1
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
 
                                   FORM 10-Q
 
                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
 
              FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1998
        COMMISSION FILE NUMBER 33-26322; 33-46827; 33-52254; 33-60290;
                              33-58303; 333-33863
 
                      MERRILL LYNCH LIFE INSURANCE COMPANY
             (Exact name of Registrant as specified in its charter)
 

                                           
                   ARKANSAS                                     91-1325756
         (State or other jurisdiction                         (IRS Employer
      of incorporation or organization)                    Identification No.)

 
                             800 SCUDDERS MILL ROAD
                          PLAINSBORO, NEW JERSEY 08536
                    (Address of Principal Executive Offices)
 
                                 (609) 282-1429
              (Registrant's telephone number including area code)
 
     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.
 
                             Yes  X           No __
 
                     APPLICABLE ONLY TO CORPORATE ISSUERS:
 
     Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.
 
                                 COMMON 200,000
 
     REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTION H(1)(a)
AND (b) OF FORM 10-Q AND IS THEREFORE FILING THIS FORM WITH THE REDUCED
DISCLOSURE FORMAT.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   2
PART I  Financial Information

Item 1. Financial Statements.



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

BALANCE SHEETS
(Dollars in Thousands) (Unaudited)




ASSETS                                                                                     September 30,         December 31,
                                                                                               1998                  1997
                                                                                          --------------        --------------
                                                                                                                
INVESTMENTS:                                                                                    
    Fixed maturity securities, at estimated fair value                                          
     (amortized cost:  1998 - $2,617,166; 1997 - $2,927,562)                               $  2,690,782          $  3,008,608
    Equity securities, at estimated fair value                                                  
     (cost:  1998 - $118,833; 1997 - $72,599)                                                   116,730                73,612
    Trading account securities, at estimated fair value                                          15,218                15,625
    Real estate held-for-sale                                                                    28,034                31,805
    Policy loans on insurance contracts                                                       1,127,160             1,118,139
                                                                                          --------------         --------------
                                                                                                
       Total Investments                                                                      3,977,924             4,247,789
                                                                                                
                                                                                                
CASH AND CASH EQUIVALENTS                                                                        83,050                86,388
ACCRUED INVESTMENT INCOME                                                                        80,030                78,224
DEFERRED POLICY ACQUISITION COSTS                                                               368,292               365,105
FEDERAL INCOME TAXES - DEFERRED                                                                   6,413                     -
REINSURANCE RECEIVABLES                                                                           2,775                 1,617
AFFILIATED RECEIVABLES - NET                                                                          -                   166
RECEIVABLES FROM SECURITIES SOLD                                                                  1,703                75,820
OTHER ASSETS                                                                                     43,764                49,353
SEPARATE ACCOUNTS ASSETS                                                                      9,373,778             9,149,119
                                                                                           -------------         -------------
                                                                                                
TOTAL ASSETS                                                                               $ 13,937,729          $ 14,053,581
                                                                                           =============         =============

                
                                                        
                                                                          
                                                                          
                                                                          
                                                                          
                                                                          
                                                                         
                                                                         
                                                                         
                                                                         


See notes to finanical statements.                                 (Continued)

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

BALANCE SHEETS
(Continued) (Dollars in Thousands, Except Per Share Amounts)(Unaudited)




LIABILITIES AND STOCKHOLDER'S EQUITY                                                        September 30,         December 31,
                                                                                                1998                  1997
                                                                                        --------------        --------------
LIABILITIES:                                                                                                  
 POLICY LIABILITIES AND ACCRUALS:                                                          
      Policyholders' account balances                                                      $  3,894,122          $  4,188,110
      Claims and claims settlement expenses                                                      65,201                50,574
                                                                                           --------------        --------------
                                                                                                
          Total policy liabilities and accruals                                               3,959,323             4,238,684
                                                                           
 OTHER POLICYHOLDER FUNDS                                                                        19,488                27,160
 LIABILITY FOR GUARANTY FUND ASSESSMENTS                                                         14,357                15,374
 FEDERAL INCOME TAXES - DEFERRED                                                                      -                 1,183
 FEDERAL INCOME TAXES - CURRENT                                                                   7,711                24,438
 AFFILIATED PAYABLES - NET                                                                        2,352                     - 
 PAYABLE FOR SECURITIES PURCHASED                                                                   553                95,135
 OTHER LIABILITIES                                                                               74,978                54,434
 SEPARATE ACCOUNTS LIABILITIES                                                                9,363,251             9,149,119
                                                                                           --------------        --------------
                                                                                                
          Total Liabilities                                                                  13,442,013            13,605,527
                                                                                           --------------        --------------
                                                                                                
STOCKHOLDER'S EQUITY:                                                                           
 Common stock, $10 par value - 200,000 shares                                                   
    authorized, issued and outstanding                                                            2,000                 2,000
 Additional paid-in capital                                                                     347,324               347,324
 Retained earnings                                                                              139,325                80,735
 Accumulated other comprehensive income                                                           7,067                17,995
                                                                                           --------------        --------------
                                                                                                
          Total Stockholder's Equity                                                            495,716               448,054
                                                                                           --------------       ---------------
                                                                                                
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                                                 $ 13,937,729          $ 14,053,581
                                                                                           =============         =============

                                                          
                                              




See notes to financial statements.




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

STATEMENTS OF EARNINGS
(Dollars in Thousands) (Unaudited)




                                                                                                    Nine Months Ended
                                                                                                       September 30,
                                                                                           -----------------------------------
                                                                                                1998                 1997
                                                                                           -------------         -------------
                                                                                                           
REVENUES:                                                                                       
 Investment revenue:                                                                            
  Net investment income                                                                    $    205,466          $    234,348
  Net realized investment gains                                                                  10,694                 9,602
 Policy charge revenue                                                                          152,655               129,854
                                                                                           -------------         -------------
                                                                                                
   Total Revenues                                                                               368,815               373,804
                                                                                           -------------         -------------
                                                                                                
BENEFITS AND EXPENSES:                                                                          
 Interest credited to policyholders' account balances                                           148,885               156,256
 Market value adjustment expense                                                                  4,381                 2,737
 Policy benefits (net of reinsurance recoveries:  1998 - $7,706                                 
  1997 - $8,876)                                                                                 23,326                20,776
 Reinsurance premium ceded                                                                       14,957                13,198
 Amortization of deferred policy acquisition costs                                               54,046                53,035
 Insurance expenses and taxes                                                                    38,648                36,088
                                                                                           -------------         -------------
                                                                                                
   Total Benefits and Expenses                                                                  284,243               282,090
                                                                                           -------------         -------------
                                                                                                
                                                                                                
   Earnings Before Federal Income Tax Provision                                                  84,572                91,714
                                                                                                
FEDERAL INCOME TAX PROVISION (BENEFIT):                                                         
 Current                                                                                         27,695                42,957
 Deferred                                                                                        (1,713)              (12,773)
                                                                                           -------------         -------------
                                                                                                
   Total Federal Income Tax Provision                                                            25,982                30,184
                                                                                           -------------         -------------
                                                                                                
NET EARNINGS                                                                               $     58,590          $     61,530
                                                                                           =============         =============

                                                    
See notes to financial statements.







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

STATEMENTS OF EARNINGS
(Dollars in Thousands) (Unaudited)




                                                                                                   Three Months Ended
                                                                                                       September 30,
                                                                                           -----------------------------------
                                                                                                1998                 1997
                                                                                           -------------         -------------
                                                                                                           
REVENUES:                                                                                       
 Investment revenue:                                                                            
  Net investment income                                                                    $     66,057          $     76,266
  Net realized investment gains (losses)                                                         (2,606)                2,682
 Policy charge revenue                                                                           51,994                46,509
                                                                                           -------------         -------------     
   Total Revenues                                                                               115,445               125,457
                                                                                           -------------         -------------     
BENEFITS AND EXPENSES:                                                                          
 Interest credited to policyholders' account balances                                            48,568                50,481
 Market value adjustment expense                                                                  1,462                 1,082
 Policy benefits (net of reinsurance recoveries:  1998 - $2,647                                 
  1997 - $1,613)                                                                                  7,888                 7,074
 Reinsurance premium ceded                                                                        5,102                 4,357
 Amortization of deferred policy acquisition costs                                               18,831                16,467
 Insurance expenses and taxes                                                                    13,838                12,396
                                                                                           -------------         -------------     
   Total Benefits and Expenses                                                                   95,689                91,857
                                                                                           -------------         -------------

   Earnings Before Federal Income Tax Provision                                                  19,756                33,600
                                                                                                
FEDERAL INCOME TAX PROVISION (BENEFIT):                                                         
 Current                                                                                          4,711                11,690
 Deferred                                                                                         2,048                  (141)
                                                                                           -------------         -------------
   Total Federal Income Tax Provision                                                             6,759                11,549
                                                                                           -------------         -------------
                                                                                                
NET EARNINGS                                                                               $     12,997          $     22,051
                                                                                           =============         =============







See notes to financial statements.



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

STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in Thousands) (Unaudited)




                                                                                                     Nine Months Ended
                                                                                                       September 30,
                                                                                           -----------------------------------
                                                                                                1998                  1997
                                                                                           -------------         -------------
                                                                                                           
NET EARNINGS                                                                               $     58,590          $     61,530
                                                                                           -------------         -------------
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX:
                                                                                                             
 Net unrealized gains (losses) on investment securities:
   Net unrealized holding gains (losses) arising during the period                                 (722)               21,708
   Reclassification adjustment for gains included in net earnings                               (11,297)               (9,283)
                                                                                           -------------         -------------
   Net unrealized gains (losses) on investment securities                                       (12,019)               12,425 
                            
   Adjustments for:                                                                                          
              Policyholder liabilities                                                           (2,684)                9,614
              Deferred policy acquisition costs                                                  (2,109)               (3,318)
                                                                                                             
 Income tax (expense) benefit related to items of                                                            
   other comprehensive income                                                                     5,884                (6,553)
                                                                                           -------------         -------------
 Other comprehensive income (loss), net of tax                                                  (10,928)               12,168
                                                                                           -------------         -------------
COMPREHENSIVE INCOME                                                                       $     47,662          $     73,698
                                                                                           =============         =============

















See notes to financial statements.

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

STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in Thousands) (Unaudited)




                                                                                                     Three Months Ended
                                                                                                       September 30,
                                                                                           -----------------------------------
                                                                                                1998                  1997   
                                                                                           -------------         -------------
                                                                                                           
NET EARNINGS                                                                               $     12,997          $     22,051    
                                                                                           -------------         -------------
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX:                                                                  
                                                                                                                
 Net unrealized gains (losses) on investment securities:                                                        
   Net unrealized holding gains (losses) arising during the period                                 (565)               29,084     
   Reclassification adjustment for gains included in net earnings                                 1,911                (2,697)
                                                                                           -------------         -------------
                                                                                                                
   Net unrealized gains on investment securities                                                  1,346                26,387
   
   Adjustments for:                                                                   
              Policyholder liabilities                                                           (7,607)              (10,654)    
              Deferred policy acquisition costs                                                  (1,701)               (3,909)  
                                                                                                 
                                                                                                                
 Income tax (expense) benefit related to items of                                                               
   other comprehensive income                                                                     2,787                (4,139) 
                                                                                           -------------         -------------
Other comprehensive income (loss), net of tax                                                    (5,175)                7,685
                                                                                           -------------         -------------
COMPREHENSIVE INCOME                                                                       $      7,822          $     29,736     
                                                                                           =============         =============
                                                                   














See notes to financial statements.






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

STATEMENTS OF STOCKHOLDER'S EQUITY
(Dollars in Thousands) (Unaudited)



                                                                                             Accumulated      
                                                            Additional                         other            Total
                                              Common         paid-in         Retained      comprehensive    Stockholder's
                                               stock         capital         earnings          income           equity 
                                            -----------    ------------    ------------    -------------    ------------- 
                                                                                             
BALANCE, JANUARY 1, 1997                    $    2,000     $   402,937     $    79,387     $      5,496     $    489,820
                                                                                                      
 Dividend to Parent                                            (55,613)        (79,387)                         (135,000)
                                                                                                                          
 Net earnings                                                                   80,735                            80,735
                                                                                                                          
 Other comprehensive income, net of tax                                                          12,499           12,499
                                            -----------    ------------    ------------    -------------    -------------
BALANCE, DECEMBER 31, 1997                       2,000         347,324          80,735           17,995          448,054
                                                                                                                          
 Net earnings                                                                   58,590                            58,590
                                                                                                                          
 Other comprehensive loss, net of tax                                                           (10,928)         (10,928)
                                            -----------    ------------    ------------   --------------    ------------- 
BALANCE, SEPTEMBER 30, 1998                 $    2,000     $   347,324     $   139,325    $       7,067     $    495,716
                                            ===========    ============    ============   ==============    =============
                                        






















See notes to financial statements.

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

STATEMENTS OF CASH FLOWS
(Dollars in Thousands) (Unaudited)



                                                                                                     Nine Months Ended
                                                                                                       September 30,
                                                                                           -----------------------------------
                                                                                               1998                  1997
                                                                                           -------------         -------------
                                                                                                                        
Cash Flows From Operating Activities:                                                                           
 Net earnings                                                                              $     58,590          $     61,530
  Adjustments to reconcile net earnings to net cash and cash                                    
    equivalents provided (used) by operating activities:
   Amortization of deferred policy acquisition costs                                             54,046                53,035
   Capitalization of policy acquisition costs                                                   (59,342)              (51,385)
   Amortization (accretion) of investments                                                       (5,576)               (2,861)
   Net realized investment gains                                                                (10,694)               (9,602)
   Interest credited to policyholders' account balances                                         148,885               156,256
   Benefit for deferred Federal income tax                                                       (1,713)              (12,773)
   Changes in operating assets and liabilities:                                               
    Accrued investment income                                                                    (1,806)               (1,982)
    Affiliated receivables / payables                                                             2,518                (2,516)
    Claims and claims settlement expenses                                                        14,627                14,281
    Federal income taxes - current                                                              (16,727)               (6,278)
    Other policyholder funds                                                                     (7,672)                  385
    Liability for guaranty fund assessments                                                      (1,017)               (2,725)
   Policy loans on insurance contracts                                                           (9,021)               (9,138)
   Trading account securities                                                                      (240)              (14,843)
   Other, net                                                                                    24,975                (8,816)
                                                                                           -------------         -------------
       Net cash and cash equivalents provided by operating activities                           189,833               162,568
                                                                                           -------------         -------------
Cash Flows From Investing Activities:                                                                           
 Sales of available-for-sale securities                                                         692,002               450,512
 Maturities of available-for-sale securities                                                    358,204               476,909
 Purchases of available-for-sale securities                                                    (796,682)             (742,919)
 Mortgage loans principal payments received                                                           -                40,019
 Sales of real estate held-for-sale                                                              10,862                     -
 Recapture of investment in separate accounts                                                         -                11,026
 Investment in separate accounts                                                                (12,000)                  (21)
                                                                                           -------------         -------------    
       Net cash and cash equivalents provided by investing activities                           252,386               235,526
                                                                                           -------------         -------------    






See notes to financial statements.                                 (continued)

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

STATEMENTS OF CASH FLOWS
(Continued) (Dollars in Thousands) (Unaudited)




                                                                                                   Nine Months Ended
                                                                                                      September 30,
                                                                                           -----------------------------------
                                                                                                1998                 1997
                                                                                           -------------         -------------
                                                                                                           
Cash Flows From Financing Activities:                                                       
 Policyholders' account balances:                                           
  Deposits                                                                                  $    812,094          $    826,953
  Withdrawals (including transfers to/from separate accounts)                                 (1,257,651)           (1,185,694)
                                                                                            -------------         -------------    
       Net cash and cash equivalents used by financing activities                               (445,557)             (358,741)
                                                                                            -------------         -------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                              (3,338)               39,353
                                                                            
CASH AND CASH EQUIVALENTS:                                                  
 Beginning of year                                                                                86,388                94,991
                                                                                            -------------         -------------
 End of period                                                                              $     83,050          $    134,344
                                                                                            =============         =============
                                                                            
Supplementary Disclosure of Cash Flow Information:                          
 Cash paid for:                                                             
  Federal income taxes                                                                      $     44,422          $     49,235
  Intercompany interest                                                                             705                   695

                                               
                                                                            
                                                                            
                                                                            
                                                                            
                                                                            













See notes to financial statements.

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

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)


NOTE 1:  BASIS OF PRESENTATION:

Merrill Lynch Life Insurance Company (the "Company") is a wholly-
owned subsidiary of Merrill Lynch Insurance Group, Inc. ("MLIG").
The Company is an indirect wholly-owned subsidiary of Merrill
Lynch & Co., Inc. ("Merrill Lynch & Co."). The Company sells life
insurance and annuity products, including variable life insurance
and variable annuities.

The unaudited condensed financial statements included herein have
been prepared by the Company pursuant to the rules and
regulations of the Securities and Exchange Commission. Certain
information and footnote disclosures normally included in
financial statements prepared in accordance with generally
accepted accounting principles have been condensed or omitted
pursuant to such rules and regulations. In the opinion of
management, the unaudited financial statements presented herein
include all adjustments (consisting only of normal recurring
accruals) necessary for a fair presentation of the financial
position and the results of operations in accordance with
generally accepted accounting principles for the periods
presented. The preparation of financial statements in conformity
with generally accepted accounting principles and prevailing
industry practice requires management to make estimates that
affect the reported amounts and disclosure of contingencies in
the financial statements.  Actual  results could differ from
those estimates.  Results for the three month and nine month
periods ended September 30, 1998 and 1997 are not necessarily
indicative of annual results. These unaudited financial
statements should be read in conjunction with the financial
statements and the notes thereto included in the Company's 1997
Annual Report on Form 10-K ("1997 Report").

NOTE 2.  STATUTORY ACCOUNTING PRACTICES:

The Company maintains its statutory accounting records in
conformity with accounting practices prescribed or permitted by
the Insurance Department of the State of Arkansas and the
National Association of Insurance Commissioners. Statutory
capital and surplus at September 30, 1998 and December 31, 1997,
was $279 million and $245 million, respectively. For the nine
month periods ended September 30, 1998 and 1997, statutory net
income was $35 million and $68 million, respectively.


NOTE 3.  INVESTMENTS:

The Company's investments in debt and equity securities are
classified as either available-for-sale or trading and are
recorded at fair value. Unrealized gains and losses on available-
for-sale securities are included in accumulated other
comprehensive income, which is a component of stockholder's
equity.  Unrealized gains and losses on trading account
securities are included in net realized investment gains.

The Company is required to adjust deferred policy acquisition
costs and certain policyholder liabilities associated with
available-for-sale securities. These adjustments are recorded in
the accumulated other comprehensive income component of
stockholder's equity and assume that the unrealized gain or loss
on available-for-sale securities was realized. These investments
primarily support in-force, universal life-type contracts. The
following reconciles net unrealized investment gain recorded
in accumulated other comprehensive income at September 30, 1998
and December 31, 1997:


                                                   September 30,   December 31,
                                                        1998          1997 
                                                   -------------   ------------
                                                           (In Thousands)
                                          
 Assets:
  Fixed maturity securities                        $  73,616       $  81,046
  Equity securities                                   (2,103)          1,013
  Deferred policy acquisition costs                   (7,561)         (5,452)
  Separate Accounts assets                            (1,473)              -
                                                   ----------      ----------
                                                      62,479          76,607
                                                                          
 Liabilities:                 
  Policyholders' account balances                     51,607          48,923
  Federal income taxes - deferred                      3,805           9,689
                                                   ----------      ----------
                                                      55,412          58,612
                                                   ----------      ----------
 Stockholder's equity:          
  Accumlated other comprehensive income            $   7,067       $  17,995
                                                   ==========      ==========

The net unrealized holding gains (losses) on trading account
securities included in net realized investment gains was ($947)
and $757 for the nine month periods ended September 30, 1998 and
1997, respectively.

NOTE 4.  ACCOUNTING PRONOUNCEMENTS:

During 1997, the Company early adopted SFAS No. 130, "Reporting
Comprehensive Income".  This pronouncement establishes standards
for reporting comprehensive income and its components within the
financial statements.  Comprehensive income is defined as all non-
owner changes in equity during a period and is reported in the
Statements of Comprehensive Income included herein for the three
month and nine month periods ended September 30, 1998 and 1997.

In June 1997, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 131, "Disclosures about Segments of an Enterprise
and Related Information".  This pronouncement requires a Company
to present disaggregated information based on the internal
segments used in managing its business.  This pronouncement is
effective for annual periods beginning after December 31, 1997,
and for interim periods beginning in the following year.
Adoption will not impact the Company's financial position or
results of operations, but it will may affect the presentation of
the Company's disclosures.

In June 1998, the FASB issued SFAS No. 133, "Accounting for
Derivative Instruments and for Hedging Activities".  This
pronouncement will be effective for annual periods beginning after 
June 15, 1999.  Adoption of this pronouncement is not expected to 
have a material impact on the Company's financial position or results
of operations.

NOTE 5.  RECLASSIFICATIONS:

To facilitate comparison with the current year, certain amounts
in the prior year have been reclassified.

Item 2  Management's Narrative Analysis of the Results of
Operations

This Management's Narrative Analysis of the Results of Operations
addresses changes in revenues and expenses for the three month
and nine month periods ended September 30, 1998 and 1997.   This 
discussion should be read in conjunction with the accompanying 
unaudited financial statements and notes thereto, in addition to 
the 1997 Financial Statements and Notes to Financial Statements 
and the Management's Narrative Analysis of the Results of Operations 
included in the 1997 Report.


Business Overview

The Company's earnings are principally derived from two sources:
the net investment income from investment of fixed rate life
insurance and annuity contract owner deposits less interest
credited to contract owners, commonly known as spread, and fees
charged to variable life insurance and variable annuity contract
owners. The costs associated with acquiring contract owner
deposits are deferred and amortized over the period in which the
Company anticipates holding those funds. In addition, the Company
incurs expenses associated with the maintenance of in-force
contracts.

During the third quarter 1998, the global economic crisis
intensified as the financial problems in Asia spread to the
emerging market economies of Eastern Europe and Latin America.
Domestically, investor concerns regarding the impact of expanding
global economic instability resulted in the emergence of
two important economic factors during the quarter.  First, the
continued flight to quality to the U.S Treasury market widened
credit spreads to historically unprecedented levels, relative to
the current yields on U.S. Treasury securities.  During the third
quarter, the interest rate on the 30 year U.S Treasury Bond
dropped 66 basis points to yield 4.97%.  During the same time
period, rates on medium term Treasury securities, defined as 1 to
10 year terms, decreased on average 112 basis points.  In the
corporate bond market, the combined effects of record levels of
debt issuance, investor concern regarding corporate earnings and
the disappearance of liquidity in certain markets increased that
market's overall credit risk.  The second factor was the sharp
decline in the equity markets.  During the third quarter, the
Standard & Poor's 500 Composite Stock Price Index decreased 10.3%
eliminating most of the gains of the first six months of 1998.

Life insurance and annuity deposits decreased $12 million (or 4%)
to $323 million and increased $12 million (or 1%) to $914 million
in the third quarter and nine month periods ended September 30,
1998, respectively, as compared to the same periods in 1997.
Excluding internal tax-free exchanges the current three month and
nine month periods both decreased $15 million.  The following
discussion includes internal tax-free exchanges.

Variable annuity deposits remained generally flat compared to 
prior year periods.  Total deposits decreased $6 million (or 2%) 
to $287 million and increased $18 million (or 2%) to $796 million 
in the third quarter and nine month periods ended September 30, 1998,
respectively, as compared to the same periods in 1997.   Current
quarter sales, although modestly lower than the third quarter
1997, represented the highest quarterly sales level during 1998
despite increased volatility in the equity markets.  Management
attributes this increase to the commencement of its variable
annuity marketing focus program to its sales divisions.  This 
focus program is designed to promote awareness of the Company's
new product enhancements to its variable annuity product.  At
quarter end, one of the three sales divisions completed the focus
program, while one began in September.  The last sales division
is scheduled to commence during the fourth quarter.

Variable life insurance premiums increased $2 million (or 6%) to
$34 million and increased $17 million (or 19%) to $106 million in
the third quarter and nine month periods ended September 30,
1998, respectively, as compared to the same periods in 1997. This
increase is due to the combined effects of implementing a
marketing focus program utilizing the Company's Estate Planning
and Business Insurance Specialists and the generally favorable
equity markets during the first six months of 1998.

During 1997, the Company changed its distribution structure.
Previously, specialists supporting the sales force were
responsible for both life and annuity products.  Beginning in
1997 and culminating during the second quarter 1998, the Company
created two specialist positions within each district where it
was geographically feasible.  One specialized in estate planning
life insurance products while the other specialized in annuity
and single premium life products. This increase in the number of
product specialists has resulted in a greater and more focused
coverage of the Company's sales force and has, in management's
view, contributed to the continued strength in variable product
sales.  Additionally, the Company is beginning to realize the
benefits from its sales force training programs implemented over
the past two years.  Future variable product sales, however,
could be negatively impacted due to continued volatility in the
equity markets.

Modified guaranteed annuity sales decreased $7 million (or 82%)
to $2 million and $20 million (or 69%) to $9 million in the third
quarter and nine month periods ended September 30, 1998,
respectively, as compared to the same periods in 1997. Sales
volume of this product is reflective of the current interest rate
environment and will generally increase or decrease in a direct
relationship with changes in interest rates.  During the current
three month and nine month periods, interest rates on medium term
U.S Treasury securities decreased approximately 92 basis points
and 80 basis points, respectively, as compared to the comparable
1997 periods.

On June 5, 1998, the Company introduced five new investment
options for its variable annuity product designed to complement
the investment objectives of the twenty-one pre-existing fund
options.  Three of the new investment options are managed by
Merrill Lynch Asset Management, L.P. ("MLAM"), an affiliated
investment advisor, one is managed by Hotchkis & Wiley, an
affiliated investment advisor, and one is managed by an
unaffiliated investment advisor.  The Company contributed $12
million in seed money among two of the new MLAM funds.  Also,
during 1998, the Company closed two pre-existing funds to new
allocations.

Policy and contract surrenders increased $13 million (or 7%) to
$204 million and $125 million (or 23%) to $679 million for the
three month and nine month periods ended September 30, 1998,
respectively, compared to the equivalent periods in 1997. During
the current nine month period, variable annuity surrenders
increased $76 million (or 53%) to $221 million primarily due to
growth of that block of business.  During the same period,
modified guaranteed annuity surrenders increased $91 million (or
73%) to $215 million due to the generally lower interest rate
environment during the first nine months of 1998 as compared to
the same period in 1997.  During periods of lower interest rates,
modified guaranteed annuity contractholders are more inclined to
surrender their contracts for two reasons.  First,
contractholders can lock-in gains resulting from the market value
adjustment, which is applied to withdrawals made prior to the
expiration of the stated guarantee period.  The market value
adjustment has an inverse relationship to changes in interest
rates.   Second, interest crediting rates offered upon renewal
are generally lower than the rates that had been credited prior
to the renewal date.

During the first nine months of 1998, separate account assets
increased $225 million (or 2.5%) to $9.4 billion as strong
investment performance during the first half of 1998 reversed
during the volatile third quarter. The following table compares
the movement in separate account assets during the first three
quarters of 1998:


                                               1st    2nd      3rd      Year-
(In Millions)                                  Qtr    Qtr      Qtr     to-date
- -------------                                 -----  -----   --------  --------
Variable product investment performance        $775   $176   ($1,030)   ($79)
Variable product net cash inflow                 67    108       118     293
Seed money investment                             -     12        (1)     11
                                              -----  -----   --------  --------
Total increase (decrease) in separate 
  account assets                              $842    $296     ($913)   $225
Percentage increase (decrease)                9.2%    3.0%     (8.9%)   2.5%


To fund all business activities, the Company maintains a high
quality and liquid investment portfolio. As of September 30,
1998, the Company's assets included $2.2 billion of cash, short-
term investments and investment grade publicly traded fixed
maturity securities that could be liquidated if funds were
required.

As of September 30, 1998, approximately $191 million (or 7.1%) of
the Company's fixed maturity securities were considered non-
investment grade. The Company defines non-investment grade as
unsecured corporate debt obligations which do not have a rating
equivalent to Standard and Poor's BBB- or higher (or similar
rating agency).  Non-investment grade securities are speculative
and are subject to significantly greater risks related to the
creditworthiness of the issuers and the liquidity of the market
for such securities. The Company carefully selects, and closely
monitors, such investments.

The Company has exposure to selected emerging markets that
include securities issued by sovereigns or corporations of Asia
(excluding Japan), Eastern Europe, Latin America and Mexico.  At
September 30, 1998, the Company held $138 million in emerging
market securities with an approximate unrealized loss of $15
million.  Additionally, the Company has modest exposure in
certain fixed maturity securities issued by companies affiliated
with the Japanese banking sector.   At September 30, 1998, the
Company held $23 million of these securities with an approximate
unrealized loss of $7 million.

Year 2000 Compliance

As the millenium approaches, the Company has undertaken initiatives
to address the Year 2000 problem (the "Y2K problem") in conjunction
with the Merrill Lynch & Co. Year 2000 Compliance Initiative. The
Y2K problem is the result of a widespread programming technique
that causes computer systems to identify a date based on the
last two numbers of a year, with the assumption that the first
two numbers of the year are "19."  As a result, the year 2000
would be stored as "00," causing computers to incorrectly
interpret the year as 1900.  Left uncorrected, the Y2K problem 
may cause information technology systems (e.g., computer databases)
and non-information technology systems (e.g., elevators) to 
produce incorrect data or cease operating completely.

The Company believes that it has identified and evaluated its
internal Y2K problem and is devoting sufficient resources to
renovating technology systems that are not already Year 2000
compliant.  The Company expects the renovation phase (as 
discussed below) of its Year 2000 efforts to be substantially
completed by December 31, 1998, thereby allowing it to focus on
additional testing efforts and integration of the Year 2000
programs during 1999.  In order to focus attention on the Y2K 
problem, management has deferred certain other technology
projects; however this deferral is not expected to have a material 
adverse effect on the Company's business, results of operations,
or financial condition.

The failure of the Company's technology systems relating to a 
Y2K problem would likely have a material adverse effect on the
company's business, results of operations, or financial condition.
This effect could include disruption of normal business transactions,
such as the processing of contractholder transactions, the 
valuation of contractholder liabilities and the recording and 
valuation of assets.  The Y2K problem could also increase the
Company's exposure to risk and its need for liquidity.

In 1995, Merrill Lynch & Co. established the Year 2000 Compliance
Initiative, which is an enterprisewide effort to address the risks
associated with the Y2K problem, both internal and external.  The
Year 2000 Compliance Initiative's efforts to address the risks 
associated with the Y2K problem have been organized into six segments
or phases:  planning, pre-renovation, renovation, production testing,
certification, and integration testing.

The planning phase involved defining the scope of the Year 2000 
Compliance Initiative, including its annual budget and strategy, and 
determining the level of expert knowledge available within Merrill 
Lynch & Co. regarding particular systems or application.  The 
pre-renovation phase involved developing a detailed enterprisewide 
inventory of applications and systems, identifying the scope of necessary
renovations to each application or system, and establishing a conversion 
schedule. During the renovation phase, source codes are actually 
converted, date fields are expanded or windowed (windowing is used on 
an exception basis only), test data is prepared, and each system or 
application is tested using a variety of Year 2000 scenarios. The 
production testing phase validates that a renovated system is funtionally
the same as the existing production version, that renovation has not 
introduced defects, and that expanded or windowed date fields continue 
to handle current dates properly.  The certification phase validates 
that a system can run successfully in a Year 2000 environment. Finally, 
the integration testing phase, which will occur throughout 1999,
validates that a system can successfully interface with both internal 
and external systems.

In 1996 and 1997, as part of the planning and pre-renovation phases, both 
plans and funding of plans for inventory, preparation, renovation, and 
testing of computer systems for the Y2K problem were approved.  All
plans for both mission-critical and non-mission-critical systems are 
tracked and monitored.  The work associated with the Year 2000 Compliance
Initiative has been accomplished by Merrill Lynch & Co. employees, with
the assistance of consultants where necessary.

As part of the production testing and certification phases, the Company
has performed and will continue to perform, both internal and external
Year 2000 testing intended to address the risks from the Y2K problem.

The Company is in the process of developing its contingency plans, with 
the particular choice of contingency action dependent on the severity
of the problem being addressed, the availability of alternative products
and the level of importance of the business activity supported by the 
problematic system.  As part of the Year 2000 Compliance Initiative, 
Merrill Lynch & Co. has undertaken a business readiness/risk management
effort in which each line of business will identify scenarios in order
to develop plans to reduce risks associated with a Y2K problem.

The Company continues to survey and communicate with parties with whom 
it has important relationships that may be associated with information 
technology Y2K problems, as well as parties that may be associated
with non-information technology Y2K problems.  Management is unable, 
at this point, to ascertain whether all such third parties will 
successfully address the Y2K problem.  The Company will continue to 
monitor third parties' Year 2000 readiness to determine whether 
additional or alternative measures are necessary.  Such measures may 
include the selection of alternate third parties or other efforts 
designed to mitigate some of the effects of a third party's noncompliance.
However, there can be no assurance that all Y2K problems will be identified
and remediated on a timely basis or that all remediation efforts will be
successfull.  The failure of third parties to resolve their own processing
issues in a timely manner could have a material adverse effect on the 
Company's business, results of operations, or financial condition.

The primary costs associated with the Year 2000 Compliance Initiative
are incurred by Merrill Lynch & Co. and are not directly allocated
to the various business units.  These costs include planning and 
oversight of the Year 2000 Compliance Initiative, as well as certain 
Information Systems personnel costs involved in implementation and 
testing.  All other costs incurred by the Company, primarily non-
Information Systems personnel costs, system upgrades and replacement
of desk-top software, have not been material to the Company's financial
condition or results of operations and are not anticipated to be
material in future periods.

Results of Operations

For the nine month periods ended September 30, 1998 and 1997, the
Company reported net earnings of $59 million and $62 million,
respectively.  For the three month periods ended September 30,
1998 and 1997, the Company reported net earnings of $13 million
and $22 million respectively.

Interest spread on fixed rate contracts decreased $8.3 million
and $21.5 million for the three month and nine month periods
ended September 30, 1998, respectively, compared to the same
periods in 1997.  During the first nine months of 1997, the
Company determined that certain policyholder reserves exceeded
amounts required resulting in reductions to those policyholders'
account balances.  Excluding these reductions, interest spread
decreased $5.0 million and $12.7 million for the three month and
nine month periods ended September 30, 1998, respectively,
compared to the same periods in 1997.  The reduction in interest
spread is primarily a result of the Company's $135 million
dividend payment to its stockholder during the fourth quarter
1997 and the declining number of fixed rate contracts in-force.

Net realized investment gains (losses) decreased $5.3 million and
increased $1.1 million for the three month and nine month periods
ended September 30, 1998, respectively, compared to the
equivalent periods in 1997. During the third quarter 1998, the
Company incurred $2.4 million in credit-related losses from the
sale of emerging market securities as well as $1.8 million in
losses in its trading account portfolio.  This portfolio invests 
in convertible securities, and the current quarter losses are 
primarily due to the decline in the equity market during that 
same period.  The current nine month period gain is primarily 
due to a $7 million gain on the sale of one commercial real estate 
property during the first quarter 1998.

Policy charge revenue increased $5.5 million (or 12%) and  $22.8
million (or 18%) during the third quarter and nine month periods
ended September 30, 1998, respectively, compared to the same
periods in 1997. The increase in policy charge revenue is
primarily attributable to the increase in policyholders' variable
account balances.  Average variable account balances increased $1
billion (or 11%) and $1.6 billion (or 19%) during the current
three month and nine month periods, respectively, as compared to
the same periods in 1997.

The market value adjustment expense is attributable to the
Company's modified guaranteed annuity product. This contract
provision results in a market value adjustment to the cash
surrender value of those contracts that are surrendered before
the expiration of their interest rate guarantee period. The
market value adjustment expense increased $0.4 million (or 35%)
and $1.6 million (or 60%) during the current three month and nine
month periods consistent with an increase in surrender activity
resulting from the lower interest rate environment in 1998.

Policy benefits increased 12% during the current three and nine
month periods due to normal reserve increases for the mortality
component of the Company's variable annuity product reflecting
the growth in contracts inforce.

Reinsurance premium ceded increased $0.8 million (or 17%) and
$1.8 million (or 13%) for the three month and nine month periods
ended September 30, 1998, respectively, compared to the same
periods in 1997.   This increase is attributable to the combined
effect of the increasing age of policyholders and increased
insurance in-force.

Amortization of deferred policy acquisition costs increased $2.4
million (or 14%) and $1.0 million (or 2%) for the three month and
nine month periods ended September 30, 1998, respectively,
compared to the equivalent periods in 1997. During the first
quarter 1997, amortization increased $6.5 million due to revised
future gross profit assumptions associated with management's
decision to pay trail commissions on certain in-force life
insurance contracts.  Excluding this adjustment, amortization for
the current nine month period increased $7.5 million (or 16%)
over 1997.  The respective three month and nine month period
increases over 1997 are primarily attributable to the increase in
variable contracts inforce.

Insurance expenses and taxes increased $1.4 million (or 12%) and
$2.6 million (or 7%) during the third quarter and nine month
periods ended September 30, 1998, respectively, compared to the
same periods in 1997. The current quarter increase is primarily
due to a $1 million increase in certain employee compensation
related expense allocations from Merrill Lynch & Co.  The current
year increase is primarily due to an increase in non-capitalizable 
asset-based commissions paid on in-force life and annuity contracts.











                                      I-1
   3
 
PART II  Other Information
 
Item 1.  Legal Proceedings.
 
        Nothing to report.
 
Item 5.  Other Information.
 
        Nothing to report.
 
Item 6.  Exhibits and Reports on Form 8-K.
 
        (a) Exhibits.
 
            Financial Data Schedule.
 
        (b) Reports on Form 8-K.
 
           None.
 
                                       I-2
   4
 
                                   SIGNATURES
 
     Pursuant to the requirements 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.
 
                                       MERRILL LYNCH LIFE INSURANCE COMPANY
 
                                         /s/  JOSEPH E. CROWNE, JR.
 
                                       -----------------------------------------
 
                                              Joseph E. Crowne, Jr.
                                            Senior Vice President and
                                            Chief Financial Officer
 
Date: November 12, 1998
 
                                       I-3
   5
                                EXHIBIT INDEX
                                -------------

Exhibit
  No.          Description
- -------        -----------

  27           Financial Data Schedule