   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 1995,  1994  and  1993  was
$3,080, $3,816 and $6,515, respectively.

The  National  Association  of Insurance  Commissioners  ("NAIC")
utilized  the  Risk  Based  Capital ("RBC")  adequacy  monitoring
system. The RBC calculates the amount of adjusted capital which a
life insurance company should have based upon that company's risk
profile.   As of December 31, 1995, and 1994, based  on  the  RBC
formula, the Company's total adjusted capital level was 709%  and
344%, respectively, of the minimum amount of capital required  to
avoid regulatory action.
 
NOTE  7: COMMITMENTS AND CONTINGENCIES

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

In  the  normal  course of business, the Company  is  subject  to
various   claims  and  assessments.   Management   believes   the
settlement of these matters would not have a material  effect  on
the financial position or results of operations of the Company.

                           * * * * * *





<PAGE>   40
 
                                    APPENDIX
 
   
The tables below are designed to show the impact of the Market Value Adjustment
and withdrawal charge on a single premium of $10,000. Table 1 assumes the
premium is allocated to a subaccount with a 10-year Guarantee Period with a
guaranteed rate of interest of 5.5%. Table 2 assumes the premium is allocated to
a subaccount with a 5-year Guarantee Period with a guaranteed rate of 5.0%. The
Market Value Adjustments are based on interpolated current interest rates
(defined in the Contract as "B") of 3.5%, 5.5% and 7.5% in the 10 year guarantee
table and 3.0%, 5.0% and 7.0% in the 5 year guarantee table. The net subaccount
values shown in the tables are the maximum amount available as cash withdrawals.
Although the withdrawal charge is in each case a fixed percentage of the amount
withdrawn, the amount of the charge for withdrawals made at the end of each year
varies as a result of the Market Value Adjustment. Values shown in the tables
have been rounded to the nearest dollar, and therefore the figures under the net
subaccount value columns may not precisely equal amounts set forth in the
subaccount value, plus the Market Value Adjustment, less the withdrawal charge
columns.
    
 
                                    TABLE 1
 
   
<TABLE>
                              ---------------------------------------------------------------------------------------------
                                     MARKET VALUE ADJUSTMENTS, WITHDRAWAL CHARGES AND NET SUBACCOUNT VALUE BASED ON
                                                         INTERPOLATED CURRENT INTEREST RATES OF:
                              ---------------------------------------------------------------------------------------------
                                      3.50%                               5.50%                               7.50%
        ------------------------------------------------------------------------------------------------------------------
   END OF                 MARKET      WITH-      NET SUB      MARKET      WITH-      NET SUB      MARKET      WITH-      NET SUB
   CERT.     SUB ACC.     VALUE       DRAWAL     ACCOUNT      VALUE       DRAWAL     ACCOUNT      VALUE       DRAWAL     ACCOUNT
    YEAR       VALUE     ADJUST.      CHARGE      VALUE      ADJUST.      CHARGE      VALUE      ADJUST.      CHARGE      VALUE
        ------------------------------------------------------------------------------------------------------------------
<S>         <C>        <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
     1        10,550      1,920        334        12,137       -0-         282        10,268     (1,603)       239        8,707
     2        11,130      1,784        346        12,569       -0-         298        10,832     (1,517)       257        9,356
     3        11,742      1,632        358        13,017       -0-         314        11,428     (1,412)       276       10,054
     4        12,388      1,462        371        13,480       -0-         332        12,057     (1,288)       297       10,803
     5        13,070      1,274        384        13,960       -0-         350        12,720     (1,143)       319       11,608
     6        13,788      1,065        398        14,456       -0-         369        13,419       (973)       343       12,472
     7        14,547        835        412        14,970       -0-         389        14,157       (777)       369       13,402
     8        15,347        582        426        15,503       -0-         411        14,936       (551)       396       14,400
     9        16,191        307        323        16,174       -0-         317        15,873       (295)       312       15,584
     10       17,081        -0-        -0-        17,081       -0-         -0-        17,081        -0-        -0-       17,081
        ------------------------------------------------------------------------------------------------------------------
</TABLE>
    
 
                                    TABLE 2
 
   
<TABLE>
                              ---------------------------------------------------------------------------------------------
                                     MARKET VALUE ADJUSTMENTS, WITHDRAWAL CHARGES AND NET SUBACCOUNT VALUE BASED ON
                                                         INTERPOLATED CURRENT INTEREST RATES OF:
                              ---------------------------------------------------------------------------------------------
                                      3.00%                               5.00%                               7.00%
        ------------------------------------------------------------------------------------------------------------------
   END OF                             WITH-      NET SUB      MARKET      WITH-      NET SUB      MARKET      WITH-      NET SUB
   CERT.     SUB ACC.  MARKET VALUE    DRAWAL    ACCOUNT      VALUE       DRAWAL     ACCOUNT      VALUE       DRAWAL     ACCOUNT
    YEAR       VALUE     ADJUST.      CHARGE      VALUE      ADJUST.      CHARGE      VALUE      ADJUST.      CHARGE      VALUE
        ------------------------------------------------------------------------------------------------------------------
<S>         <C>        <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
     1        10,500       818         276        11,041       -0-         256        10,244      (746)        238        9,516
     2        11,025       638         284        11,378       -0-         269        10,756      (593)        254       10,178
     3        11,576       442         293        11,726       -0-         282        11,294      (419)        272       10,885
     4        12,155       230         302        12,083       -0-         296        11,859      (222)        291       11,642
     5        12,763       -0-         -0-        12,763       -0-         -0-        12,763       -0-         -0-       12,763
        ------------------------------------------------------------------------------------------------------------------
</TABLE>
    
 
                                       A-1
<PAGE>   41
 
The formulas used in determining the amounts shown in the above tables are as
follows:
 
<TABLE>
<S>                                              <C>  
                                                      Subaccount Value
                             -----------------------------------------------------------
                                                         1 + Current Interest Rate
(1) Net Subaccount Value =   Withdrawal Factor +   (  -------------------------------   ) n/365
                                                       1 + Guaranteed Interest Rate
</TABLE>
 
(2) Withdrawal Charge = Net Subaccount Value X Withdrawal Factor
 
<TABLE>
<S>                                      <C>  
                                                           1 + Current Interest Rate
(3) Market Value Adjustment = Net          [   1-    (  -------------------------------   ) n/365   ]
    Subaccount Value X                                   1 + Guaranteed Interest Rate
</TABLE>
 
(4) Withdrawal Factor is the Lessor of:
 
     (a) Guaranteed Interest Rate
         ------------------------
                  2 

                  or
 
     (b) 10% in Contract Year 1,
        9% in Contract Year 2,
        8% in Contract Year 3,
        7% in Contract Year 4,
        6% in Contract Year 5,
        5% in Contract Year 6,
        4% in Contract Year 7,
        3% in Contract Year 8,
        2% in Contract Year 9,
        1% in Contract Year 10,
        0% in Contract Year 11 and later
 
(5) "n" is the number of days remaining in the Guarantee Period of the
    subaccount, but not less than 365.
 
                                       A-2