AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 19, 2004.


                                       REGISTRATION NOS. 333-73544 AND 811-10585
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------

                                    FORM N-4
                        REGISTRATION STATEMENT UNDER THE
                             SECURITIES ACT OF 1933


                         POST-EFFECTIVE AMENDMENT NO. 3                      [X]


                                      AND

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940


                                AMENDMENT NO. 4                              [X]


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

             MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
                           (EXACT NAME OF REGISTRANT)

                      MERRILL LYNCH LIFE INSURANCE COMPANY
                              (NAME OF DEPOSITOR)

                      1300 MERRILL LYNCH DRIVE, 2ND FLOOR
                          PENNINGTON, NEW JERSEY 08534
              (ADDRESS OF DEPOSITOR'S PRINCIPAL EXECUTIVE OFFICES)
                            ------------------------
               DEPOSITOR'S TELEPHONE NUMBER, INCLUDING AREA CODE:
                                 (609) 274-6900
                            ------------------------


                                        
NAME AND ADDRESS OF AGENT FOR SERVICE:     COPY TO:
BARRY G. SKOLNICK, ESQ.                    STEPHEN E. ROTH, ESQ.
SENIOR VICE PRESIDENT AND GENERAL COUNSEL  MARY E. THORNTON, ESQ.
MERRILL LYNCH LIFE INSURANCE COMPANY       SUTHERLAND ASBILL & BRENNAN LLP
1300 MERRILL LYNCH DRIVE, 2ND FLOOR        1275 PENNSYLVANIA AVENUE, N.W.
PENNINGTON, NEW JERSEY 08534               WASHINGTON, D.C. 20004-2415


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


               [X] immediately upon filing pursuant to paragraph (b) of Rule 485



               [ ] on ___________ pursuant to paragraph (b) of Rule 485

                         (date)

               [ ] 60 days after filing pursuant to paragraph (a)(1) of Rule 485

               [ ] on ___________ pursuant to paragraph (a)(1) of Rule 485
                         (date)

           If appropriate, check the following box:

               [ ] this post-effective amendment designates a new
                   effective date for a previously filed
                   post-effective amendment.

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

                     TITLE OF SECURITIES BEING REGISTERED:
   Units of interest in a separate account under flexible premium individual
                      deferred variable annuity contracts.

                    EXHIBIT INDEX CAN BE FOUND ON PAGE C-11
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------



This registration statement incorporates by reference the prospectus dated May
1, 2004 for the Contracts, as filed in Post-Effective Amendment No. 2 to the
Registration Statement on Form N-4 (File No. 333-73544) filed on April 26, 2004.



STATEMENT OF ADDITIONAL INFORMATION

MAY 1, 2004, AS REVISED ON MAY 19, 2004


             MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C

         FLEXIBLE PREMIUM INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACT

                                   ISSUED BY

                      MERRILL LYNCH LIFE INSURANCE COMPANY

                    HOME OFFICE: LITTLE ROCK, ARKANSAS 72201
                         SERVICE CENTER: P.O. BOX 44222
                        JACKSONVILLE, FLORIDA 32231-4222
                           4804 DEER LAKE DRIVE EAST
                          JACKSONVILLE, FLORIDA 32246
                             PHONE: (800) 535-5549

                                OFFERED THROUGH

               MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED

This individual deferred variable annuity contract (the "Contract") is designed
to provide comprehensive and flexible ways to invest and to create a source of
income protection for later in life through the payment of annuity benefits. An
annuity is intended to be a long term investment. Contract owners should
consider their need for deferred income before purchasing the Contract. The
Contract is issued by Merrill Lynch Life Insurance Company ("Merrill Lynch
Life") both on a nonqualified basis, and as an Individual Retirement Annuity
("IRA") that is given qualified tax status. The Contract may also be purchased
through an established IRA or Roth IRA custodial account with Merrill Lynch,
Pierce, Fenner & Smith Incorporated. Transfer amounts from tax sheltered annuity
plans that are not subject to the Employee Retirement Income Security Act of
1974, as amended, will be accepted as premium payments, as permitted by law.
Other premium payments will not be accepted under a Contract used as a tax
sheltered annuity.

This Statement of Additional Information is not a Prospectus and should be read
together with the Contract's Prospectus dated May 1, 2004, which is available on
request and without charge by writing to or calling Merrill Lynch Life at the
Service Center address or phone number set forth above.


                               TABLE OF CONTENTS



                                                              PAGE
                                                              ----
                                                           
OTHER INFORMATION...........................................    3
Selling the Contract........................................    3
Financial Statements........................................    3
Administrative Services Arrangements........................    3

CALCULATION OF YIELDS AND TOTAL RETURNS.....................    3
Money Market Yield..........................................    3
Other Subaccount Yields.....................................    5
Total Returns...............................................    6

FINANCIAL STATEMENTS OF MERRILL LYNCH LIFE VARIABLE ANNUITY
  SEPARATE ACCOUNT C........................................  S-1

FINANCIAL STATEMENTS OF MERRILL LYNCH LIFE INSURANCE
  COMPANY...................................................  G-1


                                        2


                               OTHER INFORMATION

SELLING THE CONTRACT

The Contracts are offered to the public on a continuous basis. We anticipate
continuing to offer the Contracts, but reserve the right to discontinue the
offering.

Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S" or "Distributor")
serves as principal underwriter for the Contracts. Distributor is a Delaware
corporation and its home office is located at 4 World Financial Center, New
York, New York 10080. Distributor is an indirect, wholly owned subsidiary of
Merrill Lynch & Co., Inc. Distributor is registered as a broker-dealer with the
Securities and Exchange Commission under the Securities Exchange Act of 1934, as
well as with the securities commissions in the states in which it operates, and
is a member of NASD, Inc. Distributor offers the Contracts through its Financial
Advisors. Financial Advisors are appointed as our insurance agents through the
various Merrill Lynch Life Agencies.

For the years ended December 31, 2003 and 2002, Distributor received $339,778
and $654,111, respectively, in connection with the sale of the Contracts.
Distributor did not receive any payments or commissions in connection with the
sale of the Contracts in prior years. Distributor retains a portion of
commissions it receives in return for its services as distributor for the
Contracts.

FINANCIAL STATEMENTS

The financial statements of Merrill Lynch Life included in this Statement of
Additional Information should be distinguished from the financial statements of
the Account and should be considered only as bearing upon the ability of Merrill
Lynch Life to meet any obligations it may have under the Contract.

ADMINISTRATIVE SERVICES ARRANGEMENTS

Merrill Lynch Life has entered into a Service Agreement with its parent, Merrill
Lynch Insurance Group, Inc. ("MLIG") pursuant to which Merrill Lynch Life can
arrange for MLIG to provide directly or through affiliates certain services.
Pursuant to this agreement, Merrill Lynch Life has arranged for MLIG to provide
administrative services for the Account and the Contracts, and MLIG, in turn,
has arranged for a subsidiary, Merrill Lynch Insurance Group Services, Inc.
("MLIG Services"), to provide these services. Compensation for these services,
which will be paid by Merrill Lynch Life, will be based on the charges and
expenses incurred by MLIG Services, and will reflect MLIG Services' actual
costs. For the years ended December 31, 2003 and 2002, Merrill Lynch Life paid
administrative services fees of $33.4 million and $33.8 million, respectively.
Merrill Lynch Life did not pay any administrative services fees in connection
with the Account or the Contracts in prior years.

                    CALCULATION OF YIELDS AND TOTAL RETURNS

MONEY MARKET YIELD

From time to time, Merrill Lynch Life may quote in advertisements and sales
literature the current annualized yield for the ML Domestic Money Market V.I.
Subaccount for a 7-day period in a manner that does not take into consideration
any realized or unrealized gains or losses on shares of the underlying Funds or
on their

                                        3


respective portfolio securities. The current annualized yield is computed by:
(a) determining the net change (exclusive of realized gains and losses on the
sales of securities and unrealized appreciation and depreciation) at the end of
the 7-day period in the value of a hypothetical account under a Contract having
a balance of 1 unit at the beginning of the period, (b) dividing such net change
in account value by the value of the account at the beginning of the period to
determine the base period return; and (c) annualizing this quotient on a 365-day
basis. The net change in account value reflects: (1) net income from the Fund
attributable to the hypothetical account; and (2) charges and deductions imposed
under the Contract which are attributable to the hypothetical account. The
charges and deductions include the per unit charges for the hypothetical account
for: (1) the asset-based insurance charge; and (2) the annual contract fee. For
purposes of calculating current yield for a Contract, an average per unit
contract fee is used. Based on our current estimates of average contract size
and withdrawals, we have assumed the average per unit contract fee to be 0.00%.
Current yield will be calculated according to the following formula:

                   Current Yield = ((NCF - ES)/UV) X (365/7)

Where:


    
NCF   =   the net change in the value of the Fund (exclusive of
          realized gains and losses on the sale of securities and
          unrealized appreciation and depreciation) for the 7-day
          period attributable to a hypothetical account having a
          balance of 1 unit.

ES    =   per unit expenses for the hypothetical account for the 7-day
          period.

UV    =   the unit value on the first day of the 7-day period.


Merrill Lynch Life also may quote the effective yield of the ML Domestic Money
Market V.I. Subaccount for the same 7-day period, determined on a compounded
basis. The effective yield is calculated by compounding the unannualized base
period return according to the following formula:

               Effective Yield = (1 + ((NCF - ES)/UV))(365/7) - 1

Where:


    
NCF   =   the net change in the value of the Fund (exclusive of
          realized gains and losses on the sale of securities and
          unrealized appreciation and depreciation) for the 7-day
          period attributable to a hypothetical account having a
          balance of 1 unit.

ES    =   per unit expenses of the hypothetical account for the 7-day
          period.

UV    =   the unit value for the first day of the 7-day period.


Because of the charges and deductions imposed under the Contract, the yield for
the ML Domestic Money Market V.I. Subaccount will be lower than the yield for
the corresponding underlying Fund.

The yields on amounts held in the ML Domestic Money Market V.I. Subaccount
normally will fluctuate on a daily basis. Therefore, the disclosed yield for any
given past period is not an indication or representation of future yields or
rates of return. The actual yield for the subaccount is affected by changes in
interest rates on money market securities, average portfolio maturity of the
underlying Fund, the types and qualities of portfolio securities held by the
Fund and the Fund's operating expenses. Yields on amounts held in the ML
Domestic Money Market V.I. Subaccount may also be presented for periods other
than a 7-day period.

OTHER SUBACCOUNT YIELDS

From time to time, Merrill Lynch Life may quote in sales literature or
advertisements the current annualized yield of one or more of the subaccounts
(other than the ML Domestic Money Market V.I. Subaccount) for a Contract for a
30-day or one-month period. The annualized yield of a subaccount refers to
income generated by the subaccount over a specified 30-day or one-month period.
Because the yield is annualized, the yield

                                        4


generated by the subaccount during the 30-day or one-month period is assumed to
be generated each period over a 12-month period. The yield is computed by: (1)
dividing the net investment income of the Fund attributable to the subaccount
units less subaccount expenses for the period; by (2) the maximum offering price
per unit on the last day of the period times the daily average number of units
outstanding for the period; then (3) compounding that yield for a 6-month
period; and then (4) multiplying that result by 2. Expenses attributable to the
subaccount include the asset-based insurance charge and the annual contract fee.
For purposes of calculating the 30-day or one-month yield, an average contract
fee per dollar of contract value in the subaccount is used to determine the
amount of the charge attributable to the subaccount for the 30-day or one-month
period. Based on our current estimates of average contract size and withdrawals,
we have assumed the average contract fee to be 0.00%. The 30-day or one-month
yield is calculated according to the following formula:

                Yield = 2 X ((((NI - ES)/(U X UV)) + 1)(6) - 1)

Where:


    
NI    =   net investment income of the Fund for the 30-day or
          one-month period attributable to the subaccount's units.

ES    =   expenses of the subaccount for the 30-day or one-month
          period.

U     =   the average number of units outstanding.

UV    =   the unit value at the close of the last day in the 30-day or
          one-month


Currently, Merrill Lynch Life may quote yields on bond subaccounts. Because of
the charges and deductions imposed under the Contracts, the yield for a
subaccount will be lower than the yield for the corresponding Fund.

The yield on the amounts held in the subaccounts normally will fluctuate over
time. Therefore, the disclosed yield for any given past period is not an
indication or representation of future yields or rates of return. A subaccount's
actual yield is affected by the types and quality of portfolio securities held
by the corresponding Fund, and its operating expenses.

TOTAL RETURNS

From time to time, Merrill Lynch Life also may quote in sales literature or
advertisements, total returns, including average annual total returns for one or
more of the subaccounts for various periods of time. Average annual total
returns will be provided for a subaccount for 1, 5 and 10 years, or for a
shorter period, if applicable.

Total returns assume the Contract was surrendered at the end of the period
shown, and are not indicative of performance if the Contract was continued for a
longer period. The Contract does not impose any surrender charge.

Average annual total returns for other periods of time may also be disclosed
from time to time. For example, average annual total returns may be provided
based on the assumption that a subaccount had been in existence and had invested
in the corresponding underlying Fund for the same period as the corresponding
Fund had been in operation. The Funds and the subaccounts corresponding to the
Funds commenced operations as indicated below:



                                                               FUND           SUBACCOUNT
                                                             INCEPTION        INCEPTION
                         FUND                                  DATE              DATE
                         ----                            -----------------   ------------
                                                                       
Roszel/Lord Abbett Large Cap Value Portfolio             July 1, 2002        July 1, 2002
Roszel/Levin Large Cap Value Portfolio                   July 1, 2002        July 1, 2002
Roszel/MLIM Relative Value Portfolio                     July 1, 2002        July 1, 2002


                                        5




                                                               FUND           SUBACCOUNT
                                                             INCEPTION        INCEPTION
                         FUND                                  DATE              DATE
                         ----                            -----------------   ------------
                                                                       
Roszel/Sound Large Cap Core Portfolio                    July 1, 2002        July 1, 2002
Roszel/INVESCO-NAM Large Cap Core Portfolio              July 1, 2002        July 1, 2002
Roszel/Nicholas-Applegate Large Cap Growth Portfolio     July 1, 2002        July 1, 2002
Roszel/Rittenhouse Large Cap Growth Portfolio            July 1, 2002        July 1, 2002
Roszel/Seneca Large Cap Growth Portfolio                 July 1, 2002        July 1, 2002
Roszel/Valenzuela Mid Cap Value Portfolio                July 1, 2002        July 1, 2002
Roszel/Seneca Mid Cap Growth Portfolio                   July 1, 2002        July 1, 2002
Roszel/NWQ Small Cap Value Portfolio                     July 1, 2002        July 1, 2002
Roszel/Delaware Small-Mid Cap Growth Portfolio*          July 1, 2002        July 1, 2002
Roszel/Lazard International Portfolio                    July 1, 2002        July 1, 2002
Roszel/Credit Suisse International Portfolio             July 1, 2002        July 1, 2002
Roszel/Lord Abbett Government Securities Portfolio       July 1, 2002        July 1, 2002
Roszel/MLIM Fixed-Income Portfolio                       July 1, 2002        July 1, 2002
ML Domestic Money Market V.I. Fund                       February 21, 1992   July 1, 2002


---------------
* Effective March 3, 2003, Delaware Management Company replaced Newberger Berman
  Management, Inc. as investment subadviser and the Fund's name was changed from
  the Roszel/Neuberger Berman Small Cap Growth Portfolio to the Roszel/Delaware
  Small-Mid Cap Growth Portfolio.

Average annual total returns represent the average annual compounded rates of
return that would equate an initial investment of $1,000 under a Contract to the
redemption value or that investment as of the last day of each of the periods.
The ending date for each period for which total return quotations are provided
will generally be as of the most recent calendar quarter-end.

Average annual total returns are calculated using subaccount unit values
calculated on each valuation day based on the performance of the corresponding
underlying Fund, the deductions for the asset-based insurance charge and the
contract fee, and assume a surrender of the Contract at the end of the period
for the return quotation (although the Contract does not impose a surrender
charge). For purposes of calculating total return, an average per dollar
contract fee attributable to the hypothetical account for the period is used.
Based on our current estimates of average contract size and withdrawals, we have
assumed the average contract fee to be 0.00%. The average annual total return is
then calculated according to the following formula:

                            TR = ((ERV/P)(1/N)) -- 1

Where:


    
TR    =   the average annual total return net of subaccount recurring
          charges (such as the asset-based insurance charge and
          contract fee).

ERV   =   the ending redeemable value at the end of the period of the
          hypothetical account with an initial payment of $1,000.

P     =   a hypothetical initial payment of $1,000.

N     =   the number of years in the period.


From time to time, Merrill Lynch Life also may quote in sales literature or
advertisements total returns for other periods.

From time to time, Merrill Lynch Life also may quote in sales literature or
advertisements total returns or other performance information for a hypothetical
Contract assuming the initial premium is allocated to more than one subaccount
or assuming monthly transfers from a specified subaccount to one or more
designated subaccounts under a dollar cost averaging program. Merrill Lynch Life
also may quote in sales literature or advertisements total returns or other
performance information for a hypothetical Contract assuming

                                        6


participation in an asset allocation or rebalancing program. These returns will
reflect the performance of the affected subaccount(s) for the amount and
duration of the allocation to each subaccount for the hypothetical Contract.
They also will reflect the deduction of the charges described above. For
example, total return information for a Contract with a dollar cost averaging
program for a 12-month period will assume commencement of the program at the
beginning of the most recent 12-month period for which average annual total
return information is available. This information will assume an initial
lump-sum investment in a specified subaccount (the "DCA subaccount") at the
beginning of that period and monthly transfers of a portion of the contract
value from the DCA subaccount to designated other subaccount(s) during the 12-
month period. The total return for the Contract for this 12-month period
therefore will reflect the return on the portion of the contract value that
remains invested in the DCA subaccount for the period it is assumed to be so
invested, as affected by monthly transfers, and the return on amounts
transferred to the designated other subaccounts for the period during which
those amounts are assumed to be invested in those subaccounts. The return for an
amount invested in a subaccount will be based on the performance of that
subaccount for the duration of the investment, and will reflect the charges
described above. Performance information for a dollar cost-averaging program
also may show the returns for various periods for a designated subaccount
assuming monthly transfers to the subaccount, and may compare those returns to
returns assuming an initial lump-sum investment in that subaccount. This
information also may be compared to various indices, such as the Merrill Lynch
91-day Treasury Bills index or the U.S. Treasury Bills index and may be
illustrated by graphs, charts, or otherwise.

                                        7



INDEPENDENT AUDITORS' REPORT


To the Board of Directors of
Merrill Lynch Life Insurance Company:

We  have  audited the accompanying statements of assets  and
liabilities of each of the divisions of Merrill  Lynch  Life
Variable  Annuity Separate Account C, comprised of divisions
investing in the Domestic Money Market V.I. Fund,  Roszel  /
Credit  Suisse  International  Portfolio,  Roszel  /  Lazard
International  Portfolio, Roszel /  Levin  Large  Cap  Value
Portfolio,   Roszel  /  Lord  Abbett  Government  Securities
Portfolio,  Roszel / Lord Abbett Large Cap Value  Portfolio,
Roszel / MLIM Fixed-Income Portfolio, Roszel / MLIM Relative
Value  Portfolio,  Roszel  /  INVESCO-NAM  Large  Cap   Core
Portfolio, Roszel / Delaware Small-Mid Cap Growth  Portfolio
(formerly  Roszel  /  Neuberger  Berman  Small  Cap   Growth
Portfolio),  Roszel / Nicholas-Applegate  Large  Cap  Growth
Portfolio, Roszel / NWQ Small Cap Value Portfolio, Roszel  /
Rittenhouse  Large  Cap Growth Portfolio,  Roszel  /  Seneca
Large  Cap Growth Portfolio, Roszel / Seneca Mid Cap  Growth
Portfolio,  Roszel  /  Sound Large Cap Core  Portfolio,  and
Roszel  /  Valenzuela Mid Cap Value Portfolio (collectively,
the  "Divisions"), as of December 31, 2003 and  the  related
statements of operations and changes in net assets for  each
of  the two years in the period then ended.  These financial
statements  are  the  responsibility of  the  management  of
Merrill Lynch Life Insurance Company.  Our responsibility is
to express an opinion on these financial statements based on
our audits.

We   conducted  our  audits  in  accordance  with   auditing
standards  generally  accepted  in  the  United  States   of
America.   Those standards require that we plan and  perform
the  audit to obtain reasonable assurance about whether  the
financial statements are free of material misstatement.   An
audit   includes  examining,  on  a  test  basis,   evidence
supporting  the  amounts and disclosures  in  the  financial
statements.  Our procedures included confirmation of  mutual
fund  securities owned at December 31, 2003.  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  positions  of  the
Divisions  as  of  December 31, 2003, the results  of  their
operations  and  the  changes in their net  assets  for each
of the two years in the  period  then ended,   in conformity
with accounting principles  generally accepted in the United
States of America.

Deloitte & Touche, LLP
New York, New York


March 5, 2004


MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF ASSETS AND LIABILITIES
AS OF DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                                                Roszel /
                                                                              Domestic           Credit            Roszel /
                                                                               Money              Suisse             Lazard
                                                                               Market         International      International
                                                                             V.I. Fund          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Assets
  Investment in Merrill Lynch Variable Series Funds, Inc. (Note 1):
    Domestic Money Market V.I. Fund, 3,318 shares
      (Cost $3,318)                                                     $           3,318  $                  $

  Investments in MLIG Variable Insurance Trust (Note 1):
    Roszel / Credit Suisse International Portfolio, 284 shares
      (Cost $2,543)                                                                                    3,384

    Roszel / Lazard International Portfolio, 312 shares
      (Cost $2,962)                                                                                                       3,596
                                                                        ------------------ ------------------ ------------------
Total Assets                                                            $           3,318  $           3,384  $           3,596
                                                                        ================== ================== ==================

Net Assets
  Accumulation Units                                                    $           3,318  $           3,384  $           3,596
  Retained in Separate Account C by Merrill Lynch Life
    Insurance Company (Note 4)                                                          0                  0                  0
                                                                        ------------------ ------------------ ------------------

Total Net Assets                                                        $           3,318  $           3,384  $           3,596
                                                                        ==========================================================


See accompanying notes to financial statements.




MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF ASSETS AND LIABILITIES (Continued)
AS OF DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                               Levin           Lord Abbett        Lord Abbett
                                                                             Large Cap          Government         Large Cap
                                                                               Value            Securities           Value
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Assets
  Investments in MLIG Variable Insurance Trust (cont'd) (Note 1):
    Roszel / Levin Large Cap Value Portfolio, 291 shares
      (Cost $2,462)                                                     $           3,172  $                  $

    Roszel / Lord Abbett Government Securities Portfolio, 1,205 shares
      (Cost $12,566)                                                                                  12,452

    Roszel / Lord Abbett Large Cap Value Portfolio, 822 shares
      (Cost $8,323)                                                                                                      10,609
                                                                        ------------------ ------------------ ------------------
Total Assets                                                            $           3,172  $          12,452  $          10,609
                                                                        ================== ================== ==================

Net Assets
  Accumulation Units                                                    $           3,172  $          12,452  $          10,609
  Retained in Separate Account C by Merrill Lynch Life
    Insurance Company (Note 4)                                                          0                  0                  0
                                                                        ------------------ ------------------ ------------------

Total Net Assets                                                        $           3,172  $          12,452  $          10,609
                                                                        ==========================================================

See accompanying notes to financial statements.




MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF ASSETS AND LIABILITIES (Continued)
AS OF ENDED DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                                MLIM               MLIM           INVESCO-NAM
                                                                               Fixed-           Relative           Large Cap
                                                                               Income             Value               Core
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Assets
  Investments in MLIG Variable Insurance Trust (cont'd) (Note 1):
    Roszel / MLIM Fixed-Income Portfolio, 1,746 shares
      (Cost $17,693)                                                    $          17,699  $                  $

    Roszel / MLIM Relative Value Portfolio, 1,312 shares
      (Cost $12,727)                                                                                  15,621

    Roszel / INVESCO-NAM Large Cap Core Portfolio, 214 shares
      (Cost $2,003)                                                                                                       2,367
                                                                        ------------------ ------------------ ------------------
Total Assets                                                            $          17,699  $          15,621  $           2,367
                                                                        ================== ================== ==================

Net Assets
  Accumulation Units                                                    $          17,699  $          15,621  $           2,367
  Retained in Separate Account C by Merrill Lynch Life
    Insurance Company (Note 4)                                                          0                  0                  0
                                                                        ------------------ ------------------ ------------------

Total Net Assets                                                        $          17,699  $          15,621  $           2,367
                                                                        ================== ================== ==================

See accompanying notes to financial statements.




MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF ASSETS AND LIABILITIES (Continued)
AS OF DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                              Delaware       Nicholas-Applegate       NWQ
                                                                             Small-Mid          Large Cap          Small Cap
                                                                             Cap Growth           Growth             Value
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Assets
  Investments in MLIG Variable Insurance Trust (cont'd) (Note 1):
    Roszel / Delaware Small-Mid Cap Growth Portfolio, 232 shares
      (Cost $1,952)                                                     $           2,404  $                  $

    Roszel / Nicholas-Applegate Large Cap Growth Portfolio, 118 shares
      (Cost $1,129)                                                                                    1,318

    Roszel / NWQ Small Cap Value Portfolio, 430 shares
      (Cost $3,608)                                                                                                       5,088
                                                                        ------------------ ------------------ ------------------
Total Assets                                                            $           2,404  $           1,318  $           5,088
                                                                        ================== ================== ==================

Net Assets
  Accumulation Units                                                    $           2,404  $           1,318  $           5,088
  Retained in Separate Account C by Merrill Lynch Life
    Insurance Company (Note 4)                                                          0                  0                  0
                                                                        ------------------ ------------------ ------------------

Total Net Assets                                                        $           2,404  $           1,318  $           5,088
                                                                        ================== ================== ==================

See accompanying notes to financial statements.




MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF ASSETS AND LIABILITIES (Continued)
AS OF DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                            Rittenhouse           Seneca             Seneca
                                                                             Large Cap          Large Cap           Mid Cap
                                                                               Growth             Growth             Growth
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Assets
  Investments in MLIG Variable Insurance Trust (cont'd) (Note 1):
    Roszel / Rittenhouse Large Cap Growth Portfolio, 1,051 shares
      (Cost $10,048)                                                    $          11,438  $                  $

    Roszel / Seneca Large Cap Growth Portfolio, 341 shares
      (Cost $3,281)                                                                                    3,852

    Roszel / Seneca Mid Cap Growth Portfolio, 331 shares
      (Cost $3,088)                                                                                                       3,707
                                                                        ------------------ ------------------ ------------------
Total Assets                                                            $          11,438  $           3,852  $           3,707
                                                                        ================== ================== ==================

Net Assets
  Accumulation Units                                                    $          11,438  $           3,852  $           3,707
  Retained in Separate Account C by Merrill Lynch Life
    Insurance Company (Note 4)                                                          0                  0                  0
                                                                        ------------------ ------------------ ------------------

Total Net Assets                                                        $          11,438  $           3,852  $           3,707
                                                                        ================== ================== ==================

See accompanying notes to financial statements.




MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF ASSETS AND LIABILITIES (Continued)
AS OF DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        =====================================
                                                                             Roszel /           Roszel /
                                                                               Sound            Valenzuela
                                                                             Large Cap           Mid Cap
                                                                                Core              Value
                                                                             Portfolio          Portfolio
                                                                        ================== ==================
                                                                                     
(In thousands)

Assets
  Investments in MLIG Variable Insurance Trust (cont'd) (Note 1):
    Roszel / Sound Large Cap Core Portfolio, 85 shares
      (Cost $832)                                                       $             977  $

    Roszel / Valenzuela Mid Cap Value Portfolio, 462 shares
      (Cost $3,833)                                                                                    4,868

                                                                        ---------------------------------------
Total Assets                                                            $             977  $           4,868
                                                                        =======================================

Net Assets
  Accumulation Units                                                    $             862  $           4,868
  Retained in Separate Account C by Merrill Lynch Life
    Insurance Company (Note 4)                                                        115                  0
                                                                        ------------------ ------------------

Total Net Assets                                                        $             977  $           4,868
                                                                        =======================================
See accompanying notes to financial statements.




MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                                                Roszel /
                                                                              Domestic            Credit           Roszel /
                                                                               Money              Suisse             Lazard
                                                                               Market         International      International
                                                                             V.I. Fund          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $              38  $               6  $               4
 Asset-Based Insurance Charges (Note 7)                                               (96)               (56)               (40)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                        (58)               (50)               (36)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Note 2)                                                            0                 62                 37
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                        0                868                637
 Capital Gain Distributions (Note 2)                                                    0                  0                  0
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                        0                930                674
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                            (58)               880                638
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                            32,219                 30                 72
 Contract Owner Withdrawals                                                        (1,407)              (394)               (42)
 Net Transfers In (Out) (Note 3)                                                  (35,938)               540              1,892
 Contract Charges (Note 7)                                                             (1)                 0                  0
                                                                        ------------------ ------------------ ------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                            (5,127)               176              1,922
                                                                        ------------------ ------------------ ------------------
  Increase (Decrease) in Amounts Retained
   in Separate Account C, net (Note 4)                                                  0                (89)               (89)
                                                                        ------------------ ------------------ ------------------

Total Increase (Decrease) in Net Assets                                            (5,185)               967              2,471
Net Assets, Beginning of Period                                                     8,503              2,417              1,125
                                                                        ------------------ ------------------ ------------------
Net Assets, End of Period                                               $           3,318  $           3,384  $           3,596
                                                                        ================== ================== ==================

See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                               Levin           Lord Abbett        Lord Abbett
                                                                             Large Cap          Government         Large Cap
                                                                               Value            Securities           Value
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $              17  $             373  $              14
 Asset-Based Insurance Charges (Note 7)                                               (51)              (206)              (151)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                        (34)               167               (137)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Note 2)                                                           23                  6                152
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                      693               (211)             2,161
 Capital Gain Distributions (Note 2)                                                    9                 15                 19
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                      725               (190)             2,332
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                            691                (23)             2,195
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                               130                185                166
 Contract Owner Withdrawals                                                          (110)            (1,564)              (644)
 Net Transfers In (Out) (Note 3)                                                      273              4,775              3,353
 Contract Charges (Note 7)                                                              0                 (2)                (1)
                                                                        ------------------ ------------------ ------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                               293              3,394              2,874
                                                                        ------------------ ------------------ ------------------
  Increase (Decrease) in Amounts Retained
   in Separate Account C, net (Note 4)                                                (85)                 0                  0
                                                                        ------------------ ------------------ ------------------

Total Increase (Decrease) in Net Assets                                               899              3,371              5,069
Net Assets, Beginning of Period                                                     2,273              9,081              5,540
                                                                        ------------------ ------------------ ------------------
Net Assets, End of Period                                               $           3,172  $          12,452  $          10,609
                                                                        ================== ================== ==================

See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                                MLIM               MLIM           INVESCO-NAM
                                                                               Fixed-            Relative          Large Cap
                                                                               Income             Value               Core
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $             442  $              20  $               5
 Asset-Based Insurance Charges (Note 7)                                              (275)              (200)               (38)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                        167               (180)               (33)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Note 2)                                                           12                123                 71
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                     (110)             2,786                393
 Capital Gain Distributions (Note 2)                                                    0                  0                  0
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                      (98)             2,909                464
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                             69              2,729                431
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                               451                781                 60
 Contract Owner Withdrawals                                                        (1,355)              (593)               (86)
 Net Transfers In (Out) (Note 3)                                                    7,258              6,553                466
 Contract Charges (Note 7)                                                             (4)                (1)                (1)
                                                                        ------------------ ------------------ ------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                             6,350              6,740                439
                                                                        ------------------ ------------------ ------------------
  Increase (Decrease) in Amounts Retained
   in Separate Account C, net (Note 4)                                                  0                  0                (89)
                                                                        ------------------ ------------------ ------------------

Total Increase (Decrease) in Net Assets                                             6,419              9,469                781
Net Assets, Beginning of Period                                                    11,280              6,152              1,586
                                                                        ------------------ ------------------ ------------------
Net Assets, End of Period                                               $          17,699  $          15,621  $           2,367
                                                                        ================== ================== ==================

See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                              Delaware       Nicholas-Applegate       NWQ
                                                                             Small-Mid          Large Cap          Small Cap
                                                                             Cap Growth           Growth             Value
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $               0  $               3  $               7
 Asset-Based Insurance Charges (Note 7)                                               (32)               (18)               (67)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                        (32)               (15)               (60)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Note 2)                                                            9                  8                204
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                      534                209              1,485
 Capital Gain Distributions (Note 2)                                                    0                  0                  0
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                      543                217              1,689
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                            511                202              1,629
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                                47                  1                 55
 Contract Owner Withdrawals                                                          (109)               (91)              (249)
 Net Transfers In (Out) (Note 3)                                                      628                750              1,677
 Contract Charges (Note 7)                                                              0                  0                 (1)
                                                                        ------------------ ------------------ ------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                               566                660              1,482
                                                                        ------------------ ------------------ ------------------
  Increase (Decrease) in Amounts Retained
   in Separate Account C, net (Note 4)                                                (76)               (89)               (77)
                                                                        ------------------ ------------------ ------------------

Total Increase (Decrease) in Net Assets                                             1,001                773              3,034
Net Assets, Beginning of Period                                                     1,403                545              2,054
                                                                        ------------------ ------------------ ------------------
Net Assets, End of Period                                               $           2,404  $           1,318  $           5,088
                                                                        ================== ================== ==================

See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                            Rittenhouse           Seneca             Seneca
                                                                             Large Cap          Large Cap           Mid Cap
                                                                               Growth             Growth             Growth
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $               6  $               5  $               3
 Asset-Based Insurance Charges (Note 7)                                              (168)               (55)               (53)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                       (162)               (50)               (50)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Note 2)                                                           34                 47                 57
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                    1,600                625                682
 Capital Gain Distributions (Note 2)                                                    0                  0                  0
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                    1,634                672                739
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                          1,472                622                689
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                               343                137                 38
 Contract Owner Withdrawals                                                          (731)              (362)              (257)
 Net Transfers In (Out) (Note 3)                                                    3,839              1,208              1,483
 Contract Charges (Note 7)                                                             (1)                 0                 (1)
                                                                        ------------------ ------------------ ------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                             3,450                983              1,263
                                                                        ------------------ ------------------ ------------------
  Increase (Decrease) in Amounts Retained
   in Separate Account C, net (Note 4)                                                  0                (90)               (86)
                                                                        ------------------ ------------------ ------------------

Total Increase (Decrease) in Net Assets                                             4,922              1,515              1,866
Net Assets, Beginning of Period                                                     6,516              2,337              1,841
                                                                        ------------------ ------------------ ------------------
Net Assets, End of Period                                               $          11,438  $           3,852  $           3,707
                                                                        ================== ================== ==================

See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2003



                                                                                          Divisions Investing In
                                                                        =====================================
                                                                             Roszel /           Roszel /
                                                                               Sound            Valenzuela
                                                                             Large Cap           Mid Cap
                                                                                Core              Value
                                                                             Portfolio          Portfolio
                                                                        ================== ==================
                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $               4  $               7
 Asset-Based Insurance Charges (Note 7)                                               (12)               (72)
                                                                        ------------------ ------------------
  Net Investment Income (Loss)                                                         (8)               (65)
                                                                        ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Note 2)                                                            6                  2
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                      147              1,140
 Capital Gain Distributions (Note 2)                                                    0                  0
                                                                        ------------------ ------------------
  Net Gain (Loss) on Investments                                                      153              1,142
                                                                        ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                            145              1,077
                                                                        ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                                10                112
 Contract Owner Withdrawals                                                           (22)              (305)
 Net Transfers In (Out) (Note 3)                                                      307                936
 Contract Charges (Note 7)                                                              0                 (1)
                                                                        ------------------ ------------------
  Net Increase (Decrease) in Net Assets
   Resulting from Contract Transactions                                               295                742
                                                                        ------------------ ------------------
  Increase (Decrease) in Amounts Retained
   in Separate Account C, net (Note 4)                                                 24                (80)
                                                                        ------------------ ------------------

Total Increase (Decrease) in Net Assets                                               464              1,739
Net Assets, Beginning of Period                                                       513              3,129
                                                                        ------------------ ------------------
Net Assets, End of Period                                               $             977  $           4,868
                                                                        ================== ==================

See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE PERIOD ENDED DECEMBER 31, 2002



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                                                Roszel /
                                                                              Domestic            Credit           Roszel /
                                                                               Money              Suisse             Lazard
                                                                               Market         International      International
                                                                             V.I. Fund          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $              41  $               0  $               0
 Asset-Based Insurance Charges (Note 7)                                               (60)               (11)                (2)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                        (19)               (11)                (2)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                   0                (16)                 0
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                        0                (25)                (1)
 Capital Gain Distributions (Note 2)                                                    0                  0                  0
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                        0                (41)                (1)
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                            (19)               (52)                (3)
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                            65,890                179                  9
 Contract Owner Withdrawals                                                        (1,046)               (56)                 0
 Net Transfers In (Out) (Note 3)                                                  (56,322)             2,257              1,030
                                                                        ------------------ ------------------ ------------------
  Net Increase in Net Assets
   Resulting from Contract Transactions                                             8,522              2,380              1,039
                                                                        ------------------ ------------------ ------------------
  Increase in Amounts Retained
   in Separate Account C, net (Note 4)                                                  0                 89                 89
                                                                        ------------------ ------------------ ------------------

Total Increase in Net Assets                                                        8,503              2,417              1,125
Net Assets, Beginning of Period                                                         0                  0                  0
                                                                        ------------------ ------------------ ------------------
Net Assets, End of Period                                               $           8,503  $           2,417  $           1,125
                                                                        ================== ================== ==================

See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2002



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                               Levin           Lord Abbett        Lord Abbett
                                                                             Large Cap          Government         Large Cap
                                                                               Value            Securities           Value
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $               0  $              36  $               0
 Asset-Based Insurance Charges (Note 7)                                                (9)               (33)               (21)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                         (9)                 3                (21)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                  (3)                 9                 10
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                       19                 97                126
 Capital Gain Distributions (Note 2)                                                    0                  0                  0
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                       16                106                136
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                              7                109                115
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                                86                366                 75
 Contract Owner Withdrawals                                                           (27)              (337)               (66)
 Net Transfers In (Out) (Note 3)                                                    2,122              8,943              5,416
                                                                        ------------------ ------------------ ------------------
  Net Increase in Net Assets
   Resulting from Contract Transactions                                             2,181              8,972              5,425
                                                                        ------------------ ------------------ ------------------
  Increase in Amounts Retained
   in Separate Account C, net (Note 4)                                                 85                  0                  0
                                                                        ------------------ ------------------ ------------------
                                                                                    2,273              9,081              5,540
Total Increase in Net Assets                                                            0                  0                  0
Net Assets, Beginning of Period                                         ------------------ ------------------ ------------------
                                                                        $           2,273  $           9,081  $           5,540
Net Assets, End of Period                                               ================== ================== ==================


See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2002



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                                MLIM               MLIM           INVESCO-NAM
                                                                               Fixed-            Relative          Large Cap
                                                                               Income             Value               Core
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $              54  $               0  $               0
 Asset-Based Insurance Charges (Note 7)                                               (40)               (23)                (6)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                         14                (23)                (6)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                   1                 12                 (2)
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                      117                107                (33)
 Capital Gain Distributions (Note 2)                                                    0                  0                  0
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                      118                119                (35)
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                            132                 96                (41)
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                               615                293                 49
 Contract Owner Withdrawals                                                          (292)              (274)               (25)
 Net Transfers In (Out) (Note 3)                                                   10,825              6,037              1,514
                                                                        ------------------ ------------------ ------------------
  Net Increase in Net Assets
   Resulting from Contract Transactions                                            11,148              6,056              1,538
                                                                        ------------------ ------------------ ------------------
  Increase in Amounts Retained
   in Separate Account C, net (Note 4)                                                  0                  0                 89
                                                                        ------------------ ------------------ ------------------
                                                                                   11,280              6,152              1,586
Total Increase in Net Assets                                                            0                  0                  0
Net Assets, Beginning of Period                                         ------------------ ------------------ ------------------
                                                                        $          11,280  $           6,152  $           1,586
Net Assets, End of Period                                               ================== ================== ==================


See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2002



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                              Delaware       Nicholas-Applegate       NWQ
                                                                             Small-Mid          Large Cap          Small Cap
                                                                             Cap Growth           Growth             Value
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $               0  $               0  $               0
 Asset-Based Insurance Charges (Note 7)                                                (6)                (2)                (8)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                         (6)                (2)                (8)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                   0                 (1)                (9)
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                      (81)               (26)                (6)
 Capital Gain Distributions (Note 2)                                                    0                  0                  0
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                      (81)               (27)               (15)
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                            (87)               (29)               (23)
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                                11                 18                 58
 Contract Owner Withdrawals                                                           (63)                (2)               (97)
 Net Transfers In (Out) (Note 3)                                                    1,466                469              2,039
                                                                        ------------------ ------------------ ------------------
  Net Increase in Net Assets
   Resulting from Contract Transactions                                             1,414                485              2,000
                                                                        ------------------ ------------------ ------------------
  Increase in Amounts Retained
   in Separate Account C, net (Note 4)                                                 76                 89                 77
                                                                        ------------------ ------------------ ------------------
                                                                                    1,403                545              2,054
Total Increase in Net Assets                                                            0                  0                  0
Net Assets, Beginning of Period                                         ------------------ ------------------ ------------------
                                                                        $           1,403  $             545  $           2,054
Net Assets, End of Period                                               ================== ================== ==================


See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2002



                                                                                          Divisions Investing In
                                                                        ========================================================
                                                                             Roszel /           Roszel /           Roszel /
                                                                            Rittenhouse           Seneca             Seneca
                                                                             Large Cap          Large Cap           Mid Cap
                                                                               Growth             Growth             Growth
                                                                             Portfolio          Portfolio          Portfolio
                                                                        ================== ================== ==================
                                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $               0  $               0  $               0
 Asset-Based Insurance Charges (Note 7)                                               (24)                (9)                (6)
                                                                        ------------------ ------------------ ------------------
  Net Investment Income (Loss)                                                        (24)                (9)                (6)
                                                                        ------------------ ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                  12                  1                 (1)
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                     (210)               (55)               (66)
 Capital Gain Distributions (Note 2)                                                    0                  0                  0
                                                                        ------------------ ------------------ ------------------
  Net Gain (Loss) on Investments                                                     (198)               (54)               (67)
                                                                        ------------------ ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                           (222)               (63)               (73)
                                                                        ------------------ ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                               359                 15                 17
 Contract Owner Withdrawals                                                          (182)               (25)               (21)
 Net Transfers In (Out) (Note 3)                                                    6,561              2,320              1,832
                                                                        ------------------ ------------------ ------------------
  Net Increase in Net Assets
   Resulting from Contract Transactions                                             6,738              2,310              1,828
                                                                        ------------------ ------------------ ------------------
  Increase in Amounts Retained
   in Separate Account C, net (Note 4)                                                  0                 90                 86
                                                                        ------------------ ------------------ ------------------
                                                                                    6,516              2,337              1,841
Total Increase in Net Assets                                                            0                  0                  0
Net Assets, Beginning of Period                                         ------------------ ------------------ ------------------
                                                                        $           6,516  $           2,337  $           1,841
Net Assets, End of Period                                               ================== ================== ==================


See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (Continued)
FOR THE PERIOD ENDED DECEMBER 31, 2002



                                                                                          Divisions Investing In
                                                                        =====================================
                                                                             Roszel /           Roszel /
                                                                               Sound            Valenzuela
                                                                             Large Cap           Mid Cap
                                                                                Core              Value
                                                                             Portfolio          Portfolio
                                                                        ================== ==================
                                                                                     
(In thousands)

Investment Income (Loss):
 Ordinary Dividends (Note 2)                                            $               0  $               0
 Asset-Based Insurance Charges (Note 7)                                                (1)               (11)
                                                                        ------------------ ------------------
  Net Investment Income (Loss)                                                         (1)               (11)
                                                                        ------------------ ------------------
Realized and Unrealized Gains (Losses)
  On Investments:
 Net Realized Gains (Losses) (Note 2)                                                  (2)                (7)
 Net Change In Unrealized Appreciation
  (Depreciation) During the Year                                                      (16)              (104)
 Capital Gain Distributions (Note 2)                                                    0                  0
                                                                        ------------------ ------------------
  Net Gain (Loss) on Investments                                                      (18)              (111)
                                                                        ------------------ ------------------
Net Increase (Decrease) in Net Assets
 Resulting from Operations                                                            (19)              (122)
                                                                        ------------------ ------------------
Contract Transactions:
 Premiums Received from Contract Owners                                                 0                225
 Contract Owner Withdrawals                                                            (1)              (102)
 Net Transfers In (Out) (Note 3)                                                      443              3,048
                                                                        ------------------ ------------------
  Net Increase in Net Assets
   Resulting from Contract Transactions                                               442              3,171
                                                                        ------------------ ------------------
  Increase in Amounts Retained
   in Separate Account C, net (Note 4)                                                 90                 80
                                                                        ------------------ ------------------
                                                                                      513              3,129
Total Increase in Net Assets                                                            0                  0
Net Assets, Beginning of Period                                         ------------------ ------------------
                                                                        $             513  $           3,129
Net Assets, End of Period                                               ================== ==================


See accompanying notes to financial statements.



MERRILL LYNCH LIFE VARIABLE ANNUITY SEPARATE ACCOUNT C
MERRILL LYNCH LIFE INSURANCE COMPANY

NOTES TO FINANCIAL STATEMENTS

1.    ORGANIZATION

   Merrill  Lynch Life Variable Annuity Separate  Account  C
   ("Separate  Account  C"), a separate account  of  Merrill
   Lynch Life Insurance Company ("Merrill Lynch Life"),  was
   established  to  support Merrill Lynch Life's  operations
   with   respect  to  certain  variable  annuity  contracts
   ("Contracts"). Separate Account C is governed by Arkansas
   State  Insurance Law. Merrill Lynch Life is  an  indirect
   wholly  owned  subsidiary of Merrill Lynch  &  Co.,  Inc.
   ("Merrill   Lynch  &  Co.").   Separate  Account   C   is
   registered   as  a  unit  investment  trust   under   the
   Investment Company Act of 1940, as amended, and  consists
   of   seventeen  investment  divisions  that  support  one
   annuity  contract  -  Consults  Annuity.  The  investment
   divisions are as follows:

   -  Merrill Lynch Variable Series Funds, Inc. - One of the
      investment divisions invests in the shares of a single
      mutual fund  portfolio  of  the Merrill Lynch Variable
      Series  Funds,  Inc.  ("Merrill Variable Funds").  The
      Investment advisor  to the Merrill   Variable Funds is
      Merrill  Lynch  Investment Managers, L.P. ("MLIM"), an
      Indirect subsidiary of Merrill Lynch & Co.

   -  MLIG  Variable  Insurance Trust -     Sixteen  of  the
      investment  divisions  each  invest in the shares of a
      single  mutual  fund  portfolio  of the  MLIG Variable
      Insurance Trust("MLIG Variable Trust"). The investment
      advisor to the MLIG Variable Trust is Roszel Advisors,
      LLC,  an  indirect  subsidiary of Merrill  Lynch & Co.
      Effective March 3, 2003  the Roszel / Neuberger Berman
      Small Cap Growth  Portfolio   was renamed the Roszel /
      Delaware  Small-Mid  Cap  Growth Portfolio.  Effective
      June  18,  2003, the  Roszel / Levin  Large Cap  Value
      Portfolio  was  placed on  hold   to  allocations   of
      premiums  and  contract value from new investors.  The
      Investment  division accepts additional deposits  from
      existing  contract holders.  Effective August 1, 2003,
      the Roszel / Credit Suisse International Portfolio was
      placed on hold to allocations of premiums and contract
      value  from  new  investors.  The  Investment division
      accepts  additional  deposits  from  existing contract
      holders.   Effective   October 17,  2003, the Roszel /
      Sound Large  Cap  Core Portfolio was placed on hold to
      allocations of  premiums and  contract value  from new
      investors. The Investment division accepts  additional
      deposits from existing contract holders.

   The  assets of Separate Account C are registered  in  the
   name  of  Merrill  Lynch Life. The  portion  of  Separate
   Account  C's assets applicable to the Contracts  are  not
   chargeable  with  liabilities arising out  of  any  other
   business Merrill Lynch Life may conduct.


   The  change in net assets accumulated in Separate Account
   C  provides  the basis for the periodic determination  of
   the  amount of increased or decreased benefits under  the
   Contracts.

   The  net  assets may not be less than the amount required
   under  Arkansas State Insurance Law to provide for  death
   benefits (without regard to the guaranteed minimum  death
   benefits ("GMDB")) and other Contract benefits.

2.   SIGNIFICANT ACCOUNTING POLICIES

   The   financial  statements  included  herein  have  been
   prepared   in   accordance  with  accounting   principles
   generally  accepted in the United States of  America  for
   variable  annuity  separate accounts registered  as  unit
   investment   trusts.   The   preparation   of   financial
   statements   in  conformity  with  accounting  principles
   generally  accepted  in  the  United  States  of  America
   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.

   Investments  of the investment divisions are included  in
   the  statement of assets and liabilities at the net asset
   value  of the shares held in the underlying funds,  which
   value  their investments at market value. Dividend income
   includes    ordinary   dividends   and    capital    gain
   distributions and is recognized on the ex-dividend  date.
   All  dividends  are  automatically reinvested.   Realized
   gains and losses on the sales of investments are computed
   on the first in first out basis.  Investment transactions
   are recorded on the trade date.

   The  operations of Separate Account C are included in the
   Federal  income tax return of Merrill Lynch  Life.  Under
   the   provisions of the Contracts, Merrill Lynch Life has
   the  right to charge Separate Account C  for any  Federal
   income  tax   attributable to  Separate  Account   C.  No
   charge is currently being made against Separate Account C
   for such tax since, under  current tax law, Merrill Lynch
   Life pays no tax on investment income and  capital  gains
   reflected in variable annuity contract reserves. However,
   Merrill  Lynch Life retains the right to charge  for  any
   Federal  income  tax  incurred that  is  attributable  to
   Separate  Account  C if the law is changed.  Charges  for
   state  and local taxes, if any, attributable to  Separate
   Account C may also be made.


3.   NET TRANSFERS

   Net transfers include transfers among applicable Separate
   Account C investment divisions.

4.   INVESTMENTS IN SEPARATE ACCOUNT

  The  $115,000 in net assets retained by Merrill Lynch Life
  in  Separate Account C represent an investment by  Merrill
  Lynch  Life  in certain investment divisions to facilitate
  the  establishment of those investment divisions.  Merrill
  Lynch  Life's  investment is not subject  to  charges  for
  mortality  and  expense risks and may  be  transferred  to
  Merrill Lynch Life's General Account.


5. PURCHASES AND SALES OF INVESTMENTS



The cost of purchases  and   proceeds  from sales of  investments for the year  ended  December 31, 2003 were as
follows:

(In thousands)
                                                                             Purchases            Sales
                                                                        ------------------ ------------------
                                                                                     
  Domestic Money Market V.I. Fund                                       $          23,535  $          28,720
  Roszel / Credit Suisse International Portfolio                                    1,152              1,125
  Roszel / Lazard International Portfolio                                           2,787                999
  Roszel / Levin Large Cap Value Portfolio                                            654                485
  Roszel / Lord Abbett Government Securities Portfolio                              6,462              2,886
  Roszel / Lord Abbett Large Cap Value Portfolio                                    3,930              1,174
  Roszel / MLIM Fixed-Income Portfolio                                              8,168              1,651
  Roszel / MLIM Relative Value Portfolio                                            7,779              1,219
  Roszel / INVESCO-NAM Large Cap Core Portfolio                                     1,326              1,024
  Roszel / Delaware Small-Mid Cap Growth Portfolio                                    877                443
  Roszel / Nicholas-Applegate Large Cap Growth Portfolio                              828                290
  Roszel / NWQ Small Cap Value Portfolio                                            2,501              1,181
  Roszel / Rittenhouse Large Cap Growth Portfolio                                   4,126                838
  Roszel / Seneca Large Cap Growth Portfolio                                        1,591                760
  Roszel / Seneca Mid Cap Growth Portfolio                                          1,815                704
  Roszel / Sound Large Cap Core Portfolio                                             359                 72
  Roszel / Valenzuela Mid Cap Value Portfolio                                       1,250                672
                                                                        ------------------ ------------------
                                                                        $          69,140  $          44,243
                                                                        ================== ==================




6. UNIT VALUES



The following is a summary of units outstanding, unit values and net assets for variable annuity contracts. The investment
income ratio represents  the dividends, excluding the distributions of capital gains,  received by the investment division
from the underlying  mutual fund, net of management fees assessed by the fund manager, divided by the average  net assets.
These ratios exclude those  expenses, such as mortality and expense charges, that result in direct reductions  in the unit
values. The recognition of  investment income by the investment division is  affected by the timing of the  declaration of
dividends by the  underlying fund in which  the investment divisions  invest. The expense  ratio represents the annualized
contract  expenses of  the separate  account,  consisting  primarily of  mortality  and expense charges, for  each  period
indicated. The ratios include  only those expenses that result in a direct reduction to unit values. Charges made directly
to contract  owner accounts through the  redemption of units and expenses  of the underlying fund are  excluded. The total
return amounts include  changes in the value of the  underlying mutual fund, which includes expenses assessed through  the
reduction of unit  values. The ratio does  not include any expenses  assessed through  the redemption of units. Investment
divisions with a date notation indicate  the effective date of that investment division in the separate account. The total
return is calculated for the period indicated or from the effective date through the end of the reporting period.

(In thousands, except unit values)

Domestic Money Market V.I. Fund
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                                                                                            
                2003                          337   $        9.86 $       3,318          0.73%         1.85%        -1.12%
                2002                          853            9.97         8,503          1.26          1.85         -0.27

Roszel / Credit Suisse International Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                          292   $       11.60 $       3,384          0.20%         1.85%        31.46%
                2002                          264            8.83         2,328          0.00          1.85        -11.72

Roszel / Lazard International Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                          320   $       11.21 $       3,596          0.19%         1.85%        26.76%
                2002                          117            8.85         1,036          0.00          1.85        -11.53

Roszel / Levin Large Cap Value Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                          297   $       10.70 $       3,172          0.62%         1.85%        26.89%
                2002                          260            8.43         2,188          0.00          1.85        -15.69




6. UNIT VALUES (Continued)



Roszel / Lord Abbett Government Securities Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                                                                                            
                2003                        1,190   $       10.47 $      12,452          3.35%         1.85%        -0.07%
                2002                          867           10.47         9,081          2.02          1.85          4.73

Roszel / Lord Abbett Large Cap Value Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                          842   $       12.59 $      10,609          0.17%         1.85%        27.62%
                2002                          561            9.87         5,540          0.00          1.85         -1.32

Roszel / MLIM Fixed-Income Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                        1,730   $       10.23 $      17,699          2.97%         1.85%         0.49%
                2002                        1,108           10.18        11,280          2.50          1.85          1.80

Roszel / MLIM Relative Value Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                        1,346   $       11.61 $      15,621          0.19%         1.85%        24.09%
                2002                          658            9.35         6,152          0.00          1.85         -6.47

Roszel / INVESCO-NAM Large Cap Core Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                          219   $       10.79 $       2,367          0.24%         1.85%        22.64%
                2002                          170            8.80         1,497          0.00          1.85        -12.02




6. UNIT VALUES (Continued)



Roszel / Delaware Small-Mid Cap Growth Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                                                                                            
                2003                          238   $       10.10 $       2,404          0.00%         1.85%        33.76%
                2002                          176            7.55         1,327          0.00          1.85        -24.51

Roszel / Nicholas-Applegate Large Cap Growth Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                          121   $       10.87 $       1,318          0.31%         1.85%        23.13%
                2002                           52            8.83           456          0.00          1.85        -11.72

Roszel / NWQ Small Cap Value Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                          441   $       11.54 $       5,088          0.19%         1.85%        50.43%
                2002                          258            7.67         1,977          0.00          1.85        -23.32

Roszel / Rittenhouse Large Cap Growth Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                        1,080   $       10.59 $      11,438          0.07%         1.85%        17.32%
                2002                          722            9.03         6,516          0.00          1.85         -9.74

Roszel / Seneca Large Cap Growth Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                          350   $       11.02 $       3,852          0.17%         1.85%        23.98%
                2002                          253            8.89         2,247          0.00          1.85        -11.13




6. UNIT VALUES (Continued)



Roszel / Seneca Mid Cap Growth Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                                                                                            
                2003                          340   $       10.91 $       3,707          0.10%         1.85%        27.79%
                2002                          205            8.54         1,755          0.00          1.85        -14.60

Roszel / Sound Large Cap Core Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                           77   $       11.17 $         862          0.62%         1.85%        24.68%
                2002                           47            8.96           423          0.00          1.85        -10.44

Roszel / Valenzuela Mid Cap Value Portfolio
------------------------------------
                                                                                 Investment
                                                                    Net Assets     Income         Expense        Total
            December 31,            Units (000's)     Unit Value      (000's)       Ratio          Ratio        Return
                                    ---------------------------------------------------------------------------------------
                2003                          475   $       10.26 $       4,868          0.18%         1.85%        30.10%
                2002                          387            7.89         3,049          0.00          1.85        -21.14




7.CHARGES AND FEES



  The  following table  is a listing of all expenses charged to the separate account.  Mortality and expense, rider and
  administrative  charges may be assessed through a reduction in unit value or redemption of units or as fixed charges.

  Charge                                      When Charge Is Deducted                 Amount Deducted
  ------------------------------------------  --------------------------------------  ---------------------------------------------
                                                                                
  Mortality and expense charge                Daily - reduction of unit values        1/365 of 1.85% per day
  Contract maintenance charge                 Annually - redemption of units          $50 at the end of each contract year and upon
                                                                                      a  full  withdrawal  only if  the greater  of
                                                                                      contract value, or premiums less withdrawals,
                                                                                      is less than $75,000
  Additional death benefit charge             Quarterly - redemption of units         0.25%  of the  contract value  at the end  of
  provides  coverage in  addition                                                     each  contract  year  based  on  the  average
  to that  provided by the  death                                                     contract  values as of the end of each of the
  benefit                                                                             prior four quarters  and a pro rata amount of
                                                                                      this  charge  upon  surrender,  anuitization,
                                                                                      death,  or termination  of  the rider if  the
                                                                                      Estate  Enhancer  benefit was  combined  with
                                                                                      either the  Maximum Anniversary Value GMDB or
                                                                                      Premiums Compounded at 5% GMDB
  Transfer Fee                                Per incident - redemption of units      $25  for  each  transfer  after  the  twelfth
                                                                                      transfer in a contract year




8. UNITS ISSUED AND REDEEMED



Units issued and redeemed during 2003 and 2002 were as follows:

                                                                 Roszel /                                  Roszel /
                                                                 Credit               Roszel /              Levin
                                           Domestic               Suisse               Lazard             Large Cap
                                             Money            International        International            Value
                                        Market V.I. Fund        Portfolio            Portfolio            Portfolio
                                      -------------------- -------------------- -------------------- --------------------
                                                                                         
(In thousands)

Outstanding at January 1, 2002                          0                    0                    0                    0
Activity during 2002:
     Issued                                         3,406                  301                  118                  269
     Redeemed                                      (2,553)                 (37)                  (1)                  (9)
                                      -------------------- -------------------- -------------------- --------------------
Outstanding at December 31, 2002                      853                  264                  117                  260
Activity during 2003:
     Issued                                         2,370                  129                  300                   72
     Redeemed                                      (2,886)                (101)                 (97)                 (35)
                                      -------------------- -------------------- -------------------- --------------------
Outstanding at December 31, 2003                      337                  292                  320                  297
                                      ==================== ==================== ==================== ====================



8. UNITS ISSUED AND REDEEMED (Continued)



                                            Roszel /             Roszel /             Roszel /             Roszel /
                                          Lord Abbett          Lord Abbett              MLIM                 MLIM
                                           Government           Large Cap              Fixed-              Relative
                                           Securities             Value               Income                Value
                                           Portfolio            Portfolio            Portfolio            Portfolio
                                      -------------------- -------------------- -------------------- --------------------
                                                                                         
(In thousands)

Outstanding at January 1, 2002                          0                    0                    0                    0
Activity during 2002:
     Issued                                           908                  576                1,141                  694
     Redeemed                                         (41)                 (15)                 (33)                 (36)
                                      -------------------- -------------------- -------------------- --------------------
Outstanding at December 31, 2002                      867                  561                1,108                  658
Activity during 2003:
     Issued                                           591                  376                  770                  797
     Redeemed                                        (268)                 (95)                (148)                (109)
                                      -------------------- -------------------- -------------------- --------------------
Outstanding at December 31, 2003                    1,190                  842                1,730                1,346
                                      ==================== ==================== ==================== ====================



8. UNITS ISSUED AND REDEEMED (Continued)



                                            Roszel /             Roszel /             Roszel /             Roszel /
                                          INVESCO-NAM            Delaware        Nicholas-Applegate          NWQ
                                           Large Cap            Small-Mid            Large Cap            Small Cap
                                              Core              Cap Growth             Growth               Value
                                           Portfolio            Portfolio            Portfolio            Portfolio
                                      -------------------- -------------------- -------------------- --------------------
                                                                                         
(In thousands)

Outstanding at January 1, 2002                          0                    0                    0                    0
Activity during 2002:
     Issued                                           176                  189                   56                  275
     Redeemed                                          (6)                 (13)                  (4)                 (17)
                                      -------------------- -------------------- -------------------- --------------------
Outstanding at December 31, 2002                      170                  176                   52                  258
Activity during 2003:
     Issued                                           141                   98                   86                  289
     Redeemed                                         (92)                 (36)                 (17)                (106)
                                      -------------------- -------------------- -------------------- --------------------
Outstanding at December 31, 2003                      219                  238                  121                  441
                                      ==================== ==================== ==================== ====================



8. UNITS ISSUED AND REDEEMED (Continued)


                                            Roszel /             Roszel /             Roszel /             Roszel /
                                          Rittenhouse             Seneca               Seneca               Sound
                                           Large Cap            Large Cap             Mid Cap             Large Cap
                                             Growth               Growth               Growth                Core
                                           Portfolio            Portfolio            Portfolio            Portfolio
                                      -------------------- -------------------- -------------------- --------------------
                                                                                         
(In thousands)

Outstanding at January 1, 2002                          0                    0                    0                    0
Activity during 2002:
     Issued                                           742                  255                  209                   50
     Redeemed                                         (20)                  (2)                  (4)                  (3)
                                      -------------------- -------------------- -------------------- --------------------
Outstanding at December 31, 2002                      722                  253                  205                   47
Activity during 2003:
     Issued                                           434                  160                  193                   36
     Redeemed                                         (76)                 (63)                 (58)                  (6)
                                      -------------------- -------------------- -------------------- --------------------
Outstanding at December 31, 2003                    1,080                  350                  340                   77
                                      ==================== ==================== ==================== ====================



8. UNITS ISSUED AND REDEEMED (Continued)



                                            Roszel /
                                           Valenzuela
                                            Mid Cap
                                             Value
                                           Portfolio
                                      --------------------
                                   
(In thousands)

Outstanding at January 1, 2002                          0
Activity during 2002:
     Issued                                           400
     Redeemed                                         (13)
                                      --------------------
Outstanding at December 31, 2002                      387
Activity during 2003:
     Issued                                           148
     Redeemed                                         (60)
                                      --------------------
Outstanding at December 31, 2003                      475
                                      ====================





INDEPENDENT AUDITORS' REPORT

The Board of Directors of
Merrill Lynch Life Insurance Company:

We have audited the accompanying balance sheets of Merrill Lynch Life Insurance
Company (the "Company"), a wholly owned subsidiary of Merrill Lynch Insurance
Group, Inc., as of December 31, 2003 and 2002, and the related statements of
earnings, comprehensive income, stockholder's equity, and cash flows for each of
the three years in the period ended December 31, 2003. 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 auditing standards generally accepted
in the United States of America. 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 as of December 31, 2003 and
2002, and the results of its operations and its cash flows for each of the three
years in the period ended December 31, 2003 in conformity with accounting
principles generally accepted in the United States of America.

As discussed in Note 2 to the financial statements, in 2004 the Company changed
its method of accounting for stock-based compensation to conform to SFAS 123,
Accounting for Stock-Based Compensation, as amended by SFAS No. 148, Accounting
for Stock-Based Compensation - Transition and Disclosure, and retroactively,
restated the 2003, 2002 and 2001 financial statements.

Deloitte & Touche, LLP
New York, New York

March 1, 2004 (May 4, 2004 as to Note 2)



MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

BALANCE SHEETS
AS OF DECEMBER 31, 2003 AND 2002
(Dollars in thousands, except common stock par value and shares)



                                                                   2003 (1)         2002 (1)
                                                                 -----------      -----------
                                                                            
ASSETS

INVESTMENTS:
    Fixed maturity securities, at estimated fair value
        (amortized cost: 2003 - $2,108,310; 2002 - $1,844,077)   $ 2,157,127      $ 1,856,732
    Equity securities, at estimated fair value
        (cost: 2003 - $78,816; 2002 - $112,903)                       82,469          105,430
    Trading account securities, at estimated fair value               26,186           21,949
    Limited partnerships, at cost                                     11,880           12,150
    Policy loans on insurance contracts                            1,086,537        1,143,663
                                                                 -----------      -----------

        Total Investments                                          3,364,199        3,139,924

CASH AND CASH EQUIVALENTS                                             75,429          312,217
ACCRUED INVESTMENT INCOME                                             63,565           63,603
DEFERRED POLICY ACQUISITION COSTS                                    364,414          404,220
FEDERAL INCOME TAXES - CURRENT                                             -           40,910
REINSURANCE RECEIVABLES                                                6,004            8,197
AFFILIATED RECEIVABLES - NET                                               -               67
RECEIVABLES FROM SECURITIES SOLD                                       1,349           10,072
OTHER ASSETS                                                          36,245           37,399
SEPARATE ACCOUNTS ASSETS                                          10,736,343        9,079,285
                                                                 -----------      -----------

TOTAL ASSETS                                                     $14,647,548      $13,095,894
                                                                 ===========      ===========


(1) Amounts have been restated as discussed in Note 2 to the financial
statements.

See accompanying notes to financial statements.                      (Continued)

                                      G-2


MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

BALANCE SHEETS (Continued)
AS OF DECEMBER 31, 2003 AND 2002
(Dollars in thousands, except common stock par value and shares)



                                                                              2003 (1)          2002 (1)
                                                                            ------------      ------------
                                                                                        
LIABILITIES AND STOCKHOLDER'S EQUITY

LIABILITIES:
    POLICYHOLDER LIABILITIES AND ACCRUALS:
        Policyholders' account balances                                     $  2,887,937      $  3,084,042
        Claims and claims settlement expenses                                    101,718            98,526
                                                                            ------------      ------------
                     Total policyholder liabilities and accruals               2,989,655         3,182,568

    OTHER POLICYHOLDER FUNDS                                                      12,915            11,815
    LIABILITY FOR GUARANTY FUND ASSESSMENTS                                        7,139             7,221
    FEDERAL INCOME TAXES - DEFERRED                                               31,965            67,304
    FEDERAL INCOME TAXES - CURRENT                                                20,146                 -
    PAYABLES FOR SECURITIES PURCHASED                                                683            19,635
    AFFILIATED PAYABLES - NET                                                      2,365                 -
    UNEARNED POLICY CHARGE REVENUE                                               107,761           113,774
    OTHER LIABILITIES                                                              3,480             6,033
    SEPARATE ACCOUNTS LIABILITIES                                             10,730,601         9,072,606
                                                                            ------------      ------------
                     Total Liabilities                                        13,906,710        12,480,956
                                                                            ------------      ------------

STOCKHOLDER'S EQUITY:
    Common stock ($10 par value; authorized: 1,000,000 shares; issued and
       outstanding: 250,000 shares)                                                2,500             2,500
    Additional paid-in capital                                                   397,324           347,324
    Retained earnings                                                            329,549           288,124
    Accumulated other comprehensive income (loss)                                 11,465           (23,010)
                                                                            ------------      ------------
                     Total Stockholder's Equity                                  740,838           614,938
                                                                            ------------      ------------

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                                  $ 14,647,548      $ 13,095,894
                                                                            ============      ============


(1) Amounts have been restated as discussed in Note 2 to the financial
statements.

See accompanying notes to financial statements.

                                      G-3


MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF EARNINGS
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
(Dollars in thousands)



                                                                        2003 (1)        2002 (1)        2001(1)
                                                                       ---------       ---------       ---------
                                                                                              
REVENUES:

    Policy charge revenue                                              $ 228,878       $ 239,030       $ 253,837
    Net investment income                                                174,662         207,064         221,872
    Net realized investment gains (losses)                                   987          (9,056)        (13,844)
                                                                       ---------       ---------       ---------

                  Total Revenues                                         404,527         437,038         461,865
                                                                       ---------       ---------       ---------

BENEFITS AND EXPENSES:
    Interest credited to policyholders' account balances                 128,958         141,373         153,111
    Market value adjustment expense                                        4,806           3,683           2,296
    Policy benefits (net of reinsurance recoveries: 2003 - $17,641;
       2002 - $14,620; 2001 - $16,562)                                    64,631          58,060          37,773
    Reinsurance premium ceded                                             22,599          23,131          24,535
    Amortization of deferred policy acquisition costs                     76,402         101,118          59,335
    Insurance expenses and taxes                                          52,092          48,527          66,517
                                                                       ---------       ---------       ---------

                  Total Benefits and Expenses                            349,488         375,892         343,567
                                                                       ---------       ---------       ---------

                  Net Earnings Before Federal Income Tax Provision        55,039          61,146         118,298
                                                                       ---------       ---------       ---------

FEDERAL INCOME TAX PROVISION (BENEFIT):
    Current                                                               67,516         (41,713)         22,728
    Deferred                                                             (53,902)         55,301          17,875
                                                                       ---------       ---------       ---------

                  Total Federal Income Tax Provision                      13,614          13,588          40,603
                                                                       ---------       ---------       ---------

NET EARNINGS                                                           $  41,425       $  47,558       $  77,695
                                                                       =========       =========       =========


(1) Amounts have been restated as discussed in Note 2 to the financial
statements.

See accompanying notes to financial statements.

                                      G-4


MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF COMPREHENSIVE INCOME
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
(Dollars in thousands)



                                                                               2003 (1)       2002 (1)       2001(1)
                                                                               --------       --------       --------
                                                                                                    
NET EARNINGS                                                                   $ 41,425       $ 47,558       $ 77,695
                                                                               --------       --------       --------

OTHER COMPREHENSIVE INCOME (LOSS):

    Net unrealized gains on available-for-sale securities and investments in
        separate accounts:
       Net unrealized holding gains (losses) arising during the period           46,905         (1,799)        32,328
       Reclassification adjustment for losses included in net earnings            3,286         11,494         12,600
                                                                               --------       --------       --------

        Net unrealized gains on investment securities                            50,191          9,695         44,928

       Adjustments for:
              Policyholder liabilities                                            6,302        (15,214)        (9,498)
              Deferred policy acquisition costs                                  (3,455)             9        (15,551)
              Deferred federal income taxes                                     (18,563)         1,928         (6,958)
                                                                               --------       --------       --------

    Total other comprehensive income (loss), net of tax                          34,475         (3,582)        12,921
                                                                               --------       --------       --------

COMPREHENSIVE INCOME                                                           $ 75,900       $ 43,976       $ 90,616
                                                                               ========       ========       ========


(1) Amounts have been restated as discussed in Note 2 to the financial
statements.

See accompanying notes to financial statements.

                                      G-5


MERRILL LYNCH LIFE INSURANCE COMPANY
(A wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF STOCKHOLDER'S EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
(Dollars in thousands)



                                                                                                Accumulated
                                                                  Additional                        other           Total
                                                     Common         paid-in      Retained      comprehensive    stockholder's
                                                      stock         capital     earnings(1)    income (loss)      equity (1)
                                                    ---------     ----------    -----------    -------------    --------------
                                                                                                 
BALANCE, JANUARY 1, 2001                            $   2,500     $  347,324    $   193,770    $     (32,349)   $      511,245

    Net earnings                                                                     77,695                             77,695
    Other comprehensive income, net of tax                                                            12,921            12,921
                                                    ---------     ----------    -----------    -------------    --------------

BALANCE, DECEMBER 31, 2001                              2,500        347,324        271,465          (19,428)          601,861

    Cash dividend paid to parent                                                    (30,899)                           (30,899)
    Net earnings                                                                     47,558                             47,558
    Other comprehensive loss, net of tax                                                              (3,582)           (3,582)
                                                    ---------     ----------    -----------    -------------    --------------

BALANCE, DECEMBER 31, 2002                              2,500        347,324        288,124          (23,010)          614,938

    Capital contribution from parent                                  50,000                                            50,000
    Net earnings                                                                     41,425                             41,425
    Other comprehensive income, net of tax                                                            34,475            34,475
                                                    ---------     ----------    -----------    -------------    --------------

BALANCE, DECEMBER 31, 2003                          $   2,500     $  397,324    $   329,549    $      11,465    $      740,838
                                                    =========     ==========    ===========    =============    ==============


(1) Amounts have been restated as discussed in Note 2 to the financial
statements.

See accompanying notes to financial statements.

                                      G-6


MERRILL LYNCH LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
(Dollars in thousands)



                                                                                    2003 (1)          2002 (1)          2001 (1)
                                                                                  -----------       -----------       -----------
                                                                                                             
Cash Flows From Operating Activities:
  Net earnings                                                                    $    41,425       $    47,558       $    77,695
  Noncash items included in earnings:
    Amortization of deferred policy acquisition costs                                  76,402           101,118            59,335
    Capitalization of policy acquisition costs                                        (40,051)          (34,391)          (51,736)
    Amortization (accretion) of investments                                             9,883             2,406            (1,033)
    Interest credited to policyholders' account balances                              128,958           141,373           153,111
    Provision (benefit) for deferred Federal income tax                               (53,902)           55,301            17,875
  (Increase) decrease in operating assets:
    Accrued investment income                                                              38             6,281             1,117
    Federal income taxes - current                                                     40,910           (40,910)                -
    Reinsurance receivables                                                             2,193             1,231            (6,338)
    Affiliated receivables - net                                                           67               (67)                -
    Other                                                                               1,154             4,513            (1,298)
  Increase (decrease) in operating liabilities:
    Claims and claims settlement expenses                                               3,192             3,506             9,347
    Other policyholder funds                                                            1,100            (2,424)           (3,439)
    Liability for guaranty fund assessments                                               (82)           (1,228)           (1,801)
    Federal income taxes - current                                                     20,146            (4,726)              114
    Affiliated payables - net                                                           2,365            (6,113)            5,220
    Unearned policy charge revenue                                                     (6,013)               98            12,494
    Other                                                                              (2,553)           (1,561)          (24,695)
  Other operating activities:
    Net realized investment (gains) losses                                               (987)            9,056            13,844
                                                                                  -----------       -----------       -----------

       Net cash and cash equivalents provided by operating activities                 224,245           281,021           259,812

Cash Flow From Investing Activities:
  Proceeds from (payments for):
    Sales of available-for-sale securities                                            312,514           817,498           278,420
    Maturities of available-for-sale securities                                       533,534           360,062           342,148
    Purchases of available-for-sale securities                                     (1,097,868)         (988,168)         (511,122)
    Trading account securities                                                           (559)             (456)             (214)
    Sales of real estate held-for-sale                                                      -            22,900                 -
    Sales of limited partnerships                                                         470                 -             1,000
    Purchases of limited partnerships                                                    (200)             (880)           (1,857)
    Policy loans on insurance contracts                                                57,126            50,815              (788)
    Recapture of investment in separate accounts                                        3,015             1,785                 -
    Investment in separate accounts                                                      (304)           (3,554)           (1,009)
                                                                                  -----------       -----------       -----------

       Net cash and cash equivalents provided by (used in) investing activities      (192,272)          260,002           106,578
                                                                                  -----------       -----------       -----------


(1) Amounts have been restated as discussed in Note 2 to the financial
statements.

See accompanying notes to financial statements.                      (Continued)

                                      G-7


MERRILL LYNCH LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

STATEMENTS OF CASH FLOWS (Continued)
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
(Dollars in thousands)



                                                                                 2003 (1)          2002 (1)          2001 (1)
                                                                               -----------       -----------       -----------
                                                                                                          
Cash Flows From Financing Activities:
  Proceeds from (payments for):
    Capital contribution received from (cash dividend paid to) parent          $    50,000       $   (30,899)      $         -
    Policyholder deposits (excludes internal policy replacement deposits)          936,437           640,103         1,090,788
    Policyholder withdrawals (including transfers to/from separate accounts)    (1,255,198)         (968,439)       (1,419,479)
                                                                               -----------       -----------       -----------

       Net cash and cash equivalents used in financing activities                 (268,761)         (359,235)         (328,691)
                                                                               -----------       -----------       -----------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                              (236,788)          181,788            37,699

CASH AND CASH EQUIVALENTS
    Beginning of year                                                              312,217           130,429            92,730
                                                                               -----------       -----------       -----------

    End of year                                                                $    75,429       $   312,217       $   130,429
                                                                               ===========       ===========       ===========

Supplementary Disclosure of Cash Flow Information:
    Cash paid to affiliates for:
       Federal income taxes                                                    $     6,460       $     3,923       $    22,614
       Interest                                                                        197               125               639


(1) Amounts have been restated as discussed in Note 2 to the financial
statements.

See accompanying notes to financial statements.

                                      G-8


MERRILL LYNCH LIFE INSURANCE COMPANY
(a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)

NOTES TO FINANCIAL STATEMENTS
(Dollars in thousands)

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      DESCRIPTION OF BUSINESS: Merrill Lynch Life Insurance Company (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 is
      domiciled in the State of Arkansas.

      The Company sells non-participating annuity products, including variable
      annuities, modified guaranteed annuities and immediate annuities. The
      Company is currently licensed to sell insurance and annuities in
      forty-nine states, the District of Columbia, Puerto Rico, the U.S. Virgin
      Islands and Guam. The Company markets its products solely through the
      retail network of Merrill Lynch, Pierce, Fenner & Smith, Incorporated
      ("MLPF&S"), a wholly owned broker-dealer subsidiary of Merrill Lynch & Co.

      BASIS OF REPORTING: The accompanying financial statements have been
      prepared in conformity with accounting principles generally accepted in
      the United States of America and prevailing industry practices, both of
      which require management to make estimates that affect the reported
      amounts and disclosure of contingencies in the financial statements.
      Actual results could differ from those estimates.

      The significant accounting policies and related judgements underlying the
      Company's financial statements are summarized below. In applying these
      policies, management makes subjective and complex judgements that
      frequently require estimates about matters that are inherently uncertain.

      For the purpose of reporting cashflows, cash and cash equivalents include
      cash on hand and on deposit and short-term investments with original
      maturities of three months or less.

      Certain reclassifications and format changes have been made to prior year
      amounts to conform to the current year presentation.

      REVENUE RECOGNITION: Revenues for variable annuity contracts consist of
      policy charges for i) mortality and expense risks, ii) certain benefit
      guarantees selected by the contract owner, iii) administration fees, iv)
      annual contract maintenance charges, and v) withdrawal charges assessed on
      contracts surrendered during the withdrawal charge period.

      Revenues for variable life insurance contracts consist of policy charges
      for i) mortality and expense risks, ii) cost of insurance fees, iii)
      amortization of front-end and deferred sales charges, and iv) withdrawal
      charges assessed on contracts surrendered during the withdrawal charge
      period. The Company does not currently manufacture variable life insurance
      contracts.

      Revenues for interest-sensitive annuity contracts (market value adjusted
      annuities and immediate annuities) and interest-sensitive life insurance
      contracts (single premium whole life insurance, which is not currently
      marketed) consist of i) investment income, ii) gains (losses) on the sale
      of invested assets, and iii) withdrawal charges assessed on contracts
      surrendered during the withdrawal charge period.

      INVESTMENTS: The Company's investments in fixed maturity and equity
      securities are classified as either available-for-sale or trading and are
      reported at estimated fair value. Unrealized gains and losses on
      available-for-sale securities are included in stockholder's equity as a
      component of accumulated other comprehensive income (loss), net of tax.
      Unrealized gains and losses on trading account securities are included in
      net realized investment gains (losses). If management determines that a
      decline in the value of an available-for-sale security is

                                      G-9


      other-than-temporary, the carrying value is adjusted to estimated fair
      value and the decline in value is recorded as a net realized investment
      loss. Management makes this determination through a series of discussions
      with the Company's portfolio managers and credit analysts, as well as
      information obtained from external sources (i.e. company announcements,
      ratings agency announcements, or news wire services). The factors that
      give rise to potential impairments include, but are not limited to, i)
      certain credit-related events such as default of principal or interest
      payments, ii) bankruptcy of issuer, and iii) certain security
      restructurings. In the absence of a readily ascertainable market value,
      the estimated fair value on these securities represents management's
      estimate of the security's ultimate recovery value. Management bases this
      determination on the most recent information available.

      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 investments are determined on the basis of specific
      identification. Investment transactions are recorded on the trade date.

      Certain fixed maturity and equity securities are considered non-investment
      grade. The Company defines non-investment grade securities as unsecured
      debt obligations or equity positions that have a rating equivalent to
      Standard and Poor's (or similar rating agency) BB+ or lower.

      Investments in limited partnerships are carried at cost.

      Policy loans on insurance contracts are stated at unpaid principal
      balances.

      DEFERRED POLICY ACQUISITION COSTS: Certain 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. The impact
      of these revisions on cumulative amortization is recorded as a charge or
      credit to current operations. It is reasonably possible that estimates of
      future gross profits could be reduced in the future, resulting in a
      material reduction in the carrying amount of deferred policy acquisition
      costs.

      Policy acquisition costs are principally commissions and a portion of
      certain other expenses relating to policy acquisition, underwriting and
      issuance that are primarily related to and vary with the production of new
      business. Insurance expenses and taxes reported in the Statements of
      Earnings are net of amounts deferred. Policy acquisition costs can also
      arise from the acquisition or reinsurance of existing inforce policies
      from other insurers. These costs include ceding commissions and
      professional fees related to the reinsurance assumed. The deferred costs
      are amortized in proportion to the estimated future gross profits over the
      anticipated life of the acquired insurance contracts utilizing an interest
      methodology.

      During 1990, the Company entered into an assumption reinsurance agreement
      with an unaffiliated insurer. The acquisition costs relating to this
      agreement are being amortized over a twenty-five year period using an
      effective interest rate of 7.5%. This reinsurance agreement provided for
      payment of contingent ceding commissions, for a ten year period, based
      upon the persistency and mortality experience of the insurance contracts
      assumed. Payments made for contingent ceding commissions were 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 this reinsurance agreement for the years ended December
      31:



                         2003         2002         2001
                      ---------    ---------    ---------
                                       
Beginning balance     $  81,425    $  95,869    $ 105,503
Capitalized amounts           -            -          147
Interest accrued          6,107        7,190        7,913
Amortization            (18,243)     (21,634)     (17,694)
                      ---------    ---------    ---------
Ending balance        $  69,289    $  81,425    $  95,869
                      =========    =========    =========


                                      G-10


      The following table presents the expected amortization, net of interest
      accrued, of these deferred acquisition costs over the next five years.
      Amortization may be adjusted based on periodic evaluation of the expected
      gross profits on the reinsured policies.


               
2004              $4,647
2005              $5,045
2006              $5,875
2007              $5,629
2008              $5,612


      SEPARATE ACCOUNTS: Assets and liabilities of Separate Accounts,
      representing net deposits and accumulated net investment earnings less
      fees, held primarily for the benefit of contract owners, are shown as
      separate captions in the Balance Sheets. Separate Accounts are established
      in conformity with Arkansas State Insurance law and are generally not
      chargeable with liabilities that arise from any other business of the
      Company. Separate Accounts assets may be subject to general claims of the
      Company only to the extent the value of such assets exceeds Separate
      Accounts liabilities. At December 31, 2003 and 2002, the Company's
      Separate Accounts assets exceeded Separate Accounts liabilities by $5,742
      and $6,679, respectively. This excess represents the Company's temporary
      investment in certain Separate Accounts investment divisions that were
      made to facilitate the establishment of those investment divisions.

      Net investment income and net realized and unrealized gains (losses)
      attributable to Separate Accounts assets accrue directly to contract
      owners and are not reported as revenue in the Company's Statements of
      Earnings.

      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% -  4.85%
Interest-sensitive deferred annuities   1.00% -  7.40%
Immediate annuities                     3.00% - 11.00%


      These rates may be changed at the option of the Company after initial
      guaranteed rates expire, unless contracts are subject to minimum interest
      rate guarantees.

      CLAIMS AND CLAIMS SETTLEMENT EXPENSES: Liabilities for claims and claims
      settlement expenses equal the death benefit (plus accrued interest) for
      claims that have been reported to the Company but have not settled and an
      estimate, based upon prior experience, for unreported claims.
      Additionally, the Company has established a mortality benefit accrual for
      its variable annuity products.

      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 income tax liability.

      The Company uses the asset and liability method in providing income taxes
      on all transactions that have been recognized in the financial statements.
      The asset and liability method requires that deferred taxes be adjusted to
      reflect the tax rates at which future taxable amounts will likely be
      settled or realized. The effects of tax rate changes on future deferred
      tax liabilities and deferred tax assets, as well as other changes in
      income tax laws, are recognized in net earnings in the period during which
      such changes are enacted. Valuation allowances are established when
      necessary to reduce deferred tax assets to the amounts expected to be
      realized. See Note 4 to the financial statements for further information.

                                      G-11


      The Company is generally subject to taxes on premiums and, in
      substantially all states, is exempt from state income taxes.

      UNEARNED POLICY CHARGE REVENUE: Certain variable life insurance products
      contain policy charges that are assessed at policy issuance. These policy
      charges are deferred and amortized into policy charge revenue based on the
      estimated future gross profits for each group of contracts. The Company
      records a liability equal to the unamortized balance of these policy
      charges.

      ACCOUNTING PRONOUNCEMENTS: On April 30, 2003, the Financial Accounting
      Standards Board ("FASB") issued Statement of Financial Accounting
      Standards ("SFAS") No. 149, Amendment of Statement 133 on Derivative
      Instruments and Hedging Activities. SFAS No. 149 amends and clarifies
      accounting for derivative instruments, including certain derivative
      instruments embedded in other contracts, and for hedging activities under
      SFAS No. 133. In addition, it clarifies when a derivative contains a
      financing component that warrants special reporting in the statements of
      cash flows. SFAS No. 149 is effective for contracts entered into or
      modified after June 30, 2003 and for hedging relationships designated
      after June 30, 2003. The adoption of SFAS No. 149 did not have a material
      impact on the Financial Statements.

      On July 7, 2003, the American Institute of Certified Public Accountants
      issued Statement of Position ("SOP") 03-1, Accounting and Reporting by
      Insurance Enterprises for Certain Nontraditional Long-Duration Contracts
      and for Separate Accounts. The SOP provides guidance on accounting and
      reporting by insurance companies for certain nontraditional long-duration
      contracts and for separate accounts. The SOP is effective for financial
      statements for the Company beginning in 2004. The SOP requires the
      establishment of a liability for contracts that contain death or other
      insurance benefits using a specified reserve methodology that is different
      from the methodology that the Company currently employs. The adoption of
      SOP 03-1, which is effective January 1, 2004, will approximately result in
      a $43.0 million increase in policyholder liabilities and a corresponding
      pre-tax charge to earnings. The adoption of SOP 03-1 is considered a
      change in accounting principle.

      In November of 2003, the Emerging Issues Task Force ("EITF") reached a
      consensus on Issue 03-01, The Meaning of Other-Than-Temporary Impairment
      and Its Application to Certain Investments, as it relates to disclosures
      for SFAS 115 securities. In addition to the disclosures already required
      by SFAS 115, EITF Issue 03-01 requires both quantitative and qualitative
      disclosures for marketable equity and debt securities. The new disclosure
      requirements are required to be applied to financial statements for fiscal
      years ending after December 15, 2003. See Note 3 to the Financial
      Statements for these disclosures.

NOTE 2. OTHER EVENTS

      Effective for the first quarter of 2004, Merrill Lynch & Co. adopted the
      fair value method of accounting for stock-based compensation under SFAS
      123, Accounting for Stock-Based Compensation, using the retroactive
      restatement method described in SFAS 148, Accounting for Stock-Based
      Compensation - Transition and Disclosure. Under the fair value
      recognition provisions of SFAS 123, stock-based compensation cost is
      measured at the grant date based on the value of the award and is
      recognized as expense over the vesting period. The adoption of the fair
      value method of accounting by Merrill Lynch & Co. resulted in additional
      allocated compensation expense to the Company. The December 31, 2003 and
      December 31, 2002 Balance Sheets have been restated for the allocation of
      these expenses. Accordingly, the December 31, 2003 Balance Sheet reflects
      a $1,036 decrease in current federal income taxes payable, a $3,061
      increase in net affiliated payables, and a $2,025 decrease in retained
      earnings. The December 31, 2002 Balance Sheet reflects a $1,005 increase
      in current federal income taxes receivable, a $2,973 decrease in net
      affiliated receivables, and a $1,968 decrease in retained earnings.

      For the years ended December 31, 2003, 2002, and 2001, $89 ($58
      after-tax), $595 ($387 after-tax), and $817 ($543 after-tax),
      respectively, of additional compensation expense was recorded. This
      expense is reported as a component of insurance expenses and taxes in the
      Statements of Earnings.

      In addition, Note 5, Note 7, and Note 10 to the Financial Statements have
      been restated accordingly.

                                      G-12


NOTE 3. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

      Financial instruments are carried at fair value or amounts that
      approximate fair value. The carrying value of financial instruments as of
      December 31 were:



                                                  2003          2002
                                              -----------   -----------
                                                      
Assets:
    Fixed maturity securities (1)             $ 2,157,127   $ 1,856,732
    Equity securities (1)                          82,469       105,430
    Trading account securities (1)                 26,186        21,949
    Limited partnerships (2)                       11,880        12,150
    Policy loans on insurance contracts (3)     1,086,537     1,143,663
    Cash and cash equivalents (4)                  75,429       312,217
    Separate Accounts assets (5)               10,736,343     9,079,285
                                              -----------   -----------

Total financial instruments                   $14,175,971   $12,531,426
                                              ===========   ===========


(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 utilizes pricing services and broker quotes.
      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, 2003 and 2002, securities without a readily
      ascertainable market value, having an amortized cost of $262,302 and
      $292,466, had an estimated fair value of $270,731 and $283,064,
      respectively.

(2)   The Company has investments in three limited partnerships that do not have
      readily ascertainable market values. Management has estimated the fair
      value as equal to cost based on the review of the underlying investments
      of the partnerships.

(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 Separate Accounts are carried at the net asset value
      provided by the fund managers.

                                      G-13


NOTE 4. INVESTMENTS

      The amortized cost and estimated fair value of investments in fixed
      maturity securities and equity securities (excluding trading account
      securities) as of December 31 were:



                                                                                         2003
                                                         ------------------------------------------------------------------
                                                              Cost /           Gross             Gross          Estimated
                                                            Amortized        Unrealized       Unrealized          Fair
                                                               Cost            Gains            Losses            Value
                                                         ---------------   --------------   --------------   --------------
                                                                                                 
Fixed maturity securities:
    Corporate debt securities                            $     2,003,958   $       59,352   $       12,349   $    2,050,961
    U.S. Government and agencies                                  69,346            1,752              646           70,452
    Mortgage-backed securities                                    18,999            1,329                1           20,327
    Foreign governments                                           11,953              345            1,106           11,192
    Municipals                                                     4,054              141                -            4,195
                                                         ---------------   --------------   --------------   --------------

           Total fixed maturity securities               $     2,108,310   $       62,919   $       14,102   $    2,157,127
                                                         ===============   ==============   ==============   ==============

Equity securities:
    Non-redeemable preferred stocks                      $        78,816   $        3,916   $          263   $       82,469
                                                         ===============   ==============   ==============   ==============




                                                                                        2002
                                                         ----------------------------------------------------------------
                                                             Cost /           Gross             Gross         Estimated
                                                           Amortized        Unrealized       Unrealized         Fair
                                                              Cost            Gains            Losses           Value
                                                         --------------   --------------   --------------   -------------
                                                                                                
Fixed maturity securities:
    Corporate debt securities                            $    1,705,862   $       49,304   $       39,971   $   1,715,195
    U.S. Government and agencies                                 74,309            2,706              356          76,659
    Mortgage-backed securities                                   38,581            2,711                2          41,290
    Foreign governments                                          12,955              300            2,380          10,875
    Municipals                                                   12,370              343                -          12,713
                                                         --------------   --------------   --------------   -------------

           Total fixed maturity securities               $    1,844,077   $       55,364   $       42,709   $   1,856,732
                                                         ==============   ==============   ==============   =============

Equity securities:
    Non-redeemable preferred stocks                      $      112,903   $        1,395   $        8,868   $     105,430
                                                         ==============   ==============   ==============   =============


      Estimated fair value and gross unrealized losses by length of time that
      certain fixed maturity and equity securities have been in a continuous
      unrealized loss position at December 31, 2003 were:

                                      G-14




                                           Less than 12 Months     More than 12 Months            Total
                                         ----------------------  ----------------------  ----------------------
                                          Estimated  Unrealized  Estimated   Unrealized  Estimated   Unrealized
                                         Fair Value    Losses    Fair Value    Losses    Fair Value    Losses
                                         ----------  ----------  ----------  ----------  ----------  ----------
                                                                                   
Fixed Maturity Securities:
    Corporate debt securities             $365,765    $  5,934   $   93,749   $  6,415   $  459,514   $ 12,349
    U.S. Government and agencies            18,458         646            -          -       18,458        646
    Foreign governments                      7,873       1,106            -          -        7,873      1,106
    Mortgage-backed securities                   -           -           93          1           93          1

Equity securities:
       Non-redeemable preferred stocks           -           -        6,909        263        6,909        263
                                          --------    --------   ----------   --------   ----------   --------

Total temporarily impaired securities     $392,096    $  7,686   $  100,751   $  6,679   $  492,847   $ 14,365
                                          ========    ========   ==========   ========   ==========   ========


      Unrealized losses primarily relate to corporate debt securities rated BBB
      or higher and are due to price fluctuations as a result of changes in
      interest rates. These investments are not considered
      other-than-temporarily impaired since based on the most recent available
      information the Company has the ability and intent to hold the investments
      for a period of time sufficient for a forecasted market price recovery up
      to or beyond the amortized cost of the investment.

      Realized investment losses on securities deemed to have incurred
      other-than-temporary declines in fair value were $9,139, $23,997 and
      $11,153 for the years ended December 31, 2003, 2002, and 2001
      respectively.

      The amortized cost and estimated fair value of fixed maturity securities
      at December 31, 2003 by contractual maturity were:



                                                         Estimated
                                            Amortized       Fair
                                               Cost        Value
                                            ----------   ----------
                                                   
Fixed maturity securities:
   Due in one year or less                  $  201,721   $  204,855
   Due after one year through five years     1,302,540    1,332,162
   Due after five years through ten years      430,129      444,803
   Due after ten years                         154,921      154,980
                                            ----------   ----------
                                             2,089,311    2,136,800

   Mortgage-backed securities                   18,999       20,327
                                            ----------   ----------

      Total fixed maturity securities       $2,108,310   $2,157,127
                                            ==========   ==========


      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
      at December 31, 2003 by rating agency equivalent were:

                                      G-15




                                                         Estimated
                                            Amortized      Fair
                                              Cost         Value
                                            ----------   ----------
                                                   
AAA                                         $  445,444   $  452,068
AA                                             225,214      225,586
A                                              633,833      648,769
BBB                                            703,750      732,823
Non-investment grade                           100,069       97,881
                                            ----------   ----------

      Total fixed maturity securities       $2,108,310   $2,157,127
                                            ==========   ==========


      The Company has recorded certain adjustments to deferred policy
      acquisition costs and policyholders' account balances in connection with
      unrealized holding gains or losses on investments classified as
      available-for-sale. The Company adjusts those assets and liabilities as if
      the unrealized holding gains or losses had actually been realized, with
      corresponding credits or charges reported in accumulated other
      comprehensive income (loss), net of taxes. The components of net
      unrealized gains (losses) included in accumulated other comprehensive
      income (loss) at December 31 were as follows:



                                                      2003         2002
                                                    ---------   ---------
                                                          
Assets:
    Fixed maturity securities                       $ 48,817    $ 12,655
    Equity securities                                  3,653      (7,473)
    Deferred policy acquisition costs                    260       3,715
    Separate Accounts assets                            (341)     (3,244)
                                                    --------    --------
                                                      52,389       5,653
                                                    --------    --------
Liabilities:
    Policyholders' account balances                   34,750      41,052
    Federal income taxes - deferred                    6,174     (12,389)
                                                    --------    --------
                                                      40,924      28,663
                                                    --------    --------
Stockholder's equity:
    Accumulated other comprehensive income (loss)   $ 11,465    $(23,010)
                                                    ========    ========


      Proceeds and gross realized investment gains and losses from the sale of
      available-for-sale securities for the years ended December 31 were:



                                     2003       2002       2001
                                   --------   --------   --------
                                                
Proceeds                           $312,514   $817,498   $278,420
Gross realized investment gains      13,380     37,899      4,913
Gross realized investment losses     16,071     48,294     17,320


      The Company considers fair value at the date of sale to be equal to
      proceeds received. Proceeds received for gross realized investment losses
      from the sale of available-for-sale securities were $65,451, $140,742 and
      $60,640 for the years ended December 31, 2003, 2002, and 2001,
      respectively.

      The Company had investment securities with a carrying value of $25,570 and
      $26,307 that were deposited with insurance regulatory authorities at
      December 31, 2003 and 2002, respectively.

      Excluding investments in U.S. Government and agencies, the Company is not
      exposed to any significant concentration of credit risk in its fixed
      maturity securities portfolio.

                                      G-16


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



                                         2003         2002         2001
                                      ----------   ----------   ----------
                                                       
Fixed maturity securities             $ 107,940    $ 128,962    $ 139,285
Equity securities                         9,162       12,624       15,303
Real estate held-for-sale                     -        3,220          924
Limited partnerships                         28           24           39
Policy loans on insurance contracts      58,157       61,390       62,695
Cash and cash equivalents                 2,155        2,912        7,578
Other                                       233        1,200          335
                                      ---------    ---------    ---------

Gross investment income                 177,675      210,332      226,159
Less investment expenses                 (3,013)      (3,268)      (4,287)
                                      ---------    ---------    ---------

Net investment income                 $ 174,662    $ 207,064    $ 221,872
                                      =========    =========    =========


      Net realized investment gains (losses), for the years ended December 31
were as follows:



                                           2003        2002         2001
                                         ---------   ---------   ---------
                                                        
Fixed maturity securities                $ (1,167)   $(11,416)   $(12,035)
Equity securities                            (395)      1,021        (372)
Trading account securities                  3,678      (2,143)     (1,437)
Real estate held-for-sale                       -       3,453           -
Investment in Separate Accounts            (1,129)         29           -
                                         --------    --------    --------

Net realized investment gains (losses)   $    987    $ (9,056)   $(13,844)
                                         ========    ========    ========


      The Company maintains a trading portfolio comprised of convertible debt
      and equity securities. The net unrealized holdings gains (losses) on
      trading account securities included in net realized investment gains
      (losses) were $1,663, ($515) and $462 at December 31, 2003, 2002 and 2001,
      respectively.

NOTE 5. FEDERAL INCOME TAXES

      The following is a reconciliation of the provision for income taxes based
      on earnings before Federal income taxes, computed using the Federal
      statutory tax rate, versus the reported provision for income taxes for the
      years ended December 31:



                                                                   2003        2002        2001
                                                                ---------   ---------   ---------
                                                                               
Provision for income taxes computed at Federal statutory rate   $ 19,264    $ 21,401    $ 41,416
Increase (decrease) in income taxes resulting from:
     Dividend received deduction                                  (3,478)     (7,782)     (1,024)
     Foreign tax credit                                           (2,172)        (31)       (310)
     Non-deductible fees                                               -           -         521
                                                                --------    --------    --------

Federal income tax provision                                    $ 13,614    $ 13,588    $ 40,603
                                                                ========    ========    ========


      The Federal statutory rate for each of the three years ended December 31,
      2003 was 35%.

                                      G-17


      The Company provides for deferred income taxes resulting from temporary
      differences that arise from recording certain transactions in different
      years for income tax reporting purposes than for financial reporting
      purposes. The sources of these differences and the tax effect of each are
      as follows:



                                                     2003        2002        2001
                                                  ---------   ---------   ---------
                                                                 
Policyholders' account balances                   $(45,837)   $ 72,680    $ 19,520
Deferred policy acquisition costs                   (8,582)    (18,789)     (2,336)
Liability for guaranty fund assessments                 29         430         630
Investment adjustments                                 488         980          61
                                                  --------    --------    --------

Deferred Federal income tax provision (benefit)   $(53,902)   $ 55,301    $ 17,875
                                                  ========    ========    ========


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



                                                                2003       2002
                                                              --------   --------
                                                                   
Deferred tax assets:
    Policyholders' account balances                           $ 66,815   $ 20,978
    Liability for guaranty fund assessments                      2,498      2,527
    Investment adjustments                                         985      1,473
    Net unrealized investment loss on investment securities          -     12,389
                                                              --------   --------
         Total deferred tax assets                              70,298     37,367
                                                              --------   --------

Deferred tax liabilities:
    Deferred policy acquisition costs                           92,101    100,683
    Net unrealized gains on investment securities                6,174          -
    Other                                                        3,988      3,988
                                                              --------   --------
         Total deferred tax liabilities                        102,263    104,671
                                                              --------   --------

         Net deferred tax liability                           $ 31,965   $ 67,304
                                                              ========   ========


      The Company anticipates that all deferred tax assets will be realized;
      therefore no valuation allowance has been provided.

NOTE 6. 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 single life policies and $750 on
      joint life policies.

      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 $585 that can be drawn upon for
      delinquent reinsurance recoverables.

      As of December 31, 2003 the Company had the following life insurance
      inforce:

                                      G-18




                                                                      Percentage
                                Ceded to     Assumed                   of amount
                    Gross        other      from other      Net       assumed to
                    amount      companies    companies     amount         net
                 -----------   ----------   ----------   ----------   ----------
                                                       
Life insurance
    inforce      $11,931,195   $3,606,160     $994       $8,326,029      0.01%


      The Company had entered into an indemnity reinsurance agreement with an
      unaffiliated insurer whereby the Company coinsures, on a modified
      coinsurance basis, 50% of the unaffiliated insurer's variable annuity
      contracts sold through the Merrill Lynch & Co. distribution system. During
      2001, the agreement was amended whereby the Company ceased reinsuring
      variable annuity contracts sold subsequent to June 30, 2001.

      In addition, the Company seeks to limit its exposure to guaranteed
      features contained in certain variable annuity contracts. Specifically,
      the Company reinsures certain guaranteed living and minimum death benefit
      provisions to the extent reinsurance capacity is available in the
      marketplace. As of December 31, 2003, 100% and 11% of the account value
      for variable annuity contracts containing guaranteed living and minimum
      death benefit provisions, respectively, were reinsured.

NOTE 7. RELATED PARTY TRANSACTIONS

      The Company and MLIG are parties to a service agreement whereby MLIG has
      agreed to provide certain accounting, data processing, legal, actuarial,
      management, advertising and other services to the Company. Expenses
      incurred by MLIG in relation to this service agreement are reimbursed by
      the Company on an allocated cost basis. Charges billed to the Company by
      MLIG pursuant to the agreement were $33,518, $34,428 and $51,392 for 2003,
      2002 and 2001, respectively. Charges attributable to this agreement are
      included in insurance expenses and taxes, except for investment related
      expenses, which are included in net investment income. The Company is
      allocated interest expense on its accounts payable to MLIG that
      approximates the daily Federal funds rate. Total intercompany interest
      incurred was $197, $125 and $639 for 2003, 2002 and 2001, respectively.
      Intercompany interest is included in net investment income.

      The Company and Merrill Lynch Investment Managers, L.P. ("MLIM") are
      parties to a service agreement whereby MLIM has agreed to provide certain
      invested asset management services to the Company. The Company pays a fee
      to MLIM for these services through the MLIG service agreement. Charges
      attributable to this agreement and allocated to the Company by MLIG were
      $1,845, $1,787 and $1,990 for 2003, 2002 and 2001, respectively.

      MLIG has entered into agreements with MLIM and Roszel Advisors, LLC, a
      subsidiary of MLIG (collectively, "Affiliated Investment Advisors"), with
      respect to administrative services for the Merrill Lynch Series Fund,
      Inc., Merrill Lynch Variable Series Funds, Inc., Mercury Variable Trust,
      and MLIG Variable Insurance Trust (collectively, "the Funds"). Certain
      Separate Accounts of the Company may invest in the various mutual fund
      portfolios of the Funds in connection with the variable life insurance and
      annuity contracts the Company has inforce. Under these agreements, the
      Affiliated Investment Advisors pay MLIG an amount equal to a percentage of
      the assets invested in the Funds through the Separate Accounts. Revenue
      attributable to these agreements is included in policy charge revenue. The
      Company received from MLIG its allocable share of such compensation in the
      amount of $18,471, $19,677 and $21,667 during 2003, 2002 and 2001,
      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 $60,686, $43,099 and $65,021
      for 2003, 2002 and 2001, 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 to the
      Financial Statements.

                                      G-19


      While management believes that the service agreements referenced above are
      calculated on a reasonable basis, they may not necessarily be indicative
      of the costs that would have been incurred with an unrelated third party.
      Affiliated agreements generally contain reciprocal indemnity provisions
      pertaining to each party's representations and contractual obligations
      thereunder.

NOTE 8. STOCKHOLDER'S EQUITY AND STATUTORY REGULATIONS

      The Company paid no dividend in 2003 or 2001. During 2002, the Company
      paid an ordinary cash dividend of $30,899 to MLIG.

      During 2002, the Company established $144,000 in statutory reserves to
      support its cashflow testing analysis required by state insurance
      regulation. As a result, statutory capital and surplus was significantly
      reduced from December 2001, but remained in excess of regulatory capital
      requirements. However, due to the inherent volatility in statutory
      earnings, the Company received a $50,000 capital contribution from MLIG on
      March 3, 2003.

      Statutory capital and surplus at December 31, 2003 and 2002, were $295,722
      and $136,823, respectively. At December 31, 2003 and 2002, approximately
      $29,322 and $13,432, respectively, of stockholder's equity was available
      for distribution to MLIG.

      Applicable insurance department regulations require that the Company
      report its accounts in accordance with statutory accounting practices.
      Statutory accounting practices differ from principles utilized in these
      financial statements as follows: policy acquisition costs are expensed as
      incurred, future policy benefit reserves are established using different
      actuarial assumptions, provisions for deferred income taxes are limited to
      temporary differences that will be recognized within one year, and
      securities are valued on a different basis. The Company's statutory net
      income (loss) for 2003, 2002 and 2001 was $98,570, ($140,955) and $48,108,
      respectively. The statutory net loss incurred during 2002 was primarily
      due to establishing additional policy benefit reserves required by state
      insurance regulation.

      The Company's statutory financial statements are presented on the basis of
      accounting practices prescribed or permitted by the Arkansas Insurance
      Department. The State of Arkansas has adopted the National Association of
      Insurance Commissioner's statutory accounting practices as a component of
      prescribed or permitted practices by the State of Arkansas.

      The National Association of Insurance Commissioners 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, 2003 and 2002, based
      on the RBC formula, the Company's total adjusted capital level was in
      excess of the minimum amount of capital required to avoid regulatory
      action.

NOTE 9. COMMITMENTS AND CONTINGENCIES

      State insurance laws generally require that all life insurers who are
      licensed to transact business within a state become members of the state's
      life insurance guaranty association. These associations have been
      established for the protection of policyholders from loss (within
      specified limits) as a result of the insolvency of an insurer. At the time
      an insolvency occurs, the guaranty association assesses the remaining
      members of the association an amount sufficient to satisfy the insolvent
      insurer's policyholder obligations (within specified limits). The Company
      has utilized public information to estimate what future assessments it
      will incur as a result of insolvencies. At December 31, 2003 and 2002, the
      Company's estimated liability for future guaranty fund assessments was
      $7,139 and $7,221, respectively. If additional future insolvencies occur,
      the Company's estimated liability may not be sufficient to fund these
      insolvenicies and the estimated liability may need to be adjusted. The
      Company regularly monitors public information regarding insurer
      insolvencies and adjusts its estimated liability appropriately.

                                      G-20


      During 2000, the Company committed to participate in a limited
      partnership. As of December 31, 2003, $4,300 had been advanced towards the
      Company's $10,000 commitment to the limited partnership.

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

NOTE 10. SEGMENT INFORMATION

      In reporting to management, the Company's operating results are
      categorized into two business segments: Life Insurance and Annuities. The
      Company's Life Insurance segment consists of variable life insurance
      products and interest-sensitive life insurance products. The Company's
      Annuity segment consists of variable annuities and interest-sensitive
      annuities. The accounting policies of the business segments are the same
      as those described in the summary of significant accounting policies. All
      revenue and expense transactions are recorded at the product level and
      accumulated at the business segment level for review by management. The
      "Other" category, presented in the following segment financial
      information, represents net revenues and earnings on assets that do not
      support life or annuity contract owner liabilities.

      The following table summarizes each business segment's contribution to the
      consolidated amounts:



                                            Life
2003                                     Insurance     Annuities       Other         Total
                                        -----------   -----------   -----------   -----------
                                                                      
Net interest spread (a)                 $    14,823   $    25,887   $     4,994   $    45,704
Other revenues                               91,176       134,868         3,821       229,865
                                        -----------   -----------   -----------   -----------

Net revenues                                105,999       160,755         8,815       275,569
                                        -----------   -----------   -----------   -----------

Policy benefits                              18,238        46,393             -        64,631
Reinsurance premium ceded                    21,337         1,262             -        22,599
Amortization of deferred policy
   acquisition costs                         31,467        44,935             -        76,402
Other non-interest expenses                   8,192        48,706             -        56,898
                                        -----------   -----------   -----------   -----------

Total non-interest expenses                  79,234       141,296             -       220,530
                                        -----------   -----------   -----------   -----------

Net earnings before Federal
    income tax provision                     26,765        19,459         8,815        55,039
Federal income tax provision                  5,778         4,751         3,085        13,614
                                        -----------   -----------   -----------   -----------

Net earnings                            $    20,987   $    14,708   $     5,730   $    41,425
                                        ===========   ===========   ===========   ===========

Balance Sheet Information:

Total assets                            $ 5,036,572   $ 9,438,256   $   172,720   $14,647,548
Deferred policy acquisition costs           178,918       185,496             -       364,414
Policyholder liabilities and accruals     1,916,761     1,072,894             -     2,989,655
Other policyholder funds                      6,213         6,702             -        12,915


                                      G-21




                                           Life
2002                                     Insurance     Annuities       Other          Total
                                        -----------   -----------   -----------   ------------
                                                                      
Net interest spread (a)                 $    24,791   $    34,444   $     6,456    $    65,691
Other revenues                               98,435       137,513        (5,974)       229,974
                                        -----------   -----------   -----------    -----------

Net revenues                                123,226       171,957           482        295,665
                                        -----------   -----------   -----------    -----------

Policy benefits                              19,632        38,428             -         58,060
Reinsurance premium ceded                    22,883           248             -         23,131
Amortization of deferred policy
   acquisition costs                         41,190        59,928             -        101,118
Other non-interest expenses                   7,602        44,608             -         52,210
                                        -----------   -----------   -----------    -----------

Total non-interest expenses                  91,307       143,212             -        234,519
                                        -----------   -----------   -----------    -----------

Net earnings before Federal income
    tax provision                            31,919        28,745           482         61,146
Federal income tax provision                  8,734         4,685           169         13,588
                                        -----------   -----------   -----------    -----------

Net earnings                            $    23,185   $    24,060   $       313    $    47,558
                                        ===========   ===========   ===========    ===========

Balance Sheet Information:

Total assets                            $ 4,970,748   $ 8,110,326   $    14,820    $13,095,894
Deferred policy acquisition costs           211,999       192,221             -        404,220
Policyholder liabilities and accruals     2,005,718     1,176,850             -      3,182,568
Other policyholder funds                      4,995         6,820             -         11,815


                                      G-22




                                           Life
2001                                     Insurance     Annuities       Other          Total
                                        -----------   -----------   ------------   -----------
                                                                       
Net interest spread (a)                 $    34,815   $    31,302   $     2,644    $    68,761
Other revenues                              101,685       139,727        (1,419)       239,993
                                        -----------   -----------   -----------    -----------

Net revenues                                136,500       171,029         1,225        308,754
                                        -----------   -----------   -----------    -----------

Policy benefits                              21,320        16,453             -         37,773
Reinsurance premium ceded                    24,531             4             -         24,535
Amortization of deferred policy
   acquisition costs                         30,913        28,422             -         59,335
Other non-interest expenses                  18,415        50,398             -         68,813
                                        -----------   -----------   -----------    -----------

Total non-interest expenses                  95,179        95,277             -        190,456
                                        -----------   -----------   -----------    -----------

Net earnings before Federal
    income tax provision                     41,321        75,752         1,225        118,298
Federal income tax provision                 15,502        24,672           429         40,603
                                        -----------   -----------   -----------    -----------

Net earnings                            $    25,819   $    51,080   $       796    $    77,695
                                        ===========   ===========   ===========    ===========

Balance Sheet Information:

Total assets                            $ 5,674,704   $ 9,625,104   $   150,208    $15,450,016
Deferred policy acquisition costs           251,245       219,693             -        470,938
Policyholder liabilities and accruals     2,094,195     1,256,616             -      3,350,811
Other policyholder funds                      9,236         5,003             -         14,239


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

The table below summarizes the Company's net revenues by product for 2003, 2002
and 2001:



                                         2003       2002       2001
                                       --------   --------   --------
                                                    
Life Insurance
   Variable life insurance             $ 97,002   $102,603   $110,842
   Interest-sensitive life insurance      8,997     20,623     25,658
                                       --------   --------   --------

   Total Life Insurance                 105,999    123,226    136,500
                                       --------   --------   --------

Annuities
   Variable annuities                   139,577    139,210    152,427
   Interest-sensitive annuities          21,178     32,747     18,602
                                       --------   --------   --------

   Total Annuities                      160,755    171,957    171,029
                                       --------   --------   --------

Other                                     8,815        482      1,225
                                       --------   --------   --------

Total                                  $275,569   $295,665   $308,754
                                       ========   ========   ========


                                    * * * * *

                                      G-23


                                     PART C
                               OTHER INFORMATION

ITEM 24.  FINANCIAL STATEMENTS AND EXHIBITS


      
(a)  Financial Statements
      (1)      Financial Statements of Merrill Lynch Life Variable Annuity
                Separate Account C as of December 31, 2003 and for the two
                years ended December 31, 2003 and the Notes relating
                thereto appear in the Statement of Additional Information.
      (2)      Financial Statements of Merrill Lynch Life Insurance Company
                for the three years ended December 31, 2003 and the Notes
                relating thereto appear in the Statement of Additional
                Information.
(b)  Exhibits
      (1)      Resolution of the Board of Directors of Merrill Lynch Life
                Insurance Company establishing the Merrill Lynch Life
                Variable Annuity Separate Account C. (Incorporated by
                Reference to Registrant's Registration Statement on Form
                N-4, Registration No. 333-73544 Filed November 16, 2001.)
      (2)      Not Applicable.
      (3)      Form of Underwriting Agreement Between Merrill Lynch Life
                Insurance Company and Merrill Lynch, Pierce, Fenner & Smith
                Incorporated. (Incorporated by Reference to Registrant's
                Pre-Effective Amendment No. 1 to Form N-4, Registration No.
                333-73544 Filed May 31, 2002.)
      (4) (a)  Form of Contract for the Flexible Premium Individual
                Deferred Variable Annuity. (Incorporated by Reference to
                Registrant's Registration Statement on Form N-4,
                Registration No. 333-73544 Filed November 16, 2001.)
          (b)  Individual Retirement Annuity Endorsement. (Incorporated by
                Reference to Merrill Lynch Life Variable Annuity Separate
                Account A's Registration Statement on Form N-4,
                Registration No. 333-90243 filed November 3, 1999.)
          (c)  Tax Sheltered Annuity Endorsement. (Incorporated by
                Reference to Registrant's Registration Statement on Form
                N-4, Registration No. 333-73544 Filed November 16, 2001.)
          (d)  Estate Enhancer Death Benefit Enhancement Rider.
                (Incorporated by Reference to Merrill Lynch Life Variable
                Annuity Separate Account A's Post-Effective Amendment No. 2
                to Form N-4, Registration No. 333-90243 Filed July 24,
                2001.)
          (e)  Death Benefit Endorsement ML056. (Incorporated by Reference
                to Merrill Lynch Life Variable Annuity Separate Account A's
                Registration Statement on Form N-4, Registration No.
                333-63904 Filed June 26, 2001.)
          (f)  Death Benefit Endorsement ML067. (Incorporated by Reference
                to Registrant's Registration Statement on Form N-4,
                Registration No. 333-73544 Filed November 16, 2001.)
          (g)  Qualified Plan Endorsement. (Incorporated by Reference to
                Registrant's Registration Statement on Form N-4,
                Registration No. 333-73544 Filed November 16, 2001.)
      (5)      Form of Application for the Flexible Premium Individual
                Deferred Variable Annuity. (Incorporated by Reference to
                Registrant's Registration Statement on Form N-4,
                Registration No. 333-73544 Filed November 16, 2001.)
      (6) (a)  Articles of Amendment, Restatement and Redomestication of
                the Articles of Incorporation of Merrill Lynch Life
                Insurance Company. (Incorporated by Reference to Merrill
                Lynch Life Variable Annuity Separate Account A's
                Post-Effective Amendment No. 10 to Form N-4, Registration
                No. 33-43773 Filed December 10, 1996.)


                                       C-1


      
          (b)  Amended and Restated By-Laws of Merrill Lynch Life Insurance
                Company. (Incorporated by Reference to Merrill Lynch Life
                Variable Annuity Separate Account A's Post-Effective
                Amendment No. 10 to Form N-4, Registration No. 33-43773
                Filed December 10, 1996.)
      (7)      Not Applicable.
      (8) (a)  Amended General Agency Agreement. (Incorporated by Reference
                to Merrill Lynch Life Variable Annuity Separate Account A's
                Post-Effective Amendment No. 5 to Form N-4, Registration
                No. 33-43773 Filed April 28, 1994.)
          (b)  Indemnity Agreement Between Merrill Lynch Life Insurance
                Company and Merrill Lynch Life Agency, Inc. (Incorporated
                by Reference to Merrill Lynch Life Variable Annuity
                Separate Account A's Post-Effective Amendment No. 10 to
                Form N-4, Registration No. 33-43773 Filed December 10,
                1996.)
          (c)  Agreement Between Merrill Lynch Life Insurance Company and
                Merrill Lynch Variable Series Funds, Inc. Relating to
                Maintaining Constant Net Asset Value for the Domestic Money
                Market Fund. (Incorporated by Reference to Merrill Lynch
                Life Variable Annuity Separate Account A's Post-Effective
                Amendment No. 10 to Form N-4, Registration No. 33-43773
                Filed December 10, 1996.)
          (d)  Agreement Between Merrill Lynch Life Insurance Company and
                Merrill Lynch Variable Series Funds, Inc. Relating to
                Valuation and Purchase Procedures. (Incorporated by
                Reference to Merrill Lynch Life Variable Annuity Separate
                Account A's Post Effective Amendment No. 10 to Form N-4,
                Registration No. 33-43773 Filed December 10, 1996.)
          (e)  Amended Service Agreement Between Merrill Lynch Life
                Insurance Company and Merrill Lynch Insurance Group, Inc.
                (Incorporated by Reference to Merrill Lynch Life Variable
                Annuity Separate Account A's Post-Effective Amendment No. 5
                to Form N-4, Registration No. 33-43773 Filed April 28,
                1994.)
          (f)  Reimbursement Agreement Between Merrill Lynch Asset
                Management, L.P. and Merrill Lynch Life Agency, Inc.
                (Incorporated by Reference to Merrill Lynch Life Variable
                Annuity Separate Account A's Post-Effective Amendment No.
                10 to Form N-4, Registration No. 33-43773 Filed December
                10, 1996.)
          (g)  Form of Participation Agreement Between Merrill Lynch
                Variable Series Funds, Inc. and Merrill Lynch Life
                Insurance Company. (Incorporated by Reference to Merrill
                Lynch Life Variable Annuity Separate Account A's
                Post-Effective Amendment No. 10 to Form N-4, Registration
                No. 33-43773 Filed December 10, 1996.)
          (h)  Amendment to the Participation Agreement Between Merrill
                Lynch Variable Series Funds, Inc. and Merrill Lynch Life
                Insurance Company. (Incorporated by Reference to Merrill
                Lynch Life Variable Annuity Separate Account A's
                Registration Statement on Form N-4, Registration No.
                333-90243 Filed November 3, 1999.)
      (9)      Opinion of Barry G. Skolnick, Esq. and Consent to its use as
                to the legality of the securities being registered.
                (Incorporated by Reference to Registrant's Pre-Effective
                Amendment No. 1 to Form N-4, Registration No. 333-73544
                Filed May 31, 2002.)
     (10) (a)  Written Consent of Sutherland Asbill & Brennan LLP.
          (b)  Written Consent of Deloitte & Touche LLP, independent
                auditors.
          (c)  Written Consent of Barry G. Skolnick, Esq.
     (11)      Not Applicable.
     (12)      Not Applicable.
     (13) (a)  Power of Attorney from Barry G. Skolnick. (Incorporated by
                Reference to Merrill Lynch Life Variable Annuity Separate
                Account A's Post-Effective Amendment No. 4 to Form N-4,
                Registration No. 33-43773 Filed March 2, 1994.)
          (b)  Power of Attorney from Nikos K. Kardassis. (Incorporated by
                Reference to Merrill Lynch Life Variable Annuity Separate
                Account A's Pre-Effective Amendment No. 1 to Form N-4,
                Registration No. 333-63904 Filed September 7, 2001.)


                                       C-2



                        
                      (c)        Power of Attorney from H. McIntyre Gardner. (Incorporated by Reference to Merrill Lynch Life
                                  Variable Annuity Separate Account A's Registration Statement on Form N-4, Registration No.
                                  333-63904 Filed June 26, 2001.)
                      (d)        Power of Attorney from Christopher J. Grady. (Incorporated by Reference to Merrill Lynch Life
                                  Variable Annuity Separate Account A's Registration Statement on Form N-4, Registration No.
                                  333-63904 Filed June 26, 2001.)
                      (e)        Power of Attorney from Deborah J. Adler. (Incorporated by Reference to Merrill Lynch Life Variable
                                  Annuity Separate Account A's Post-Effective Amendment No. 6 to Form N-4, Registration No.
                                  333-90243 Filed April 22, 2003.)
                      (f)        Power of Attorney from Joseph E. Justice. (Incorporated by Reference to Merrill Lynch Life
                                  Variable Annuity Separate Account A's Post-Effective Amendment No. 6 to Form N-4, Registration
                                  No. 333-90243 Filed April 22, 2003.)


ITEM 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR*



            NAME                  PRINCIPAL BUSINESS ADDRESS            POSITION WITH DEPOSITOR
            ----              -----------------------------------  ----------------------------------
                                                             
Deborah J. Adler............  1300 Merrill Lynch Drive, 2nd Floor  Director, Senior Vice President,
                              Pennington, New Jersey 08534         and Chief Actuary.
H. McIntyre Gardner.........  4 World Financial Center             Director and Chairman of the
                                                                   Board.
                              New York, NY 10080
Christopher J. Grady........  800 Scudders Mill Road -- 3D         Director and Senior Vice
                                                                   President.
                              Plainsboro, New Jersey 08536
Joseph E. Justice...........  1300 Merrill Lynch Drive, 2nd Floor  Director, Senior Vice President,
                              Pennington, New Jersey 08534         Chief Financial Officer, and
                                                                   Treasurer.
Nikos K. Kardassis..........  800 Scudders Mill Road -- 3D         Director, President and Chief
                              Plainsboro, New Jersey 08536         Executive Officer.
Barry G. Skolnick...........  1300 Merrill Lynch Drive, 2nd Floor  Director, Senior Vice President
                              Pennington, New Jersey 08534         and General Counsel.
Andrew J. Bucklee...........  1300 Merrill Lynch Drive, 2nd Floor  Senior Vice President.
                              Pennington, New Jersey 08534
Brian H. Buckley............  1300 Merrill Lynch Drive, 2nd Floor  Vice President and Senior Counsel.
                              Pennington, New Jersey 08534
Toni DeChiara...............  1300 Merrill Lynch Drive, 2nd Floor  Vice President.
                              Pennington, New Jersey 08534
Alison Denis................  800 Scudders Mill Road -- 3D         Senior Vice President.
                              Plainsboro, New Jersey 08536
Edward W. Diffin, Jr........  1300 Merrill Lynch Drive, 2nd Floor  Vice President and Senior Counsel.
                              Pennington, New Jersey 08534
Scott Edblom................  1300 Merrill Lynch Drive, 2nd Floor  Vice President and Product
                                                                   Actuary.
                              Pennington, New Jersey 08534
Amy L. Ferrero..............  4804 Deer Lake Drive East            Senior Vice President,
                                                                   Administration.
                              Jacksonville, FL 32246
Frances C. Grabish..........  1300 Merrill Lynch Drive, 2nd Floor  Vice President and Senior Counsel.
                              Pennington, New Jersey 08534
Roger Helms.................  1300 Merrill Lynch Drive, 2nd Floor  Vice President.
                              Pennington, New Jersey 08534
Patrick Lusk................  1300 Merrill Lynch Drive, 2nd Floor  Vice President.
                              Pennington, New Jersey 08534
Robin A. Maston.............  1300 Merrill Lynch Drive, 2nd Floor  Vice President and Senior
                              Pennington, New Jersey 08534         Compliance Officer.
Jane R. Michael.............  4804 Deer Lake Drive East            Vice President.
                              Jacksonville, FL 32246


                                       C-3




            NAME                  PRINCIPAL BUSINESS ADDRESS            POSITION WITH DEPOSITOR
            ----              -----------------------------------  ----------------------------------
                                                             
Terry L. Rapp...............  1300 Merrill Lynch Drive, 2nd Floor  Vice President, Senior Compliance
                              Pennington, New Jersey 08534         Officer and Assistant Secretary.
Concetta M. Ruggiero........  800 Scudders Mill Road -- 3D         Senior Vice President.
                              Plainsboro, New Jersey 08536
Lori M. Salvo...............  1300 Merrill Lynch Drive, 2nd Floor  Vice President, Senior Counsel,
                              Pennington, New Jersey 08534         and Director of Compliance.
Greta Rein Ulmer............  1300 Merrill Lynch Drive, 2nd Floor  Vice President and Senior
                              Pennington, New Jersey 08534         Compliance Officer.
Kelley Woods................  4804 Deer Lake Drive East            Vice President.
                              Jacksonville, FL 32246
Connie F. Yost..............  1300 Merrill Lynch Drive, 2nd Floor  Vice President and Controller.
                              Pennington, New Jersey 08534


---------------
* Each director is elected to serve until the next annual shareholder meeting or
  until his or her successor is elected and shall have qualified.

ITEM 26. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
REGISTRANT.

     Merrill Lynch Life Insurance Company is an indirect wholly owned subsidiary
of Merrill Lynch & Co., Inc.

     A list of subsidiaries of Merrill Lynch & Co., Inc. ("ML & Co.") appears
below.

                                       C-4


                         SUBSIDIARIES OF THE REGISTRANT

     The following are subsidiaries of ML & Co. as of February 24, 2004 and the
states or jurisdictions in which they are organized. Indentation indicates the
principal parent of each subsidiary. Except as otherwise specified, in each case
ML & Co. owns, directly or indirectly, at least 99% of the voting securities of
each subsidiary. The names of particular subsidiaries have been omitted because,
considered in the aggregate as a single subsidiary, they would not constitute,
as of the end of the year covered by this report, a "significant subsidiary" as
that term is defined in Rule 1.02(w) of the Regulation S-X under the Securities
Exchange Act of 1934.



                                                                STATE OR
NAME                                                            JURISDICTION OF ENTITY
----                                                            ----------------------
                                                             
Merrill Lynch & Co., Inc. ..............................        Delaware
  Merrill Lynch, Pierce, Fenner & Smith Incorporated
     (1)................................................        Delaware
     Merrill Lynch Life Agency Inc. (2).................        Washington
     Merrill Lynch Professional Clearing Corp. (3)......        Delaware
  Merrill Lynch Capital Services, Inc. .................        Delaware
  Merrill Lynch Government Securities, Inc. ............        Delaware
     Merrill Lynch Money Markets Inc. ..................        Delaware
  Merrill Lynch Group, Inc. ............................        Delaware
     Merrill Lynch Investment Managers Group Limited
       (4)..............................................        England
       Merrill Lynch Investment Managers Holdings
          Limited.......................................        England
       Merrill Lynch Investment Managers Limited........        England
     Fund Asset Management, L.P. (5)....................        Delaware
     Merrill Lynch Investment Managers, L.P. (5)........        Delaware
       Merrill Lynch Investment Managers, LLC...........        Delaware
       Merrill Lynch Alternative Investments LLC........        Delaware
     Merrill Lynch Bank & Trust Co. ....................        New Jersey
       Financial Data Services, Inc. ...................        Florida
          ML Mortgage Holdings Inc. ....................        Delaware
     Merrill Lynch Insurance Group, Inc. ...............        Delaware
       Merrill Lynch Life Insurance Company.............        Arkansas
       ML Life Insurance Company of New York............        New York
       Roszel Advisors, LLC.............................        Delaware
     Merrill Lynch International Finance Corporation....        New York
       Merrill Lynch International Bank Limited.........        England
          Merrill Lynch Bank (Suisse) S.A. .............        Switzerland
       Merrill Lynch Group Holdings Limited.............        Ireland
          Merrill Lynch Capital Markets Bank Limited....        Ireland
     Merrill Lynch Mortgage Capital Inc. (6)............        Delaware
     Merrill Lynch Trust Company, FSB...................        Federal
     Merrill Lynch Fiduciary Services, Inc. ............        New York
     MLDP Holdings, Inc. ...............................        Delaware
       Merrill Lynch Derivatives Products AG............        Switzerland
  ML IBK Positions, Inc. ...............................        Delaware
     Merrill Lynch Capital Corporation..................        Delaware
  ML Leasing Equipment Corp. (7)........................        Delaware
  Merrill Lynch Canada Holdings Company.................        Nova Scotia
     Merrill Lynch Canada Finance Company...............        Nova Scotia
     Merrill Lynch & Co., Canada Ltd. ..................        Ontario
       Merrill Lynch Canada Inc. .......................        Canada
Merrill Lynch Bank USA..................................        Utah
  Merrill Lynch Bank USA Funding Corporation............        Delaware
  Merrill Lynch Business Financial Services Inc. .......        Delaware
  Merrill Lynch Credit Corporation......................        Delaware
     Merrill Lynch NJ Investment Corporation............        New Jersey


                                       C-5




                                                                STATE OR
NAME                                                            JURISDICTION OF ENTITY
----                                                            ----------------------
                                                             
  Merrill Lynch Utah Investment Corporation.............        Utah
  Merrill Lynch Community Development Company, LLC......        New Jersey
  Merrill Lynch Commercial Finance Corp. ...............        Delaware
Merrill Lynch International Incorporated................        Delaware
  Merrill Lynch (Australasia) Pty Limited...............        New South Wales, Australia
     Merrill Lynch Finance (Australia) Pty Limited......        Victoria, Australia
     Merrill Lynch International (Australia) Limited
       (8)..............................................        New South Wales, Australia
  Merrill Lynch International Holdings Inc. ............        Delaware
     Merrill Lynch Bank and Trust Company (Cayman)
       Limited..........................................        Cayman Islands, British West
                                                                  Indies
     Merrill Lynch Capital Markets AG...................        Switzerland
     Merrill Lynch Europe PLC...........................        England
       Merrill Lynch Holdings Limited (9)...............        England
          Merrill Lynch International (10)..............        England
       Merrill Lynch Capital Markets Espana S.A.
          S.V. .........................................        Spain
       Merrill Lynch (Singapore) Pte. Ltd. (11).........        Singapore
     Merrill Lynch South Africa (Pty) Ltd. (12).........        South Africa
     Merrill Lynch Mexico, S.A. de C.V., Casa de
       Bolsa............................................        Mexico
     Merrill Lynch Argentina S.A. ......................        Argentina
     Merrill Lynch Pierce Fenner & Smith de Argentina
       S.A.F.M. y de M..................................        Argentina
     Banco Merrill Lynch de Investimentos S.A. .........        Brazil
     Merrill Lynch S.A. ................................        Luxembourg
     Merrill Lynch Europe Ltd. .........................        Cayman Islands, British West
                                                                  Indies
     Merrill Lynch France S.A.S. .......................        France
       Merrill Lynch Capital Markets (France) S.A.S. ...        France
       Merrill Lynch, Pierce, Fenner & Smith S.A.S. ....        France
     Merrill Lynch (Asia Pacific) Limited...............        Hong Kong
       Merrill Lynch Far East Limited...................        Hong Kong
  Merrill Lynch Japan Securities Co., Ltd. .............        Japan
     Merrill Lynch Japan Finance Co., Ltd. .............        Japan


---------------
 (1) MLPF&S also conducts business as "Merrill Lynch & Co."

 (2) Similarly named affiliates and subsidiaries that engage in the sale of
     insurance and annuity products are incorporated in various other
     jurisdictions.

 (3) The preferred stock of the corporation is owned by an unaffiliated group of
     investors.

 (4) Held through several intermediate holding companies.

 (5) Princeton Services, Inc. is general partner and ML & Co. is limited
     partner.

 (6) Held through several intermediate subsidiaries.

 (7) This corporation has more than 32 direct or indirect subsidiaries operating
     in the United States and serving as either general partners or associate
     general partners of limited partnerships.

 (8) Held through an intermediate subsidiary.

 (9) Held through an intermediate subsidiary.

(10) Partially owned by another indirect subsidiary of ML & Co.

(11) Held through intermediate subsidiaries.

(12) Partially owned by another indirect subsidiary of ML & Co.

ITEM 27. NUMBER OF CONTRACTS

     The number of Contracts in force as of March 19, 2004 was 498.

                                       C-6


ITEM 28. INDEMNIFICATION

     The following provisions regarding the Indemnification of Directors and
Officers of the Registrant are applicable:

AMENDED AND RESTATED BY-LAWS OF MERRILL LYNCH LIFE INSURANCE COMPANY, ARTICLE VI

SECTIONS 1, 2, 3 AND 4 -- INDEMNIFICATION OF DIRECTORS, OFFICERS, EMPLOYEES AND
INCORPORATORS

SECTION 1.  ACTIONS OTHER THAN BY OR IN THE RIGHT OF THE CORPORATION. The
Corporation shall indemnify any person who was or is a party or is threatened to
be made a party to any threatened, pending or completed action, suit or
proceeding, whether civil, criminal, administrative or investigative (other than
an action by or in the right of the Corporation) by reason of the fact that he
is or was a director, officer or employee of the Corporation, against expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement
actually and reasonably incurred by him in connection with such action, suit or
proceeding if he acted in good faith and in a manner he reasonably believed to
be in or not opposed to the best interests of the Corporation, and, with respect
to any criminal action or proceeding, had no reasonable cause to believe his
conduct was unlawful. The termination of any action, suit or proceeding by
judgment, order, settlement, conviction, or upon a plea of nolo contendere or
its equivalent, shall not, of itself, create a presumption that the person did
not act in good faith and in a manner which he reasonably believed to be in or
not opposed to the best interests of the Corporation, and, with respect to any
criminal action or proceeding, had reasonable cause to believe that his conduct
was unlawful.

SECTION 2.  ACTIONS BY OR IN THE RIGHT OF THE CORPORATION. The Corporation shall
indemnify any person who was or is a party or is threatened to be made a party
to any threatened, pending or completed action or suit by or in the right of the
Corporation to procure a judgment in its favor by reason of the fact that he is
or was a director, officer or employee of the Corporation, against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
best interests of the Corporation and except that no indemnification shall be
made in respect of any claim, issue or matter as to which such person shall have
been adjudged to be liable to the Corporation unless and only to the extent that
the Court of Chancery or the Court in which such action or suit was brought
shall determine upon application that, despite the adjudication of liability but
in view of all the circumstances of the case, such person is fairly and
reasonably entitled to indemnity for such expenses which the Court of Chancery
or such other Court shall deem proper.

SECTION 3.  RIGHT TO INDEMNIFICATION. To the extent that a director, officer or
employee of the Corporation has been successful on the merits or otherwise in
defense of any action, suit or proceeding referred to in Sections 1 and 2 of
this Article, or in defense of any claim, issue or matter therein, he shall be
indemnified against expenses (including attorneys' fees) actually and reasonably
incurred by him in connection therewith.

SECTION 4.  DETERMINATION OF RIGHT TO INDEMNIFICATION. Any indemnification under
Sections 1 and 2 of this Article (unless ordered by a Court) shall be made by
the Corporation only as authorized in the specific case upon a determination
that indemnification of the director, officer, or employee is proper in the
circumstances because he has met the applicable standard of conduct set forth in
Sections 1 and 2 of this Article. Such determination shall be made (i) by the
board of directors by a majority vote of a quorum consisting of directors who
were not parties to such action, suit or proceeding, or (ii) if such a quorum is
not obtainable, or, even if obtainable, a quorum of disinterested directors so
directs, by independent legal counsel in a written opinion, or (iii) by the
stockholders.

BY-LAWS OF MERRILL LYNCH & CO., INC.,

SECTION 2 -- INDEMNIFICATION BY CORPORATION

     Any persons serving as an officer, director or trustee of a corporation,
trust, or other enterprise, including the Registrant, at the request of Merrill
Lynch are entitled to indemnification from Merrill Lynch, to the fullest extent
authorized or permitted by law, for liabilities with respect to actions taken or
omitted by such

                                       C-7


persons in any capacity in which such persons serve Merrill Lynch or such other
corporation, trust, or other enterprise. Any action initiated by any such person
for which indemnification is provided shall be approved by the Board of
Directors of Merrill Lynch prior to such initiation.

OTHER INDEMNIFICATION

     There is no indemnification of the principal underwriter, Merrill Lynch,
Pierce, Fenner & Smith Incorporated, with respect to the Contract.

     The indemnity agreement between Merrill Lynch Life Insurance Company
("Merrill Lynch Life") and its affiliate Merrill Lynch Life Agency Inc.
("MLLA"), with respect to MLLA's general agency responsibilities on behalf of
Merrill Lynch Life and the Contract, provides:

        Merrill Lynch Life will indemnify and hold harmless MLLA and all persons
        associated with MLLA as such term is defined in Section 3(a) (21) of the
        Securities Exchange Act of 1934 against all claims, losses, liabilities
        and expenses, to include reasonable attorneys' fees, arising out of the
        sale by MLLA of insurance products under the above-referenced Agreement,
        provided that Merrill Lynch Life shall not be bound to indemnify or hold
        harmless MLLA or its associated persons for claims, losses, liabilities
        and expenses arising directly out of the willful misconduct or
        negligence of MLLA or its associated persons.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
Registration pursuant to the foregoing provisions or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue. There is no indemnification of the principal underwriter, Merrill
Lynch, Pierce, Fenner & Smith Incorporated, with respect to the Contract.

ITEM 29. PRINCIPAL UNDERWRITERS

     (a) Merrill Lynch, Pierce, Fenner & Smith Incorporated also acts as
principal underwriter for the following additional funds: CBA Money Fund; CMA
Government Securities Fund; CMA Money Fund; CMA Tax-Exempt Fund; CMA Treasury
Fund; CMA Multi-State Municipal Series Trust; WCMA Money Fund; WCMA Government
Securities Fund; WCMA Tax-Exempt Fund; WCMA Treasury Fund; The Merrill Lynch
Fund of Stripped ("Zero") U.S. Treasury Securities; The Fund of Stripped
("Zero") U.S. Treasury Securities; Merrill Lynch Trust for Government
Securities; MLIG Variable Insurance Trust; Municipal Income Fund; Municipal
Investment Trust Fund; Defined Asset Funds; Corporate Income Fund; Government
Securities Income Fund; Equity Investor Fund; and Preferred Income Strategies
Fund, Inc.

     Merrill Lynch, Pierce, Fenner & Smith Incorporated also acts as principal
underwriter for the following additional accounts: ML of New York Variable
Annuity Separate Account A; ML of New York Variable Annuity Separate Account B;
ML of New York Variable Annuity Separate Account C; ML of New York Variable
Annuity Separate Account D; Merrill Lynch Variable Life Separate Account;
Merrill Lynch Life Variable Life Separate Account II; Merrill Lynch Life
Variable Annuity Separate Account; Merrill Lynch Life Variable Annuity Separate
Account A; Merrill Lynch Life Variable Annuity Separate Account B; Merrill Lynch
Life Variable Annuity Separate Account D; ML of New York Variable Life Separate
Account; ML of New York Variable Life Separate Account II and ML of New York
Variable Annuity Separate Account.

                                       C-8


     (b) The directors, president, treasurer and executive vice presidents of
Merrill Lynch, Pierce, Fenner & Smith Incorporated are as follows:



   NAME AND PRINCIPAL
    BUSINESS ADDRESS             POSITIONS AND OFFICES WITH UNDERWRITER
   ------------------            --------------------------------------
                        
Candace E. Browning        Director and Senior Vice President
Gregory J. Fleming         Director and Executive Vice President
James P. Gorman            Director, Chairman of the Board and Chief Executive
                             Officer
Do Woo Kim                 Director and Executive Vice President
Carlos M. Morales          Director and Senior Vice President
Rosemary T. Berkery        Executive Vice President
Ahmass L. Fakahany         Executive Vice President
Allen G. Braithwaite, III  Treasurer


---------------
    Business address for all persons listed: 4 World Financial Center, New York,
NY 10080.

     (c) Not applicable

ITEM 30. LOCATION OF ACCOUNTS AND RECORDS

     All accounts, books, and records required to be maintained by Section 31(a)
of the 1940 Act and the rules promulgated thereunder are maintained by the
depositor at the principal executive offices at 1300 Merrill Lynch Drive, 2nd
Floor, Pennington, New Jersey 08534 and at the Service Center at 4804 Deer Lake
Drive East, Jacksonville, Florida 32246.

ITEM 31. NOT APPLICABLE

ITEM 32. UNDERTAKINGS AND REPRESENTATIONS

     (a) Registrant undertakes to file a post-effective amendment to the
Registrant Statement as frequently as is necessary to ensure that the audited
financial statements in the Registration Statement are never more than 16 months
old for so long as payments under the variable annuity contracts may be
accepted.

     (b) Registrant undertakes to include either (1) as part of any application
to purchase a contract offered by the prospectus, a space that an applicant can
check to request a statement of additional information, or (2) a postcard or
similar written communications affixed to or included in the prospectus that the
applicant can remove to send for a statement of additional information.

     (c) Registrant undertakes to deliver any statement of additional
information and any financial statements required to be made available under
this Form promptly upon written or oral request.

     (d) Merrill Lynch Life Insurance Company hereby represents that the fees
and charges deducted under the Contract, in the aggregate, are reasonable in
relation to the services rendered, the expenses expected to be incurred, and the
risks assumed by Merrill Lynch Life Insurance Company.

     (e) Registrant hereby represents that it is relying on the American Council
of Life Insurance (avail. Nov. 28, 1998) no-action letter with respect to
Contracts used in connection with retirement plans meeting the requirements of
Section 403(b) of the Internal Revenue Code, and represents further that it will
comply with the provisions of paragraphs (1) through (4) set forth in that
no-action letter.

                                       C-9


                                   SIGNATURES


     As required by the Securities Act of 1933 and the Investment Company Act of
1940, the Registrant, Merrill Lynch Life Variable Annuity Separate Account C,
certifies that this Post-Effective Amendment meets all the requirements for
effectiveness under paragraph (b) of Rule 485, and accordingly, has caused this
Amendment to be signed on its behalf, in the Borough of Pennington, State of New
Jersey, on this 18th day of May, 2004.


                                           Merrill Lynch Life Variable
                                           Annuity
                                           Separate Account C
                                                   (Registrant)


                                            

Attest: /s/ EDWARD W. DIFFIN, JR.              By: /s/ BARRY G. SKOLNICK
       --------------------------------------  -----------------------------------------
       Edward W. Diffin, Jr.                       Barry G. Skolnick
       Vice President and Senior Counsel           Senior Vice President and General Counsel


                                           Merrill Lynch Life Insurance
                                           Company
                                                    (Depositor)


                                            

Attest: /s/ EDWARD W. DIFFIN, JR.              By: /s/ BARRY G. SKOLNICK
       --------------------------------------  -----------------------------------------
       Edward W. Diffin, Jr.                       Barry G. Skolnick
       Vice President and Senior Counsel           Senior Vice President and General Counsel



     As required by the Securities Act of 1933, this Post-Effective Amendment
No. 3 to the Registration Statement has been signed below by the following
persons in the capacities indicated on May 18, 2004.




                  SIGNATURE                                        TITLE
                  ---------                                        -----
                                            

                      *                        Director, Senior Vice President, and Chief
---------------------------------------------    Actuary
              Deborah J. Adler

                      *                        Director and Chairman of the Board
---------------------------------------------
             H. McIntyre Gardner

                      *                        Director and Senior Vice President
---------------------------------------------
            Christopher J. Grady

                      *                        Director, Senior Vice President, Chief
---------------------------------------------    Financial Officer, and Treasurer
              Joseph E. Justice

                      *                        Director, President and Chief Executive
---------------------------------------------    Officer
             Nikos K. Kardassis

         *By: /s/ BARRY G. SKOLNICK            In his own capacity as Director, Senior Vice
---------------------------------------------    President, and General Counsel, and as
              Barry G. Skolnick                  Attorney-In-Fact


                                       C-10


                                  EXHIBIT LIST


      
     (10) (a)  Written Consent of Sutherland Asbill & Brennan LLP.
          (b)  Written Consent of Deloitte & Touche LLP, independent
                auditors.
          (c)  Written Consent of Barry G. Skolnick, Esq.


                                       C-11