e10vk

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

ML LIFE INSURANCE COMPANY OF NEW YORK
(Exact name of Registrant as specified in its charter)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. [ ] Yes [X] No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act. [ ] Yes [X] No

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. [X] Yes [ ] No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [ X ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.

Indicated by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). [ ] Yes [X] No

State the aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such common equity, as of the last business day of the registrant’s most recently completed second fiscal quarter: Not applicable.

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date.

REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTION I(1)(a) AND (b) OF FORM 10-K AND IS THEREFORE FILING THIS FORM WITH THE REDUCED DISCLOSURE FORMAT.

Item 1. Business

ML Life Insurance Company of New York (the “Registrant” or “ML of New York”) is engaged in the sale of annuity products. The Registrant is a stock life insurance company organized under the laws of the State of New York on November 28, 1973. The Registrant is currently subject to primary regulation by the New York State Insurance Department. The Registrant is a direct wholly owned subsidiary of Merrill Lynch Insurance Group (“MLIG”). MLIG is an indirect wholly owned subsidiary of Merrill Lynch & Co., Inc. (“Merrill Lynch & Co.”), a corporation whose common stock is traded on the New York Stock Exchange.

Information pertaining to contract owner deposits, contract owner account balances, and capital contributions can be found in the Registrant’s financial statements which are contained herein.

The Registrant is currently licensed to conduct business in nine states. It currently markets its annuity products only in the state of New York. During 2006, annuity sales were made principally in New York (98%, as measured by total contract owner deposits).

The Registrant’s annuity products are sold by licensed agents affiliated with Merrill Lynch Life Agency, Inc. (“MLLA”), a wholly owned subsidiary of Merrill Lynch, Pierce, Fenner & Smith Incorporated (“MLPF&S”), pursuant to a general agency agreement by and between the Registrant and MLLA. At December 31, 2006, approximately 1,259 agents of MLLA were authorized to act for the Registrant.

The Registrant makes available, free of charge, annual reports on Form 10-K and quarterly reports on Form 10-Q. This information is available through the Subsidiary Financials section of the Merrill Lynch & Co. Investor Relations website at www.ir.ml.com. These reports are available through the website as soon as reasonably practicable after the Registrant electronically files such material with, or furnishes it to, the Securities and Exchange Commission.

Item 1A. Risk Factors

Risk Factors that Could Affect ML of New York

In the course of conducting its business operations, ML of New York could be exposed to a variety of risks that are inherent to the insurance industry. A summary of some of the significant risks that could affect ML of New York’s financial condition and results of operations is included below. Some of these risks are managed in accordance with established risk management policies and procedures.

Competitive Environment

Industry Trends Could Adversely Affect Financial Results

ML of New York continues to be influenced by a variety of trends that affect the insurance industry. The product development and product life-cycles have shortened in many product segments, leading to more intense competition with respect to product features and benefits. Larger companies have the ability to invest in brand equity, product development and risk management, which are among the fundamentals for sustained profitable growth in the life insurance industry. In addition, several of the industry’s products can be quite homogeneous and subject to intense price competition, and sufficient scale, financial strength and flexibility are becoming prerequisites for sustainable growth in the life insurance industry. Larger market participants tend to have the capacity to invest in additional distribution capability and the information technology needed to offer the superior customer service demanded by an increasingly sophisticated industry client base.

Competitive Factors May Adversely Affect Market Share and Financial Results

ML of New York is subject to intense competition. Management believes that this competition is based on a number of factors, including service, product features and benefits, scale, price, financial strength, claims-paying ratings, credit ratings, e-business capabilities and name recognition. ML of New York competes with a large number of other insurers for insurance products, as well as non-insurance financial services companies for investment products. Some of these companies offer a broader array of products, have more competitive pricing or, with respect to other insurers, have higher claims paying ability ratings. Some may also have greater financial resources with which to compete.

Regulatory and Legislative Risks

The Insurance Industry is Heavily Regulated, and Changes in Regulation May Adversely Affect Financial Results

The life insurance industry is regulated at the state level, with some products also subject to federal regulation. Various federal and state securities regulators and self-regulatory organizations (including the Securities and Exchange Commission, New York Stock Exchange, and the NASD, Inc.), as well as industry participants continued to review and, in many cases, adopt changes to their established rules and policies in areas such as corporate governance, mutual fund trading, mutual fund and variable annuity distribution practices, disclosure practices and auditor independence.

ML of New York is subject to a wide variety of insurance and other laws and regulations. As life insurers introduce new and often more complex products, regulators refine capital requirements and introduce new reserving standards for the life insurance industry. Regulations recently adopted or currently under review can potentially impact the reserving/capital requirements and marketing/sales practices for certain products, particularly variable annuities and the optional guaranteed benefits offered with these products.

Compliance with applicable laws and regulations is time consuming and personnel-intensive, and changes in these laws and regulations may materially increase ML of New York’s direct and indirect compliance and other expenses of doing business, thus having a material adverse effect on financial results.

Changes in Tax Legislation Could Make Certain Products Less Attractive to Consumers

Changes in tax laws could make variable annuities less attractive to consumers. For example, enacted reductions in the federal income tax that individual investors are required to pay on dividends and capital gains on stocks and mutual funds provide an incentive for some customers and potential customers to shift assets into mutual funds, and away from variable annuity products. These enacted tax rate reductions may impact the relative attractiveness of annuities as compared to stocks and mutual funds.

ML of New York cannot predict whether any other legislation will be enacted, what the specific terms of any such legislation will be or how, if at all, this legislation or any other legislation could have a material adverse effect on financial condition and results of operations.

Market Risk

Volatility in Equity Markets May Adversely Affect Sales of Variable Annuity Products and Financial Results

Significant downturns and volatility in equity markets may have an adverse effect on ML of New York’s financial results.

Market downturns and volatility may discourage purchases of variable annuities which are generally correlated to the performance of the equity markets and may cause existing customers to withdraw or reduce investments in those products. In addition, since asset-based fees collected on inforce variable contracts represent a significant source of revenue, ML of New York’s financial condition will be impacted by fluctuations in investment performance of equity-based separate accounts assets.

ML of New York also provides certain guaranteed benefits within its variable annuity products that protect policyholders against significant downturns in the equity markets. These guaranteed benefits may be more costly than expected in volatile or declining equity market conditions, causing ML of New York to increase liabilities for future policy benefits and negatively affecting financial results.

Credit Risk

Impairment in the Value of the Investment Portfolio May Adversely Affect Financial Results

ML of New York is subject to the risk that the issuers of the securities owned may default on principal and interest payments owed. The occurrence of a major economic downturn, acts of corporate malfeasance or other events that adversely affect the issuers of these securities could cause the value of the portfolio to decline and/or the default rate to increase. A ratings downgrade affecting particular issuers or securities could also have a similar effect. With recent downgrades, as well as economic uncertainty and increasing interest rates, credit quality of issuers could be adversely affected. Any event reducing the value of these securities other than on a temporary basis could have a material adverse effect on ML of New York’s financial results.

Interest Rate Risk

Changes in Market Interest Rates May Adversely Affect Financial Results

ML of New York’s fixed life and annuity products are exposed to the risk that changes in interest rates will reduce the spread, or the difference between the amounts that it is required to pay under fixed contracts and the rate of return it is able to earn on invested assets intended to support obligations under the contracts. Spread is a key component of net earnings. A low level of short-term and long-term interest rates can have a negative impact on the demand for and the profitability of spread-based products such as fixed annuities. In addition, continued low interest rates could put pressure on interest spreads on existing blocks of business as declining investment portfolio yields may draw closer to minimum crediting rate guarantees on certain products.

As interest rates decrease or remain at low levels, ML of New York may be forced to reinvest proceeds from investments that have matured or have been prepaid or sold at lower yields, reducing its investment margin. Moreover, borrowers may prepay or redeem certain investments in the investment portfolio with greater frequency in order to borrow at lower market rates, which exacerbates this risk. Lowering interest crediting rates can help offset decreases in investment margins on some products. However, ML of New York’s ability to lower these rates could be limited by competition or contractually guaranteed minimum rates and may not match the timing or magnitude of changes in asset yields. As a result, the spread could decrease or potentially become negative. A decline in market interest rates could also reduce the return on investments that do not support specific policy obligations. Accordingly, declining interest rates may materially adversely affect financial results.

Increases in market interest rates could also negatively affect net earnings. Surrenders and withdrawals may tend to increase as policyholders seek investments with higher perceived returns as interest rates rise. This process may result in cash outflows requiring sales of invested assets at a time when the prices of those assets are adversely affected by the increase in market interest rates, which may result in net realized investment losses. An increase in market interest rates could also have a material adverse effect on the value of ML of New York’s investment portfolio, by decreasing the fair values of the fixed income securities that comprise a substantial majority of the investment portfolio.

Liquidity Risk

ML of New York’s Business and Financial Results May be Adversely Impacted by an Inability to Sell Assets to Meet Maturing Obligations.

ML of New York could be exposed to liquidity risk, which is the potential inability to sell assets that can be quickly converted into cash obligations. ML of New York’s liquidity may be impaired due to circumstances that it may be unable to control, such as general market disruptions or an operational problem. ML of New York’s ability to sell assets may also be impaired if other market participants are seeking to sell similar assets at the same time. The inability of ML of New York to sell assets to meet maturing obligations, a negative change in its credit ratings, or regulatory capital restrictions, may have a negative effect on financial results.

Reserving Assumptions for Guaranteed Benefits

Differences between Actual Experience and Reserving Assumptions May Adversely Affect Financial Results

ML of New York’s earnings significantly depend upon the extent to which actual experience is consistent with the assumptions used in setting prices for variable annuity products and establishing liabilities for guaranteed benefits. Liabilities for guaranteed benefits are established based on estimates. Principal assumptions used in the establishment of these liabilities are mortality, surrender rates and returns on Separate Accounts assets. These estimates and assumptions are influenced by historical experience, current developments and anticipated market trends. To the extent that actual experience is less favorable than the underlying assumptions used in establishing such liabilities, ML of New York could be required to increase these liabilities.

Due to the nature of the underlying risks and the high degree of uncertainty associated with the determination of liabilities for guaranteed benefits, ML of New York cannot determine precisely the amounts which will ultimately be paid to settle these liabilities. Such amounts may vary from the estimated amounts, particularly when those payments may not occur until well into the future. ML of New York evaluates these liabilities periodically based on changes in the assumptions used to establish the liabilities, as well as actual experience. ML of New York charges or credits changes in these liabilities to expenses in the period established or re-estimated. If the liabilities originally established for guaranteed benefit payments prove inadequate, then these liabilities must be increased. Such increases could negatively affect earnings and have an adverse effect on ML of New York’s financial results.

Operational Risk

ML of New York May Incur Losses From Inadequate or Failed Internal Processes, People and Systems or From External Events.

ML of New York may incur losses arising from its exposure to operational risk. Insurance companies, including ML of New York, are exposed to the risk of loss resulting from inadequate or failed internal processes, people and systems or from external events. Such operational risks may include, for example, exposure to natural or man-made disasters, mistakes made in the confirmation or settlement of transactions or from improper recording, evaluating or accounting for transactions. ML of New York could suffer financial loss, disruption of its business, liability to clients, regulatory intervention or reputational damage, which would affect its business and financial condition.

Litigation Risk

Legal Proceedings Could Adversely Affect ML of New York’s Operating Results and Financial Condition for a Particular Period and Impact its Credit Ratings.

ML of New York may be named as a defendant in legal actions including arbitrations, class actions, and other litigation arising in connection with its insurance business activities. These legal actions can include claims for substantial compensatory and/or punitive damages or claims for indeterminate amounts of damages. In accordance with Statement of Financial Accounting Standards (“SFAS”) No. 5, Accounting for Contingencies, ML of New York will accrue a liability when it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. In view of the inherent difficulty of predicting the outcome of such matters, particularly in cases in which claimants seek substantial or indeterminate damages, ML of New York

would not be able to predict what the eventual loss or range of loss related to such matters could be, which may be material to its financial results or cash flows for any particular period and may impact its credit ratings.

Item 1B. Unresolved Staff Comments

Not Applicable.

Item 2. Properties

The Registrant’s home office is located at 222 Broadway, 2nd Floor, New York, New York. This office space is leased from MLPF&S. In addition, personnel performing services for the Registrant pursuant to its Management Services Agreement operate in MLIG office space. MLIG occupies certain office space in Pennington, New Jersey through Merrill Lynch & Co. An allocable share of the cost of each of these premises is paid by the Registrant through the service agreement with MLIG. Merrill Lynch Insurance Group Services, Inc. (“MLIGS”), an affiliate of MLIG, owns office space in Jacksonville, Florida.

Item 3. Legal Proceedings

There is no material pending litigation to which the Registrant is a party or of which any of its property is the subject, and there are no legal proceedings contemplated by any governmental authorities against the Registrant of which it has any knowledge.

Item 4. Submission of Matters to a Vote of Security Holders

Information called for by this item is omitted pursuant to General Instruction I. of Form 10-K.

PART II

Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

(a) The Registrant is a wholly owned subsidiary of MLIG, which is an indirect wholly owned subsidiary of Merrill Lynch & Co. MLIG is the sole record holder of Registrant’s shares. Therefore, there is no public trading market for Registrant’s common stock.

During 2006 the Registrant paid an ordinary dividend of $4,110,704. During 2005 the Registrant did not pay a dividend. No other cash dividends have been declared on Registrant’s common stock at any time during the two most recent fiscal years. Under laws applicable to insurance companies domiciled in the State of New York, notice of intention to declare a dividend must be filed with the New York Superintendent of Insurance who may disallow the payment. See Note 10 to the Registrant’s Financial Statements.

(b) Not applicable.

Item 6. Selected Financial Data

Information called for by this item is omitted pursuant to General Instruction I. of Form 10-K.

Item 7. Management’s Narrative Analysis of Results of Operations

This Management’s Narrative Analysis of Results of Operations should be read in conjunction with the Financial Statements and Notes to Financial Statements included herein.

Forward Looking Statements

Certain statements contained in this Report may be considered forward-looking, including statements about management expectations, strategic objectives, business prospects, anticipated financial performance, and other similar matters. These forward-looking statements are not statements of historical fact and represent only management’s beliefs regarding future events, which are inherently uncertain. There are a variety of factors,

many of which are beyond ML of New York’s control, which affect its operations, performance, business strategy, and results and could cause its actual results and experience to differ materially from the expectations and objectives expressed in any forward-looking statements. These factors include, but are not limited to, actions and initiatives taken by current and potential competitors, general economic conditions, the effects of current, pending and future legislation, regulation and regulatory actions, and the other risks and uncertainties detailed in this report. See Risk Factors that Could Affect ML of New York. Accordingly, readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the dates on which they are made. ML of New York does not undertake to update forward-looking statements to reflect the impact of circumstances or events that arise after the dates the forward-looking statements are made. The reader should, however, consult any further disclosures ML of New York may make in future filings of its Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.

Business Overview

ML of New York conducts its business primarily in the annuity markets and to a lesser extent in the life insurance markets of the financial services industry. These markets are highly regulated with particular emphasis on company solvency and sales practice monitoring. Demographically, the population is aging and there is a growing number of individuals preparing for retirement, which favors life insurance and annuity products. ML of New York currently offers the following guaranteed benefits within its variable annuity product suite: guaranteed minimum death benefits (GMDB’s), guaranteed minimum income benefits (GMIB’s) and guaranteed minimum withdrawal benefits (GMWB’s). ML of New York believes that the demand for retirement products containing guarantee features will continue to increase in the future. ML of New York believes it is well positioned to continue meeting these demands for guaranteed benefits.

Life Insurance Strategy

During the first quarter 2005, ML of New York transitioned the policy administration of its inforce life insurance contracts to an unaffiliated third party service provider. ML of New York remains committed to the delivery of high quality services for all life insurance contracts inforce .

During 2003, ML of New York discontinued manufacturing variable life insurance products. As a result, Merrill Lynch Life currently does not manufacture, market, or issue life insurance products.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the reported amounts of revenues and expenses. Estimates, by their nature, are based on judgment and available information. Therefore, actual results could differ and could have a material impact on the Financial Statements, and it is possible that such changes could occur in the near term.

ML of New York’s critical accounting policies and estimates are discussed below. See Note 1 to the Financial Statements for additional information regarding accounting policies.

Valuation of Fixed Maturity and Equity Securities

ML of New York’s principal investments are available-for-sale fixed maturity and equity securities as defined by SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities. The fair value of publicly traded fixed maturity and equity securities are based on independently quoted market prices. For non-publicly traded fixed maturity and equity securities, ML of New York utilizes pricing services and broker quotes to determine fair value. Since significant judgment is required for the valuation of non-publicly traded securities, the estimated fair value of these securities may differ from amounts realized upon an immediate sale. At December 31, 2006 and December 31, 2005, approximately, $19.7 million (or 15%) and $27.2 million (or 17%), respectively, of ML of New York’s fixed maturity and equity securities portfolio consisted of non-publicly traded securities.

Changes in the fair value of fixed maturity and equity securities are reported as a component of accumulated other comprehensive loss, net of taxes on the Balance Sheets and are not reflected in the Statements of Earnings until a sale transaction occurs or when declines in fair value are deemed other-than-temporary.

Other-Than-Temporary Impairment Losses on Investments

ML of New York regularly reviews each investment in its fixed maturity and equity securities portfolio to evaluate the necessity of recording impairment losses for other-than-temporary (“OTT”) declines in the fair value of investments. Management makes this determination through a series of discussions with ML of New York’s portfolio managers and credit analysts, information obtained from external sources (i.e. company announcements, ratings agency announcements, or news wire services) and ML of New York’s 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. The factors that may give rise to a potential OTT impairment include, but are not limited to, i) certain credit-related events such as default of principal or interest payments by the issuer, ii) bankruptcy of issuer, iii) certain security restructurings, and iv) fair market value less than amortized cost for an extended period of time. In the absence of a readily ascertainable market value, the estimated fair value on these securities represents management’s best estimate and is based on comparable securities and other assumptions as appropriate. Management bases this determination on the most recent information available. OTT impairment losses result in a permanent reduction of the cost basis of the investment. ML of New York did not incur realized investment losses due to OTT declines in fair value for the years ended December 31, 2006, 2005 and 2004.

Deferred Policy Acquisition Costs for Variable Annuities and Variable Life Insurance

The costs of acquiring business, principally commissions, certain expenses related to policy issuance, and certain variable sales expenses that relate to and vary with the production of new and renewal business, are deferred and amortized in accordance with SFAS No. 97, Accounting and Reporting by Insurance Enterprises for Certain Long-Duration Contracts and for Realized Gains and Losses from the Sale of Investments. Deferred policy acquisition costs (“DAC”) are subject to recoverability testing at the time of policy issuance and loss recognition testing at the end of each reporting period. At December 31, 2006, variable annuities and variable life insurance accounted for $16.1 million (or 71%) and $6.4 million (or 29%), respectively, of ML of New York’s DAC asset. At December 31, 2005, variable annuities and variable life insurance accounted for $15.4 million (or 67%) and $7.6 million (or 33%), respectively, of ML of New York’s DAC asset.

DAC for variable annuities is amortized with interest over the anticipated lives of the insurance contracts in relation to the present values of estimated future gross profits from asset-based fees, contract fees, and surrender charges, less provisions for guaranteed death and living benefit expenses, policy maintenance expenses, and non-capitalized commissions.

DAC for variable life insurance is amortized with interest over the anticipated lives of the insurance contracts in relation to the present values of estimated future gross profits from fees related to contract loans, asset-based fees, and cost of insurance charges, less claims (net of reinsurance), cost of mortality reinsurance, policy maintenance expenses, and non-capitalized commissions.

The most significant assumptions involved in the estimation of future gross profits are future net separate accounts performance, surrender rates and mortality rates. For variable annuities, ML of New York generally establishes a long-term rate of net separate accounts growth. If returns over a determined historical period differ from the long-term assumption, returns for future determined periods are calculated so that the long-term assumption is achieved. The result is that the long-term rate is assumed to be realized over a period of approximately ten years. However, the long-term rate may be adjusted if expectations change. This method for projecting market returns is known as reversion to the mean, a standard industry practice. ML of New York adopted this methodology in 2004. For variable life insurance, ML of New York generally assumes a level long-term rate of net variable life separate accounts growth for all future years and the long-term rate may be adjusted if expectations change. Additionally, ML of New York may modify the rate of net separate accounts growth over the short term to reflect near-term expectations of the economy and financial market performance in which separate accounts assets are invested. Surrender and mortality rates for all variable contracts are based on historical experience and a projection of future experience.

Future gross profit estimates are subject to periodic evaluation with necessary revisions applied against amortization to date. The impact of revisions and assumptions to estimates on cumulative amortization is recorded as a charge or benefit to current operations, commonly referred to as “unlocking”. Changes in assumptions can have a significant impact on the amount of DAC reported and their related amortization patterns. In general, increases in the estimated separate accounts return and decreases in surrender or mortality assumptions increase the expected future profitability of the underlying business and may lower the rate of DAC amortization. Conversely, decreases in the estimated separate accounts returns and increases in surrender or mortality assumptions reduce the expected future profitability of the underlying business and may increase the rate of DAC amortization. For the years ended December 31, 2006, 2005 and 2004 the favorable (unfavorable) impact on pretax earnings related to DAC unlocking was $0.9 million, ($3.2) million and $3.0 million respectively. See Note 4 to the Financial Statements for a further discussion of period-to-period differences in DAC unlocking.

Policyholder Liabilities

ML of New York establishes liabilities for amounts payable on its life and annuity contracts based on methods and underlying assumptions in accordance with SFAS 60, Accounting and Reporting by Insurance Enterprises, SFAS 97, Accounting and Reporting by Insurance Enterprises for Certain Long-Duration Contracts and for Realized Gains and Losses from the Sale of Investments, and Statement of Position (“SOP”) 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts and applicable actuarial standards.

ML of New York’s liability for policyholder account balances represents the contract value that has accrued to the benefit of the policyholder as of the balance sheet date. The liability is generally equal to the accumulated account deposits plus interest credited less policyholders’ withdrawals and other charges assessed against the account balance. Policyholder account balances at December 31, 2006 and 2005 were $152.8 million and $168.9 million, respectively.

Future policy benefits are actuarially determined reserves, which are calculated to meet future obligations and are generally payable over an extended period of time. Principal assumptions used in the establishment of liabilities for future policy benefits are mortality, surrender rates, policy expenses, investment yields and inflation. These estimates and assumptions are influenced by historical experience, current developments and anticipated market trends. At December 31, 2006 and 2005, future policy benefits were $22.3 million and $22.5 million, respectively. Included within future policy benefits are liabilities for GMDB and GMIB provisions contained in the variable products that ML of New York issues. ML of New York regularly evaluates the assumptions used to establish these liabilities, as well as actual experience and adjusts the GMDB and/or GMIB liability balances with a related charge or credit to earnings (“unlocking”), if actual experience or evidence suggests that the assumptions should be revised. For the years ended December 31, 2006 and 2005 the favorable impact on pre-tax earnings related to GMDB and GMIB liability unlocking was $0.5 million and $0.2 million respectively. There was no unlocking during 2004. See Note 6 to the Financial Statements for a further discussion of GMDB and GMIB liabilities.

Federal Income Taxes

ML of New York uses the asset and liability method in providing income taxes on all transactions that have been recognized in the financial statements. The asset and liability method requires that deferred taxes be adjusted to reflect the tax rates at which future taxable amounts will be settled or realized. ML of New York provides for federal income taxes based on amounts it believes it will ultimately owe. Inherent in the provision for federal income taxes are estimates regarding the realization of certain tax deductions and credits.

Specific estimates include the realization of dividend-received deductions (“DRD”) and foreign tax credits (“FTC”). A portion of ML of New York’s investment income related to separate accounts business qualifies for the DRD and FTC. Information necessary to calculate these tax adjustments is typically not available until the following year. However, within the current year’s provision, management makes estimates regarding the future tax deductibility of these items. These estimates are primarily based on recent historic experience.

During 2006, 2005 and 2004, ML of New York reduced its provision for federal income taxes by $0.4 million, $0.8 million and $0.6 million, respectively, due to DRD and FTC adjustments.

Recent Developments

Accounting Pronouncements

In February 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities. SFAS No. 159 provides a fair value option election that allows companies to irrevocably elect fair value as the initial and subsequent measurement attribute for certain financial assets and liabilities, with changes in fair value recognized in earnings as they occur. SFAS No. 159 permits the fair value option election on an instrument by instrument basis at initial recognition of an asset or liability or upon an event that gives rise to a new basis of accounting for that instrument. SFAS No. 159 is effective as of the beginning of an entity’s first fiscal year that begins after November 15, 2007. Early adoption is permitted as of the beginning of a fiscal year that begins on or before November 15, 2007 provided that the entity makes that choice in the first 120 days of that fiscal year, has not yet issued financial statements for any interim period of the fiscal year of adoption, and also elects to apply the provisions of Statement No. 157, Fair Value Measurements (“SFAS No. 157”). ML of New York intends to early adopt SFAS No. 159 as of the first quarter of fiscal 2007. The adoption is not expected to have a material impact on the ML of New York’s Financial Statements.

On January 1, 2007 ML of New York adopted Statement of Position (“SOP”) 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection With Modifications or Exchanges of Insurance Contracts. SOP 05-1 provides guidance on accounting by insurance enterprises for deferred acquisition costs on internal replacements of insurance and investment contracts other than those specifically described in SFAS No. 97. SOP 05-1 defines an internal replacement as a modification in product benefits, features, rights, or coverages that occurs by the exchange of a contract for a new contract, or by amendment, endorsement, or rider to a contract, or by the election of a feature or coverage within a contract. Since ML of New York’s practice of accounting for deferred acquisition costs, in connection with modifications or exchanges, substantially meets the provisions prescribed within SOP 05-1, the adoption of SOP 05-1 did not have a material impact on ML of New York’s Financial Statements.

As of December 31, 2006 ML of New York adopted Staff Accounting Bulletin (“SAB”) No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements. The interpretations in the SAB provide the Staff’s views regarding the process of quantifying financial statement misstatements. Specifically, the SEC staff believes that registrants must quantify the impact on current period financial statements of correcting all misstatements, including both those occurring in the current period and the effect of reversing those that have accumulated from prior periods. Since ML of New York’s method for quantifying financial statement misstatements already considers those occurring in the current period and the effect of reversing those that have accumulated from prior periods, the adoption of the SAB did not have an impact on ML of New York’s Financial Statements.

In September 2006, the FASB issued SFAS No. 157 Fair Value Measurements. SFAS No. 157 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles and expands disclosures about fair value measurements. SFAS No. 157 is effective for Financial Statements issued for fiscal years beginning after November 15, 2007 with early adoption permitted. ML of New York intends to early adopt SFAS No. 157 as of the first quarter of fiscal 2007. The adoption is not expected to have a material impact on ML of New York’s Financial Statements.

In June 2006, FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (“FIN 48”). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a company’s Financial Statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and

penalties, accounting in interim periods, disclosure and transition. ML of New York will adopt FIN 48 in the first quarter of 2007. The adoption of FIN 48 is not expected to have a material impact on ML of New York’s Financial Statements.

On January 1, 2004, ML of New York adopted the provisions of SOP 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts. SOP 03-1 required the establishment of a liability for contracts that contain death or other insurance benefits using a reserve methodology that was different from the methodology that ML of New York previously employed. As a result, ML of New York recorded a $41,304 increase in policyholder liabilities and a $850 decrease in deferred policy acquisition costs resulting in a charge to earnings of $27,400, net of a federal income tax benefit of $14,754, which was reported as a cumulative effect of a change in accounting principle during 2004.

New Business

ML of New York offers products in the highly competitive retirement planning market by selling variable and interest-sensitive annuity products through the retail network of Merrill Lynch, Pierce, Fenner & Smith, Incorporated, a wholly owned broker-dealer subsidiary of Merrill Lynch & Co. ML of New York competes for Merrill Lynch & Co.’s clients’ retirement planning business with i) unaffiliated insurers whose products are also sold through Merrill Lynch & Co.’s retail network, ii) insurers who solicit this business directly, and iii) other investment products sold through Merrill Lynch & Co.’s retail network. ML of New York competes in this market segment by integrating its products into Merrill Lynch & Co.’s planning-based financial management program.

ML of New York seeks to provide superior customer service and financial management to promote the competitiveness of its products. ML of New York’s customer service center has established standards of performance that are monitored on a regular basis. Managers and employees in the customer service center are periodically evaluated based on their performance in meeting these standards.

ML of New York has strategically placed its marketing emphasis on the sale of variable annuity products. These products are designed to address the retirement planning needs of Merrill Lynch & Co.’s clients. Each variable annuity product is designed to provide tax-deferred retirement savings with the opportunity for diversified investing in a wide selection of underlying mutual fund portfolios. During March 2005, ML of New York introduced a new variable annuity product line called Merrill Lynch Investor Choice Annuity (“ICA”), which replaced all new sales of existing variable annuity products. ICA provides the ability to customize variable annuity products with specific contract features including guaranteed minimum death, income and withdrawal benefits, charge structures, and investment options. ICA is offered in B-Share, C-Share and L-Share classes similar to previous variable annuity products. These classes are differentiated by the surrender charge period and the types of contract fees charged to the contract owner. Additionally, ICA offers a bonus class in which a specified amount is added to the contract value with each deposit.

Total direct deposits by product for the three years ended December 31 were as follows:


	(dollars in millions)						% Change
							2006 vs.			2005 vs.
	2006		2005		2004		2005			2004
Variable Annuities (including ICA):
Bonus	$	23.9	$	10.8	$	—		121	%		100	%
L-Share		20.0		11.6		4.3		72			170
B-Share		14.9		17.4		65.5		(14	)		(73	)
C-Share		2.1		2.3		4.6		(9	)		(50	)

		60.9		42.1		74.4		45			(43	)


All Other Deposits		0.4		0.9		1.9		(56	)		(53	)


Total Direct Deposits	$	61.3	$	43.0	$	76.3		43	%		(44	)%

Total direct deposits increased 18.3 million (or 43%) to $61.3 million for the period ended December 31, 2006, as compared to the period ended December 31, 2005. During 2006, variable annuity deposits increased $18.8 million (or 45%) to $60.9 million as compared to 2005. The increase is primarily due to a full year of ICA sales, as well as post-launch enhancements to the product line. In addition, management believes that deposits were favorably impacted by the continuing client demand for guaranteed benefit provisions.

All other deposits includes deposits on modified guaranteed annuities and immediate annuities as well as renewal deposits on existing life insurance and fixed annuity contracts that are no longer manufactured.

Financial Condition

At December 31, 2006, ML of New York’s assets were $1,248.5 million or $16.9 million higher than the $1,231.6 million in assets at December 31, 2005. Assets excluding separate accounts assets decreased $6.9 million (or 2%) primarily due to the $4.1 million dividend payment and a reduction in the number of fixed rate contracts inforce. Separate accounts assets, which represent 78% of total assets, increased $23.8 million (or 3%) to $970.0 million. Changes in separate accounts assets during each quarter of 2006 were as follows:


(dollars in millions)	1Q06			2Q06			3Q06			4Q06			Total
Investment performance	$	40.7		$	(12.1	)	$	29.9		$	50.5		$	109.0
Deposits		20.7			12.2			13.7			14.4			61.0
Policy fees and charges		(4.4	)		(4.3	)		(4.5	)		(4.4	)		(17.6	)
Surrenders, benefits and withdrawals		(31.7	)		(34.0	)		(29.1	)		(33.8	)		(128.6	)


Net increase (decrease)	$	25.3		$	(38.2	)	$	10.0		$	26.7		$	23.8

During 2006, ML of New York experienced contract owner withdrawals that exceeded deposits on all products by $93.1 million. The components of contract owner transactions were as follows:


(dollars in millions)	2006
Deposits collected	$	61.3
Internal tax-free exchanges		(9.2	)

Net contract owner deposits		52.1


Contract owner withdrawals		76.0
Net transfers from separate accounts		69.2

Net contract owner withdrawals		145.2


Net contract owner activity	$	(93.1	)

ML of New York maintains a conservative general account investment portfolio comprised primarily of investment grade fixed maturity securities, policy loans, and cash and cash equivalents. ML of New York has no mortgage or real estate investments and its investment in below investment grade fixed maturity securities are below the industry average. The following schedule identifies ML of New York’s general account invested assets by type for the years ended December 31:


	2006			2005
Investment grade fixed maturity securities (rated A or higher)		44	%		54	%
Policy loans		30			29
Cash and cash equivalents		14			6
Investment grade fixed maturity securities (rated BBB)		11			10
Equity securities		1			—
Below investment grade fixed maturity securities		—			1

		100	%		100	%

At December 31, 2006 and 2005, approximately $132.4 million (or 100%) and $162.1 million (or 99%), respectively, of fixed maturity securities were considered investment grade. ML of New York defines investment grade securities as unsecured debt obligations that have a rating equivalent to Standard and Poor’s BBB- or higher (or similar rating agency). Also, at December 31, 2006, approximately $4.9 million (or 4%) of fixed maturity securities were rated BBB-, which is the lowest investment grade rating given by Standard and Poor’s. This compares to $5.7 million (or 3%) of BBB- rated fixed maturity securities at December 31, 2005.

At December 31, 2006, ML of New York did not hold any fixed maturity securities that were considered below investment grade. At December 31, 2005, approximately $2.2 million (or 1%) of fixed maturity securities were considered below investment grade. Below investment grade securities are speculative and are subject to significantly greater risks related to the creditworthiness of the issuers and the liquidity of the market for such securities. These investment grade holdings were the result of ratings downgrades on existing securities as ML of New York does not purchase below investment grade securities. ML of New York closely monitors such investments.

ML of New York’s investment in collateralized mortgage obligations (“CMO”) and mortgage backed securities (“MBS”) had a carrying value of $7.1 million and $2.6 million at December 31, 2006 and 2005, respectively.

At December 31, 2006 and 2005, approximately $5.2 million (or 74%) and $0.7 million (or 29%), respectively, of CMO and MBS holdings were fully collateralized by the Government National Mortgage Association, the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation. CMO and MBS securities are structured to allow the investor to determine, within certain limits, the amount of interest rate risk, prepayment risk and default risk that the investor is willing to accept. It is this level of risk that determines the degree to which the yields on CMO and MBS securities will exceed the yields that can be obtained from similarly rated corporate securities.

At December 31, 2006, ML of New York had 1,496 life insurance and annuity contracts inforce with interest rate guarantees. The estimated average rate of interest credited on behalf of contract owners was 4.36% and 4.18% during 2006 and 2005, respectively. Total invested assets supporting these liabilities with interest rate guarantees had an estimated average effective yield of 4.65% and 4.30% during 2006 and 2005, respectively. The number of life insurance and annuity contracts inforce with interest rate guarantees decreased 196 (or 10%) as compared to 2005.

Business Environment

ML of New York’s financial position and/or results of operations are primarily impacted by the following economic factors: equity market performance, fluctuations in medium term interest rates, and the corporate credit environment via credit quality and fluctuations in credit spreads. The following discusses the impact of each economic factor.

Equity Market Performance

The investment performance of the underlying U.S. equity-based mutual funds supporting Merrill Lynch Life’s variable products do not replicate the returns of any specific U.S. equity market index. However, investment performance will generally increase or decrease with corresponding increases or decreases of the overall U.S. equity market. There are several standard indices published on a daily basis that measure performance of selected components of the U.S. equity market. Examples include the Dow Jones Industrial Average (“Dow”), the NASDAQ Composite Index (“NASDAQ”) and the Standard & Poor’s 500 Composite Stock Price Index (“S&P”). U.S. equity indices steadily increased during 2006, finishing the year substantially higher than 2005. The Dow, NASDAQ and S&P ended the year with increases of 16.3%, 9.5% and 13.6%, respectively.

Changes in the U.S. equity market directly affect the values of the underlying U.S. equity-based mutual funds supporting separate accounts assets and, accordingly, the values of variable contract owner account balances. Approximately 77% of separate accounts assets were invested in equity-based mutual funds at December 31, 2006. Since asset-based fees collected on inforce variable contracts represent a significant source of revenue, the Company’s financial condition will be impacted by fluctuations in investment performance of equity-based separate accounts assets.

Fluctuations in the U.S. equity market also directly impact the Company’s exposure to guaranteed benefit provisions contained in the variable contracts it manufactures. Minimal or negative investment performance generally results in greater exposure to guaranteed provisions, to the extent there is an increase in the number of variable contracts (and amount per contract) in which the guaranteed benefit exceeds the variable account balance. Prolonged periods of minimal or negative investment performance may result in greater guaranteed benefit costs as compared to assumptions. If ML of New York determines that it needs to increase its estimated long term cost of guaranteed benefits, it will result in establishing greater guaranteed benefit liabilities as compared to current practice.

During 2006 average variable account balances increased $5.8 million (or 1%) to $950.1 million as compared to 2005. The increase in average variable account balances contributed to a $0.8 million (or 7%) increase in asset-based policy charge revenue during the period ended December 31, 2006 as compared to the same period in 2005.

Medium Term Interest Rates, Corporate Credit and Credit Spreads

Changes in interest rates affect the value of investments, primarily fixed maturity securities and preferred equity securities, as well as interest sensitive liabilities. Changes in interest rates have an inverse relationship to the value of investments and interest sensitive liabilities. Also, since ML of New York has certain fixed products that contain guaranteed minimum crediting rates, decreases in interest rates can decrease the amount of interest spread earned.

Changes in the corporate credit environment directly impact the value of ML of New York’s investments, primarily fixed maturity securities. ML of New York primarily invests in investment-grade corporate debt to support its fixed rate product liabilities.

Credit spreads represent the credit risk premiums required by market participants for a given credit quality, i.e. the additional yield that a debt instrument issued by a AA-rated entity must produce over a risk-free alternative (e.g., U.S. Treasury instruments). Changes in credit spreads have an inverse relationship to the value of investments.

The impact of changes in medium term interest rates, corporate credit and credit spreads on market valuations for the years ended December 31 were as follows:


	2006			2005
Average medium term interest rate yield (1)		4.77	%		4.36
Increase in medium term interest rates (in basis points)		41			120

Credit spreads (in basis points) (2)		77			106
Expanding (contracting) of credit spreads (in basis points)		(29	)		34

Increase (decrease) on market valuations: (in millions)
Available-for-sale investment securities	$	0.4		$	(3.3	)
Interest-sensitive policyholder liabilities		0.2			0.5

Net increase (decrease) on market valuations	$	0.6		$	(2.8	)


(1)		ML of New York defines medium term interest rates as the average interest rate on U.S. Treasury securities with terms of 1 to 5 years.

(2)		ML of New York defines credit spreads according to the Merrill Lynch U.S. Corporate Bond Index for BBB-A Rated bonds with three to five year maturities.

Despite the slow and steady increase in medium term interest rates during 2006, market valuations were favorably impacted by the tightening of credit spreads in 2006 as compared to 2005. Market valuations during 2005 were unfavorably impacted by the substantial increase in medium term interest rates.

Liquidity and Capital Resources

Liquidity

ML of New York’s liquidity requirements include the payment of sales commissions and other underwriting expenses and the funding of its contractual obligations for the life insurance and annuity contracts it has inforce. ML of New York has developed and utilizes a cash flow projection system and regularly performs asset / liability duration matching in the management of its asset and liability portfolios. ML of New York anticipates funding its cash requirements utilizing cash from operations, normal investment maturities and anticipated calls and repayments, consistent with prior years. As of December 31, 2006 and 2005, ML of New York’s assets included $169.7 million and $172.8 million, respectively, of cash, short-term investments, and investment grade publicly traded available-for-sale securities that could be liquidated if funds were required.

ML of New York receives claims paying ability ratings from Standard and Poor’s and A.M. Best. During 2006, Standard and Poor’s upgraded the Company’s rating to “AA-” from “A+” while the Company’s A.M. Best rating of “A” was affirmed during 2006.

Capital Resources

ML of New York believes that it will be able to fund the capital and surplus requirements of projected new business from current statutory earnings and existing statutory capital and surplus. If sales of new business significantly exceed projections, ML of New York may have to look to its parent and other affiliated companies to provide the capital or borrowings necessary to support its current marketing efforts. ML of New York’s future marketing efforts could be hampered should its parent and/or affiliates be unwilling to commit additional funding.

ML of New York and Merrill Lynch & Co. are parties to a “keepwell” agreement. This agreement obligates Merrill Lynch & Co. to maintain a level of capital in ML of New York in excess of minimum regulatory requirements.

ML of New York has developed a comprehensive capital management plan that will continue to provide appropriate levels of capital for the risks that assumed, but will allow ML of New York to reduce its absolute level of statutory surplus. In implementing this plan, ML of New York paid an ordinary cash dividend during 2006 of $4.1 million to MLIG. ML of New York did not pay a dividend during 2005. ML of New York paid an ordinary cash dividend during 2004 of $2.5 million to MLIG. Pending regulatory approval, ML of New York intends to pay a cash dividend to MLIG during 2007.

Statutory Accounting Practices and Risk-Based Capital (“RBC”)

In order to continue to issue annuity products, ML of New York must meet or exceed the statutory capital and surplus requirements of the insurance departments of the states in which it conducts business. Statutory accounting practices differ from generally accepted accounting principles (“GAAP”) in two major respects. First, under statutory accounting practices, the acquisition costs of new business are charged to expense, while under GAAP they are amortized over a period of time. Second, under statutory accounting practices, the required additions to statutory reserves are calculated under different rules than GAAP.

The National Association of Insurance Commissioners utilizes 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, 2006 and 2005, based on the RBC formula, ML of New York’s total adjusted capital level was well in excess of the minimum amount of capital required to avoid regulatory action.

Contractual Obligations

The following table summarizes ML of New York’s contractual obligations as of December 31, 2006:


	Less Than		Three to		More Than
(dollars in millions)	Three Years		Five Years		Five Years		Total
Contractual Obligations:
Long-term liabilities (1)	$	0.9	$	2.0	$	16.0	$	18.9


(1)		The long-term liabilities include the portion of future policy benefits for which ML of New York believes the amount and timing of the payments are essentially fixed and determinable. These amounts primarily relate to contracts where ML of New York is currently making payments to policyholders and will continue to do so until the occurrence of a specific event.

Results of Operations

ML of New York’s gross earnings are principally derived from two sources:

•

the charges imposed on variable annuity and variable life insurance contracts, and

•

the net earnings from investment of fixed rate life insurance and annuity contract owner deposits less interest credited to contract owners, commonly known as interest spread

The costs associated with acquiring contract owner deposits (DAC) are amortized over the period in which ML of New York anticipates holding those funds, as noted in the Critical Accounting Policies section above. Insurance expenses and taxes reported in the statements of earnings are net of amounts deferred. In addition, ML of New York incurs expenses associated with the maintenance of inforce contracts.

2006 compared to 2005

ML of New York recorded net earnings of $7.6 million and $5.5 million for 2005 and 2004, respectively.

Policy charge revenue increased 1.2 million (or 7%) to $19.6 million during 2006 as compared to $18.4 million in 2005. The following table provides the changes in policy charge revenue by type for each respective period:


Policy Charge Revenue	2006		2005		Change
	(In Millions)
Asset-based policy charge revenue	$	12.8	$	12.0	$	0.8	(1)
Guaranteed benefit based policy charge revenue		0.8		0.4		0.4	(2)
Non-asset based policy charge revenue		6.0		6.0		—

	$	19.6	$	18.4	$	1.2


(1)		Asset-based policy charge revenue was favorably impacted by the increase in average variable account balances during 2006 as compared to 2005.

(2)		The increase in guaranteed benefit based policy charge revenue is due to the increase in inforce variable annuity contracts containing guaranteed benefit riders resulting from increased demand for these provisions.

Net earnings derived from interest spread increased $0.6 million (or 19%) to $3.7 million during 2006 as compared to $3.1 million in 2005. The following table provides the components and changes in interest spread:


Interest Spread	2006			2005			Change
	(In Millions)
Net investment income	$	11.5		$	11.3		$	0.2	(1)
Interest credited to policyholder account balances		(7.8	)		(8.2	)		0.4	(2)

	$	3.7		$	3.1		$	0.6


(1)		Despite the reduction in fixed rate contracts inforce, net investment income was favorably impacted by an increase in asset yields during 2006 as compared to 2005.


(2)		The decrease in interest credited is primarily due to the reduction of fixed rate contracts inforce.

Net realized investment gains decreased $1.9 million during 2006 as compared to 2005 primarily due to one large credit related gain in the third quarter 2005.

Amortization of DAC decreased $3.7 million to $3.3 million during 2006 as compared to $7.0 million in 2005 primarily as a result of period-to-period differences in DAC unlocking as noted in the Critical Accounting Policies section above.

Insurance expenses and taxes decreased $0.3 million (or 6%) to $4.4 million during 2006 as compared to $4.7 million in 2005 primarily due to period-to-period differences in State of New York Insurance Department administrative assessments.

ML of New York’s effective federal income tax rate increased to 31% for 2006 from 24% for 2005 primarily due to period-to-period differences in DRD and FTC adjustments as noted in the Critical Accounting Policies section above.

2005 compared to 2004

ML of New York recorded earnings before change in accounting principle of $5.5 million and $7.9 million for 2005 and 2004, respectively.

Net earnings derived from interest spread increased $1.0 million (or 44%) to $3.1 million during 2005 as compared to $2.1 million in 2004. The following table provides the components and changes in interest spread:


Interest Spread	2005			2004			Change
	(In Millions)
Net investment income	$	11.3		$	11.2		$	0.1	(1)
Interest credited to policyholder account balances		(8.2	)		(9.1	)		0.9	(2)

	$	3.1		$	2.1		$	1.0


(1)		Despite the reduction in fixed rate contracts inforce, net investment income was favorably impacted by an increase in asset yields during 2005 as compared to 2004.

(2)		The decrease in interest credited is mainly due to the reduction of fixed rate contracts inforce.

Net realized investment gains increased $1.7 million to $1.8 million during 2005 as compared to $0.1 million in 2004. The increase in net realized investment gains is primarily due to one large credit related gain incurred during the third quarter 2005.

Policy benefits decreased $0.5 million (or 17%) to $2.5 million during 2005 as compared to $3.0 million in 2004. The following table provides the changes in policy benefits by type:


Policy Benefits	2005		2004		Change
	(In Millions)
Life insurance benefit expense	$	1.4	$	1.7	$	(0.3	) (1)
Variable annuity guaranteed benefit expense		1.1		1.3		(0.2	) (2)

	$	2.5	$	3.0	$	(0.5	)


(1)		The decrease in life insurance benefit expense is due to a decrease in net amount at risk per death claim.

(2)		The decrease in variable annuity guaranteed benefit expense is due to favorable GMDB liability unlocking during 2005 as noted in the Critical Accounting Policies section above.

Reinsurance premium ceded increased $0.1 million (or 7%) to $1.8 million during 2005 as compared to $1.7 million in 2004. The increase is primarily attributable to the increased reinsurance of variable annuity products containing GMIB provisions.

Amortization of DAC increased $6.2 million to $7.0 million during 2005 as compared to $0.8 million in 2004 primarily as a result of period-to-period differences in DAC unlocking as noted in the Critical Accounting Policies section above. Excluding DAC unlocking, amortization of DAC was relatively unchanged during 2005 as compared to 2004.

Insurance expenses and taxes increased $0.7 million (or 18%) to $4.7 million during 2005 as compared to $4.0 million in 2004. The following table provides the changes in insurance expenses and taxes by type:


Insurance Expenses and Taxes - Net of Capitalization	2005		2004		Change
	(In Millions)
General insurance expenses	$	3.7	$	3.2	$	0.5	(1)
Commissions		0.4		0.1		0.3	(2)
Taxes, licenses, and fees		0.6		0.7		(0.1	)

	$	4.7	$	4.0	$	0.7


(1)		The increase in general insurance expenses is primarily due to new product development expenses.

(2)		The increase in commissions is primarily due to an increase in variable annuity asset-based commissions.

ML of New York’s effective federal income tax rate decreased to 24% for 2005 from 29% for 2004 primarily due to period-to-period differences in DRD and FTC adjustments as noted in the Critical Accounting Policies section above.

Segment Information

ML of New York’s operating results are categorized into two business segments: Annuities and Life Insurance. ML of New York’s Annuity segment consists of variable annuities and interest-sensitive annuities. ML of New York’s Life Insurance segment consists of variable life insurance products and interest-sensitive life products. The “Other” earnings category represents earnings on invested assets that do not support contract owner liabilities. ML of New York’s net earnings by segment as a percentage of the total were as follows:


Annuities	2006			2005			2004
	(Dollars In Millions)
Net revenues	$	13.6		$	13.9		$	11.6
Net revenues — % of all segments		59	%		60	%		56	%


Earnings before change in accounting principle	$	4.8		$	2.7		$	5.2
Earnings before change in accounting principle — % of all segments		63	%		50	%		66	%


Net earnings	$	4.8		$	2.7		$	3.3
Net earnings — % of all segments		63	%		50	%		57	%


Life	2006			2005			2004
	(Dollars In Millions)
Net revenues	$	8.2		$	8.4		$	8.2
Net revenues — % of all segments		35	%		36	%		40	%


Earnings before change in accounting principle	$	1.9		$	2.1		$	2.1
Earnings before change in accounting principle — % of all segments		25	%		39	%		27	%


Net earnings	$	1.9		$	2.1		$	2.0
Net earnings — % of all segments		25	%		39	%		34	%


Other	2006			2005			2004
	(Dollars In Millions)
Net revenues	$	1.4		$	1.0		$	0.9
Net revenues — % of all segments		6	%		4	%		4	%


Earnings before change in accounting principle	$	0.9		$	0.6		$	0.6
Earnings before change in accounting principle — % of all segments		12	%		11	%		8	%


Net earnings	$	0.9		$	0.6		$	0.5
Net earnings — % of all segments		12	%		11	%		9	%

The products that comprise the Annuity and Life Insurance segments generally possess similar economic characteristics. As such, the financial condition and results of operations of each business segment are generally consistent with ML of New York’s consolidated financial condition and results of operations presented herein.

During 2006, 2005 and 2004, ML of New York did not incur any OTT impairment losses on investments for either the Life Insurance or Annuity segments.

ML of New York is not dependent upon any single customer, and no single customer accounted for more than 10% of its revenues during 2006, 2005, or 2004.

Inflation

ML of New York’s operations have not been materially impacted by inflation and changing prices during the preceding three years.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

Market Risk

Market risk is the potential change in a financial instrument’s value caused by fluctuations in certain underlying risk factors. ML of New York is primarily subject to market risk resulting from fluctuations in interest rates, credit spreads, credit risk, and equity prices. ML of New York utilizes an integrated approach to manage financial market risks including a comprehensive asset / liability management process, product design, and reinsurance programs.

A number of assumptions must be made to obtain the expected fair value changes illustrated below. ML of New York has no reason to believe that historically simulated interest rate and credit spread movements have any predictive power for future fair value changes. The volatility experienced during recent years demonstrates the limitations of these models.

Interest Rate Risk

Interest rate risk arises from the possibility that changes in interest rates will affect the value of investments, primarily fixed maturity securities and preferred equity securities, as well as interest sensitive liabilities. Changes in interest rates have an inverse relationship to the value of investments and interest sensitive liabilities. ML of New York manages interest rate risk as part of its asset / liability management strategy. For each portfolio, management monitors the expected changes in assets and liabilities, as produced by ML of New York’s model, resulting from various interest rate scenarios. Based on these results, management closely matches the duration of insurance liabilities to the duration of assets supporting those liabilities.

The following table presents the estimated net impact on the fair value of investments and interest sensitive liabilities resulting from various hypothetical interest rate scenarios, based on assumptions contained in ML of New York’s model:


	Change in Fair Value
Change in Interest Rates	2006			2005
	(In Millions)
+ 100 Basis Points	$	(0.2	)	$	(1.1	)
+ 50 Basis Points	$	(0.1	)	$	(0.6	)
+ 10 Basis Points	$	(0.0	)	$	(0.1	)
- 10 Basis Points	$	(0.0	)	$	0.1
- 50 Basis Points	$	0.1		$	0.6
- 100 Basis Points	$	0.1		$	1.1

ML of New York’s model is based on existing business inforce as of the years ended December 31 without considering the impact of new annuity sales on assets or liabilities. The model incorporates ML of New York’s fixed maturity securities and preferred equity investments excluding variable rate securities with rate resetting in less than ninety days, securities with a maturity of less than ninety days, and securities that are in or near default. The changes in interest rate scenarios, noted above, assume parallel shifts in the yield curve occurring uniformly throughout the year.

Additionally, certain products have features that mitigate the impact of interest rate risk. Examples include surrender charges, market value adjustments, and resetting of interest credited rates (subject to certain guaranteed minimum crediting rates). For interest sensitive life products the guaranteed minimum rate is 4%. However, for some products, the minimum rate may be reduced by a charge for mortality that varies by the attained age of the insured. For interest sensitive annuity products the guaranteed minimum rates range from 3% to 4.5%, with the greatest concentration in the 4% range.

Credit Spread Risk

Credit spread risk arises from the possibility that changes in credit spreads will affect the value of investments. Credit spreads represent the credit risk premiums required by market participants for a given credit quality, i.e., the additional yield that a debt instrument issued by an AA-rated entity must produce over a risk-free alternative (e.g., U.S. Treasury instruments).


	Change in Fair Value
Change in Credit Spreads	2006			2005
	(In Millions)
+ 50 Basis Points	$	(0.9	)	$	(1.6	)
+ 10 Basis Points	$	(0.2	)	$	(0.3	)
- 10 Basis Points	$	0.2		$	0.5
- 50 Basis Points	$	0.9		$	1.7

ML of New York’s model is based on existing business inforce as of the years ended December 31 without considering the impact of new annuity sales on assets. The model incorporates ML of New York’s fixed maturity securities and preferred equity investments excluding securities with a maturity of less than ninety days and securities that are in or near default. The changes in credit spreads, noted above, assume a uniform occurrence throughout the year.

Liability valuations for modified guaranteed annuities mitigate ML of New York’s exposure to credit spread risk on these products. Contract owner surrender values reflect changes in spread between corporate bonds and U.S. Treasury securities since the market value adjusted account value is based on current crediting rates for new and renewal contracts. These crediting rates are adjusted weekly and reflect current market conditions.

Credit Risk

Credit risk represents the loss that ML of New York would incur if an issuer fails to perform its contractual obligations and the value of the security held has been impaired or is deemed worthless. ML of New York manages its credit risk by setting investment policy guidelines that assure diversification with respect to investment, issuer, geographic location and credit quality. Management regularly monitors compliance of each investment portfolio’s status with the investment policy guidelines, including timely updates of credit-related securities.

Equity Price Risk

Equity price risk arises from the possibility that general reductions in equity prices will negatively affect the value of assets and liabilities, primarily separate accounts assets and separate accounts liabilities. ML of New York manages its exposure to equity risk via certain product design features (e.g., waiting periods, age caps, subsequent premium restrictions, and adjusted withdrawals) and reinsurance programs to the extent reinsurance capacity is available in the marketplace. General reductions in equity prices impact ML of New York in the following ways:

•

Reductions in separate accounts assets. Asset-based policy fees collected on separate accounts assets are a primary source of earnings, thus lower asset balances will result in lower policy charge revenue and lower actual gross profits.

•

Increased exposure to death and living benefits. Decreasing variable contract owner account values increase the number of contracts, as well as amounts per contract, in which GMDB and GMIB provisions exceed those variable contract owner account balances. This may result in greater future policy benefit expense. Additionally, declines in the U.S. equity markets may also increase ML of New York’s exposure to benefits under GMWB provisions. This provision can generate volatility in earnings as the underlying embedded derivative liability is recorded at fair value in response to changes in equity market conditions and policyholder behavior. This may result in greater policy benefit expense.

•

Potential hindrance of sales and marketing efforts for variable annuity products.

•

One or any combination of the above items may lead to a revision of future assumptions which may result in unfavorable DAC and/or variable annuity guaranteed benefit reserve unlocking.

Item 8. Financial Statements and Supplementary Data

The financial statements of Registrant are set forth in Part IV hereof and are incorporated herein by reference.

Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.

Not applicable

Item 9A. Controls and Procedures

The Registrant’s Disclosure Committee assists with the monitoring and evaluation of its disclosure controls and procedures. The Registrant’s Chief Executive Officer, Chief Financial Officer and Disclosure Committee have evaluated the effectiveness of the Registrant’s disclosure controls and procedures (as defined in Rule 15d-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this Report. Based on that evaluation, the Registrant’s Chief Executive Officer and Chief Financial Officer have concluded that the Registrant’s disclosure controls and procedures are effective.

In addition, no change in the Registrant’s internal control over financial reporting (as defined in Rule 15d-15(f) under the Securities Exchange Act of 1934) occurred during the fourth fiscal quarter of 2006 that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting.

Item 9B. Other Information

No information is required to be disclosed under this item.

PART III

Information called for by items 10 through 13 of this part is omitted pursuant to General instruction I. of Form 10-K.

Item 14. Principal Account Fees and Services

Pre-Approval of Services Provided by the Registrant’s Independent Auditor

Consistent with SEC rules regarding auditor independence, the Audit Committee has established a policy governing the provision of audit and non-audit services to the Registrant.

Pursuant to this policy, the Audit Committee will consider annually and, if appropriate, approve the provision of all audit services to the Registrant by the independent auditor. The Audit Committee will also consider and, if appropriate, pre-approve the provision by the independent auditor of services that fit within the following categories of permitted non-audit services within a specified dollar limit.

•		Audit services include audit work performed in the review and preparation of the financial statements, as well as, services that generally only the independent auditor can be expected to provide, such as comfort letters, statutory audits, attest services, consents and assistance with and review of documents filed with the SEC.

•		Audit-Related services include accounting consultations relating to actuarial valuations.

•		Tax services include all services performed by the independent auditor’s tax personnel.

•		All Other services include all other miscellaneous services not captured in the other two categories that are not prohibited services, as defined by the SEC, and that the Audit Committee believes will not impair the independence of the independent auditor.

Any proposed engagement of the independent auditor that does not fit within one of the pre-approved categories of service or is not within the established fee limits must be pre-approved by the Audit Committee.

The Audit Committee has delegated pre-approval authority to the Chair of the Audit Committee in time sensitive cases. The exercise of such authority must be reported to the Audit Committee at its next regularly

scheduled meeting. The Audit Committee regularly reviews summary reports detailing all services (and related fees and expenses) being provided to the Registrant by the independent auditor.

Fees Paid to the Registrant’s Independent Auditor

The following table represents fees for professional services rendered by Deloitte & Touche LLP for the audit of the Registrant’s financial statements for the years ended December 31, 2006 and 2005 and fees billed for other services rendered by Deloitte & Touche LLP during those periods.


	2006		2005
Audit (1)	$	380,009	$	242,146
Audit-Related (2)		8,311		5,272
Tax (3)		4,156		2,636
All Other (4)		23,097		13,531


Total	$	415,573	$	263,585


(1)		Audit Fees included audit work performed in the review and preparation of the financial statements, as well as, services that generally only the independent auditor can be expected to provide, such as comfort letters, statutory audits, attest services, consents and assistance with and review of documents filed with the Securities and Exchange Commission.

(2)		Audit-Related Fees included accounting consultations relating to actuarial valuations.

(3)		Tax Fees included all services performed by the independent auditor’s tax personnel.

(4)		All Other Fees included miscellaneous out-of-pocket expenses.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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

We have audited the accompanying balance sheets of ML Life Insurance Company of New York (the “Company”) as of December 31, 2006 and 2005, 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, 2006. 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 the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits include consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, 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 ML Life Insurance Company of New York as of December 31, 2006 and 2005, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2006, in conformity with accounting principles generally accepted in the United States of America.

As discussed in Note 1 to the financial statements, in 2004 the Company changed its method of accounting for long-duration contracts to conform to Statement of Position 03-1 “Accounting and Reporting by Insurance Enterprises for Certain Non-Traditional Long-Duration Contracts and for Separate Accounts.”

/s/ Deloitte & Touche LLP

New York, New York
March 2, 2007

ML Life Insurance Company of New York
(a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)
Balance Sheets


	December 31,			December 31,
(dollars in thousands, except common stock par value and shares)	2006			2005
LIABILITIES
Policyholder Liabilities and Accruals
Policyholder account balances	$	152,840		$	168,880
Future policy benefits		22,326			22,546
Claims and claims settlement expenses		8,501			3,329

		183,667			194,755


Other Policyholder Funds		679			264

Federal Income Taxes — Deferred		2,089			2,091

Federal Income Taxes — Current		1,064			642

Affiliated Payables — Net		1,417			2,869

Other Liabilities		1,849			863

Separate Accounts Liabilities		970,012			946,261


Total Liabilities		1,160,777			1,147,745


STOCKHOLDER’S EQUITY
Common stock ($10 par value; 220,000 shares authorized, issued and outstanding)		2,200			2,200
Additional paid-in capital		52,310			52,310
Accumulated other comprehensive loss, net of taxes		(753	)		(1,177	)
Retained earnings		34,009			30,556


Total Stockholder’s Equity		87,766			83,889


Total Liabilities and Stockholder’s Equity	$	1,248,543		$	1,231,634

See Notes to Financial Statements.

ML Life Insurance Company of New York
(a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)
Statements of Earnings


	For the Years Ended December 31,
(dollars in thousands)	2006			2005			2004
Net Revenues
Policy charge revenue	$	19,577		$	18,431		$	18,426
Net investment income		11,523			11,275			11,222
Net realized investment gains (loss)		(71	)		1,799			127


Total Net Revenues		31,029			31,505			29,775


Benefits and Expenses
Interest credited to policyholder liabilities		7,823			8,216			9,096
Policy benefits (net of reinsurance recoveries: 2006 - $1,219; 2005 - $98; 2004 - $1,066)		2,608			2,501			3,014
Reinsurance premium ceded		1,915			1,845			1,722
Amortization of deferred policy acquisition costs		3,269			7,005			821
Insurance expenses and taxes		4,424			4,699			3,999


Total Benefits and Expenses		20,039			24,266			18,652


Earnings Before Federal Income Taxes		10,990			7,239			11,123


Federal Income Tax Expense (Benefit)
Current		3,656			2,585			2,597
Deferred		(230	)		(814	)		662


Total Federal Income Tax Expense		3,426			1,771			3,259


Earnings Before Change in Accounting Principle		7,564			5,468			7,864


Change in Accounting Principle, Net of Tax		—			—			(2,032	)


Net Earnings	$	7,564		$	5,468		$	5,832

See Notes to Financial Statements.

ML Life Insurance Company of New York
(a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)
Statements of Cash Flows


	For the Years Ended December 31,
(dollars in thousands)	2006			2005			2004
Cash Flows From Operating Activities:
Net earnings	$	7,564		$	5,468		$	5,832
Noncash items included in earnings:
Change in accounting principle, net of tax		—			—			2,032
Amortization of deferred policy acquisition costs		3,269			7,005			821
Capitalization of policy acquisition costs		(2,716	)		(1,911	)		(3,924	)
Amortization of deferred sales inducements		63			(28	)		—
Capitalization of sales inducements		(1,302	)		(573	)		—
Amortization of investments		603			821			622
Interest credited to policyholder liabilities		7,823			8,216			9,096
Change in guaranteed benefit liabilities		56			285			(188	)
Deferred federal income tax expense (benefit)		(230	)		(814	)		662
(Increase) decrease in operating assets:
Accrued investment income		312			(15	)		413
Other		(4,255	)		2,206			(2,330	)
Increase (decrease) in operating liabilities:
Claims and claims settlement expenses		5,172			(1,936	)		1,338
Other policyholder funds		415			(835	)		(1,015	)
Federal income taxes — current		422			(92	)		(231	)
Affiliated payables — net		(1,452	)		512			(480	)
Other		986			863			(28	)
Other operating activities:
Net realized investment (gains) losses		71			(1,799	)		(127	)


Net cash and cash equivalents provided by operating activities		16,801			17,373			12,493


Cash Flows From Investing Activities:
Proceeds from (payments for):
Sales of available-for-sale securities		22,173			36,283			26,368
Maturities of available-for-sale securities		41,403			13,182			26,870
Purchases of available-for-sale securities		(32,653	)		(36,992	)		(53,564	)
Policy loans on insurance contracts — net		1,614			2,357			4,242


Net cash and cash equivalents provided by investing activities		32,537			14,830			3,916



See Notes to Financial Statements.		(Continued)

ML Life Insurance Company of New York
(a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc.)
Notes to Financial Statements
(Dollars in Thousands)

Note 1. Summary of Significant Accounting Policies

Description of Business

ML Life Insurance Company of New York (the “Company”) is a wholly owned subsidiary of Merrill Lynch Insurance Group, Inc. (“MLIG”). The Company is an indirect wholly owned subsidiary of Merrill Lynch & Co., Inc. (“Merrill Lynch & Co.”). The Company is domiciled in the State of New York.

The Company sells non-participating annuity products, including variable annuities, modified guaranteed annuities and immediate annuities. The Company is licensed to sell insurance and annuities in nine states; however, it currently limits its marketing activities to the State of New York. The Company markets its products solely through the retail network of Merrill Lynch, Pierce, Fenner & Smith, Incorporated (“MLPF&S”), a wholly owned broker-dealer subsidiary of Merrill Lynch & Co.

Basis of Reporting

The accompanying financial statements have been prepared in conformity with 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 judgments underlying the Company’s Financial Statements are summarized below. In applying these policies, management makes subjective and complex judgments that frequently require estimates about matters that are inherently uncertain.

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 guaranteed benefits 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 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, immediate annuities, and single premium deferred annuities) and interest-sensitive life insurance contracts (single premium whole life insurance) 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. The Company does not currently manufacture single premium deferred annuities or single premium whole life contracts.

Investments

The Company’s investments in fixed maturity and equity securities are classified as available-for-sale and are carried at estimated fair value with unrealized gains and losses included in stockholder’s equity as a component of accumulated other comprehensive loss, net of taxes. These changes in estimated fair value are not reflected in the Statements of Earnings until a sale transaction occurs or when declines in fair value are deemed other-than-temporary.

If management determines that a decline in the value of an available-for-sale security is 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, information obtained from external sources (i.e. company announcements, ratings agency announcements, or news wire services) and the Company’s 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. The factors that may give rise to a potential other-than-temporary impairment include, but are not limited to, i) certain credit-related events such as default of principal or interest payments by the issuer, ii) bankruptcy of issuer, iii) certain security restructurings, and iv) fair market value less than amortized cost for an extended period of time. In the absence of a readily

ascertainable market value, the estimated fair value on these securities represents management’s best estimate and is based on comparable securities and other assumptions as appropriate. 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 below investment grade. The Company defines below investment grade securities as unsecured debt obligations that have a Standard and Poor’s (or similar rating agency) rating lower than BBB-.

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

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand and on deposit and short-term investments with original maturities of three months or less.

Deferred Policy Acquisition Costs (“DAC”)

Policy acquisition costs for variable annuities and variable life insurance 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, commonly referred to as “unlocking”. 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 DAC.

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 rollforward of the acquisition costs related to this reinsurance agreement for the years ended December 31:


	2006			2005			2004
Beginning balance	$	6,949		$	8,167		$	8,830
Interest accrued		521			613			662
Amortization		(1,477	)		(1,831	)		(1,325	)


Ending balance	$	5,993		$	6,949		$	8,167

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.


2007	2008	2009	2010	2011
$ 768	$ 726	$ 705	$ 690	$ 673

Deferred Sales Inducements

The Company offers a sales inducement whereby the contract owner receives a bonus which increases the initial account balance by an amount equal to a specified percentage of the contract owner’s deposit. This amount may be subject to recapture under certain circumstances. The expense associated with offering this bonus is deferred and amortized over the anticipated life of the related contracts consistent with the amortization of DAC. The expense and the subsequent capitalization and amortization are recorded as a component of policy benefits in the Statements of Earnings.

Separate Accounts

The Company’s Separate Accounts consist of variable annuities and variable life insurance contracts, of which the assets and liabilities are legally segregated and reported as separate captions in the Balance Sheets. Separate Accounts are established in conformity with New York 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 claims of the Company only to the extent the value of such assets exceeds Separate Accounts liabilities. The assets of the Separate Accounts are carried at the daily net asset value of the mutual funds in which they invest.

Absent any contract provision wherein the Company guarantees either a minimum return or account value upon death or annuitization, the net investment income and net realized and unrealized gains and losses attributable to Separate Accounts assets supporting variable annuities and variable life contracts accrue directly to the contract owner and are not reported as revenue in the Statements of Earnings. Mortality, guaranteed benefit fees, policy administration, maintenance, and withdrawal charges associated with Separate Accounts products are included in policy charge revenue in the Statements of Earnings.

Policyholder Account Balances

The Company’s liability for policyholder account balances represents the contract value that has accrued to the benefit of the policyholder as of the balance sheet date. The liability is generally equal to the accumulated account deposits plus interest credited less policyholders’ withdrawals and other charges assessed against the account balance. Interest-crediting rates for the Company’s fixed rate products are as follows:


Interest-sensitive life products		4.00%
Interest-sensitive deferred annuities		3.00% — 6.80%

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.

Future Policy Benefits

The Company’s liability for future policy benefits consists of liabilities for immediate annuities and liabilities for certain guaranteed benefits contained in the variable insurance products the Company manufactures. Liabilities for immediate annuities are equal to the present value of estimated future payments to or on behalf of policyholders, where the timing and amount of payment generally depends on policyholder mortality. Interest rates used in establishing such liabilities range from 3.00% to 8.80%. Liabilities for guaranteed benefits for variable annuity and life insurance contracts are discussed in more detail in Note 6 of the Financial Statements.

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.

Federal Income Taxes

The results of operations of the Company are included in the consolidated Federal income tax return of Merrill Lynch & Co. The Company has entered into a tax-sharing agreement with Merrill Lynch & Co. whereby the Company will calculate its current tax provision based on its operations. Under the agreement, the Company periodically remits to Merrill Lynch & Co. its current federal income tax liability.

The Company provides for income taxes on all transactions that have been recognized in the financial statements in accordance with Statement of Financial Accounting Standards (“SFAS”) No. 109, Accounting for Income Taxes. Accordingly, deferred taxes are 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.

The Company is subject to taxes on premiums and is exempt from state income taxes in most states.

Accounting Pronouncements

In February 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities. SFAS No. 159 provides a fair value option election that allows companies to irrevocably elect fair value as the initial and subsequent measurement attribute for certain financial assets and liabilities, with changes in fair value recognized in earnings as they occur. SFAS No. 159 permits the fair value option election on an instrument by instrument basis at initial recognition of an asset or liability or upon an event that gives rise to a new basis of accounting for that instrument. SFAS No. 159 is effective as of the beginning of an entity’s first fiscal year that begins after November 15, 2007. Early adoption is permitted as of the beginning of a fiscal year that begins on or before November 15, 2007 provided that the entity makes that choice in the first 120 days of that fiscal year, has not yet issued financial statements for any interim period of the fiscal year of adoption, and also elects to apply the provisions of Statement No. 157, Fair Value Measurements (“SFAS No. 157”). The Company intends to early adopt SFAS No. 159 as of the first quarter of fiscal 2007. The adoption is not expected to have a material impact on the Company’s Financial Statements.

On January 1, 2007, the Company adopted Statement of Position (“SOP”) 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection With Modifications or Exchanges of Insurance Contracts. SOP 05-1 provides guidance on accounting by insurance enterprises for deferred acquisition costs on internal replacements of insurance and investment contracts other than those specifically described in SFAS No. 97. SOP 05-1 defines an internal replacement as a modification in product benefits, features, rights, or coverages that occurs by the exchange of a contract for a new contract, or by amendment, endorsement, or rider to a contract, or by the election of a feature or coverage within a contract. Since the Company’s practice of accounting for deferred acquisition costs, in connection with modifications or exchanges, substantially meets the provisions prescribed within SOP 05-1, the adoption of SOP 05-1 did not have a material impact on the Company’s Financial Statements.

As of December 31, 2006, the Company adopted Staff Accounting Bulletin (“SAB”) No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements. The interpretations in the SAB express the Staff’s views regarding the process of quantifying financial statement misstatements. Specifically, the SEC staff believes that registrants must quantify the impact on current period financial statements of correcting all misstatements, including both those occurring in the current period and the effect of reversing those that have accumulated from prior periods. Since the Company’s method for quantifying financial statement misstatements already considers those occurring in the current period and the effect of reversing those that have accumulated from prior periods, the adoption of the SAB did not have an impact on the Company’s Financial Statements.

In September 2006, the FASB issued SFAS No. 157 Fair Value Measurements. SFAS No. 157 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles and expands disclosures about fair value measurements. SFAS No. 157 is effective for Financial Statements issued for fiscal years beginning after November 15, 2007 with early adoption permitted. The Company intends to early adopt SFAS No. 157 as of the first quarter of fiscal 2007. The adoption is not expected to have a material impact on the Company’s Financial Statements.

In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (“FIN 48”). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a company’s Financial Statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company will adopt FIN 48 in the first quarter of 2007. The adoption of FIN 48 is not expected to have a material impact on the Company’s Financial Statements.

On January 1, 2004, the Company adopted the provisions of SOP 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts. SOP 03-1 required the establishment of a liability for contracts that contain death or other insurance benefits using a reserve methodology that was different from the methodology that the Company previously employed. As a result, the Company recorded a $41,304 increase in policyholder liabilities and a $850 decrease in deferred policy acquisition costs resulting in a charge to earnings of $27,400, net of a federal income tax benefit of $14,754, which was reported as a cumulative effect of a change in accounting principle during 2004.

Note 2. Estimated Fair Value of Financial Instruments

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


	2006		2005
Assets:
Fixed maturity securities (1)	$	132,440	$	164,279
Equity securities (1)		1,386		706
Policy loans on insurance contracts (2)		72,779		74,393
Cash and cash equivalents (3)		35,952		14,650
Separate accounts assets (4)		970,012		946,261


Total assets:	$	1,212,569	$	1,200,289


Liabilities :
Policyholder account balances (5)	$	152,840	$	168,880


(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.

(2)		The Company estimates the fair value of policy loans as equal to the book value of the loans. Policy loans are fully collateralized by the account value of the associated insurance contracts, and the spread between the policy loan interest rate and the interest rate credited to the account value held as collateral is fixed.

(3)		The estimated fair value of cash and cash equivalents approximates the carrying value.

(4)		Assets held in the Separate Accounts are carried at the net asset value provided by the fund managers.

(5)		The Company records certain adjustments to policyholder account balances in conjunction with the unrealized holding gains or losses on investments classified as available-for-sale. The Company adjusts a portion of these liabilities as if the unrealized holding gains or losses had actually been realized, with corresponding credits or charges reported in accumulated other comprehensive loss, net of taxes.

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


	2006
	Less than 12 months				More than 12 Months				Total
	Estimated				Estimated				Estimated
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	Value		Losses		Value		Losses		Value		Losses
Fixed maturity securities:
Corporate debt securities	$	11,126	$	52	$	73,477	$	1,570	$	84,603	$	1,622
Mortgage-backed securities		156		—		2,115		38		2,271		38
Foreign governments		—		—		1,462		37		1,462		37
U.S. Government and agencies		1,194		4		—		—		1,194		4

Equity securities:
Non-redeemable preferred stocks		965		4		—		—		965		4


Total temporarily impaired securities	$	13,441	$	60	$	77,054	$	1,645	$	90,495	$	1,705


	2005
	Less than 12 months				More than 12 Months				Total
	Estimated				Estimated				Estimated
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	Value		Losses		Value		Losses		Value		Losses
Fixed maturity securities:
Corporate debt securities	$	54,548	$	874	$	64,241	$	1,776	$	118,789	$	2,650
U.S. Government and agencies		—		—		2,440		59		2,440		59
Mortgage-backed securities		1,469		21		743		26		2,212		47


Total temporarily impaired securities	$	56,017	$	895	$	67,424	$	1,861	$	123,441	$	2,756

Unrealized losses are primarily due to price fluctuations resulting from changes in interest rates and credit spreads. 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.

There were no realized investment losses due to other-than-temporary declines in fair value of securities for the years ended December 31, 2006, 2005 and 2004.

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


	2006
			Estimated
	Amortized		Fair
	Cost		Value
Fixed maturity securities:
Due in one year or less	$	32,843	$	32,654
Due after one year through five years		71,574		70,434
Due after five years through ten years		14,235		14,324
Due after ten years		7,392		7,958

		126,044		125,370

Mortgage-backed securities		7,083		7,070


Total fixed maturity securities	$	133,127	$	132,440


	2005
			Estimated
	Amortized		Fair
	Cost		Value
Fixed maturity securities:
Due in one year or less	$	43,051	$	42,782
Due after one year through five years		102,664		100,914
Due after five years through ten years		9,708		9,742
Due after ten years		7,382		8,255

		162,805		161,693

Mortgage-backed securities		2,599		2,586


Total fixed maturity securities	$	165,404	$	164,279

In the preceding tables fixed maturity securities not due at a single maturity date have been included 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 by rating agency equivalent were:


	2006
				Estimated
	Amortized			Fair
	Cost			Value
AAA	$	32,191		$	32,209
AA		29,013			28,882
A		45,625			45,285
BBB		26,298			26,064
Below investment grade		—			—


Total fixed maturity securities	$	133,127		$	132,440


Investment grade		100	%		100	%
Below investment grade		0	%		0	%


	2005
				Estimated
	Amortized			Fair
	Cost			Value
AAA	$	37,172		$	37,277
AA		28,547			27,906
A		72,124			71,953
BBB		25,338			24,958
Below investment grade		2,223			2,185


Total fixed maturity securities	$	165,404		$	164,279


Investment grade		99	%		99	%
Below investment grade		1	%		1	%

At December 31, 2006 and 2005, the carrying value of fixed maturity securities rated BBB- were $4,875 and $5,699, respectively, which is the lowest investment grade rating given by Standard and Poor’s.

The components of net unrealized gains (losses) included in accumulated other comprehensive loss, net of taxes at December 31 were as follows:


	2006			2005
Assets:
Fixed maturity securities	$	(687	)	$	(1,125	)
Equity securities		4			4

		(683	)		(1,121	)


Liabilities:
Policyholder account balances		476			690
Federal income taxes — deferred		(406	)		(634	)

		70			56


Stockholder equity:
Accumulated other comprehensive loss, net of taxes	$	(753	)	$	(1,177	)

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


	2006		2005		2004
Proceeds	$	22,173	$	36,283	$	26,368
Gross realized investment gains		89		2,114		280
Gross realized investment losses		160		315		153

The Company considers fair value at the date of sale to be equal to proceeds received. Proceeds on the sale of available-for-sale securities sold at a realized loss were $7,864, $17,299 and $14,811 for the years ended December 31, 2006, 2005 and 2004, respectively.

During the 2006, 2005 and 2004 the Company incurred realized investment losses in order to further diversify and match the duration of its invested assets to corresponding policyholder liabilities.

The Company had investment securities with a carrying value of $855 and $869 that were deposited with insurance regulatory authorities at December 31, 2006 and 2005, 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.

Net investment income by source for the years ended December 31 was as follows:


	2006			2005			2004
Fixed maturity securities	$	6,930		$	7,411		$	7,416
Policy loans on insurance contracts		3,560			3,679			3,751
Cash and cash equivalents		1,397			480			265
Equity securities		53			17			—
Other		(20	)		—			129


Gross investment income		11,920			11,587			11,561
Less investment expenses		(397	)		(312	)		(339	)


Net investment income	$	11,523		$	11,275		$	11,222


Net realized investment gains (losses), for the years ended December 31 were as follows:
	2006			2005			2004
Fixed maturity securities	$	(71	)	$	1,799		$	127

Note 4. DAC

The components of amortization of DAC for the years ended December 31 were as follows:


	2006			2005			2004
Normal amortization related to variable life and annuity insurance products	$	4,180		$	3,820		$	3,788
Unlocking related to variable life insurance products		(267	)		(157	)		—
Unlocking related to variable annuity insurance products		(644	)		3,342			(2,967	)


Total amortization of DAC	$	3,269		$	7,005		$	821

During 2006, the Company updated its DAC model to reflect actual market returns, which were favorable as compared to expectations, for its variable annuity products resulting in favorable unlocking. This is consistent with the application of the reversion to the mean approach, which is described in more detail below.

During 2005, the Company lowered its future gross profit assumptions on certain variable life insurance and annuity products in connection to historical surrender experience and reinsurance assumptions.

During 2004, the Company elected to adopt new assumptions for market returns associated with assets held in the Separate Accounts. If returns over a determined historical period differ from the Company’s long-term assumption, returns for future determined periods are calculated so that the long-term assumption is achieved. This method for projecting market returns is known as reversion to the mean, a standard industry practice. The Company previously established estimates for market returns based on actual historical results and on future anticipated market returns without the use of a mean reversion technique.

Note 5. Deferred Sales Inducements

During 2005, the Company introduced a new variable annuity product in which certain contracts contain sales inducements. The components of deferred sales inducements for the years ended December 31 were as follows:


	2006			2005
Beginning balance	$	601		$	—
Capitalization		1,302			573
Amortization		(63	)		28


Ending balance	$	1,840		$	601

Note 6. Variable Contracts Containing Guaranteed Benefits

Variable Annuity Contracts Containing Guaranteed Benefits

The Company issues variable annuity contracts in which the Company may contractually guarantee to the contract owner a guaranteed minimum death benefit (“GMDB”) and/or an optional guaranteed living benefit provision. The living benefit provisions offered by the Company include a guaranteed minimum income benefit (“GMIB”) and a guaranteed minimum withdrawal benefit (“GMWB”). Information regarding the general characteristics of each guaranteed benefit type is provided below:

	•		In general, contracts containing GMDB provisions provide a death benefit equal to the greater of the GMDB or the contract value. Depending on the type of contract, the GMDB may equal: i) contract deposits accumulated at a specified interest rate, ii) the contract value on specified contract anniversaries, iii) return of contract deposits, or iv) some combination of these benefits. Each benefit type is reduced for contract withdrawals.

	•		In general, contracts containing GMIB provisions provide the option to receive a guaranteed future income stream upon annuitization. There is a waiting period of ten years that must elapse before the GMIB provision can be exercised.

	•		Contracts containing GMWB provisions provide the contract owner the ability to withdraw minimum annual payments, regardless of the impact of market performance on the contract owner’s account value. In general, withdrawal percentages are based on the contract owner’s age at the time of the first withdrawal. The Company began offering the GMWB benefit provision in March 2006.

The Company had the following variable annuity contracts containing guaranteed benefits at December 31:


	2006							2005
	GMDB		GMIB			GMWB		GMDB		GMIB			GMWB
Net amount at risk (1)	$	27,959	$	84		$	—	$	49,572	$	100		$	n/a

Average attained age of contract owners		68		60			72		67		59			n/a

Weighted average period remaining until expected annuitization		n/a		7.9	yrs		n/a		n/a		8.5	yrs		n/a


(1)		Net amount at risk for GMDB is defined as the current GMDB in excess of the contract owners’ account balance at the balance sheet date.

		Net amount at risk for GMIB is defined as the present value of the minimum guaranteed annuity payments available to the contract owner in excess of the contract owners’ account balance at the balance sheet date.

		Net amount at risk for GMWB is defined as the present value of the minimum guaranteed withdrawals available to the contract owner in excess of the contract owners’ account balance at the balance sheet date.

The Company records liabilities for contracts containing GMDB and GMIB provisions as a component of future policy benefits in the Balance Sheets. Changes in these guaranteed benefit liabilities are included as a component of policy benefits in the Statement of Earnings. The GMDB and GMIB liabilities are calculated in accordance with SOP 03-1 and are determined by projecting future expected guaranteed benefits under multiple scenarios for returns on Separate Accounts assets. The Company uses estimates for mortality and surrender assumptions based on actual and projected experience for each contract type. These estimates are consistent with the estimates used in the calculation of DAC. The Company regularly evaluates the estimates used and adjusts the GMDB and/or GMIB liability balances with a related charge or credit to earnings (“unlocking”), if actual experience or evidence suggests that earlier assumptions should be revised.

The variable annuity GMDB and GMIB liabilities for the years ended December 31 were as follows:


	GMDB			GMIB
Balance at January 1, 2005	$	2,863		$	26

Guaranteed benefits incurred		1,345			50
Guaranteed benefits paid		(892	)		—
Unlocking		(233	)		—


Balance at December 31, 2005		3,083			76

Guaranteed benefits incurred		1,277			126
Guaranteed benefits paid		(855	)		—
Unlocking		(669	)		163


Balance at December 31, 2006	$	2,836		$	365

The Company unlocked its GMDB liabilities during 2006 and 2005 and its GMIB liabilities during 2006 as a result of modeling refinements that were implemented.

The Company records liabilities for contracts containing GMWB provisions as a component of other policyholder funds in the Balance Sheets, with changes in the fair value recognized as a component of policy benefits in the Statement of Earnings. In accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, the GMWB provision is treated as an embedded derivative and is required to be reported separately from the host variable annuity contract. The fair value of the GMWB obligation is calculated based on actuarial and capital market assumptions related to the projected cash flows, including benefits and related contract charges, over the anticipated life of the related contracts. The cash flow estimates are produced by using stochastic techniques under a variety of market return scenarios and other best estimate assumptions. The Company regularly evaluates the estimates used and adjusts the GMWB liability balances with a related charge or credit to earnings (“unlocking”), if actual experience or evidence suggests that earlier assumptions should be revised. Based on the Company’s modeling assumptions, the variable annuity GMWB liability at December 31, 2006 was $0.

At December 31, contract owners’ account balances by mutual fund class for contracts containing guaranteed benefit provisions were distributed as follows:


	2006
							Money
	Equity		Bond		Balanced		Market		Other		Total
GMDB only	$	343,921		100,346		56,066		19,417		253	$	520,003
GMDB and GMIB		110,333		24,795		21,938		3,179		1,287		161,532
GMDB and GMWB		7,083		1,771		2,469		16		298		11,637
GMWB only		7,233		1,903		1,713		57		370		11,276
GMIB only		4,750		809		534		—		106		6,199
No guaranteed benefit		2,271		372		366		—		89		3,098


Total	$	475,591		129,996		83,086		22,669		2,403	$	713,745


	2005
					Money
	Equity		Bond		Market		Balanced		Other		Total
GMDB only	$	371,277		117,433		53,033		20,933		161	$	562,837
GMDB and GMIB		79,528		20,512		17,093		3,815		699		121,647
GMIB only		1,847		513		—		316		114		2,790
No guaranteed benefit		1,010		157		250		—		71		1,488


Total	$	453,662		138,615		70,376		25,064		1,045	$	688,762

Variable Life Contracts Containing Guaranteed Benefits

The Company has issued variable life contracts in which the Company contractually guarantees to the contract owner a GMDB. In general, contracts containing GMDB provisions provide a death benefit equal to the amount specified in the contract regardless of the level of the contract’s account value.

The Company records liabilities for contracts containing GMDB provisions as a component of future policy benefits. Changes in the GMDB liabilities are included as a component of policy benefits in the Statements of Earnings. The variable life GMDB liability at December 31, 2006 and 2005 was $219 and $205, respectively. The variable life GMDB liability is set as a percentage of asset-based fees and cost of insurance charges deducted from contracts that include a GMDB provision. The percentage is established based on the Company’s estimate of the likelihood of future GMDB claims.

At December 31, contract owners’ account balances by mutual fund class for contracts containing GMDB provisions were distributed as follows:


	2006		2005
Balanced	$	108,938	$	102,463
Equity		82,920		83,953
Bond		32,903		35,692
Money Market		31,506		33,530
Other		—		1,861


Total	$	256,267	$	257,499

Note 7. 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:


	2006			2005			2004
Provisions for income taxes computed at Federal statutory rate	$	3,847		$	2,533		$	3,893
Increase (decrease) in income taxes resulting from:
Dividend received deduction		(360	)		(772	)		(622	)
Foreign tax credit		(61	)		10			(12	)


Federal income tax provision	$	3,426		$	1,771		$	3,259

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

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


	2006			2005			2004
Deferred sales inducements	$	434		$	210		$	—
DAC (1)		49			(1,401	)		1,414
Investment adjustment		27			693			(19	)
Policyholder account balances (1)		(740	)		(316	)		(733	)


Deferred Federal income tax provision (benefit)	$	(230	)	$	(814	)	$	662


(1)		The 2004 amounts exclude deferred tax benefits related to the adoption of SOP 03-1 (see Note 1 to the Financial Statements).

Deferred tax assets and liabilities at December 31 were as follows:


	2006			2005
Deferred tax assets:
Policyholder account balances	$	3,807		$	3,067
Investment adjustments		745			772
Net unrealized investment loss on investment securities		406			634

Total deferred tax assets		4,958			4,473


Deferred tax liabilities:
DAC		6,403			6,354
Deferred sales inducements		644			210

Total deferred tax liabilities		7,047			6,564


Net deferred tax liability	$	(2,089	)	$	(2,091	)

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

Note 8. 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 mortality risk 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 joint life policies.

Indemnity reinsurance agreements do not relieve the Company from its obligations to contract owners. 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. As of December 31, 2006, the Company held collateral under reinsurance agreements in the form of letters of credit and funds withheld totaling $113 that can be drawn upon for delinquent reinsurance recoverables.

As of December 31, 2006, the Company had the following life insurance inforce:


									Percentage of
			Ceded to		Assumed				amount
	Gross		other		from other		Net		assumed to
	amount		companies		companies		amount		net
Life insurance inforce	$	588,909	$	74,383	$	1,435	$	515,961		0.3	%

In addition, the Company seeks to limit its exposure to guaranteed benefit features contained in certain variable annuity contracts.

Specifically, the Company reinsures certain GMIB and GMDB provisions to the extent reinsurance capacity is available in the marketplace. As of December 31, 2006, 68% and 6% of the account value for variable annuity contracts containing GMIB and GMDB provisions, respectively, were reinsured.

Note 9. 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 allocated to the Company by MLIG pursuant to the agreement were $3,842, $3,954 and $3,616 for 2006, 2005 and 2004, 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 $179, $67 and $25 for 2006, 2005 and 2004, respectively. Intercompany interest is included in net investment income.

The Company has a general agency agreement with Merrill Lynch Life Agency Inc. (“MLLA”) whereby registered representatives of MLPF&S, who are the Company’s licensed insurance agents, solicit applications for contracts to be issued by the Company. MLLA is paid commissions for the contracts sold by such agents. Commissions paid to MLLA were $2,986, $2,042 and $3,304 for 2006, 2005 and 2004, respectively. Certain commissions were capitalized as DAC and are being amortized in accordance with the accounting policy discussed in Note 1 to the Financial Statements. Charges attributable to this agreement are included in insurance expenses and taxes, net of amounts capitalized.

MLIG has entered into an agreement with Roszel Advisors, LLC (“Roszel”), a subsidiary of MLIG, with respect to administrative services for the MLIG Variable Insurance Trust (“the Trust”). Certain Separate Accounts of the Company may invest in the various mutual fund portfolios of the Trust in connection with variable annuity contracts the Company has inforce. Under this agreement, Roszel pays MLIG an amount equal to a percentage of the assets invested in the Trust through the Separate Accounts. Revenue attributable to this agreement is included in policy charge revenue. The Company received from MLIG its allocable share of such compensation in the amount of $198, $205 and $180 during 2006, 2005 and 2004, respectively.

Effective September 30, 2006, Merrill Lynch & Co. transferred the Merrill Lynch Investment Managers, L.P. (“MLIM”) investment management business to BlackRock, Inc. (“BlackRock”) in exchange for approximately half of the economic interest in the combined firm, including a 45% voting interest. Under this agreement, all previous investment management services performed by MLIM were merged into BlackRock. Prior to September 30, 2006, the Company and MLIM were parties to a service agreement whereby MLIM agreed to provide certain invested asset management services to the Company. The Company paid a fee to MLIM, for these services through the MLIG service agreement. Charges paid to MLIM through the first three quarters of 2006 and allocated to the Company by MLIG were $96. Charges for 2005 and 2004 were $155 and $169, respectively.

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 10. Stockholder’s Equity and Statutory Regulations

During 2006 and 2004, the Company paid ordinary cash dividends of $4,111 and $2,500, respectively, to MLIG. During 2005, the Company did not pay a dividend.

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, policyholder liabilities 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 financial statements are presented on the basis of accounting practices prescribed or permitted by the New York Insurance Department. The State of New York has adopted the National Association of Insurance Commissioners (“NAIC”) statutory accounting practices as a component of prescribed or permitted practices by the State of New York.

Statutory capital and surplus at December 31, 2006 and 2005, was $56,734 and $43,307, respectively. At December 31, 2006 and December 31, 2005, approximately $5,453 and 4,111, respectively, of stockholder’s equity was available for distribution to MLIG that does not require approval from the New York insurance department.

The Company’s statutory net income for 2006, 2005 and 2004 was $17,427, $10,662 and $7,141, respectively.

The NAIC utilizes the Risk Based Capital (“RBC”) adequacy monitoring system. The RBC calculates the amount of adjusted capital that a life insurance company should hold based upon that company’s risk profile. As of December 31, 2006, and 2005, based on the RBC formula, the Company’s total adjusted capital level was well in excess of the minimum amount of capital required to avoid regulatory action.

Note 11. 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 contract owners 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 contract owner obligations (within specified limits). Based upon the public information available at this time, management believes the Company has no material financial obligations to state guaranty associations.

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

Note 12. Segment Information

In reporting to management, the Company’s operating results are categorized into two business segments: Annuities and Life Insurance. The Company’s Annuity segment consists of variable annuity and interest-sensitive annuity contracts. The Company’s Life Insurance segment consists of variable life insurance and interest-sensitive life insurance contracts. The Company currently does not manufacture, market, or issue life insurance contracts. 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 contract 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 invested assets that do not support life or annuity policyholder liabilities.

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO SECTION 12 OF THE ACT.

We consent to the incorporation by reference in Registration Statement No. 333-133224 on Form S-3 of our report dated March 2, 2007, (which report expresses an unqualified opinion and includes an explanatory paragraph for the change in accounting method in 2004 for long-duration contracts to conform to Statement of Position 03-1 “Accounting and Reporting by Insurance Enterprises for Certain Non-Traditional Long Duration Contracts and for Separate Accounts”) relating to the financial statements of ML Life Insurance Company of New York, appearing in this Annual Report on Form 10-K of ML Life Insurance Company of New York for the year ended December 31, 2006.

Exhibit 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, Deborah J. Adler, certify that:

1. I have reviewed this annual report on Form 10-K of ML Life Insurance Company of New York;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;

(b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


Dated: March 16, 2007
		/s/ DEBORAH J. ADLER Deborah J. Adler Chairman of the Board, President, Chief Executive Officer and Chief Actuary


New York		16-1020455

(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)


(1)		The following financial statements of the Registrant are filed as part of this report:
a.		Independent Auditors’ Report dated March 2, 2007.
b.		Balance Sheets at December 31, 2006 and 2005.
c.		Statements of Earnings for the Years Ended December 31, 2006, 2005 and 2004.
d.		Statements of Comprehensive Income for the Years Ended December 31, 2006, 2005 and 2004.
e.		Statements of Stockholder’s Equity for the Years Ended December 31, 2006, 2005 and 2004.
f.		Statements of Cash Flows for the Years Ended December 31, 2006, 2005 and 2004.
g.		Notes to Financial Statements for the Years Ended December 31, 2006, 2005 and 2004.
(2)		Not applicable.
(3)		The following exhibits are filed as part of this report as indicated below:


3.1		Certificate of Amendment of the Charter of ML Life Insurance Company of New York. (Incorporated by reference to Exhibit 6(a)(ii) to Post-Effective Amendment No. 10 to ML of New York Variable Annuity Account A’s registration statement on Form N-4, File No. 33-43654, filed December 9, 1996.)
3.2		By-Laws of ML Life Insurance Company of New York. (Incorporated by reference to Exhibit 6(b) to Post-Effective Amendment No. 10 to ML of New York Variable Annuity Account A’s registration statement on Form N-4, File No. 33-43654, filed December 9, 1996.)
4.1		Modified Guaranteed Annuity Contract. (Incorporated by reference to Exhibit 4(a) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.)
4.2		Modified Guaranteed Annuity Contract Application. (Incorporated by reference to Exhibit 4(b) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.)
4.3		Qualified Retirement Plan Endorsement. (Incorporated by reference to Exhibit 4(c) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.)
4.4		IRA Endorsement. (Incorporated by reference to Exhibit 4(d) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.)
4.5		Company Name Change Endorsement. (Incorporated by reference to Exhibit 4(e) to Post-Effective Amendment No. 3 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed March 30, 1992.)
4.6		IRA Endorsement, MLNY009 (Incorporated by reference to Exhibit 4(d)(2) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994).


4.7		Modified Guaranteed Annuity Contract MLNY-AY-991/94. (Incorporated by reference to Exhibit 4(a)(2) to Post-Effective Amendment No. 3 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed December 7, 1994).
4.8		Qualified Retirement Plan Endorsement MLNY-AYQ-991/94. (Incorporation by reference to Exhibit 4(c)(2) to Post-Effective Amendment No. 3 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed December 7, 1994).
10.1		General Agency Agreement between Royal Tandem Life Insurance Company and Merrill Lynch Life Agency Inc. (Incorporated by reference to Exhibit 10(a) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.)
10.2		Investment Management Agreement by and between Royal Tandem Life Insurance Company and Equitable Capital Management Corporation. (Incorporated by reference to Exhibit 10(b) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.)
10.3		Shareholders’ Agreement by and among The Equitable Life Assurance Society of the United States and Merrill Lynch & Co., Inc. and Tandem Financial Group, Inc. (Incorporated by reference to Exhibit 10(c) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.)
10.4		Service Agreement by and between Royal Tandem Life Insurance Company and Tandem Financial Group, Inc. (Incorporated by reference to Exhibit 10(d) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.)
10.5		Service Agreement by and between Tandem Financial Group, Inc. and Merrill Lynch & Co., Inc. (Incorporated by reference to Exhibit 10(e) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.)


10.6		Form of Investment Management Agreement by and between Royal Tandem Life Insurance Company and Merrill Lynch Asset Management, Inc. (Incorporated by reference to Exhibit 10(f) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed March 7, 1991.)
10.7		Assumption Reinsurance Agreement between Merrill Lynch Life Insurance Company, Tandem Insurance Group, Inc. and Royal Tandem Life Insurance Company and Family Life Insurance Company. (Incorporated by reference to Exhibit 10(g) to Post-Effective Amendment No. 3 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed March 30, 1992.)
10.8		Indemnity Agreement between ML Life Insurance Company of New York and Merrill Lynch Life Agency, Inc. (Incorporated by reference to Exhibit 10(h) to Post-Effective Amendment No. 3 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed March 30, 1992.)
10.9		Amended General Agency Agreement between ML Life Insurance Company of New York and Merrill Lynch Life Agency, Inc. (Incorporated by reference to Exhibit 10(i) to Post-Effective Amendment No. 3 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed March 30, 1992.)
10.10		Amended Management Agreement between ML Life Insurance Company of New York and Merrill Lynch Asset Management, Inc. (Incorporated by reference to Exhibit 10(j) to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 30, 1993.)
10.11		Mortgage Loan Servicing Agreement between ML Life Insurance Company of New York and Merrill Lynch & Co., Inc. (Incorporated by reference to Exhibit 10(k) to Post-Effective Amendment No. 4 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 29, 1995.)
23.1		Written Consent of Deloitte & Touche, LLP, independent registered public accounting firm, is filed herewith.
24.1		Power of attorney of Frederick J. C. Butler. (Incorporated by reference to Exhibit 24(a) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.)


24.2		Power of attorney of Robert L. Israeloff. (Incorporated by reference to Exhibit 24(g) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.)
24.3		Power of attorney of Cynthia L. Kahn. (Incorporated by reference to Exhibit 24(i) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.)
24.4		Power of attorney of Robert A. King. (Incorporated by reference to Exhibit 24(j) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.)
24.5		Power of attorney of Irving M. Pollack. (Incorporated by reference to Exhibit 24(k) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.)
24.6		Power of attorney of Barry G. Skolnick. (Incorporated by reference to Exhibit 24(l) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.)


24.7		Power of attorney of Richard M. Drew. (Incorporated by reference to Exhibit 24.14 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 30, 2000.)
24.8		Power of attorney of John C. Carroll. (Incorporated by reference to Exhibit 24.8 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 29, 2006.)
24.9		Power of attorney of Paul Michalowski. (Incorporated by reference to Exhibit 24.9 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 29, 2006.)
24.10		Power of attorney of Joseph Justice. (Incorporated by reference to ML of New York Variable Annuity Separate Account A’s registration statement on Form N-4, File No. 333-69220, filed September 10, 2001.)
24.11		Power of attorney of Lori M. Salvo. (Incorporated by reference to ML of New York Variable Annuity Separate Account A’s registration statement on Form N-4, File No. 333-69220, filed September 10, 2001.)
24.12		Power of attorney of Deborah J. Adler. (Incorporated by reference to Exhibit 24.13 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 29, 2004.)
24.13		Power of attorney of Concetta M. Ruggiero. (Incorporated by reference to Exhibit 24.13 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 29, 2004.)
31.1		Certification by the Chief Executive Officer of the Registrant pursuant to Rule 15d-14(a), is filed herewith.
31.2		Certification by the Chief Financial Officer of the Registrant pursuant to Rule 15d-14(a), is filed herewith.
32.1		Certification by the Chief Executive Officer of the Registrant pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, is filed herewith.
32.2		Certification by the Chief Financial Officer of the Registrant pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, is filed herewith.


					Accumulated
			Additional		other						Total
	Common		paid-in		comprehensive			Retained			stockholder’s
(dollars in thousands)	stock		capital		income (loss)			earnings			equity
Balance, January 1, 2004	$	2,200	$	52,310	$	1,351		$	21,756		$	77,617
Net earnings									5,832			5,832
Cash dividend paid to parent									(2,500	)		(2,500	)
Other comprehensive loss, net of taxes						(733	)					(733	)

Balance, December 31, 2004		2,200		52,310		618			25,088			80,216
Net earnings									5,468			5,468
Other comprehensive loss, net of taxes						(1,795	)					(1,795	)

Balance, December 31, 2005		2,200		52,310		(1,177	)		30,556			83,889
Net earnings									7,564			7,564
Cash dividend paid to parent									(4,111	)		(4,111	)
Other comprehensive income, net of taxes						424						424

Balance, December 31, 2006	$	2,200	$	52,310	$	(753	)	$	34,009		$	87,766


	2006
	Cost/		Gross		Gross		Estimated
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
Fixed maturity securities:
Corporate debt securities	$	116,328	$	630	$	1,622	$	115,336
Mortgage-backed securities		7,083		25		38		7,070
U.S. Government and agencies		6,217		105		4		6,318
Foreign governments		3,499		254		37		3,716


Total fixed maturity securities	$	133,127	$	1,014	$	1,701	$	132,440


Equity securities:
Non-redeemable preferred stocks	$	1,382	$	8	$	4	$	1,386


(1)		Management considers investment income net of interest credited to policyholder liabilities in evaluating results.


	Life Insurance
	2006		2005		2004
Policy charge revenue	$	7,389	$	7,346	$	7,624
Net interest spread (1)		815		1,045		552
Net realized in investment gains (losses)		—		—		—


Net revenues		8,204		8,391		8,176


Policy benefits		1,647		1,365		1,705
Reinsurance premium ceded		1,432		1,439		1,479
Amortization of DAC		1,264		1,476		1,130
Insurance expenses and taxes		1,168		1,311		1,269


Net benefits and expenses		5,511		5,591		5,583


Earnings before federal income taxes		2,693		2,800		2,593


Federal income tax provision		801		700		520


Earnings before change in accounting principal		1,892		2,100		2,073


Change in accounting principal, net of tax		—		—		(115	)


Net earnings	$	1,892	$	2,100	$	1,958


Select Balance Sheet information:

Total assets	$	359,284	$	359,982	$	380,257
Total policyholder liabilities and accruals		87,693		85,973		90,451


	ML Life Insurance Company of New York (Registrant)

Date: March 26, 2007	By:	/s/ Joseph E. Justice Joseph E. Justice Chief Financial Officer


Signature	Title	Date

/s/ Barry G. Skolnick Barry G. Skolnick	Director, Senior Vice President, and General Counsel*	March 26, 2007

/s/ Joseph E. Justice Joseph E. Justice	Director, Senior Vice President, Chief Financial Officer, and Treasurer	March 26, 2007

* Deborah J. Adler	Chairman of the Board, President, Chief Executive Officer, and Chief Actuary	March 26, 2007



* Frederick J. C. Butler	Director	March 26, 2007

* John C. Carroll	Director and Senior Vice President	March 26, 2007

* Richard M. Drew	Director	March 26, 2007

* Robert L. Israeloff	Director	March 26, 2007

* Robert A. King	Director	March 26, 2007

* Paul Michalowski	Director and Vice President	March 26, 2007

* Irving M. Pollack	Director	March 26, 2007

* Concetta M. Ruggiero	Director and Senior Vice President	March 26, 2007

* Lori M. Salvo	Director, Vice President, Chief Compliance Officer, Deputy General Counsel, and Secretary	March 26, 2007

* Cynthia Kahn Sherman	Director	March 26, 2007

/s/ Elizabeth Garrison Elizabeth Garrison	Vice President and Controller	March 26, 2007


Exhibit No.	Description	Location

3.1	Certificate of Amendment of the Charter of ML Life Insurance Company of New York	Incorporated by reference to Exhibit 6(a)(ii) to Post-Effective Amendment No. 10 to ML of New York Variable Annuity Account A’s registration statement on Form N-4, File No. 33-43654, filed December 9, 1996.
3.2	By-Laws of ML Life Insurance Company of New York	Incorporated by reference to Exhibit 6(b) to Post-Effective Amendment No. 10 to ML of New York Variable Annuity Account A’s registration statement on Form N-4, File No. 33-43654, filed December 9, 1996.
4.1	Modified Guaranteed Annuity Contract	Incorporated by reference to Exhibit 4(a) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.
4.2	Modified Guaranteed Annuity Contract Application	Incorporated by reference to Exhibit 4(b) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.
4.3	Qualified Retirement Plan Endorsement	Incorporated by reference to Exhibit 4(c) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.
4.4	IRA Endorsement	Incorporated by reference to Exhibit 4(d) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.


4.5	Company Name Change Endorsement	Incorporated by reference to Exhibit 4(e) to Post-Effective Amendment No. 3 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed March 30, 1992.
4.6	IRA Endorsement, MLNY009	Incorporated by reference to Exhibit 4(d)(2) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.
4.7	Modified Guaranteed Annuity Contract MLNY-AY-991/94	Incorporated by reference to Exhibit 4(a)(2) to Post-Effective Amendment No. 3 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed December 7, 1994.
4.8	Qualified Retirement Plan Endorsement MLNY-AYQ-991/94	Incorporated by reference to Exhibit 4(c)(2) to Post-Effective Amendment No. 3 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed December 7, 1994.
10.1	General Agency Agreement between Royal Tandem Life Insurance Company and Merrill Lynch Life Agency Inc.	Incorporated by reference to Exhibit 10(a) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.
10.2	Investment Management Agreement by and between Royal Tandem Life Insurance Company and Equitable Capital Management Corporation	Incorporated by reference to Exhibit 10(b) to Pre-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.
10.3	Shareholders’ Agreement by and among The Equitable Life Assurance Society of the United States and Merrill Lynch & Co., Inc. and Tandem Financial Group, Inc.	Incorporated by reference to Exhibit 10(c) to Pre- Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-34562, filed October 16, 1990.


24.3	Power of attorney of Cynthia L. Kahn	Incorporated by reference to Exhibit 24(i) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.
24.4	Power of attorney of Robert A. King	Incorporated by reference to Exhibit 24(j) to Post-Effective Amendment No. 1 the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.
24.5	Power of attorney of Irving M. Pollack	Incorporated by reference to Exhibit 24(k) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.
24.6	Power of attorney of Barry G. Skolnick	Incorporated by reference to Exhibit 24(l) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form S-1, File No. 33-60288, filed March 31, 1994.
24.7	Power of attorney of Richard M. Drew	Incorporated by reference to Exhibit 24.14 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 30, 2000.
24.8	Power of attorney of John C. Carroll	Incorporated by reference to Exhibit 24.8 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 29, 2006.
24.9	Power of attorney of Paul Michalowski	Incorporated by reference to Exhibit 24.9 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 29, 2006.
24.10	Power of attorney of Joseph Justice	Incorporated by reference to ML of New York Variable Annuity Separate Account A’s registration statement on Form N-4, File No. 333-69220, filed September 10, 2001.
24.11	Power of attorney of Lori M. Salvo	Incorporated by reference to ML of New York Variable Annuity Separate Account A’s registration statement on Form N-4, File No. 333-69220, filed September 10, 2001.
24.12	Power of attorney of Deborah J. Adler	Incorporated by reference to Exhibit 24.13 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 29, 2004.
24.13	Power of attorney of Concetta M. Ruggiero	Incorporated by reference to Exhibit 24.14 to Annual Report on Form 10-K, File Nos. 33-34562, 33-60288, and 333-48983, filed March 29, 2004.
31.1	Certification by the Chief Executive Officer of the Registrant pursuant to Rule 15d-14(a).	Exhibit 31.1
31.2	Certification of the Chief Financial Officer of the Registrant pursuant to Rule 15d-14(a).	Exhibit 31.2
32.1	Certification by the Chief Executive Officer of the Registrant pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	Exhibit 32.1
32.2	Certification by the Chief Financial Officer of the Registrant pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	Exhibit 32.2

	(a)		Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;

	(b)		Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

	(c)		Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

	(a)		All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

	(b)		Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


Dated:	March 16 2007
		/s/ JOSEPH E. JUSTICE Joseph E. Justice Senior Vice President and Chief Financial Officer

	(1)		The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

	(2)		The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.