MASSACHUSETTS MUTUAL VARIABLE LIFE SEPARATE ACCOUNT I
N-30D, 1996-02-27
Previous: GLENMEDE FUND INC, 485BPOS, 1996-02-27
Next: MASSACHUSETTS MUTUAL VARIABLE LIFE SEPARATE ACCOUNT I, N-30D, 1996-02-27



<PAGE>
 
A Message To Our Policyowners:

We are pleased to forward this combined Annual Report of the segment of
Massachusetts Mutual Variable Life Separate Account I pertaining to Variable
Life Plus (the "Variable Life Plus Segment"), and the MML Series Investment
Fund (the "MML Trust"). These reports are for the year ended December 31, 1995.

The Annual Report for the Variable Life Plus Segment begins on page 3. The
Variable Life Plus Segment has net assets of $14,762,287 as of December 31,
1995. Net asset values per accumulation unit for the MML Equity, MML Money
Market, MML Managed Bond and MML Blend Divisions of the Variable Life Plus
Segment at December 31, 1995 are shown in detail in the table on page 3.

The Annual Report for the MML Trust begins on page 11. This report contains a
detailed description of the financial results of the four series of the MML
Trust -- MML Equity Fund, MML Money Market Fund, MML Managed Bond Fund and MML
Blend Fund for the year ended December 31, 1995.

We appreciate the interest and confidence you have shown in the Variable Life
Plus Segment.



                                MASSACHUSETTS MUTUAL LIFE INSURANCE COMPANY

                                /s/ Thomas B. Wheeler

                                Thomas B. Wheeler
                                President and Chief Executive Officer
February 1, 1996

                                       1
<PAGE>
 
                               Table of Contents
 
 
Massachusetts Mutual Variable Life Separate Account I

Variable Life Plus Separate Account
 Statement of Assets and Liabilities as of December 31, 1995............      3
 Statement of Operations For The Year Ended December 31, 1995...........      4
 Statement of Changes in Net Assets For The Years Ended
  December 31, 1995 and 1994............................................      5
 Notes to Financial Statements..........................................    6-9
 Report of Independent Accountants......................................     10

MML Series Investment Fund
 To Our Shareholders....................................................  11-13
 Statement of Assets and Liabilities as of December 31, 1995............     14
 Statement of Operations For The Year Ended December 31, 1995...........     15
 Statement of Changes in Net Assets For The Years Ended
  December 31, 1995 and 1994............................................     16
 Financial Highlights...................................................  17-18
 Schedule of Investments as of December 31, 1995
  MML Equity Fund.......................................................  19-21
  MML Money Market Fund.................................................     22
  MML Managed Bond Fund.................................................  23-25
  MML Blend Fund........................................................  26-30
Notes to Financial Statements...........................................  31-33
Report of Independent Accountants.......................................     34

                                       2
<PAGE>
 
Massachusetts Mutual Variable Life Separate Account I -- Variable Life Plus

STATEMENT OF ASSETS AND LIABILITIES
December 31, 1995
<TABLE>
<CAPTION>
                                                                                       MML           MML
                                                                      MML             Money        Managed           MML
                                                                     Equity          Market          Bond           Blend
                                                                    Division        Division       Division        Division
                                                                    --------        --------       --------        --------
<S>                                                               <C>               <C>           <C>             <C>
ASSETS
Investment in the MML Series Investment Fund
  Number of shares (Note 2)...................................        387,421        90,257          25,776          184,651
                                                                 ============     =========       =========      ===========
  Identified cost (Note 3B)...................................   $  8,428,339     $  90,257       $ 304,215      $ 3,455,823
                                                                 ============     =========       =========      ===========
  Value (Note 3A).............................................   $ 10,043,470     $  90,257       $ 320,865      $ 3,788,852
Dividends receivable..........................................        381,041           404           4,966          112,141
Receivable from Massachusetts
  Mutual Life Insurance Company...............................         18,078            --           1,151            1,065
                                                                 ------------     ---------       ---------      -----------
    Total assets..............................................     10,442,589        90,661         326,982        3,902,058

LIABILITIES
Payable to Massachusetts Mutual Life Insurance Company........             --             3              --               --
                                                                 ------------     ---------       ---------      -----------

NET ASSETS....................................................   $ 10,442,589     $  90,658       $ 326,982      $ 3,902,058
                                                                 ============     =========       =========      ===========
Net Assets:
For variable life insurance policies..........................   $ 10,400,028     $  66,904       $ 295,343      $ 3,863,674
Retained in Variable Life Separate Account I by
  Massachusetts Mutual Life Insurance Company.................         42,561        23,754          31,639           38,384
                                                                 ------------     ---------       ---------      -----------
    Net assets................................................   $ 10,442,589     $  90,658       $ 326,982      $ 3,902,058
                                                                 ------------     ---------       ---------      -----------
Accumulation units (Note 8)
  Number of units:
    Policyowners..............................................      4,122,330        45,740         151,609        1,683,181
    Massachusetts Mutual Life Insurance Company...............         16,870        16,240          16,241           16,722
                                                                 ------------     ---------       ---------      -----------
    Total units...............................................      4,139,200        61,980         167,850        1,699,903
                                                                 ------------     ---------       ---------      -----------
NET ASSET VALUE PER ACCUMULATION UNIT
  December 31, 1995...........................................   $       2.52     $    1.46       $    1.95      $      2.30
  December 31, 1994...........................................           1.93          1.39            1.64             1.87
  December 31, 1993...........................................           1.86          1.34            1.71             1.83
  December 31, 1992...........................................           1.71          1.31            1.54             1.68
  December 31, 1991...........................................           1.55          1.27            1.44             1.54
</TABLE>

                       See Notes to Financial Statements.

                                       3
<PAGE>
 
Massachusetts Mutual Variable Life Separate Account I -- Variable Life Plus

STATEMENT OF OPERATIONS
For The Year Ended December 31, 1995

<TABLE> 
<CAPTION> 
                                                                                          MML           MML        
                                                                          MML             Money        Managed           MML
                                                                         Equity          Market          Bond           Blend
                                                                        Division        Division       Division        Division
                                                                        --------        --------       --------        --------
<S>                                                                  <C>                <C>            <C>            <C>   
Investment income                                                
Dividends (Note 3B)................................................. $   381,297         $  4,429      $  18,350      $  210,920

Expenses
Mortality and expense risk fee (Note 4).............................      32,460              327          1,087          12,681
                                                                     -----------         --------      ---------      ----------
Net investment income (Note 3C).....................................     348,837            4,102         17,263         198,239
                                                                     -----------         --------      ---------      ----------

Net realized and unrealized gain (loss) on investments
Net realized gain (loss) on investments (Notes 3 and 6).............     111,001               --         (3,331)         34,372
Change in net unrealized appreciation/depreciation of investments...   1,669,856               --         32,149         408,518
                                                                     -----------         --------      ---------      ----------

Net gain on investments.............................................   1,780,857               --         28,818         442,890
                                                                     -----------         --------      ---------      ----------

Net increase in net assets resulting from operations................ $ 2,129,694         $  4,102      $  46,081      $  641,129
                                                                     ===========         ========      =========      ==========
</TABLE>


                      See Notes to Financial Statements.

                                       4
<PAGE>
 
Massachusetts Mutual Variable Life Separate Account I -- Variable Life Plus

STATEMENT OF CHANGES IN NET ASSETS
For The Years Ended December 31, 1995 and 1994

<TABLE>
<CAPTION>
                                                       1995                                                1994
                                ------------------------------------------------  --------------------------------------------------

                                                 MML          MML                                    MML          MML 
                                   MML          Money       Managed      MML           MML          Money       Managed     MML  
                                  Equity       Market        Bond       Blend         Equity        Market       Bond      Blend 
                                 Division     Division     Division    Division      Division      Division    Division   Division
                                 --------     --------     --------    --------      --------      --------    --------   --------
<S>                             <C>            <C>        <C>         <C>           <C>           <C>        <C>         <C>
Increase (decrease)
in net assets
Operations:
 Net investment
  income....................... $    348,837   $  4,102   $  17,263   $   198,239   $   205,866  $   2,469   $  13,164  $   120,169
 Net realized gain (loss)
  on investments...............      111,001         --      (3,331)       34,372        68,835         --      (5,526)      19,522
 Change in net unrealized
  appreciation/depreciation
   of investments..............    1,669,856         --      32,149       408,518      (115,014)        --     (15,374)     (97,639)
                                ------------   --------   ---------   -----------   -----------  ---------   ---------  -----------
Net increase (decrease)
  in net assets resulting
  from operations..............    2,129,694      4,102      46,081       641,129       159,687      2,469      (7,736)      42,052
                                ------------   --------   ---------   -----------   -----------  ---------   ---------  -----------
Capital transactions: (Note 8)
 Transfer of net
  premium......................    4,092,289     18,267     106,439     1,344,233     3,560,611     31,459     127,888    1,170,951
 Transfer to Guaranteed
  Principal Account............         (686)    (7,020)         --        (4,292)           --    (23,246)     (5,969)          --
 Transfer of surrender
  values.......................      (60,092)        --      (1,729)      (20,980)      (47,338)        --          --      (41,363)
 Transfer due
  to death benefits............       (2,327)        --          --          (686)           --         --          --       (6,426)
 Transfer due to policy
  loans........................     (121,510)       (16)       (921)      (40,126)      (59,674)       (14)       (680)     (23,203)
 Transfer due to reimbursement
  (payment) of accumulation unit
  value fluctuation............           44         (1)        (60)          480           825         --        (472)         (80)
 Transfer due to charges
  for administrative and
  insurance costs..............   (1,307,794)    (5,028)    (38,766)     (440,601)     (895,006)    (5,869)    (32,849)    (334,108)
 Divisional transfers..........       (9,657)     8,151     (10,652)       12,158         1,288     12,005     (33,825)      20,532
                                ------------   --------   ---------   -----------   -----------  ---------   ---------  -----------
Net increase in net
  assets resulting from
  capital transactions.........    2,590,267     14,353      54,311       850,186     2,560,706     14,335      54,093      786,303
                                ------------   --------   ---------   -----------   -----------  ---------   ---------  -----------
Total increase.................    4,719,961     18,455     100,392     1,491,315     2,720,393     16,804      46,357      828,355

NET ASSETS, at beginning
of the year....................    5,722,628     72,203     226,590     2,410,743     3,002,235     55,399     180,233    1,582,388
                                ------------   --------   ---------   -----------   -----------  ---------   ---------  -----------
NET ASSETS, at end of
the year....................... $ 10,442,589   $ 90,658   $ 326,982   $ 3,902,058   $ 5,722,628  $  72,203   $ 226,590  $ 2,410,743
                                ============   ========   =========   ===========   ===========  =========   =========  ===========
</TABLE>

                      See Notes to Financial Statements.

                                       5
<PAGE>
 
Massachusetts Mutual Variable Life Separate Account I -- Variable Life Plus

Notes To Financial Statements

1.   History

     Massachusetts Mutual Variable Life Separate Account I ("Separate Account
     I") is a separate investment account established on July 13, 1988 by
     Massachusetts Mutual Life Insurance Company ("MassMutual") in accordance
     with the provisions of Section 132G of Chapter 175 of the Massachusetts
     General Laws.

     MassMutual maintains four segments within Separate Account I. This initial
     segment ("Variable Life Plus Segment") is used exclusively for
     MassMutual's flexible premium variable whole life insurance policy, known
     as Variable Life Plus.

     On March 30, 1990, MassMutual established a second segment ("Large Case
     Variable Life Plus Segment") within Separate Account I to be used
     exclusively for MassMutual's flexible premium variable whole life insurance
     policy with table of selected face amounts, known as Large Case Variable
     Life Plus.

     On July 5, 1995, MassMutual established a third segment ("Strategic
     Variable Life Segment") within Separate Account I to be used exclusively
     for MassMutual's flexible premium variable whole life insurance policy with
     tables of selected face amounts, known as Strategic Variable Life.

     On July 24, 1995, MassMutual established a fourth segment ("Variable Life
     Select Segment") within Separate Account I to be used exclusively for
     MassMutual's flexible premium variable whole life insurance policy, known
     as Variable Life Select.

     The Separate Account I operates as a registered unit investment trust
     pursuant to the Investment Company Act of 1940 and the rules promulgated
     thereunder. MassMutual paid $100,000 to the Variable Life Plus Segment on
     August 4, 1988 to provide initial capital: 30,541 shares were purchased in
     the four series of shares of the management investment company described in
     Note 2 supporting the divisions of the Variable Life Plus Segment. On March
     30, 1990, MassMutual removed $10,000 of the initial capital from each of
     the four divisions of the Variable Life Plus Segment.

2.   Investment of The Variable Life Plus Segment's Assets

     The Variable Life Plus Segment maintains four divisions. The MML Equity
     Division invests in shares of MML Equity Fund, the MML Money Market
     Division invests in shares of MML Money Market Fund, the MML Managed Bond
     Division invests in shares of MML Managed Bond Fund and the MML Blend
     Division invests in shares of MML Blend Fund.

     MML Equity Fund, MML Money Market Fund, MML Managed Bond Fund and MML Blend
     Fund are the four series of MML Series Investment Fund (the "MML Trust").
     The MML Trust is a no-load, registered, open-end, diversified management
     investment company for which MassMutual acts as investment manager. Concert
     Capital Management, Inc. ("Concert Capital"), a wholly-owned subsidiary of
     DLB Acquisition Corporation which is a controlled subsidiary of MassMutual,
     serves as investment sub-advisor to the MML Equity Fund and the Equity
     Sector of the MML Blend Fund.

     In addition to the four divisions of the Variable Life Plus Segment, a
     policyowner may also allocate funds to the Guaranteed Principal Account,
     which is part of MassMutual's general account. Because of exemptive and
     exclusionary provisions, interests in the Guaranteed Principal Account,
     which is part of MassMutual's general account, are not registered under the
     Securities Act of 1933 and the general account is not registered as an
     investment company under the Investment Company Act of 1940.

3.   Significant Accounting Policies

     The following is a summary of significant accounting policies followed
     consistently by the Variable Life Plus Segment in the preparation of the
     financial statements in conformity with generally accepted accounting
     principles.

     A. Investment Valuation

     The investments in MML Equity Fund, MML Money Market Fund, MML Managed Bond
     Fund and MML Blend Fund are each stated at market value which is the net
     asset value of each of the respective funds.

                                       6
<PAGE>
 
Notes To Financial Statements (Continued)

     B. Accounting For Investments

     Investment transactions are accounted for on trade date and identified cost
     is the basis followed in determining the cost of investments sold for
     financial statement purposes. Dividend income is recorded on the ex-
     dividend date.

     C. Federal Income Taxes

     MassMutual is taxed under federal law as a life insurance company under the
     provisions of the 1986 Internal Revenue Code, as amended. The Variable Life
     Plus Segment is part of MassMutual's total operation and is not taxed
     separately. The Variable Life Plus Segment will not be taxed as a
     "regulated investment company" under Subchapter M of the Internal Revenue
     Code. Under existing federal law, no taxes are payable on investment income
     and realized capital gains of the Variable Life Plus Segment credited to
     the policies. Accordingly, MassMutual does not intend to make any charge to
     the Variable Life Plus Segment's divisions to provide for company income
     taxes. MassMutual may, however, make such a charge in the future if an
     unanticipated change of current law results in a company tax liability
     attributable to the Variable Life Plus Segment.

     D. Policy Loan

     When a policy loan is made, the Variable Life Plus Segment transfers the
     amount of the loan to MassMutual, thereby decreasing both the assets and
     the reserves of the Variable Life Plus Segment by an equal amount. The
     interest rate charged on any loan is 6% per year or the policyowner may
     select an adjustable loan rate, in all jurisdictions except Arkansas, at
     the time of application. All loan repayments are allocated to the
     Guaranteed Principal Account.

     The policyowner earns interest at an annual rate determined by MassMutual,
     which will not be less than 4%, on any loaned amount.

     E. 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
     disclosure of contingent assets and liabilities at the date of the
     financial statements and the reported amounts of revenues and expenses
     during the reporting period. Actual results could differ from those
     estimates.

4.   Charges

     MassMutual charges the Variable Life Plus Segment's divisions for the
     mortality and expense risks it assumes. The charge is made daily at an
     effective annual rate of 0.40% of the value of each division's net assets.

     MassMutual makes certain deductions from the annual premium before amounts
     are allocated to the Variable Life Plus Segment and the Guaranteed
     Principal Account. The deductions are for sales charges and state premium
     taxes. No additional deductions are taken when money is transferred from
     the Guaranteed Principal Account to the Variable Life Plus Segment.
     MassMutual also makes certain charges for the cost of insurance and
     administrative costs.

5.   Sales Agreements

     MML Investors Services, Inc. ("MMLISI"), a wholly-owned subsidiary of
     MassMutual, acts as principal underwriter (as defined in the Investment
     Company Act of 1940, as amended) of the policies pursuant to an agreement
     among MMLISI, MassMutual and Separate Account I. Registered representatives
     of MMLISI, authorized as variable life insurance agents under applicable
     state insurance laws, sell the policies.

     Under the sales agreement among MMLISI, MassMutual and Separate Account I,
     agents receive commissions and service fees from MMLISI for selling and
     servicing the policies. MassMutual reimburses MMLISI for such compensation
     and for other expenses incurred in marketing and selling the policies.

                                       7
<PAGE>
 
Notes To Financial Statements (Continued)

6.   Purchases and Sales of Investments

<TABLE>
<CAPTION>
 
                                              MML         MML
                                 MML         Money      Managed        MML
For the Year Ended              Equity       Market       Bond        Blend
December 31, 1995              Division     Division    Division     Division
- -----------------              --------     --------    --------     --------
<S>                          <C>            <C>        <C>         <C>
Cost of purchases..........   $ 3,342,265   $ 32,975   $ 112,463   $ 1,373,058
Proceeds from sales........       592,698     14,678      43,568       365,560
Average monthly value of
 securities................     8,056,274     81,317     271,772     3,146,778
</TABLE> 

7.   Net Investment Return

     The following table shows the net investment return for each division in
     the Variable Life Plus Segment:
<TABLE> 
<CAPTION>  
                                              MML         MML
                                 MML         Money      Managed        MML
                                Equity       Market       Bond        Blend
For the Years Ended:           Division     Division    Division     Division
- -------------------            --------     --------    --------     --------
<S>                          <C>            <C>        <C>         <C>
 December 31, 1995 .........     26.30%       5.03%      16.92%        20.29%
 December 31, 1994 .........      3.64%       3.49%     (3.82)%         2.17%
 December 31, 1993 .........      8.50%       2.34%       9.96%         8.50%
 December 31, 1992 .........     10.16%       3.01%       6.75%         9.06%
 December 31, 1991 .........     20.94%       5.38%      15.91%        20.88%
</TABLE>

     The net investment return for each division of the Variable Life Plus
     Segment is computed using the net increase in net assets resulting from
     operations as compared to the average monthly net assets. The net
     investment return figures shown above do not reflect expenses related to
     insurance products. Inclusion of such expenses would reduce the net
     investment return figures for all periods shown.

8.   Net Increase in Accumulation Units

<TABLE>
<CAPTION>
 
                                                MML         MML
                                   MML         Money      Managed        MML
For the Year Ended                Equity       Market       Bond        Blend
December 31, 1995                Division     Division    Division     Division
- -----------------                --------     --------    --------     --------
<S>                              <C>          <C>         <C>          <C>
Units purchased................... 1,850,175     12,891     59,015     647,094
Units withdrawn and transferred to 
 Guaranteed Principal Account.....  (669,315)    (8,532)   (23,034)   (243,314)
Units transferred between
 divisions........................    (4,737)     5,709     (6,166)      6,459
                                  ----------    -------   --------  ----------
Net increase...................... 1,176,123     10,068     29,815     410,239

Units, at beginning of the year... 2,963,077     51,912    138,035   1,289,664
                                  ----------    -------   --------  ----------
Units, at end of the year......... 4,139,200     61,980    167,850   1,699,903
                                  ==========    =======   ========  ==========
<CAPTION>  
                                                 MML         MML
                                    MML         Money      Managed        MML
For the Year Ended                 Equity       Market       Bond        Blend
December 31, 1994                 Division     Division    Division     Division
- -----------------                 --------     --------    --------     --------
<S>                               <C>          <C>         <C>         <C>
Units purchased................... 1,878,741     23,083     81,986     634,521
Units withdrawn and transferred to 
 Guaranteed Principal Account.....  (528,095)   (21,234)   (28,643)   (219,947)
Units transferred between
 divisions........................       605      8,867    (20,546)     11,089
                                  ----------    -------   --------  ----------
Net increase...................... 1,351,251     10,716     32,797     425,663

Units, at beginning of the year... 1,611,826     41,196    105,238     864,001
                                  ----------    -------   --------  ----------
Units, at end of the year......... 2,963,077     51,912    138,035   1,289,664
                                  ==========    =======   ========  ==========
</TABLE>

                                       8
<PAGE>
 
Notes To Financial Statements (Continued)

9.   Consolidated Massachusetts Mutual Variable Life Separate Account I

     As discussed in Note 1, the financial statements only represent activity of
     MassMutual's Variable Life Plus Segment. The combined net assets as of
     December 31, 1995 Separate Account I, which includes the Variable Life
     Plus, the Large Case Variable Life Plus, Strategic Variable Life and
     Variable Life Select Segments, are as follows:
<TABLE>
<CAPTION>
 
                                                                                                                        
                                     MML          MML         MML                                 Oppenheimer               
                                    Equity       Money       Managed        MML      Oppenheimer      High      Oppenheimer 
                                    Income       Market       Bond         Blend        Money        Income        Bond     
                                   Division     Division     Division     Division     Division     Division     Division   
                                  ----------   ----------   ----------   ----------  -----------  -----------   -----------
<S>                              <C>           <C>          <C>          <C>          <C>          <C>          <C>         
Total Assets..................   $ 26,836,037  $ 2,133,915  $ 1,624,713  $ 6,123,793  $     5,128  $ 1,904,738  $   5,282
Total Liabilities.............         13,542          166          178        3,597            1           62         --
                                 ------------  -----------  -----------  -----------  -----------  -----------  ---------
Net Assets....................   $ 26,822,495  $ 2,133,749  $ 1,624,535  $ 6,120,196  $     5,127  $ 1,904,676  $   5,282
                                 ============  ===========  ===========  ===========  ===========  ===========  =========
Net Assets:
For variable life
 insurance policies...........   $ 26,755,049  $ 2,086,950  $ 1,570,853  $ 6,058,216  $        --  $ 1,893,501  $      --
Retained in Variable Life
 Separate Account I by
 Massachusetts Mutual
 Life Insurance Company.......         67,446       46,799       53,682       61,980        5,127       11,175      5,282
                                 ------------  -----------  -----------  -----------  -----------  -----------  ---------
Net Assets....................   $ 26,822,495  $ 2,133,749  $ 1,624,535  $ 6,120,196  $     5,127  $ 1,904,676  $   5,282
                                 ============  ===========  ===========  ===========  ===========  ===========  =========
<CAPTION> 
                            
                                   Oppenheimer              Oppenheimer  Oppenheimer   Oppenheimer                
                                    Capital     Oppenheimer   Multiple    Global       Strategic     Oppenheimer   
                                  Appreciation    Growth     Strategies  Securities      Bond      Growth & Income
                                     Division     Division    Division    Division     Division       Division     
                                  ------------  ----------- -----------  ----------   -----------  ---------------
<S>                               <C>           <C>         <C>         <C>           <C>           <C>
Total Assets..................    $ 6,115,715   $  22,781   $   5,332   $10,342,662   $   11,843    $   6,254
Total Liabilities.............            652         453           1           806           --           --
                                  -----------   ---------   ---------   -----------   ----------    ---------
Net Assets....................    $ 6,115,063   $  22,328   $   5,331   $10,341,856   $   11,843    $   6,254
                                  ===========   =========   =========   ===========   ==========    =========
Net Assets:                          
For variable life                    
 insurance policies...........    $ 6,097,294   $  11,145   $      --   $10,327,228   $    1,193    $      --
Retained in Variable Life
 Separate Account I by
 Massachusetts Mutual Life
 Insurance Company............         17,769      11,183       5,331        14,628       10,650        6,254
                                  -----------   ---------   ---------   -----------   ----------    ---------
Net Assets....................    $ 6,115,063   $  22,328   $   5,331   $10,341,856   $   11,843    $   6,254
                                  ===========   =========   =========   ===========   ==========    =========
</TABLE>

Offered through MML Investors Services, Inc., Springfield, Massachusetts, and 
Oppenheimer Funds Distributor, Inc., Denver, Colorado.

                                       9
<PAGE>
 
Report Of Independent Accountants

To the Board of Directors and Policyowners of
Massachusetts Mutual Life Insurance Company

We have audited the statement of assets and liabilities of the MML Equity
Division, MML Money Market Division, MML Managed Bond Division and MML Blend
Division of the Variable Life Plus segment of Massachusetts Mutual Variable Life
Separate Account I as of December 31, 1995, and the related statement of
operations for the year then ended, and the statement of changes in net assets
for each of the two years in the period then ended. These financial statements
are the responsibility of the Account's management. Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
verification of investments owned as of December 31, 1995 by examination of the
records of MML Series Investment Fund. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the MML Equity Division, MML
Money Market Division, MML Managed Bond Division and MML Blend Division of the
Variable Life Plus segment of Massachusetts Mutual Variable Life Separate
Account I at December 31, 1995, the results of their operations for the year
then ended, and the changes in their net assets for each of the two years in the
period then ended, in conformity with generally accepted accounting principles.

                                       Coopers & Lybrand L.L.P.

Springfield, Massachusetts
February 6, 1996

                                       10
<PAGE>
 
                           MML SERIES INVESTMENT FUND

                               TABLE OF CONTENTS
 
                                                                            Page
                                                                            ----
To Our Shareholders.....................................................   2 - 4

Statement of Assets and Liabilities as of December 31, 1995.............       5

     MML Equity Fund
     MML Money Market Fund
     MML Managed Bond Fund
     MML Blend Fund

Statement of Operations for the year ended December 31, 1995............       6

     MML Equity Fund
     MML Money Market Fund
     MML Managed Bond Fund
     MML Blend Fund

Statement of Changes in Net Assets for the year ended December 31, 1995
 and 1994...............................................................       7

     MML Equity Fund
     MML Money Market Fund
     MML Managed Bond Fund
     MML Blend Fund

Financial Highlights

     MML Equity Fund....................................................       8
     MML Money Market Fund..............................................       8
     MML Managed Bond Fund..............................................       9
     MML Blend Fund.....................................................       9

Schedule of Investments as of December 31, 1995

     MML Equity Fund.................................................... 10 - 12
     MML Money Market Fund..............................................      13
     MML Managed Bond Fund.............................................. 14 - 16
     MML Blend Fund..................................................... 17 - 21

Notes to Financial Statements........................................... 22 - 24

Report of Independent Accountants.......................................      25

                                       1

<PAGE>
 
MML Series Investment Fund

To Our Shareholders

An Economic Soft Landing Is Achieved in U.S.

The past year saw the continuation of a very good economic environment for
investors in both stocks and bonds. The U.S. economic growth rate as measured by
Gross Domestic Product continued to slow throughout the year from its heated
level of 4.1% in 1994 to roughly 2.5% in 1995. The Federal Reserve, which had
been raising rates during 1994 in an attempt to slow growth somewhat, was able
to change course and even move rates lower. Because the economy is cyclical, the
Fed wanted growth to slow to a more moderate, sustainable level - a "soft
landing" from 1994's rapid pace - to prolong the positive part of the current
cycle.

As demand for goods slowed from 1994 levels, businesses began reducing their
inventories, which had started the year at high levels. This in turn slowed
order- and production-driven demand from the manufacturing sector, which exerted
further downward pressure on the growth rate, supported the cause for interest
rate cuts, and helped keep inflation at bay.

Stock and Bond Markets React

While the Federal Reserve actually increased rates as late as February 1995, the
bond market had begun to rally as early as November 1994 on the belief that
growth would slow enough to indicate a change in monetary policy. The market was
correct. The Fed's February rate increase of 1/2 point was followed during the
year by two cuts of 1/4 point each in July and December. Rates on Treasuries
fell significantly during this period, which drove dramatic price appreciation
for Treasuries. The prices in most other bond sectors followed suit, with 1995
playing out to be one of the strongest bull markets for bonds in history.

Backed by low interest rates and a strong bond market, stocks reached all-time
highs in 1995. The Dow Jones Industrial Average made new highs almost daily,
hitting a peak of 5216 and closing the year at 5117, and the S&P 500 rose
37.58%. In addition to support from the bond market, stocks reacted to continued
positive earnings surprises, merger and consolidation activity, an improving
export picture and growing productivity and efficiency throughout corporate
America.

Outlook for Economy, Markets Remains Positive

The forecast for the economy and markets appears favorable, though both should
be somewhat more moderate than they were during the past year. Economic growth
will probably slow further because employment and personal income - which are
important components of demand - are not strong enough to fuel increases in
demand-driven growth.

Even in the face of a slower economy, sales and earnings remained strong through
the end of 1995. The U.S. had its biggest productivity gain on record in 1995
and exports grew, aided in the early part of the year by a weak dollar, which in
turn created improvements in trade. Going into 1996, we expect to see exports
remain strong, as U.S. businesses recognize that future growth will come in part
from operating in a global market. This opinion is supported by the heavy
outlays we've seen for business equipment, which should further enhance
competitiveness, productivity and export activity for the coming year.

The Case for Value Investing

Because of uncertainty about the slowing in the economy throughout 1995, growth
investing, or buying stocks of companies whose earnings growth rates can surpass
that of the economy, took the lead last year. By the same token it was growth,
rather than income, that led to the dramatic appreciation of 1995's bond market.
With both markets currently at high levels in terms of price, we believe we will
see a return of superior performance from value investing strategies. Value
investing relies on capturing appreciation by "buying well" and seeking out
fundamental values, rather than buying above-average growth. Value investors
like the MML Series Investment Fund work to buy stocks and bonds that are either
temporarily out-of-favor with the markets, or that offer opportunities that have
not yet been recognized by the investment community at large.

With stocks and bonds at highs and an economy that is likely to continue to
slow, we expect both the stocks and bond markets to return to more "normal"
activity in terms of returns and volatility. In this type of environment, value
investing should continue to offer solid long-term results. Since security
selection should be very important in the coming year, your portfolio managers
will continue to rely upon hands-on research and careful analysis in an effort
to find the best opportunities for investors.


                                /s/ Stuart H. Reese

                                Stuart H. Reese
                                President
                                MML Series Investment Fund

January 31, 1996

                                       2
<PAGE>
 
MML EQUITY

How has the Fund performed over the period?

The Fund has performed very well, with 1995 returns at nearly three times the
long-term average for stocks. Typically, our value-oriented style has not
outperformed the broad market indices in years where absolute gains have been as
robust as in 1995. Over the long term, however, our value strategy - focusing on
dividend-paying companies with strong balance sheets while their stocks are
selling at what we consider low prices - has been very successful.

How did large company stocks perform in 1995?

Large company stocks were the place to be this year. Benefiting from improved
productivity, falling interest rates and, through August, a weak dollar, large
companies were able to turn in earnings at levels more typical of small company
growth stocks, which drove their prices up. The market's focus on large cap
stocks benefited the Fund.

What strategic moves have you made within the portfolio?

Though we make investments based on researching individual companies rather than
their industry sectors, the biggest move we made over the period was increasing
our exposure to consumer non-durables companies, one of the best performing
sectors for the year. Our purchases in Albertson's, a major grocery concern and
several consumer goods companies such as American Brands and Kimberly-Clark,
benefited the portfolio considerably. These businesses typically are insulated
from slowing economic growth. We also increased our holdings in the very strong
financial services area, buying the stock of MBIA, a municipal bond insurer and
Safeco, a large property and casualty insurance firm. Our higher exposure to
financial services was another plus for the Fund - in fact, looking back, we
would have liked to have owned more. Over the year, the size of the Fund has
grown, and so has the weighted average market capitalization. This was a third
benefit during a period of large cap leadership.

What segments of the market are you currently targeting?

Our buying has shifted from consumer non-durables to more cyclical companies.
Because this area suffered price declines over the year as the market favored
sectors with more stable earnings, we've been able to buy stocks at what we
consider compelling values. We are buying and looking to buy companies that can
benefit from lower basic materials costs and thus improve their profit margins
regardless of the slower economy.

What is your outlook for the Fund?

After the past year, it's become more difficult to find reasonably-priced
stocks, but with inflation and long-term interest rates low, our outlook remains
favorable. We believe the coming year's market will be positive, but that it
will perform more like its historical average than it did in 1995. We expect to
see more typical levels of volatility than last year's market. During the past
year, the broad market advanced significantly. Going forward, we believe stock
selection will again become more important. That could benefit the Fund in that
strong stock selection is one of the major advantages of a research-driven value
strategy like ours.

MML MONEY MARKET

How has the Fund performed over the period?

The Fund has performed well, remaining on target with its goal of providing
principal preservation and a competitive level of current income by investing in
highly liquid short-term debt instruments. While longer-term interest rates
continued to decline over the majority of the year, rates for the extremely
short-term securities we focus on remained favorable, and even exceeded rates on
longer-term issues at certain times during the year.

What strategic moves have you made within the portfolio?

Over the course of the year, we made one major change. Both in the early part of
1995 when it was anticipated and then later when it actually happened, we
lengthened the average maturity of the Fund's portfolio on the likelihood of the
Federal Reserve's interest rate cuts. By lengthening our maturity, we hoped to
make use of available higher current income levels for as long as possible,
expecting that debt issued after a rate cut would offer lower income levels.
This strategy benefited the Fund by allowing us to maintain our income stream
while the market adjusted to the Fed's actions.

What is your outlook for the Fund?

The Fed eased, or lowered rates, twice in 1995 and may do so again in the first
few months of 1996 depending on the forecast for the economy. If it appears that
the economy has slowed too far, or if budget discussions are finalized, another
decline is a distinct possibility. However, we believe that any further declines
will not be significant. In this environment, we are continuing to extend
maturities in an effort to make the most of the current rates while maintaining
an emphasis on principal stability. Our outlook for the Fund remains optimistic,
though our performance as always will be tied to any changes in the Federal
Reserve's monetary policy.

                                       3
<PAGE>
 
MML MANAGED BOND

How has the Fund performed over the period?

The Fund's performance has been excellent. It compares favorably to its market
indices and has been outstanding on an absolute and historical basis. The past
year has been an extremely strong period for the bond market in general, with
bonds from almost every sector the Fund invests in benefiting from decreasing
interest rates and the price appreciation that accompanies rate declines.

What strategic decisions have you made within the portfolio as a result of lower
rates?

In response to declines in interest rates, our duration increased somewhat over
the period. A longer duration will help us take advantage of any potential
benefits from further changes in the rate structure. New supply in the market
tended to be longer, particularly in corporate bonds. This was due in part to
lower rates. So increasing our duration has allowed us to continue to track the
duration of the Lehman Government/Corporate Index, which is our benchmark. The
portfolio's average duration increased over the period from 4.85 years to 5.23
years.

What other strategic moves have you made within the portfolio?

During the year, the Fund grew from $121 million to $159 million in size. While
this was due in part to asset appreciation and in part to new investments, it
required a great deal of trading activity to become fully invested. Over the
period we initially increased our holdings of Treasuries, and then we sold some
of our Treasuries as the market improved. Corporates also performed well over
the period due to strong fundamentals and demand factors. Additionally, we
increased our holdings of mortgage-backed securities. Though mortgages are
typically sensitive to prepayment risk, our well-seasoned, well-structured
holdings remained strong throughout the period's declines in rates.

What areas of the market are you currently targeting?

As we believe the corporate market still offers strong potential, though within
a slowing economy, we're employing extensive credit research before investing in
corporate issues. We also continue to increase our exposure to the mortgage-
backed sector of the market, especially in adjustable rate mortgages, where
we're finding particularly attractive pricing. Pricing remains an important part
of our investment strategy. We continue to buy bonds across sectors wherever we
believe we've found appreciation potential through mispriced issues.

What is your outlook for the Fund?

This has been a dramatic year for the bond market and the Fund. While current
low inflation and slow to moderate economic growth lead us to believe there is
still room for appreciation in the market, it would be very difficult to imagine
repeating 1995's performance. Our outlook is for the extension of a positive
market environment, where income will again be an important component of total
return. Within this outlook, we expect the Fund to continue to provide high
total return potential consistent with reasonable risk by maintaining a
diversified portfolio of high quality bonds.

MML BLEND

How has the Fund performed over the period?

The Fund has performed quite well, backed by the dramatic appreciation declining
interest rates sparked in both the stock and bond markets. Because of the Fund's
focus on preservation of capital, however, it did not perform as well as some of
its more aggressive peers over this unusual time period. Though it will tend to
lag in strong bull markets, we believe our strategy is prudent for long-term
investors and that it will outperform over time.

Did your allocation between stocks, bonds and cash change over the period?

Our stock holdings will normally fall within a range of 50% to 70% of the
portfolio. In the beginning of the year, we were 53% invested in stocks and by
the end of year, they represented approximately 54%. Our core bond holdings at
the end of 1995 represented 15% of the portfolio, down from 19%. In bonds, a
flattening yield curve also indicated a shortening in the average life of our
portfolio. When the yield curve is flatter, investors are typically not 
well-compensated for extending into longer-maturity bonds. While this excluded
us from some of the appreciation in the bond market, our bond portfolio
performed well. Our allocation decisions stem from a policy consistent with
preservation of capital. The remainder of the portfolio, approximately 31% up
from 28% a year ago, is invested in short-term securities.

What is your outlook for the Fund?

An environment of low inflation, favorable interest rates and slow to moderate
economic growth suggests the continuation of decent markets for both stocks and
bonds. While results should remain positive, we expect to see a return to more
normal periods for both markets. In stocks, we are positioning the Fund for
greater volatility and selectivity in the coming year and in bonds, we expect
income to again become the most consistent component of total return. We believe
the MML Blend Fund's conservative strategy should position it to perform well
during this more typical market environment.

                                       4
<PAGE>
 
MML Series Investment Fund

STATEMENT OF ASSETS AND LIABILITIES
December 31, 1995

<TABLE>
<CAPTION>
                                                                                      MML             MML
                                                                     MML             Money          Managed            MML
                                                                   Equity           Market           Bond             Blend
                                                                    Fund             Fund            Fund             Fund
                                                                   ------           ------          ------           -------
<S>                                                            <C>               <C>             <C>             <C>
ASSETS
Investments at value (See Schedule of Investments)
    (Notes 2A, 2B and 5)
  Equities (Identified cost: $784,795,485;
    $627,696,809 respectively)...............................   $1,155,154,333    $         --    $         --    $1,008,564,451
  Bonds and notes (Identified cost: $145,473,365;
    $267,817,760 respectively)...............................               --              --     151,903,257       279,948,878
  Short-term investments (Identified cost: $146,006,980;
    $109,543,253; $2,578,380; $582,413,954 respectively).....      146,000,856     109,543,253       2,578,380       582,150,249
                                                                --------------    ------------    ------------    --------------
    Total investments........................................    1,301,155,189     109,543,253     154,481,637     1,870,663,578
Cash.........................................................            8,396           2,440       5,639,136        13,407,050
Interest and dividends receivable............................        2,502,360             497       2,067,198         6,632,527
Receivable for investments sold..............................          910,994              --       7,093,878         1,355,885
Receivable for settlement of investments
  purchased on a forward commitment basis (Note 2D)..........               --              --              --         1,388,372
Prepaid trustees' fees.......................................              820             522             522               390
                                                                --------------    ------------    ------------    --------------
    Total assets.............................................    1,304,577,759     109,546,712     169,282,371     1,893,447,802
                                                                --------------    ------------    ------------    --------------
LIABILITIES
Payable for investments purchased............................        7,019,418              --       7,923,222        14,568,979
Dividends payable (Note 2C)..................................       47,382,259         475,700       2,456,289        53,960,727
Investment management fee payable (Note 4)...................        1,197,689         135,475         187,550         1,722,486
Accrued liabilities..........................................           79,387          15,336          17,172            54,680
                                                                --------------    ------------    ------------    --------------
    Total liabilities........................................       55,678,753         626,511      10,584,233        70,306,872
                                                                --------------    ------------    ------------    --------------
NET ASSETS...................................................   $1,248,899,006    $108,920,201    $158,698,138    $1,823,140,930
                                                                ==============    ============    ============    ==============
Net assets consist of:
Series shares (par value $.01 per share; an unlimited
  number authorized) (Note 6)................................   $      481,756    $  1,089,202    $    127,487    $      888,515
Additional paid-in capital...................................      878,072,599     107,830,999     152,990,211     1,428,825,164
Undistributed (overdistributed) net investment
  income (Note 2C)...........................................            3,739           9,734         (72,567)           (7,094)
Undistributed net realized loss on investments and
  forward commitments (Notes 2D and 3).......................               --          (9,734)       (776,885)               --
Overdistributed net realized gain on investments and
  forward commitments (Notes 2C and 2D)......................          (11,812)             --              --          (689,082)
Net unrealized appreciation on:
  Investments (Note 2A)......................................      370,352,724              --       6,429,892       392,735,055
  Forward commitments (Note 2D)..............................               --              --              --         1,388,372
                                                                --------------    ------------    ------------    --------------
NET ASSETS...................................................   $1,248,899,006    $108,920,201    $158,698,138    $1,823,140,930
                                                                ==============    ============    ============    ==============
Outstanding series shares....................................       48,175,574     108,920,201      12,748,690        88,851,472
                                                                ==============    ============    ============    ==============
Net asset value per share....................................           $25.92           $1.00          $12.45            $20.52
                                                                ==============    ============    ============    ==============
</TABLE>
                       See Notes to Financial Statements.

                                       5
<PAGE>
 
MML Series Investment Fund

STATEMENT OF OPERATIONS
For The Year Ended December 31, 1995

<TABLE>
<CAPTION>
                                                                                     MML           MML
                                                                       MML          Money        Managed          MML
                                                                     Equity         Market         Bond          Blend
                                                                      Fund           Fund          Fund          Fund
                                                                     ------         ------        ------        ------
<S>                                                               <C>            <C>           <C>           <C>
Investment income (Note 2B)
Dividends....................................................      $ 28,229,106   $       --    $        --   $ 26,802,102
Interest.....................................................         6,641,154    5,999,684     10,026,269     49,931,175
                                                                   ------------   ----------    -----------    -----------
    Total income.............................................        34,870,260    5,999,684     10,026,269     76,733,277
                                                                   ------------   ----------    -----------    -----------
Expenses
Investment management fee (Note 4)...........................         4,178,204      501,924        681,807      6,344,373
Trustees' fees...............................................            14,625       11,617         11,651         11,900
Audit fees...................................................            27,433       18,917         24,467         29,567
Tax expense..................................................             6,263           --             --          6,263
Registration fee.............................................            65,689        5,908          7,745         46,532
Other........................................................             1,892        1,178          1,178          1,180
                                                                   ------------   ----------    -----------    -----------
    Total expenses...........................................         4,294,106      539,544        726,848      6,439,815
                                                                   ------------   ----------    -----------    -----------
Net investment income (Note 2C)..............................        30,576,154    5,460,140      9,299,421     70,293,462
                                                                   ------------   ----------    -----------    -----------
Net realized and unrealized gain (loss) on investments
  and forward commitments (Notes 2A, 2B and 2D)
Net realized gain (loss) on:
  Investments (Notes 2B and 2C)..............................        16,898,835         (841)       866,079     29,289,639
  Forward commitments (Note 2D)..............................                --           --        453,016      6,506,024
                                                                   ------------   ----------    -----------    -----------
    Net realized gain (loss).................................        16,898,835         (841)     1,319,095     35,795,663
                                                                   ------------   ----------    -----------    -----------
Change in net unrealized appreciation/depreciation on:
  Investments (Note 2A)......................................       237,559,436           --     13,542,298    241,023,762
  Forward commitments (Note 2D)..............................                --           --        162,634      2,579,828
    Total change in net unrealized appreciation/                   ------------   ----------    -----------    -----------
      depreciation...........................................       237,559,436           --     13,704,932    243,603,590
                                                                   ------------   ----------    -----------    -----------
Net gain (loss)..............................................       254,458,271         (841)    15,024,027    279,399,253
                                                                   ------------   ----------    -----------    -----------
Net increase in net assets resulting from operations.........      $285,034,425   $5,459,299    $24,323,448   $349,692,715
                                                                   ============   ==========    ===========   ============
</TABLE>
                       See Notes to Financial Statements.

                                       6
<PAGE>
 
MML Series Investment Fund

STATEMENT OF CHANGES IN NET ASSETS
For The Years Ended December 31, 1995 and 1994

<TABLE>
<CAPTION>
                                                                    1995
                                       -------------------------------------------------------------------
                                                              MML              MML
                                            MML              Money           Managed             MML
                                          Equity            Market            Bond              Blend
                                           Fund              Fund             Fund              Fund
                                          ------            ------           ------            ------
<S>                                    <C>                <C>              <C>              <C>
Increase (decrease)
  in net assets
Operations:
Net investment income...............   $   30,576,154     $  5,460,140     $  9,299,421     $   70,293,462
Net realized gain (loss)
  on investments and
  forward commitments...............       16,898,835             (841)       1,319,095         35,795,663
Change in net unrealized
  appreciation/depreciation
  on investments and forward
  commitments.......................      237,559,436               --       13,704,932        243,603,590
                                       --------------     ------------     ------------     --------------
Net increase (decrease) in
  net assets resulting from
  operations........................      285,034,425        5,459,299       24,323,448        349,692,715
  Dividends to shareholders
   from: (Note 2C)
   Distribution of net investment
    income..........................      (30,563,214)      (5,459,299)      (9,294,583)       (70,291,011)
   Distribution of net
    realized gains..................      (16,854,045)              --               --        (35,463,987)
   Distribution in excess of net
    realized gains..................               --               --               --                 --
  Net increase in capital share
   transactions (Note 6)............      190,498,822       17,134,168       22,459,621        134,942,076
                                       --------------     ------------     ------------     --------------
   Total increase (decrease)........      428,115,988       17,134,168       37,488,486        378,879,793

NET ASSETS, at beginning
  of the year.......................      820,783,018       91,786,033      121,209,652      1,444,261,137
                                       --------------     ------------     ------------     --------------
NET ASSETS, at end
  of the year.......................   $1,248,899,006     $108,920,201     $158,698,138     $1,823,140,930
                                       ==============     ============     ============     ==============
(Overdistributed) undistributed
  net investment income included
  in net assets at end
  of the year.......................   $        3,739     $      9,734     $    (72,567)    $      (7,094)
                                       ==============     ============     ============     ==============
Rate per share of dividends
  to shareholders from:
  Net investment income.............            $.634            $.054            $.782     $         .811
  Net realized gains................             .350               --               --               .399


<CAPTION>
                                                                 1994
                                       ----------------------------------------------------------------
                                                           MML              MML
                                           MML            Money           Managed             MML
                                         Equity           Market           Bond              Blend
                                          Fund             Fund            Fund              Fund
                                         ------           ------          ------            ------
<S>.................................   <C>              <C>             <C>              <C>
Increase (decrease)
  in net assets
Operations:
Net investment income...............   $ 23,743,493     $ 3,147,135     $  8,506,956     $   56,319,900
Net realized gain (loss)
  on investments and
  forward commitments...............      9,479,860          (5,364)      (2,156,483)        28,803,202
Change in net unrealized
  appreciation/depreciation
  on investments and forward
  commitments.......................     (1,773,621)             --      (11,386,882)       (49,350,511)
                                       ------------     -----------      -----------     --------------
Net increase (decrease) in
  net assets resulting from
  operations........................     31,449,732       3,141,771       (5,036,409)        35,772,591
  Dividends to shareholders
   from: (Note 2C)
   Distribution of net investment
    income..........................    (23,735,788)     (3,141,771)      (8,503,670)       (56,320,396)
   Distribution of net
    realized gains..................     (9,536,463)             --               --        (29,300,874)
   Distribution in excess of net
    realized gains..................             --              --               --           (254,531)
  Net increase in capital share
   transactions (Note 6)............    159,512,479      18,127,025        5,640,533        197,821,191
                                       ------------     -----------     ------------     --------------
   Total increase (decrease)........    157,689,960      18,127,025       (7,899,546)       147,717,981

NET ASSETS, at beginning
  of the year.......................    663,093,058      73,659,008      129,109,198      1,296,543,156
                                       ------------     -----------     ------------     --------------
NET ASSETS, at end
  of the year.......................   $820,783,018     $91,786,033     $121,209,652     $1,444,261,137
                                       ============     ===========     ============     ==============
(Overdistributed) undistributed
  net investment income
  included in net assets at
  end of the year...................   $     (9,200)    $     8,893     $     (3,270)    $        2,008
                                       ============     ===========     ============     ==============
Rate per share of dividends
  to shareholders from:
  Net investment income.............   $       .594     $      .038     $       .792     $         .707
  Net realized gains................           .238              --               --               .362
</TABLE>

                       See Notes to Financial Statements

                                       7
<PAGE>
 
MML Series Investment Fund

FINANCIAL HIGHLIGHTS
Selected per share data for each series share outstanding throughout each year
ended ended December 31:

                                MML EQUITY FUND
<TABLE>
<CAPTION>
                                  1995        1994        1993        1992        1991
                                  ----        ----        ----        ----        ----
<S>                          <C>           <C>         <C>         <C>         <C>
Net asset value:
  Beginning of year........... $  20.520     $20.510     $19.862     $18.735     $15.659
                               ---------     -------     -------     -------     -------
Income from investment
 operations:
Net investment income.........      .634        .594        .524        .543        .563
Net realized and unrealized
  gain (loss) on investments..     5.754        .248       1.365       1.420       3.440
                               ---------     -------     -------     -------     -------
Total from investment
 operations...................     6.388        .842       1.889       1.963       4.003
                               ---------     -------     -------     -------     -------
Less distributions:
Dividends from net
 investment income............     (.634)      (.594)      (.524)      (.543)      (.562)
Distribution from net
 realized gains...............     (.350)      (.238)      (.717)      (.288)      (.365)
Distribution in excess of
 net realized gains...........        --          --          --       (.005)         --
                               ---------     -------     -------     -------     -------
Total distributions...........     (.984)      (.832)     (1.241)      (.836)      (.927)
                               ---------     -------     -------     -------     -------
Net asset value:
  End of year................. $  25.924     $20.520     $20.510     $19.862     $18.735
                               =========     =======     =======     =======     =======
Total return..................     31.13%       4.10%       9.52%      10.48%      25.56%

Net assets (in millions):
  End of year................. $1,248.90     $820.78     $663.09     $490.62     $355.04
Ratio of expenses to
 average net assets...........       .41%        .43%        .44%        .46%        .48%
Ratio of net investment
 income to average net
 assets.......................      2.89%       3.04%       3.23%       3.09%       3.43%
Portfolio turnover rate.......     11.72%       9.99%      11.28%       9.07%       9.37%

<CAPTION>


                                   1990         1989        1988        1987        1986
                                   ----         ----        ----        ----        ----
<S>                               <C>          <C>         <C>         <C>         <C>
Net asset value:
  Beginning of year...........    $16.764      $14.929     $13.828     $15.591     $13.832
                                  -------      -------     -------     -------     -------
Income from investment
 operations:
Net investment income.........       .636         .694        .646        .525        .495
Net realized and unrealized
  gain (loss) on investments..      (.722)       2.746       1.660       (.066)      2.174
                                  -------      -------     -------     -------     -------
Total from investment
 operations...................      (.086)       3.440       2.306        .459       2.669
                                  -------      -------     -------     -------     -------
Less distributions:
Dividends from net
 investment income............      (.665)       (.711)      (.639)      (.988)      (.412)
Distribution from net
 realized gains...............      (.354)       (.894)      (.566)     (1.234)      (.498)
Distribution in excess of
 net realized gains...........         --           --          --          --          --
                                  -------      -------     -------     -------     -------
Total distributions...........     (1.019)      (1.605)     (1.205)     (2.222)      (.910)
                                  -------      -------     -------     -------     -------
Net asset value:
  End of year.................    $15.659      $16.764     $14.929     $13.828     $15.591
                                  =======      =======     =======     =======     =======
Total return..................       (.51%)      23.04%      16.68%       2.10%      20.15%

Net assets (in millions):
  End of year.................    $235.45      $226.41     $172.80     $150.41     $141.46
Ratio of expenses to
 average net  assets..........        .49%         .50%        .50%        .51%        .52%
Ratio of net investment
 income to average net
 assets.......................       4.09%        4.30%       4.05%       3.44%       3.54%
Portfolio turnover rate.......      13.50%       15.71%      15.97%      15.73%      14.73%
</TABLE>


                             MML MONEY MARKET FUND
<TABLE>
<CAPTION>
                                   1995        1994        1993        1992        1991
                                   ----        ----        ----        ----        ----
<S>                            <C>           <C>         <C>         <C>         <C>
Net asset value:
  Beginning of year........... $   1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000
                               ---------     -------     -------     -------     -------
Income from investment
 operations:
Net investment income.........      .054        .038        .027        .034        .059
                               ---------     -------     -------     -------     -------
Total from investment
 operations...................      .054        .038        .027        .034        .059
                               ---------     -------     -------     -------     -------
Less distributions:
Dividends from net
 investment income............     (.054)      (.038)      (.027)      (.034)      (.059)
                               ---------     -------     -------     -------     -------
Total distributions...........     (.054)      (.038)      (.027)      (.034)      (.059)
                               ---------     -------     -------     -------     -------
Net asset value:
  End of year................. $   1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000
                               =========     =======     =======     =======     =======
Total return..................      5.58%       3.84%       2.75%       3.48%       6.01%

Net assets (in millions):
  End of year................. $  108.92     $ 91.79     $ 73.66     $ 84.56     $ 94.41
Ratio of expenses to
 average net
  assets......................       .54%        .55%        .54%        .53%        .52%
Ratio of net investment
 income to average net
 assets.......................      5.43%       3.81%       2.71%       3.42%       5.91%

<CAPTION>
                                  1990        1989         1988        1987        1986
                                  ----        ----         ----        ----        ----
<S>                             <C>          <C>         <C>         <C>         <C>
Net asset value:
  Beginning of year...........  $ 1.000      $ 1.000     $ 1.000     $ 1.000     $ 1.000
                                -------      -------     -------     -------     -------
Income from investment
 operations:
Net investment income.........     .078         .088        .072        .063        .064
                                -------      -------     -------     -------     -------
Total from investment
 operations...................     .078         .088        .072        .063        .064
                                -------      -------     -------     -------     -------
Less distributions:
Dividends from net
 investment income............    (.078)       (.088)      (.072)      (.063)      (.064)
                                -------      -------     -------     -------     -------
Total distributions...........    (.078)       (.088)      (.072)      (.063)      (.064)
                                -------      -------     -------     -------     -------
Net asset value:
  End of year.................  $ 1.000      $ 1.000     $ 1.000     $ 1.000     $ 1.000
                                =======      =======     =======     =======     =======
Total return..................     8.12%        9.16%       7.39%       6.49%       6.60%
Net assets (in millions):
  End of year.................  $114.59      $ 70.16     $ 66.35     $ 52.35     $ 33.54
Ratio of expenses to
 average net assets...........      .54%         .54%        .55%        .57%        .57%
Ratio of net investment
 income to average net
 assets.......................     7.80%        8.79%       7.20%       6.35%       6.44%
</TABLE>

                       See Notes to Financial Statements

                                       8
<PAGE>
 
MML Series Investment Fund

FINANCIAL HIGHLIGHTS (Continued)


                             MML MANAGED BOND FUND
<TABLE> 
<CAPTION> 
 
                                 1995          1994          1993           1992          1991            
                                 ----          ----          ----           ----          ----
<S>                            <C>           <C>            <C>           <C>           <C>                                        
Net asset value:                                                                                           
  Beginning of year            $  11.141     $  12.405      $  12.041     $  12.219     $11.318            
                               ---------     ---------      ---------     ---------     ------- 
Income from investment                                                                                     
 operations:                                                                                               
Net investment income               .782          .792           .785          .870        .903            
Net realized and unrealized                                                                                
  gain (loss) on investments                                                                                             
  and forward commitments          1.307        (1.264)          .618          .001        .916            
                               ---------     ---------      ---------     ---------     ------- 
Total from investment                                                                                      
 operations                        2.089         (.472)         1.403          .871       1.819            
                               ---------     ---------      ---------     ---------     -------   
Less distributions:                                                                                        
Dividends from net                                                                                         
 investment income                 (.782)        (.792)         (.784)        (.869)      (.902)           
Distribution from net                                                                                      
 realized gains                       --            --          (.255)        (.158)      (.016)           
Distribution in excess of                                                                                  
 net realized  gains                  --            --             --         (.022)         --            
                               ---------     ---------      ---------     ---------     ------- 
Total distributions                (.782)        (.792)        (1.039)       (1.049)      (.918)           
                               ---------     ---------      ---------     ---------     ------- 
Net asset value:                                                                                           
  End of year                  $  12.448     $  11.141      $  12.405     $  12.041     $12.219            
                               =========     =========      =========     =========     =======
Total return                       19.14%        (3.76%)        11.81%         7.31%      16.66%           
Net assets (in millions):                                                                                  
  End of year                  $  158.70     $  121.21      $  129.11     $   88.15     $ 66.98            
Ratio of expenses to                                                                                       
 average net assets                  .52%          .52%           .54%          .56%        .57%           
Ratio of net investment                                                                                    
 income to average net 
 assets                             6.63%         6.69%          6.37%         7.28%       7.96%           
Portfolio turnover rate            70.00%        32.77%         58.81%        39.51%      61.85%           

<CAPTION> 

                                1990        1989        1988        1987        1986 
                                ----        ----        ----        ----        ----
<S>                            <C>         <C>         <C>         <C>         <C>                               
Net asset value:                                                                       
  Beginning of year            $11.354     $10.919     $11.052     $12.541     $11.978 
                               -------     -------     -------     -------     ------- 
Income from investment                                                                 
 operations:                                                                           
Net investment income             .943        .918        .906        .969       1.061 
Net realized and unrealized                                                            
  gain (loss) on investments                                                                         
  and forward commitments        (.036)       .454       (.133)      (.673)       .597 
                               -------     -------     -------     -------     -------  
Total from investment                                                                  
 operations                       .907       1.372        .773        .296       1.658 
                               -------     -------     -------     -------     ------- 
Less distributions:                                                                    
Dividends from net                                                                     
 investment income               (.943)      (.918)      (.906)     (1.229)     (1.095)
Distribution from net                                                                  
 realized gains                     --       (.019)         --       (.556)         -- 
Distribution in excess of                                                              
 net realized gains                 --          --          --          --          -- 
                               -------     -------     -------     -------     ------- 
Total distributions              (.943)      (.937)      (.906)     (1.785)     (1.095)
                               -------     -------     -------     -------     ------- 
Net asset value:                                                                       
  End of year                  $11.318     $11.354     $10.919     $11.052     $12.541 
                               =======     =======     =======     =======     =======
Total return                      8.38%      12.83%       7.13%       2.60%      14.46%

Net assets (in millions):                                                              
  End of year                  $ 43.07     $ 40.03     $ 31.35     $ 26.16     $ 30.38 
Ratio of expenses to                                                                   
 average net assets                .57%        .59%        .61%        .60%        .60%
Ratio of net investment                                                                
 income to average net
 assets                           8.40%       8.35%       8.25%       8.24%       8.87%
Portfolio turnover rate          69.93%      64.77%      74.92%      55.60%     203.76% 
</TABLE> 

 
                                MML BLEND FUND
<TABLE> 
<CAPTION> 

                                  1995          1994          1993           1992         1991                    
                                  ----          ----          ----           ----         ----
<S>                            <C>           <C>            <C>           <C>           <C> 
Net asset value:                                                                                                   
  Beginning of year            $  17.672     $  18.305      $  17.846     $  17.307     $14.839                    
                               ---------     ---------      ---------     ---------     ------- 
Income from investment                                                                                             
 operations:                                                                                                       
Net investment income               .811          .707           .655          .707        .736                    
Net realized and unrealized                                                                                        
  gain (loss) on investments                                                                                                     
  and forward commitments          3.246         (.271)         1.057          .880       2.771                    
                               ---------     ---------      ---------     ---------     ------- 
Total from investment                                                                                              
 operations                        4.057          .436          1.712         1.587       3.507                    
                               ---------     ---------      ---------     ---------     -------     
Less distributions:                                                                                                
Dividends from net                                                                                                 
 investment income                 (.811)        (.707)         (.655)        (.707)      (.736)                   
Distribution from net                                                                                              
 realized gains                    (.399)        (.359)         (.598)        (.326)      (.303)                   
Distribution in excess of                                                                                          
 net realized gains                   --         (.003)            --         (.015)         --                    
                               ---------     ---------      ---------     ---------     ------- 
Total distributions               (1.210)       (1.069)        (1.253)       (1.048)     (1.039)                   
                               ---------     ---------      ---------     ---------     -------
Net asset value:                                                                                                   
  End of year                  $  20.519     $  17.672      $  18.305     $  17.846     $17.307                    
                               =========     =========      =========     =========     =======
Total return                       23.28%         2.48%          9.70%         9.36%      24.00%                   

Net assets (in millions):                                                                                          
  End of year                  $1,823.14     $1,444.26      $1,296.54     $1,013.28     $797.04                    
Ratio of expenses to                                                                                               
 average net assets                  .38%          .39%           .40%          .41%        .42%                   
Ratio of net investment                                                                                            
 income to average net 
 assets                             4.19%         3.93%          3.60%         4.07%       4.54%                   
Portfolio turnover rate            30.78%        26.59%         20.20%        25.43%      26.92%                   
                                                           
<CAPTION>                    

                                  1990        1989        1988        1987        1986 
                                  ----        ----        ----        ----        ----
<S>                            <C>         <C>         <C>         <C>         <C> 
Net asset value:                                                                       
  Beginning of year            $15.428     $13.876     $13.095     $13.774     $12.244 
                               -------     -------     -------     -------     -------  
Income from investment                                                                 
 operations:                                                                           
Net investment income             .792        .823        .734        .624        .540 
Net realized and unrealized                                                            
  gain (loss) on investments                                                                         
  and forward commitments        (.445)      1.921       1.000       (.148)      1.653 
                               -------     -------     -------     -------     -------  
Total from investment                                                                  
 operations                       .347       2.744       1.734        .476       2.193 
                               -------     -------     -------     -------     -------  
Less distributions:                                                                    
Dividends from net                                                                     
 investment income               (.811)      (.835)      (.728)      (.747)      (.560)
Distribution from net                                                                  
 realized gains                  (.125)      (.357)      (.225)      (.408)      (.103)
Distribution in excess of                                                              
 net realized gains                 --          --          --          --          -- 
                               -------     -------     -------     -------     -------  
Total distributions              (.936)     (1.192)      (.953)     (1.155)      (.663)
                               -------     -------     -------     -------     -------  
Net asset value:                                                                       
  End of year                  $14.839     $15.428     $13.876     $13.095     $13.774 
                               =======     =======     =======     =======     =======
Total return                      2.37%      19.96%      13.40%       3.12%      18.30%

Net assets (in millions):                                                              
  End of year                  $574.15     $524.29     $401.22     $346.12     $236.15 
Ratio of expenses to                                                                   
 average net assets                .44%        .45%        .46%        .48%        .51%
Ratio of net investment                                                                
 income to average net 
 assets                           5.37%       5.57%       5.29%       4.77%       4.81%
Portfolio turnover rate          24.55%      22.39%      25.70%      36.56%      58.75% 
</TABLE>

Total return information shown in the Financial Highlights tables does not
reflect expenses that apply at the separate account level or to related
insurance products. Inclusion of these charges would reduce the total return
figures for all periods shown.

                       See Notes to Financial Statements

                                       9
<PAGE>
 
MML Equity Fund

SCHEDULE OF INVESTMENTS
December 31, 1995

<TABLE>
<CAPTION>
                                                      Number        Market    
                                                        of           Value    
                                                      Shares       (Note 2A)  
                                                   ------------  ------------
<S>                                                <C>           <C>         
EQUITIES - 92.49%                                                            
                                                                             
Aerospace & Defense - 2.23%                                                  
 The Boeing Company.........................            202,500  $ 15,870,938
 TRW, Inc...................................            154,100    11,942,750
                                                   ------------  ------------
                                                        356,600    27,813,688
                                                   ------------  ------------
                                                                             
Agribusiness - 1.56%                                                         
 Archer-Daniels-Midland Company.............            359,975     6,479,550
 Pioneer Hi-Bred International, Inc.........            235,000    13,071,875
                                                   ------------  ------------
                                                        594,975    19,551,425
                                                   ------------  ------------
                                                                             
Apparel, Textiles, Shoes - .93%                                              
 VF Corporation.............................            220,000    11,605,000
                                                   ------------  ------------
                                                                             
Automotive & Parts - 4.20%                                                   
 Ford Motor Company.........................            477,000    13,833,000
 Genuine Parts Company......................            433,500    17,773,500
 Goodyear Tire & Rubber Company.............            461,000    20,917,875
                                                   ------------  ------------
                                                      1,371,500    52,524,375
                                                   ------------  ------------
                                                                             
Banking, Savings & Loans - 6.16%                                             
 The Bank of New York Company,                                               
  Incorporated..............................            435,000    21,206,250
 Comerica, Incorporated.....................            435,000    17,454,375
 CoreStates Financial Corporation...........            410,500    15,547,687
 Norwest Corporation........................            291,000     9,603,000
 Wachovia Corporation.......................            288,200    13,185,150
                                                   ------------  ------------
                                                      1,859,700    76,996,462
                                                   ------------  ------------
                                                                             
Beverages - 1.95%                                                            
 Brown-Forman Corporation (Class B).........            333,000    12,154,500
 Pepsico, Incorporated......................            218,000    12,180,750
                                                   ------------  ------------
                                                        551,000    24,335,250
                                                   ------------  ------------
                                                                             
Chemicals - 4.03%                                                            
 Eastman Chemical Company...................            240,000    15,030,000
 E.I. du Pont de Nemours and Company........            166,500    11,634,187
 The Lubrizol Corporation...................            242,000     6,745,750
 Nalco Chemical Company.....................            335,000    10,091,875
 Rohm & Haas................................            106,300     6,843,063
                                                   ------------  ------------
                                                      1,089,800    50,344,875
                                                   ------------  ------------
                                                                             
Communications - 2.18%                                                       
 AT&T Corporation...........................            420,000    27,195,000
                                                   ------------  ------------
                                                                             
Computers & Office Equipment - 6.41%                                         
 Hewlett-Packard Company....................            385,000    32,243,750
 International Business Machines Corporation            121,000    11,101,750
 Pitney Bowes, Inc..........................            423,500    19,904,500
 Xerox Corporation..........................            123,000    16,851,000
                                                   ------------  ------------
                                                      1,052,500    80,101,000
                                                   ------------  ------------
                                                                             
Containers - .97%                                                            
 Temple-Inland, Inc.........................            273,500    12,068,188
                                                   ------------  ------------
                                                                             
Cosmetics & Personal Care - 1.28%                                            
 Kimberly-Clark Corporation.................            193,600    16,020,400
                                                   ------------  ------------
                                                                             
Electric Utilities - 1.84%                                                   
 Niagara Mohawk Power Corporation...........            463,500     4,461,187
 NIPSCO Industries, Inc.....................            200,000     7,650,000
 SCANA Corporation..........................            378,000    10,820,250
                                                   ------------  ------------
                                                      1,041,500    22,931,437
                                                   ------------  ------------ 

<CAPTION>
                                                      Number        Market    
                                                        of           Value    
                                                      Shares       (Note 2A)  
                                                   ------------  ------------
<S>                                                <C>           <C>         
                                                                             
EQUITIES (Continued)                                                         
                                                                             
Electrical Equipment & Electronics - 7.53%                                   
 AMP, Incorporated..........................            580,000  $ 22,257,500
 General Electric Company...................            470,000    33,840,000
 General Signal Corporation.................            269,500     8,725,063
 Honeywell Inc..............................            272,500    13,250,313
 Hubbell, Incorporated (Class B)............            242,072    15,916,234
                                                   ------------  ------------
                                                      1,834,072    93,989,110
                                                   ------------  ------------
                                                                             
Energy - 8.65%                                                               
 Amoco Corporation..........................            380,000    27,312,500
 Atlantic Richfield Company.................            175,500    19,436,625
 Chevron Corporation........................            360,000    18,900,000
 Kerr-McGee Corporation.....................            250,100    15,881,350
 Mobil Corporation..........................            197,200    22,086,400
 USX Corporation - Marathon Group...........            145,000     2,827,500
 Union Pacific Resources Group, Inc.........             62,100     1,575,787
                                                   ------------  ------------
                                                      1,569,900   108,020,162
                                                   ------------  ------------
                                                                             
Financial Services - 1.33%                                                   
 American Express Company...................            400,000    16,550,000
                                                   ------------  ------------
                                                                             
Foods - 1.57%                                                                
 CPC International, Inc.....................            285,000    19,558,125
                                                   ------------  ------------
                                                                             
Forest Products & Paper - 2.37%                                              
 Westvaco Corporation.......................            335,755     9,317,201
 Weyerhaeuser Company.......................            467,500    20,219,375
                                                   ------------  ------------
                                                        803,255    29,536,576
                                                   ------------  ------------
                                                                             
Hardware & Tools - 1.30%                                                     
 The Stanley Works..........................            315,500    16,248,250
                                                   ------------  ------------
                                                                             
Healthcare - 9.60%                                                           
 Becton, Dickinson and Company..............            260,000    19,500,000
 Bristol-Myers Squibb Company...............            507,500    43,581,562
 Pfizer, Incorporated.......................            600,000    37,800,000
 Schering-Plough Corp.......................            347,500    19,025,625
                                                   ------------  ------------
                                                      1,715,000   119,907,187
                                                   ------------  ------------
                                                                             
Household Products - .91%                                                    
 The Clorox Company.........................            159,500    11,424,188
                                                   ------------  ------------
                                                                             
Industrial Distribution - 1.25%                                              
 W. W. Grainger, Inc........................            236,000    15,635,000
                                                   ------------  ------------
                                                                             
Industrial Transportation - 1.54%                                            
 Norfolk Southern Corporation...............            242,000    19,208,750
                                                   ------------  ------------
                                                                             
Insurance - 4.92%                                                            
 Allstate Corporation.......................            185,182     7,615,610
 Jefferson-Pilot Corporation................            207,000     9,625,500
 MBIA, Inc..................................            154,000    11,550,000
 SAFECO Corporation.........................            750,000    25,875,000
 Unitrin, Inc...............................            140,000     6,720,000
                                                   ------------  ------------
                                                      1,436,182    61,386,110
                                                   ------------  ------------
                                                                             
Machinery & Components - 1.62%                                               
 Dover Corporation..........................            325,000    11,984,375
 Parker-Hannifin Corporation................            242,050     8,290,213
                                                   ------------  ------------
                                                        567,050    20,274,588
                                                   ------------  ------------
                                                                             
Metals & Mining - .27%                                                       
 Reynolds Metals Company....................             60,000     3,397,500
                                                   ------------  ------------ 
</TABLE>

                                       10
<PAGE>
 
MML Equity Fund

SCHEDULE OF INVESTMENTS (Continued)
December 31, 1995

<TABLE>
<CAPTION>
                                                      Number        Market    
                                                        of           Value    
                                                      Shares       (Note 2A)  
                                                   ------------  ------------
<S>                                                <C>           <C>         
                                                                             
EQUITIES (Continued)                                                         
                                                                             
Miscellaneous - 2.59%                                                        
 Harsco Corporation.........................            169,500  $  9,852,187
 Minnesota Mining &                                                          
  Manufacturing Company.....................            340,000    22,525,000
                                                   ------------  ------------
                                                        509,500    32,377,187
                                                   ------------  ------------
                                                                             
Photography - 1.21%                                                          
 Eastman Kodak Company......................            225,000    15,075,000
                                                   ------------  ------------
                                                                             
Publishing & Printing - 4.35%                                                
 The Dun & Bradstreet Corporation...........            308,500    19,975,375
 McGraw-Hill Companies, Inc.................            224,000    19,516,000
 R. R. Donnelley & Sons Company.............            378,000    14,883,750
                                                   ------------  ------------
                                                        910,500    54,375,125
                                                   ------------  ------------
                                                                             
Retail - 2.32%                                                               
 J.C. Penney Company, Inc...................             89,400     4,257,675
 The May Department Stores Company..........            363,000    15,336,750
 Sears Roebuck and Company..................            242,000     9,438,000
                                                   ------------  ------------
                                                        694,400    29,032,425
                                                   ------------  ------------
                                                                             
Retail - Grocery - 1.20%                                                     
 Albertson's, Inc...........................            455,200    14,964,700
                                                   ------------  ------------
                                                                             
Telephone Utilities - 2.64%                                                  
 Ameritech Corporation......................            182,000    10,738,000
 Frontier Corporation.......................            423,500    12,705,000
 Southern New England                                                        
  Telecommunications Corporation............            240,000     9,540,000
                                                   ------------  ------------
                                                        845,500    32,983,000
                                                   ------------  ------------
                                                                             
Tobacco - 1.58%                                                              
 American Brands, Inc.......................            442,000    19,724,250
                                                   ------------  ------------
                                                                             
Total Equities                                                               
 (Cost $784,795,485)........................                    1,155,154,333
                                                                ------------- 

<CAPTION> 
                                                    Principal
                                                     Amount
                                                   -----------   
<S>                                                <C>           <C> 
SHORT-TERM INVESTMENTS - 11.69%

Commercial Paper
 Aristar, Inc.
  5.600%         2/14/96....................       $  3,480,000     3,456,181
 Comdisco, Inc.
  6.030%         1/11/96....................          3,545,000     3,539,062
 Comdisco, Inc.
  6.030%         1/12/96....................          3,300,000     3,293,920
 Comdisco, Inc.
  6.000%         1/22/96....................          4,610,000     4,593,235
 Comdisco, Inc.
  5.950%         2/12/96....................          4,790,000     4,756,356
 ConAgra, Inc.
  5.970%         1/3/96.....................          5,585,000     5,583,148
 ConAgra, Inc.
  5.930%         1/24/96....................          3,615,000     3,601,304
 

<CAPTION> 
                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>   
SHORT-TERM INVESTMENTS (Continued)

Commercial Paper (Continued)
 ConAgra, Inc.
  5.930%         2/1/96.....................       $  4,590,000  $  4,566,562
 ConAgra, Inc.
  5.770%         2/6/96.....................          3,835,000     3,812,872
 Dana Credit Corporation
  6.000%         1/31/96....................          6,220,000     6,187,578
 Dana Credit Corporation
  5.950%         2/16/96....................          4,295,000     4,261,793
 Dana Credit Corporation
  5.820%         3/21/96....................          3,165,000     3,123,042
 Dominion Resources Inc.
  6.010%         1/23/96....................          5,200,000     5,180,901
 Florida Power & Light Co.
  5.580%         2/7/96.....................          2,255,000     2,242,068
 GTE Corporation
  5.950%         2/2/96.....................          5,225,000     5,197,366
 GTE Corporation
  5.830%         2/9/96.....................          5,900,000     5,862,737
 Illinois Power Company
  6.000%         1/25/96....................          3,225,000     3,212,100
 Illinois Power Company
  6.100%         2/5/96.....................          2,380,000     2,365,885
 Illinois Power Company
  5.930%         2/8/96.....................          4,000,000     3,974,962
 MAPCO Inc.
  6.050%         1/5/96.....................          4,575,000     4,571,925
 MAPCO Inc.
  6.000%         1/8/96.....................          4,385,000     4,379,884
 MAPCO Inc.
  6.000%         1/10/96....................          4,000,000     3,994,000
 ORIX Credit Alliance, Inc.
  6.080%         1/17/96....................          5,865,000     5,848,749
 ORIX Credit Alliance, Inc.
  6.070%         1/19/96....................          5,160,000     5,144,178
 ORIX Credit Alliance, Inc.
  6.000%         1/26/96....................          4,000,000     3,983,333
 ORIX Credit Alliance, Inc.
  6.070%         1/30/96....................          4,000,000     3,980,175
 ORIX Credit Alliance, Inc.
  5.750%         2/14/96....................          8,000,000     7,943,778
 Public Service Company of Colorado
  6.000%         1/29/96....................          6,410,000     6,380,087
 Rite Aid Corporation
  5.900%         2/26/96....................          3,790,000     3,754,926
 Rite Aid Corporation
  5.980%         1/16/96....................          3,500,000     3,491,057
 Texas Utilities Electric Company
  5.950%         1/2/96.....................          4,000,000     3,999,339
 Textron, Inc.
  5.970%         2/29/96....................          1,500,000     1,485,146
 Tyson Foods, Inc.
  6.050%         1/4/96.....................          1,340,000     1,339,324
 Tyson Foods, Inc.
  5.990%         1/9/96.....................          2,745,000     2,741,346
 Tyson Foods, Inc.
  5.990%         1/18/96....................          4,165,000     4,152,537
                                                   ------------  ------------
Total Short-Term Investments
  (Cost $146,006,980).......................       $146,650,000   146,000,856
                                                   ============  ============ 
</TABLE> 

                                       11
<PAGE>
 
MML Equity Fund

SCHEDULE OF INVESTMENTS (Continued)
December 31, 1995

<TABLE> 
<CAPTION> 
                                                                     Market    
                                                                      Value    
                                                                    (Note 2A)   
                                                                 --------------
<S>                                                <C>           <C>   
Total Investments -
 (Cost $930,802,465) (a)                                104.18%  $1,301,155,189
Other Assets -                                              27        3,422,570
Liabilities -                                            (4.45)     (55,678,753)
                                                        -------  --------------
Net Assets -                                            100.00%  $1,248,899,006
                                                        =======  ============== 

(a)  Federal Income Tax Information: At
     December 31, 1995 the net unrealized
     appreciation on investments based on cost
     of $930,814,277 for federal income tax
     purposes is as follows:
 
     Aggregate gross unrealized appreciation for
     all investments in which there is an excess
     of market value over tax cost..................             $  378,715,018

     Aggregate gross unrealized depreciation for
     all investments in which there is an excess
     of tax cost over market value..................                 (8,374,106)
                                                                 --------------
     Net unrealized appreciation....................             $  370,340,912
                                                                 ==============
</TABLE> 
                      See Notes to Financial Statements.

                                       12
<PAGE>
 
MML Money Market Fund

SCHEDULE OF INVESTMENTS
December 31, 1995

<TABLE> 
<CAPTION> 
                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>   
SHORT-TERM INVESTMENTS - 100.57%
Commercial Paper
 Anheuser-Busch Companies, Inc.
  5.550%         3/7/96.....................       $  2,115,000  $  2,093,480
 Aristar, Inc.
  5.780%         1/30/96....................          4,000,000     3,981,375
 Atlantic Richfield Corp.
  5.600%         2/9/96.....................          2,800,000     2,783,013
 Baltimore Gas & Electric Company
  5.680%         1/19/96....................          3,015,000     3,006,437
 Bell Atlantic Network Funding Corp.
  5.450%         2/22/96....................          2,035,000     2,018,980
 Bell Atlantic Network Funding Corp.
  5.510%         2/23/96....................          2,265,000     2,246,626
 Campbell Soup Company
  5.650%         1/16/96....................          3,210,000     3,202,443
 Caterpillar Financial Services Corp.
  5.650%         2/15/96....................          1,915,000     1,901,475
 Coca Cola Company
  5.580%         2/2/96.....................          1,425,000     1,417,932
 Coca Cola Company
  5.350%         3/6/96.....................          1,000,000       990,340
 Coca Cola Financial Corporation
  5.580%         2/1/96.....................          1,845,000     1,836,135
 Consolidated Natural Gas Company
  5.630%         2/6/96.....................          1,435,000     1,426,921
 Dresser Industries, Inc.
  5.750%         1/31/96....................          2,200,000     2,189,458
 Dresser Industries, Inc.
  5.650%         1/26/96....................          1,800,000     1,792,938
 E.I. du Pont de Nemours and Company
  5.660%         1/17/96....................          3,015,000     3,007,416
 Echlin Inc.
  5.710%         1/26/96....................          2,000,000     1,992,069
 Eli Lilly & Company
  5.670%         1/19/96....................          1,890,000     1,884,642
 Eli Lilly & Company
  5.550%         3/28/96....................          2,400,000     2,367,810
 Ford Motor Credit Company
  5.350%         7/22/96....................          4,000,000     3,879,328
 GTE Corporation
  5.850%         2/14/96....................          2,545,000     2,526,803
 GTE Corporation
  5.840%         2/16/96....................            230,000       228,284
 GTE Corporation
  5.600%         3/5/96.....................          1,580,000     1,564,270
 General Electric Company
  5.420%         5/3/96.....................          1,125,000     1,104,167
 General Motors Acceptance Corporation
  5.570%         3/15/96....................          2,080,000     2,056,185
 General Motors Acceptance Corporation
  5.847%         1/2/96.....................            510,000       510,000
 Georgia Power Company
  5.610%         3/6/96.....................            360,000       356,354
 Georgia Power Company
  5.640%         2/12/96....................          3,900,000     3,874,338
 Great Lakes Chemical Corp.
  5.670%         1/22/96....................          1,735,000     1,729,261
 Hercules Incorporated
  5.660%         2/16/96....................          1,870,000     1,856,476
 Hercules Incorporated
  5.350%         6/19/96....................          1,600,000     1,559,578
 Indianapolis Power & Light Company
  5.680%         1/25/96....................          2,025,000     2,017,332


<CAPTION> 
                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>   
SHORT-TERM INVESTMENTS (Continued)

Commercial Paper (Continued)
 John Deere Capital Corporation
  5.680%         2/13/96....................       $  3,930,000  $  3,903,337
 McCormick & Company Inc.
  5.600%         1/29/96....................          2,855,000     2,842,565
 Minnesota Mining and Manufacturing Company
  5.480%         3/14/96....................          2,460,000     2,432,664
 Nestle Capital Corporation
  5.660%         1/23/96....................          1,595,000     1,589,483
 Nestle Capital Corporation
  5.370%         4/11/96....................          2,720,000     2,679,021
 Northern Illinois Gas Company
  5.670%         1/12/96....................          4,500,000     4,492,204
 Northern States Power Company
  5.680%         1/18/96....................          2,020,000     2,014,582
 Pacificorp
  5.710%         1/5/96.....................          1,570,000     1,569,004
 Pacificorp
  5.700%         2/7/96.....................          2,250,000     2,236,819
 J.C. Penney Funding Corp.
  5.650%         2/8/96.....................          3,785,000     3,762,427
 Pepsico Inc.
  5.700%         1/12/96....................            820,000       818,572
 Pepsico Inc.
  5.550%         2/6/96.....................          1,770,000     1,760,177
 Pioneer Hi-Bred International, Inc.
  5.700%         1/24/96....................          3,375,000     3,362,709
 Pitney Bowes Credit Corporation
  5.620%         2/5/96.....................          3,060,000     3,043,281
 Proctor & Gamble Company
  5.610%         2/21/96....................          4,000,000     3,968,210
 Southern New England Telecommunications
 Corporation
  5.700%         1/31/96....................          1,530,000     1,522,733
 Southwestern Bell Telephone Company
  5.500%         2/27/96....................          4,180,000     4,143,599
                                                   ------------  ------------

<CAPTION> 

Total Short-Term Investments
  (Cost $109,543,253) (a)                          $110,345,000   109,543,253
                                                   ============  ------------
<S>                                      <C>                      <C> 
Total Investments -
 (Cost $109,543,253) (a)                 100.57%                  109,543,253
Other Assets -                              .01                         3,459
Liabilities -                              (.58)                     (626,511)
                                         -------                 ------------
Net Assets -                             100.00%                 $108,920,201
                                         =======                 ============
</TABLE>
(a) Federal Income Tax Information: The aggregate cost for investments
   for the MML Money Market Fund as of December 31, 1995 is the same for
   financial reporting and federal income tax purposes.
   December 31, 1995 seven-day average yield for the portfolio: 5.25%

                      See Notes to Financial Statements.

                                       13
<PAGE>
 
MML Managed Bond Fund

SCHEDULE OF INVESTMENTS
December 31, 1995

<TABLE>
<CAPTION>
                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>    
BONDS AND NOTES - 95.72%

Asset Backed Securities - 10.03%
Auto Receivables
 Daimler-Benz Auto Grantor Trust 1995-A
  5.850%         5/15/02.....................      $  2,883,620  $  2,894,433
 Daimler-Benz Vehicle Trust 1994-A
  5.950%         12/15/00....................           660,968       662,059
 Ford Credit 1994-B Grantor Trust
  7.300%         10/15/99....................           959,110       977,390
 GMAC 1992-E Grantor Trust
  4.750%         8/15/97.....................           321,666       320,257
 Honda Auto Receivables 1992-A Grantor Trust
  4.900%         6/15/98.....................           195,325       194,653
 Jet Equipment Trust 1995-A
  8.235%         5/1/15......................         1,990,986     2,187,895
 Midlantic Auto Grantor Trust 1992-1
  4.300%         9/15/97.....................            93,624        93,594
 Nissan Auto Receivables 1994-A Grantor Trust
  6.450%         9/15/99.....................         1,547,068     1,560,110
 Railcar Trust No. 1992-1
  7.750%         6/1/04......................         1,715,380     1,849,385
 World Omni 1994-A Automobile Lease
 Securitization Trust
  6.450%         9/25/00.....................         2,131,553     2,145,110
 World Omni 1995-A Automobile Lease
 Securitization Trust
  6.050%         11/25/01....................         3,000,000     3,026,250
                                                   ------------  ------------
Total Asset Backed Securities
 (Cost $15,716,572)                                  15,499,300    15,911,136
                                                   ------------  ------------

Corporate Debt - 51.52%
 American Airlines, Inc.
  9.780%         11/26/11....................         2,000,000     2,364,400
 AMR Corporation
  9.000%         8/1/12......................         1,000,000     1,127,770
 Analog Devices, Inc.
  6.625%         3/1/00......................         1,000,000     1,012,980
 Associates Corporation of North America
  7.875%         9/30/01.....................         2,000,000     2,182,260
 Atlantic Richfield Company
  7.770%         2/13/02.....................         3,000,000     3,275,310
 BP America Inc.
  8.500%         4/15/01.....................         2,000,000     2,240,220
 Bell Atlantic Financial Services, Inc.
  6.610%         2/4/00......................         2,000,000     2,064,600
 Columbia Gas System, Inc.
  6.610%         11/28/02....................         2,000,000     2,036,220
 Commercial Credit Company
  7.750%         3/1/05......................         3,000,000     3,333,180
 Corning Glass Works, Inc.
  8.875%         3/15/16.....................           500,000       603,690
 Dow Capital
  7.125%         1/15/03.....................         4,000,000     4,167,880
 English China Clays Delaware, Inc.
  7.375%         10/1/02.....................         1,000,000     1,059,300
 Equifax, Inc.
  6.500%         6/15/03.....................         1,250,000     1,273,950
 ERAC USA Finance Company 144A
  7.875%         3/15/98.....................         1,500,000     1,576,875
 Foster Wheeler Corporation
  6.750%         11/15/05....................         2,000,000     2,061,620
 General Electric Capital Corporation
  8.750%         5/21/07.....................         1,000,000     1,206,390
 General Motors Acceptance Corporation
  6.300%         9/10/97.....................         2,500,000     2,529,150


<CAPTION> 
                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>    
BONDS AND NOTES (Continued)

Corporate Debt (Continued)
 The Goldman Sachs Group, L.P. 144A
  6.200%         2/15/01.....................      $  2,000,000  $  2,004,360
 Hercules Incorporated
  6.625%         6/1/03......................         2,000,000     2,055,180
 Imcera Group, Inc.
  6.000%         10/15/03....................         2,000,000     1,924,780
 ITT Corporation (New)
  7.375%         11/15/15....................         3,500,000     3,608,500
 Leucadia National Corporation
  7.750%         8/15/13.....................         2,000,000     2,070,380
 Lockheed Corporation
  5.650%         4/1/97......................         2,000,000     1,995,500
 McDonnell Douglas Corporation
  9.250%         4/1/02......................         1,400,000     1,630,160
 Newmont Mining Corporation
  8.625%         4/1/02......................         2,000,000     2,209,980
 News America Holdings Incorporated
  9.250%         2/1/13......................         1,000,000     1,177,840
 Penske Truck Leasing Co., L.P.
  7.750%         5/15/99.....................         1,250,000     1,305,450
 Polaroid Corporation
  7.250%         1/15/97.....................         1,000,000     1,013,290
 Polaroid Corporation
  8.000%         3/15/99.....................         1,000,000     1,056,350
 Ralston Purina Company
  7.750%         10/1/15.....................         3,000,000     3,222,240
 Rolls-Royce Capital Inc.
  7.125%         7/29/03.....................         1,500,000     1,564,890
 Service Corporation International
  7.000%         6/1/15......................         2,250,000     2,507,018
 Tenaga Nasional Berhad 144A
  7.875%         6/15/04.....................         1,250,000     1,373,563
 Textron Inc.
  9.550%         3/19/01.....................         1,000,000     1,136,100
 Thomas & Betts Corporation
  8.250%         1/15/04.....................         1,500,000     1,645,035
 Time Warner, Inc.
  7.750%         6/15/05.....................         3,000,000     3,123,090
 US West Capital Funding Corporation
  8.375%         10/18/99....................         3,000,000     3,262,140
 Union Oil of California
  8.750%         8/15/01.....................         1,500,000     1,669,890
 United Air Lines, Inc.
  10.110%        2/19/06.....................           476,860       540,998
 Valassis Communications, Inc.
  9.550%         12/1/03.....................         2,000,000     2,039,240
 Westinghouse Electric Corporation
  8.375%         6/15/02.....................         1,200,000     1,237,680
 W.R. Grace & Co.
  7.750%         10/1/02.....................         2,100,000     2,273,250
                                                   ------------  ------------
Total Corporate Debt
 (Cost $78,945,707)..........................        76,676,860    81,762,699
                                                   ============  ============

</TABLE>

                                       14
<PAGE>
 
MML Managed Bond Fund

SCHEDULE OF INVESTMENTS (Continued)
December 31, 1995

<TABLE> 
<CAPTION> 
                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>    

BONDS AND NOTES (Continued)

U.S. Government Agency Obligations - 19.01%

Federal Home Loan Mortgage
 Corporation (FHLMC) - 4.06%

Collateralized Mortgage Obligations - 3.91%
 FHLMC Series 1080 Class D
  7.000%         7/15/20.....................      $  2,000,000  $  2,032,500
 FHLMC Series 1322 Class G
  7.500%         2/15/07.....................         2,000,000     2,088,740
 FHLMC Series 1460 Class H
  7.000%         5/15/07.....................         2,000,000     2,072,500
                                                   ------------  ------------
                                                      6,000,000     6,193,740
                                                   ------------  ------------

Pass-Through Securities - .15%
 FHLMC
  9.000%         3/1/17......................           228,281       242,521
                                                   ------------  ------------
                                                      6,228,281     6,436,261
                                                   ------------  ------------

Federal National Mortgage
 Association (FNMA) - 3.32%

Collateralized Mortgage Obligations - 2.81%
 FNMA Series 1993-175 Class PL
  5.000%         10/25/02....................         2,000,000     1,980,000
 FNMA Series 1993-191 Class PD
  5.400%         3/25/04.....................         1,500,000     1,486,395
 FNMA Series 1993-221 Class PD
  6.000%         12/25/08....................         1,000,000       989,680
                                                   ------------  ------------
                                                      4,500,000     4,456,075
                                                   ------------  ------------

Pass-Through Securities - .51%
 FNMA
  9.000%         5/1/09......................           761,881       809,971
                                                   ------------  ------------
                                                      5,261,881     5,266,046
                                                   ------------  ------------

Government National Mortgage
  Association (GNMA) - 9.10%

Collateralized Mortgage Obligations - .60%
 JHM Acceptance Corporation, Series E Class 5
  8.960%         4/1/19......................           895,053       956,587
                                                   ------------  ------------

Pass-Through Securities - 8.50%
 GNMA
  8.000%         6/15/06 - 3/15/08...........         6,449,335     6,833,391
 GNMA - ARMS
  6.000%         7/20/25 - 12/20/25..........         6,586,262     6,659,175
                                                   ------------  ------------
                                                     13,035,597    13,492,566
                                                   ------------  ------------
                                                     13,930,650    14,449,153
                                                   ------------  ------------  
 
<CAPTION> 
                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>    
BONDS AND NOTES (Continued)

U.S. Government Guaranteed Notes - 2.53%
 1994-A Atlanta, GA
  5.780%         8/1/98......................      $    130,000  $    130,637
 1994-A Baxter Springs, KS
  5.780%         8/1/98......................           700,000       703,430
 1994-A Boston, MA
  5.780%         8/1/98......................           745,000       748,650
 1994-A Detroit, MI
  5.780%         8/1/98......................           385,000       386,887
 1994-A Egg Harbor, NJ
  5.780%         8/1/98......................           260,000       261,274
 1994-A Kansas City, MO
  5.780%         8/1/98......................           550,000       552,695
 1994-A Mayaguez, PR
  5.780%         8/1/98......................           295,000       296,446
 1994-A Rochester, NY
  5.780%         8/1/98......................           300,000       301,470
 1994-A Sacramento, CA
  5.780%         8/1/98......................            55,000        55,270
 1994-A Saginaw, MI
  5.780%         8/1/98......................           315,000       316,544
 1994-A Youngstown, OH
  5.780%         8/1/98......................           265,000       266,299
                                                   ------------  ------------
                                                      4,000,000     4,019,602
                                                   ------------  ------------
Total U.S. Government Agency Obligations
 (Cost $29,136,748)..........................        29,420,812    30,171,062
                                                   ------------  ------------

U.S. Treasury Obligations - 15.16%

U.S. Treasury Bonds - 9.28%
 U.S. Treasury Bond
  8.875%         8/15/17.....................        11,000,000    14,733,070
                                                   ------------  ------------

U.S. Treasury Notes - 3.50%
 U.S. Treasury Note
  7.250%         5/15/04.....................         5,000,000     5,550,000
                                                   ------------  ------------

U.S. Treasury Strips - 2.38%
 U.S. Treasury Strip - Principal Only
  0.000%         2/15/15.....................        12,200,000     3,775,290
                                                   ------------  ------------

Total U.S. Treasury Obligations
 (Cost $21,674,338)..........................        28,200,000    24,058,360
                                                   ------------  ------------

Total Bonds and Notes
 (Cost $145,473,365).........................      $149,796,972   151,903,257
                                                   ============  ============
</TABLE>

                                       15
<PAGE>
 
MML Managed Bond Fund

SCHEDULE OF INVESTMENTS (Continued)
December 31, 1995

<TABLE> 
<CAPTION> 

                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>    
SHORT-TERM INVESTMENTS - 1.62%

Commercial Paper
 ORIX Credit Alliance, Inc.
  6.400%         1/5/96........................    $  2,185,000  $  2,183,446
 Ryder System Inc.
  6.000%         1/2/96........................         395,000       394,934
                                                   ------------  ------------
Total Short-Term Investments
 (Cost $2,578,380)                                 $  2,580,000     2,578,380
                                                   ============  ------------

<CAPTION> 
<S>                                           <C>                <C>   
Total Investments
 (Cost $148,051,745) (a)                      97.34%              154,481,637
Other Assets -                                 9.33                14,800,734
Liabilities -                                 (6.67)              (10,584,233)
                                             -------             ------------
Net Assets -                                 100.00%             $158,698,138
                                             =======             ============ 
</TABLE> 
(a)  Federal Income Tax Information. At
     December 31, 1995 the net unrealized
     appreciation on investments based on
     cost of $148,061,936 for federal income
     tax purposes is as follows.
    
     Aggregate gross unrealized appreciation for
     all investments and forward commitments in
     which there is an excess of market value over
     tax cost.................................................   $  7,077,046
    
     Aggregate gross unrealized depreciation for
     all investments and forward commitments in
     which there is an excess of tax cost over
     market value.............................................       (657,345)
                                                                 ------------

        Net unrealized appreciation...........................   $  6,419,701
                                                                 ============


                       See Notes to Financial Statements

                                       16
<PAGE>
 
MML Blend Fund

SCHEDULE OF INVESTMENTS
December 31, 1995

<TABLE> 
<CAPTION> 

                                                     Number         Market    
                                                       of            Value    
                                                     Shares        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>
EQUITIES - 55.32%

Aerospace & Defense - 1.42%
 The Boeing Company..........................           193,500  $ 15,165,563
 TRW, Inc....................................           138,500    10,733,750
                                                   ------------  ------------
                                                        332,000    25,899,313
                                                   ------------  ------------

Agribusiness - .95%
 Archer-Daniels-Midland Company..............           318,017     5,724,306
 Pioneer Hi-Bred International, Inc..........           208,000    11,570,000
                                                   ------------  ------------
                                                        526,017    17,294,306
                                                   ------------  ------------

Apparel, Textiles, Shoes - .60%
 VF Corporation..............................           208,000    10,972,000
                                                   ------------  ------------

Automotive & Parts - 2.57%
 Ford Motor Company..........................           410,000    11,890,000
 Genuine Parts Company.......................           397,000    16,277,000
 Goodyear Tire & Rubber Company..............           412,200    18,703,575
                                                   ------------  ------------
                                                      1,219,200    46,870,575
                                                   ------------  ------------

Banking, Savings & Loans - 3.85%
 The Bank of New York Company, Incorporated..           390,000    19,012,500
 Comerica, Incorporated......................           397,000    15,929,625
 CoreStates Financial Corporation............           374,800    14,195,550
 Norwest Corporation.........................           262,000     8,646,000
 Wachovia Corporation........................           270,600    12,379,950
                                                   ------------  ------------
                                                      1,694,400    70,163,625
                                                   ------------  ------------

Beverages - 1.25%
 Brown-Forman Corporation (Class B)..........           319,500    11,661,750
 Pepsico, Incorporated.......................           200,000    11,175,000
                                                   ------------  ------------
                                                        519,500    22,836,750
                                                   ------------  ------------

Chemicals - 2.12%
 Eastman Chemical Company....................           216,475    13,556,747
 E.I. du Pont de Nemours and Company.........           146,000    10,201,750
 The Lubrizol Corporation....................           216,000     6,021,000
 Nalco Chemical Company......................           295,000     8,886,875
                                                   ------------  ------------
                                                        873,475    38,666,372
                                                   ------------  ------------

Communications - .66%
 AT&T Corporation............................           185,000    11,978,750
                                                   ------------  ------------

Computers & Office Equipment - 3.88%
 Hewlett-Packard Company.....................           343,000    28,726,250
 International Business Machines Corporation.           106,000     9,725,500
 Pitney Bowes, Inc...........................           371,000    17,437,000
 Xerox Corporation...........................           108,000    14,796,000
                                                   ------------  ------------
                                                        928,000    70,684,750
                                                   ------------  ------------

Cosmetic & Personal Care - .80%
 Kimberly-Clark Corporation..................           176,200    14,580,550
                                                   ------------  ------------

Electric Utilities - 1.11%
 Niagara Mohawk Power Corporation............           416,000     4,004,000
 NIPSCO Industries, Inc......................           178,000     6,808,500
 SCANA Corporation...........................           326,000     9,331,750
                                                   ------------  ------------
                                                        920,000    20,144,250
                                                   ------------  ------------

Electrical Equipment & Electronics - 4.63%
 AMP, Inc....................................           530,000    20,338,750
 General Electric Company....................           420,000    30,240,000
 General Signal Corporation..................           243,000     7,867,125
 Honeywell Inc...............................           243,000    11,815,875
 Hubbell, Incorporated (Class B).............           215,940    14,198,055
                                                   ------------  ------------
                                                      1,651,940    84,459,805
                                                   ------------  ------------ 

<CAPTION> 

                                                     Number         Market    
                                                       of            Value    
                                                     Shares        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>    
EQUITIES (Continued)

Energy - 5.08%
 Amoco Corporation...........................           332,000  $ 23,862,500
 Atlantic Richfield Company..................           151,000    16,723,250
 Chevron Corporation.........................           324,000    17,010,000
 Kerr-McGee Corporation......................           216,000    13,716,000
 Mobil Corporation...........................           177,100    19,835,200
 Union Pacific Resources Group, Inc..........            55,400     1,405,775
                                                   ------------  ------------
                                                      1,255,500    92,552,725
                                                   ------------  ------------

Financial Services - .80%
 American Express Company....................           352,500    14,584,688
                                                   ------------  ------------

Foods - 1.07%
 CPC International, Inc......................           285,000    19,558,125
                                                   ------------  ------------

Forest Products & Paper - 1.54%
 Westvaco Corporation........................           363,012    10,073,583
 Weyerhaeuser Company........................           415,000    17,948,750
                                                   ------------  ------------
                                                        778,012    28,022,333
                                                   ------------  ------------

Hardware & Tools - .81%
 The Stanley Works...........................           285,300    14,692,950
                                                   ------------  ------------

Healthcare - 5.96%
 Becton, Dickinson and Company...............           247,800    18,585,000
 Bristol-Myers Squibb Company................           450,000    38,643,750
 Pfizer, Incorporated........................           540,000    34,020,000
 Schering-Plough Corp........................           318,400    17,432,400
                                                   ------------  ------------
                                                      1,556,200   108,681,150
                                                   ------------  ------------

Household Products - .57%
 The Clorox Company..........................           146,000    10,457,250
                                                   ------------  ------------

Industrial Distribution - .77%
 W. W. Grainger, Inc.........................           212,300    14,064,875
                                                   ------------  ------------

Industrial Transportation - .92%
 Norfolk Southern Corporation................           212,000    16,827,500
                                                   ------------  ------------

Insurance - 2.99%
 Allstate Corporation........................           165,501     6,806,228
 Jefferson-Pilot Corporation.................           183,000     8,509,500
 MBIA, Inc...................................           135,000    10,125,000
 SAFECO Corporation..........................           668,000    23,046,000
 Unitrin, Inc................................           125,000     6,000,000
                                                   ------------  ------------
                                                      1,276,501    54,486,728
                                                   ------------  ------------

Machinery & Components - 1.05%
 Dover Corporation...........................           286,000    10,546,250
 Parker-Hannifin Corporation.................           251,750     8,622,438
                                                   ------------  ------------
                                                        537,750    19,168,688
                                                   ------------  ------------

Metals & Mining - .17%
 Reynolds Metals Company.....................            55,000     3,114,375
                                                   ------------  ------------

Miscellaneous - 1.62%
 Harsco Corporation..........................           159,050     9,244,781
 Minnesota Mining &
  Manufacturing Company......................           305,000    20,206,250
                                                   ------------  ------------
                                                        464,050    29,451,031
                                                   ------------  ------------

Photography - .73%
 Eastman Kodak Company.......................           198,500    13,299,500
                                                   ------------  ------------
</TABLE>

                                       17
<PAGE>
 
MML Blend Fund

SCHEDULE OF INVESTMENTS (Continued)
December 31, 1995
 
<TABLE> 
<CAPTION> 

                                                     Number         Market    
                                                       of            Value    
                                                     Shares        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>
EQUITIES (Continued)

Publishing & Printing - 2.66%
 The Dun & Bradstreet Corporation............           276,000  $ 17,871,000
 McGraw-Hill Companies, Inc..................           200,000    17,425,000
 R.R. Donnelley & Sons Company...............           334,000    13,151,250
                                                   ------------  ------------
                                                        810,000    48,447,250
                                                   ------------  ------------

Retail - 1.42%
 J.C. Penney Company, Inc....................            81,000     3,857,625
 The May Department Stores Company...........           324,000    13,689,000
 Sears Roebuck and Company...................           216,000     8,424,000
                                                   ------------  ------------
                                                        621,000    25,970,625
                                                   ------------  ------------

Retail - Grocery - .75%
 Albertson's, Inc............................           418,300    13,751,612
                                                   ------------  ------------

Telephone Utilities - 1.63%
 Ameritech Corporation.......................           170,000    10,030,000
 Frontier Corporation........................           371,000    11,130,000
 Southern New England
  Telecommunications Corporation.............           216,000     8,586,000
                                                   ------------  ------------
                                                        757,000    29,746,000
                                                   ------------  ------------

Tobacco - .94%
 American Brands, Inc........................           384,000    17,136,000
                                                   ------------  ------------
Total Equities
 (Cost $627,696,809).........................                   1,008,564,451
                                                                -------------

<CAPTION>


                                                    Principal
                                                     Amount
                                                   ------------
<S>                                                <C>           <C>
BONDS AND NOTES - 15.36%

Asset Backed Securities - 1.16%
Auto Receivables
 Daimler-Benz Auto Grantor Trust 1995-A
  5.850%         5/15/02.....................      $  2,403,016     2,412,028
 Daimler-Benz Vehicle Trust 1994-A
  5.950%         12/15/00....................         1,321,937     1,324,118
 Ford Credit Auto Loan Master Trust,
 Series 1992-1
  6.875%         1/15/99.....................         1,500,000     1,520,625
 Ford Credit 1994-B Grantor Trust
  7.300%         10/15/99....................         1,278,813     1,303,187
 GMAC 1992-E Grantor Trust
  4.750%         8/15/97.....................           193,000       192,154
 Honda Auto Receivables 1992-A Grantor Trust
  4.900%         6/15/98.....................           195,325       194,653
 Nissan Auto Receivables 1994-A Grantor Trust
  6.450%         9/15/99.....................         4,177,084     4,212,297
 Railcar Trust No. 1992-1
  7.750%         6/1/04......................         1,552,419     1,673,694
 World Omni 1994-A Automobile Lease
 Securitization Trust
  6.450%         9/25/00.....................         4,689,417     4,719,242
 World Omni 1995-A Automobile Lease
 Securitization Trust
  6.050%         11/25/01....................         3,500,000     3,530,625
                                                   ------------  ------------
Total Asset Backed Securities
  (Cost $20,966,611).........................        20,811,011    21,082,623
                                                   ------------  ------------

<CAPTION> 

                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>
BONDS AND NOTES (Continued)

Corporate Debt - 5.49%
 AMR Corporation
  9.000%         8/1/12......................      $  2,000,000  $  2,255,540
 American Airlines, Inc.
  9.780%         11/26/11....................         5,000,000     5,911,000
 American Brands, Inc.
  8.750%         2/15/96.....................         1,000,000     1,002,850
 American General Finance Corporation
  7.750%         1/15/97.....................         2,000,000     2,041,440
 Analog Devices, Inc.
  6.625%         3/1/00......................         1,500,000     1,519,470
 Bell Atlantic Financial Services Inc.
  6.610%         2/4/00......................         1,000,000     1,032,300
 Cardinal Distribution, Inc.
  8.000%         3/1/97......................         2,000,000     2,051,560
 Chrysler Financial Corp.
  6.620%         4/29/97.....................         2,000,000     2,023,180
 Columbia Gas System, Inc.
  6.610%         11/28/02....................         3,000,000     3,054,330
 Commercial Credit Company
  7.750%         3/1/05......................         2,500,000     2,777,650
 Corning Glass Works, Inc.
  8.875%         3/15/16.....................           500,000       603,690
 Delta Air Lines, Inc.
  8.540%         1/2/07......................         4,578,616     4,962,075
 ERAC USA Finance Company 144A
  7.875%         3/15/98.....................         4,000,000     4,205,000
 English China Clays Delaware, Inc.
  7.375%         10/1/02.....................         1,000,000     1,059,300
 Ford Motor Credit Company
  8.450%         7/15/06.....................         1,500,000     1,521,360
 GTE Corporation
  9.100%         6/1/03......................         1,000,000     1,162,710
 General Electric Capital Corporation
  8.750%         5/21/07.....................         1,500,000     1,809,585
 General Motors Acceptance Corporation
   9.125%        7/15/01.....................         1,500,000     1,710,120
 The Goldman Sachs Group, L.P. 144A
  6.200%         2/15/01.....................         4,000,000     4,008,720
 ITT Corporation (New)
  7.375%         11/15/15....................         5,000,000     5,155,000
 Leucadia National Corporation
  7.750%         8/15/13.....................         3,000,000     3,105,570
 McDonnell Douglas Corporation
  9.250%         4/1/02......................         2,200,000     2,561,680
 Newmont Mining Corporation
  8.625%         4/1/02......................         5,000,000     5,524,950
 News America Holdings Incorporated
  9.250%.....................................         2,000,000     2,355,680
 North Finance (Bermuda) Limited 144A
  7.000%         9/15/05.....................         4,000,000     4,080,000
 Polaroid Corporation
  7.250%         1/15/97.....................         4,500,000     4,559,805
 Ralston Purina Company
  7.750%         10/1/15.....................         2,000,000     2,148,160
 Rolls-Royce Capital Inc.
  7.125%         7/29/03.....................         2,000,000     2,086,520
 Service Corporation International
  7.000%         6/1/15......................         4,500,000     5,014,035
 Tele-Communications, Inc.
  7.550%         9/2/03......................         3,000,000     3,168,390
 Tenaga Nasional Berhad 144A
  7.875%         6/15/04.....................         2,500,000     2,747,125
 Thomas & Betts Corporation
  8.250%         1/15/04.....................         1,000,000     1,096,690
 
</TABLE>

                                       18
<PAGE>
 
MML Blend Fund

SCHEDULE OF INVESTMENTS (Continued)
December 31, 1995

<TABLE> 
<CAPTION> 

                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>
BONDS AND NOTES (Continued)-
 Time Warner, Inc.
  7.750%         6/15/05.....................      $  3,000,000  $  3,123,090
 The Toro Company
  11.000%        8/1/17......................         2,000,000     2,000,000
 United States Leasing
 International, Inc.
  8.750%         5/1/96......................         3,500,000     3,533,635
 Valassis Communications, Inc.
  9.550%         12/1/03.....................         2,000,000     2,039,240
 Westinghouse Electric Corporation
  8.375%         6/15/02.....................         1,000,000     1,031,400
                                                   ------------  ------------
Total Corporate Debt
 (Cost $94,662,584)..........................        93,778,616   100,042,850
                                                   ------------  ------------

U.S. Government Agency Obligations - 4.03%

Federal Home Loan Mortgage
 Corporation (FHLMC) - .93%

Collateralized Mortgage Obligations - .67%
 FHLMC Series 1080 Class D
  7.000%         7/15/20.....................         5,000,000     5,081,250
 FHLMC Series 1322 Class G
  7.500%         2/15/07.....................         5,000,000     5,221,850
 FHLMC Series 1460 Class 4
  7.000%         5/15/07.....................         1,789,000     1,853,851
                                                   ------------  ------------
                                                     11,789,000    12,156,951
                                                   ------------  ------------

Pass-Through Securities - .26%
 FHLMC
  9.000%         3/1/17......................           684,843       727,563
                                                   ------------  ------------
                                                     12,473,843    12,884,514
                                                   ------------  ------------

Federal National Mortgage
 Association (FNMA) - .28%

Collateralized Mortgage Obligations - .08%
 FNMA Series 1993-191 Class PD
  5.400%         3/25/04.....................         1,500,000     1,486,395
                                                   ------------  ------------

Pass-Through Securities - .20%
 FNMA
  5.000%         10/25/02....................         4,130,000     4,088,700
 FNMA
  8.000%         5/1/13......................         3,474,720     3,626,739
                                                   ------------  ------------
                                                      7,604,720     7,715,439
                                                   ------------  ------------
                                                      9,104,720     9,201,834
                                                   ------------  ------------

Government National Mortgage
 Association (GNMA) - 1.64%

Collateralized Mortgage Obligations - .10%
 JHM Acceptance Corporation, Series E Class 5
  8.960%         4/1/19......................         1,790,105     1,913,175
                                                   ------------  ------------

Pass-Through Securities - 1.54%
 GNMA
  8.000%         1/15/04-5/15/08.............         8,755,864     9,277,277
 GNMA
  9.000%         8/15/08-9/15/09.............         2,679,591     2,900,658
 GNMA - ARMS
  6.000%         7/20/25-12/20/25............        15,725,551    15,900,693
                                                   ------------  ------------
                                                     27,161,006    28,078,628
                                                   ------------  ------------
                                                     28,951,111    29,991,803
                                                   ------------  ------------

<CAPTION> 

                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>
BONDS AND NOTES (Continued)

Government National Mortgage
 Association (GNMA) (Continued)

U.S. Government Guaranteed Notes - 1.18%
 1994-A Abilene, TX
  5.780%         8/1/98......................      $     70,000  $     70,343
 1994-A Bakersfield, CA
  5.780%         8/1/98......................           245,000       246,200
 1994-A Barberton, OH
  5.780%         8/1/98......................            75,000        75,367
 1994-A Buffalo, NY
  5.780%         8/1/98......................           375,000       376,837
 1991-A Caguas, PR
  8.740%         8/1/01......................           280,000       317,719
 1991-A Council Bluffs, IA
  8.740%         8/1/01......................           155,000       175,880
 1994-A Cumberland, MD
  5.780%         8/1/98......................            55,000        55,269
 1994-A Elizabeth, NJ
  5.780%         8/1/98......................            75,000        75,367
 1994-A Erie, PA
  5.780%         8/1/98......................            70,000        70,343
 1994-A Euclid, OH
  5.780%         8/1/98......................           105,000       105,514
 1994-A Fairfax County, VA
  5.780%         8/1/98......................           110,000       110,539
 1991-A Fairfax County, VA
  8.740%         8/1/01......................            85,000        96,450
 1991-A Fajardo, PR
  8.740%         8/1/01......................           210,000       238,289
 1994-A Fort Myers, FL
  5.040%         8/1/96......................           120,000       119,700
 1994-A Fort Myers, FL
  5.780%         8/1/98......................           135,000       135,661
 1991-A Gasden, AL
  8.740%         8/1/01......................           100,000       113,471
 1994-A Jacksonville, FL
  5.040%         8/1/96......................           200,000       199,500
 1994-A Lawrence, MA
  5.040%         8/1/96......................            35,000        34,913
 1994-A Lawrence, MA
  5.780%         8/1/98......................            40,000        40,196
 1994-A Little Rock, AK
  5.040%         8/1/96......................           310,000       309,225
 1994-A LA County, CA
  5.040%         8/1/96......................           145,000       144,638
 1994-A LA County, CA
  5.780%         8/1/98......................           175,000       175,858
 1991-A Lorain, OH
  8.740%         8/1/01......................            30,000        34,041
 1994-A Macon, GA
  5.040%         8/1/96......................            25,000        24,938
 1994-A Mayaguez, PR
  5.780%         8/1/98......................            65,000        65,319
 1991-A Mayaguez, PR
  8.740%         8/1/01......................           150,000       170,207
 1994-A Mobile, AL
  5.780%         8/1/98......................           205,000       206,005
 1994-A Montgomery County, PA
  5.780%         8/1/98......................           230,000       231,126
 1994-A Montgomery County, PA
  5.040%         8/1/96......................           215,000       214,463
 1994-A New Orleans, LA
  5.780%         8/1/98......................           175,000       175,857

</TABLE>

                                       19
<PAGE>
 
MML Blend Fund

SCHEDULE OF INVESTMENTS (Continued)
December 31, 1995

<TABLE> 
<CAPTION> 

                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>
BONDS AND NOTES (Continued)
U.S. Government Guaranteed Notes (Continued)
 1994-A Ocean Shores, WA
  5.780%         8/1/98......................      $    110,000  $    110,539
 1994-A Pasadena, CA
  5.780%         8/1/98......................           140,000       140,686
 1994-A Providence, RI
  5.040%         8/1/96......................            40,000        39,900
 1994-A Providence, RI
  5.780%         8/1/98......................            50,000        50,245
 1994-A Reading, PA
  5.040%         8/1/96......................            15,000        14,962
 1994-A Reading, PA
  5.780%         8/1/98......................            65,000        65,319
 1994-A Roanoke, VA
  5.780%         8/1/98......................           210,000       211,029
 1994-A Rochester, NY
  5.040%         8/1/96......................           155,000       154,613
 1994-A Rochester, NY
  5.780%         8/1/98......................           165,000       165,809
 1991-A Rochester, NY
  8.650%         8/1/00......................         4,295,000     4,784,029
 1994-A Sacramento, CA
  5.040%         8/1/96......................           125,000       124,688
 1994-A Sacramento, CA
  5.780%         8/1/98......................           300,000       301,470
 1994-A St. Joseph, MO
  5.040%         8/1/96......................            70,000        69,825
 1994-A Salt Lake City, UT
  5.040%         8/1/96......................           135,000       134,662
 1994-A Schaumburg, IL
  5.040%         8/1/96......................            60,000        59,850
 1994-A Syracuse, NY
  5.040%         8/1/96......................            50,000        49,875
 1994-A Syracuse, NY
  5.780%         8/1/98......................            50,000        50,245
 1994-A Tacoma, WA
  5.040%         8/1/96......................           130,000       129,675
 1994-A Tacoma, WA
  5.780%         8/1/98......................           155,000       155,759
 1994-A Trenton, NJ
  5.040%         8/1/96......................           120,000       119,700
 1994-A Trenton, NJ
  5.780%         8/1/98......................           130,000       130,637
 1994-A Virginia Beach, VA
  5.780%         8/1/98......................           260,000       261,274
 1994-A Waterford Township, MI
  5.780%         8/1/98......................            55,000        55,269
 1994-A Waterford Township, MI
  5.040%         8/1/96......................            50,000        49,875
 1994-A West Palm Beach, FL
  5.780%         8/1/98......................           105,000       105,515
 U.S. Department of Housing and Urban
 Development, Series 1995-A
  8.240%         8/1/02......................         8,475,000     9,557,681
                                                   ------------  ------------
                                                     19,780,000    21,502,366
                                                   ------------  ------------

Total U.S. Government Agency Obligations
 (Cost $69,632,270)..........................        70,309,674    73,580,517
                                                   ------------  ------------


<CAPTION> 

                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>
BONDS AND NOTES (Continued)

U.S. Treasury Obligations - 4.68%

U.S. Treasury Bonds - 2.04%
 U.S. Treasury Bond
  8.750%         5/15/17.....................      $ 28,125,000  $ 37,195,313
                                                   ------------  ------------
U.S. Treasury Notes - 2.43%
 U.S. Treasury Note
  6.375%         1/15/99.....................        30,000,000    30,932,700
 U.S. Treasury Note
  7.250%         5/15/04.....................        12,000,000    13,320,000
                                                   ------------  ------------
                                                     42,000,000    44,252,700
                                                   ------------  ------------

U.S. Treasury Strips - .21%
 U.S. Treasury Strip - Principal Only
  0.000%         2/15/10.....................         8,750,000     3,794,875
                                                   ------------  ------------
Total U.S. Treasury Obligations
 (Cost $82,556,295)..........................        78,875,000    85,242,888
                                                   ------------  ------------
Total Bonds and Notes
 (Cost $267,817,760).........................      $263,774,301   279,948,878
                                                   ============  ------------

SHORT-TERM INVESTMENTS - 31.93%
Commercial Paper
 Bausch & Lomb, Inc.
  5.700%         1/26/96.....................      $  6,745,000     6,716,181
 Campbell Soup Company
  5.670%         1/2/96......................         9,165,000     9,163,447
 Central and South West Corporation
  5.700%         1/22/96.....................        11,250,000    11,209,087
 Central and South West Corporation
  5.720%         1/19/96.....................        12,170,000    12,132,685
 Coca Cola Company
  5.580%         2/1/96......................        11,140,000    11,079,013
 Coca Cola Company
  5.350%         3/6/96......................        10,860,000    10,742,048
 Comdisco, Inc.
  6.000%         1/3/96......................        14,695,000    14,690,102
 ConAgra, Inc.
  5.780%         2/21/96.....................        12,350,000    12,244,180
 ConAgra, Inc.
  5.640%         3/20/96.....................        13,875,000    13,693,276
 Consolidated Natural Gas Company
  5.650%         1/23/96.....................         5,000,000     4,981,263
 Consolidated Natural Gas Company
  5.630%         2/6/96......................         3,525,000     3,503,778
 Dana Credit Corporation
  5.900%         3/15/96.....................         7,200,000     7,111,450
 Dana Credit Corporation
  5.880%         3/13/96.....................        10,000,000     9,880,208
 Dana Credit Corporation
  5.700%         3/21/96.....................         8,995,000     8,875,754
 Dean Witter, Discover & Company
  5.680%         1/31/96.....................        13,860,000    13,787,754
 Dean Witter, Discover & Company
  5.700%         2/7/96......................        16,500,000    16,396,203
 Deere Capital Corporation
  5.560%         2/29/96.....................        17,070,000    16,900,959
 Dial Corp.
  5.650%         3/11/96.....................         4,820,000     4,763,800
 Echlin Inc.
  5.710%         1/23/96.....................         5,265,000     5,245,270
</TABLE>

                                       20
<PAGE>
 
MML Blend Fund

SCHEDULE OF INVESTMENTS (Continued)
December 31, 1995

<TABLE> 
<CAPTION> 

                                                                    Market    
                                                    Principal        Value    
                                                     Amount        (Note 2A)    
                                                   ------------  ------------  
<S>                                                <C>           <C>
SHORT-TERM INVESTMENTS (Continued)

Commercial Paper (Continued)
 Echlin Inc.
  5.710%         1/24/96.....................      $  7,815,000  $  7,783,872
 GTE California, Inc.
  5.780%         2/27/96.....................         7,960,000     7,886,302
 GTE Northwest, Inc.
  5.580%         3/29/96.....................        11,645,000    11,475,743
 Georgia Power Company
  5.650%         3/4/96......................        10,000,000     9,894,583
 Hercules Incorporated
  5.660%         2/16/96.....................        13,650,000    13,544,463
 Hercules Incorporated
  5.350%         6/19/96.....................         7,990,000     7,769,221
 IBM Credit Corporation
  5.630%         2/22/96.....................        16,370,000    16,224,640
 IBM Credit Corporation
  5.550%         3/5/96......................         8,650,000     8,557,433
 Monsanto Company
  5.680%         1/30/96.....................         8,290,000     8,248,913
 Nestle Capital Corporation
  5.530%         2/23/96.....................        10,000,000     9,908,036
 Nestle Capital Corporation
  5.530%         2/26/96.....................        10,940,000    10,838,759
 Nestle Capital Corporation
  5.470%         3/14/96.....................        11,985,000    11,839,516
 Northern Illinois Gas Company
  5.680%         1/9/96......................         6,900,000     6,890,644
 Northern States Power Company
  5.680%         1/18/96.....................        10,725,000    10,692,908
 NYNEX Corp.
  5.700%         2/2/96......................        10,000,000     9,945,311
 NYNEX Corp.
  5.750%         2/8/96......................        14,625,000    14,528,963
 NYNEX Corp.
  5.550%         3/19/96.....................         4,680,000     4,619,453
 ORIX Credit Alliance, Inc.
  6.050%         1/29/96.....................         8,445,000     8,404,588
 ORIX Credit Alliance, Inc.
  6.000%         2/20/96.....................         7,645,000     7,581,831
 ORIX Credit Alliance, Inc.
  5.750%         3/21/96.....................         5,900,000     5,821,784
 ORIX Credit Alliance, Inc.
  5.700%         3/8/96......................         8,529,000     8,433,641
 PHH Corporation
  5.680%         1/17/96.....................        10,000,000     9,972,291
 Pennsylvania Power & Light Company
  6.000%         1/11/96.....................         2,195,000     2,191,342
 J.C. Penney Funding Corporation
  5.650%         2/12/96.....................        10,000,000     9,929,763
 J.C. Penney Funding Corporation
  5.620%         2/28/96.....................         7,100,000     7,031,997
 PepsiCo, Inc.
  5.700%         1/12/96.....................         9,360,000     9,342,549
 Pitney Bowes Credit Corporation
  5.620%         2/5/96......................        10,545,000    10,483,279
 Proctor & Gamble Company
  5.650%         1/25/96.....................         7,600,000     7,567,894
 Proctor & Gamble Company
  5.620%         2/14/96.....................        10,000,000     9,924,686
 Proctor & Gamble Company
  5.570%         3/1/96......................         7,525,000     7,449,279
 Public Service Company of Colorado
  5.820%         3/22/96.....................        12,000,000    11,839,000


<CAPTION>

                                                                    Market
                                                    Principal        Value
                                                     Amount        (Note 2A)
                                                   ------------  ------------
<S>..........................................      <C>           <C>
SHORT-TERM INVESTMENTS (Continued)

Commercial Paper (Continued)
 Public Service Electric and Gas Company
  5.900%         1/29/96.....................      $    585,000  $    582,315
 Rite Aid Corporation
  5.750%         1/8/96......................        11,575,000    11,561,267
 Rite Aid Corporation
  5.920%         2/9/96......................         7,720,000     7,669,395
 Sierra Pacific Power Company
  5.950%         1/26/96.....................         5,000,000     4,979,340
 SUPERVALU, Inc.
  6.020%         2/6/96......................         7,615,000     7,569,155
 Textron Inc.
  6.000%         1/16/96.....................        10,500,000    10,473,172
 Textron Inc.
  5.930%         2/15/96.....................         9,670,000     9,594,296
 Textron Inc.
  6.000%         1/4/96......................         8,360,000     8,355,820
 Tyson Foods, Inc.
  5.850%         1/10/96.....................        10,000,000     9,984,491
 Tyson Foods, Inc.
  5.870%         1/11/96.....................         7,175,000     7,162,434
 Tyson Foods, Inc.
  5.910%         1/5/96......................         8,945,000     8,938,956
 VF Corporation
  5.850%         2/9/96......................         5,500,000     5,463,947
 Xerox Corporation
  5.630%         2/13/96.....................        10,150,000    10,076,519
                                                   ------------  ------------

Total Short-Term Investments
 (Cost $582,413,954).........................      $586,349,000   582,150,249
                                                   ============  ------------
<CAPTION> 
<S>                                          <C>                 <C>  
Total Investments -
 (Cost $1,477,928,523) (a)                   102.61%              1,870,663,578
Other Assets -                                 1.25                  22,784,224
Liabilities -                                 (3.86)                (70,306,872)
                                             -------              --------------
Net Assets -                                 100.00%              $1,823,140,930
                                             =======              ==============
</TABLE> 

<TABLE> 
<CAPTION> 

Table of Open Forward Commitment Contracts

                       Forward        Aggregate      Expiration
                      Commitment    Face Value of        of         Unrealized
                      Contracts       Contracts      Contracts     Appreciation
                      ----------    -------------    -----------   ------------
<S>                   <C>           <C>             <C>            <C>   
United States of America
 6.500% due 8/15/05                  $51,200,000    February 1996  $ 1,388,372
                                                                   ------------

Total Forward Commitment
 Contracts                                                         $ 1,388,372
                                                                   ===========
</TABLE> 
 
(a) Federal Income Tax Information: At
    December 31, 1995 the net unrealized
    appreciation on investments and forward
    commitment contracts based on cost of
    $1,531,480,367 for federal income tax
    purposes is as follows:
  
    Aggregate gross unrealized appreciation for
    all investments and forward commitments in
    which there is an excess of market value
    over tax cost.........................................     $  400,196,547

    Aggregate gross unrealized depreciation for
    all investments and forward commitments in
    which there is an excess of tax cost over
    market value..........................................         (6,519,128)
                                                               ---------------
      Net unrealized appreciation.........................     $  393,677,419
                                                               ===============

                      See Notes to Financial Statements.

                                       21
<PAGE>
 
MML SERIES INVESTMENT FUND
 
NOTES TO FINANCIAL STATEMENTS
 
1.  HISTORY
 
MML Series Investment Fund (the "MML Trust") is registered under the
Investment Company Act of 1940 as a no-load, registered open end, diversified
management investment company. MML Equity Fund, MML Money Market Fund, MML
Managed Bond Fund and MML Blend Fund (the "Funds") are the four series of shares
of the MML Trust. The MML Trust is organized under the laws of the Commonwealth
of Massachusetts pursuant to an Agreement and Declaration of Trust.
 
The MML Trust was established by Massachusetts Mutual Life Insurance Company
("MassMutual") for the purpose of providing vehicles for the investment of
assets of various separate investment accounts established by MassMutual and by
life insurance companies which are subsidiaries of MassMutual. Shares of the MML
Trust are not offered to the general public. MassMutual at December 31, 1995,
was the beneficial owner of 1.1% of MML Blend Fund's shares.
   
2.  SIGNIFICANT ACCOUNTING POLICIES
 
The following is a summary of significant accounting policies followed
consistently by each Fund in the preparation of the financial statements in
conformity with generally accepted accounting principles.
 
    A. INVESTMENT VALUATION
 
    Equity securities are valued on the basis of valuations furnished by a
    pricing service, authorized by the Board of Trustees, which provides the
    last reported sale price for securities listed on a national securities
    exchange, or on the NASDAQ national market system. If securities are
    unlisted, or there is no reported sale price, the bid price of the prior
    trade date will be used. Long-term bonds are valued on the basis of
    valuations furnished by a pricing service, authorized by the Board of
    Trustees, which determines valuations taking into account appropriate
    factors such as institutional-size, trading in similar groups of securities,
    yield, quality, coupon rate, maturity, type of issue, trading
    characteristics and other market data.
 
    For MML Equity Fund, MML Managed Bond Fund, and MML Blend Fund, short-term
    securities with more than sixty days to maturity from the date of purchase
    are valued at market and short-term securities having a maturity from the
    date of purchase of sixty days or less are valued at amortized cost. MML
    Money Market Fund's portfolio securities are valued at amortized cost in
    accordance with a rule of the Securities and Exchange Commission pursuant to
    which MML Money Market Fund must adhere to certain conditions. It is the
    intention of MML Money Market Fund to maintain a per share net asset value
    of $1.00.
 
    B. ACCOUNTING FOR INVESTMENTS
 
    Investment transactions are accounted for on trade date. Dividend income is
    recorded on the ex-dividend date. Interest income is recorded on the accrual
    basis. Premiums and discounts on short-term securities are amortized in
    determining interest income.
 
    The cost basis of long-term bonds is not adjusted for amortization of
    premium or accrual of discount since MML Managed Bond Fund and MML Blend
    Fund do not generally intend to hold such investments until maturity;
    however, the MML Trust has elected to accrue for financial reporting
    purposes, certain discounts which are required to be accrued for federal
    income tax purposes.
 
    Realized gains and losses on investment transactions and unrealized
    appreciation and depreciation of investments are reported for financial
    statement and federal income tax purposes on the identified cost method.
 
    C. FEDERAL INCOME TAX
 
    The MML Trust has established a policy for each of the Funds to comply with
    the provisions of the Internal Revenue Code applicable to regulated
    investment companies. As a result, the Funds will not be subject to federal
    income tax on any net investment income and any net capital gains to the
    extent they are distributed or are deemed to have been distributed to
    shareholders. Distributions are determined in accordance with income tax
    regulations which may differ from generally accepted accounting principles.
    These differences are primarily due to the deferral of wash sale losses, and
    paydowns on certain mortgage-backed securities. As a result, net investment
    income (loss) and net realized gain (loss) on investment transactions for a
    reporting period may differ significantly from distributions during such
    period. Accordingly, the Funds may periodically make reclassifications among
    certain of their capital accounts without impacting the net asset value of
    the Funds.
 

                                       22
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
    D. Forward Commitments
 
    Each Fund may purchase or sell securities on a "when issued" or delayed
    delivery or on a forward commitment basis. The Funds use forward commitments
    to manage interest rate exposure or as a temporary substitute for purchasing
    or selling particular debt securities. Forward commitments are not used for
    purposes of trading. Settlement for securities purchased on a forward
    commitment basis can take place a month or more after the date of the
    transaction. The Fund generally does not take delivery on these forward
    commitments, but such commitments are instead settled with offsetting
    transactions. When a forward commitment contract is closed, the Funds record
    a realized gain or loss. Forward commitments involve a risk of loss if the
    value of the security to be purchased declines prior to the settlement date.
    The Funds could also be exposed to loss if they can not close out their
    forward commitments because of an illiquid secondary market, or the
    inability of counterparties to perform. The Fund monitors exposure to ensure
    counterparties are credit worthy and concentration of exposure is minimized.
    The Funds instruct the custodian to segregate liquid high quality assets in
    a separate account with a current market value at least equal to the amount
    of its forward purchase commitments. The price of the underlying security
    and the date when the securities will be delivered and paid for are fixed at
    the time the transaction is negotiated. The value of the forward commitment
    is determined by management using a commonly accepted pricing model and
    fluctuates based upon changes in the value of the underlying security and
    market repo rates. Such rates equate the counterparty's cost to purchase and
    finance the underlying security to the earnings received on the security and
    forward delivery proceeds. The Funds record on a daily basis the unrealized
    appreciation/depreciation based upon changes in the value of the forward
    commitment. At December 31, 1995, the cost (value) of forward commitments to
    purchase securities amounted to $53,105,836 ($54,494,208) for the MML Blend
    Fund.
 
    E. 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
    disclosure of contingent assets and liabilities at the date of the financial
    statements and the reported amounts of revenues and expenses during the
    reporting period. Actual results could differ from those estimates.
 
3. CAPITAL LOSS CARRYFORWARD
 
The accumulated net realized loss on investments for the MML Money Market Fund
results in a capital loss carryforward of $9,734 which is available for federal
income tax purposes to offset future capital gains. Of the total carryforward,
$485 expires December 31, 1997, $1,639 expires December 31, 1998, $1,204 expires
December 31, 2000, $201 expires December 31, 2001, $5,364 expires December 31,
2002 and $841 expires December 31, 2003.
 
The accumulated net realized loss on investments for the MML Managed Bond Fund
results in a capital loss carryforward of $840,829 which is available for
federal income tax purposes to offset future capital gains. This carryforward
expires December 31, 2002.
 
4. INVESTMENT MANAGEMENT FEE
 
MassMutual provides all investment advisory, management and administrative
services needed by the Funds. For acting as such, MassMutual receives a
quarterly fee from each Fund at the annual rate of .50% of the first
$100,000,000 of the average daily net asset value of each Fund, .45% of the next
$200,000,000, .40% of the next $200,000,000, and .35% of any excess over
$500,000,000.
 
MassMutual has entered into an investment sub-advisory agreement with Concert
Capital Management, Inc. ("Concert"), a wholly-owned subsidiary of Babson
Acquisition Corporation which is a controlled subsidiary of MassMutual. The
agreement provides that Concert manage the assets of MML Equity Fund and the
assets of the Equity Sector of MML Blend Fund. MassMutual pays Concert a
quarterly fee equal to an annual rate of .13% of the average daily net asset
value of MML Equity Fund and the Equity Sector of MML Blend Fund.
 
MassMutual has agreed, at least through April 30, 1997, to bear the expenses of
the Funds to the extent that the aggregate expenses (excluding each Fund's
management fee, interest, taxes, brokerage commissions and extraordinary
expenses) incurred during each Fund's fiscal year exceed .11% of the average
daily net asset value of each Fund for such year. For the year ended December
31, 1995, MassMutual was not required to reimburse the Funds for any expenses.
 

                                       23
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
5. PURCHASES AND SALES OF INVESTMENTS AND FORWARD COMMITMENTS
 
    <TABLE>
    <CAPTION>
                                                                                  Proceeds          
    For the Year Ended                                     Acquisition           from Sales         
    December 31, 1995                                         Cost             and Maturities       
    ------------------                                   --------------        --------------       
    <S>                                                  <C>                   <C>                  
    Investments                                                                                     
    -----------                                                                                     
    MML EQUITY FUND                                                                                 
      Equities.......................................    $  229,128,687        $  111,920,115       
      Short-term investments.........................     1,173,976,609         1,111,406,690       
    MML MONEY MARKET FUND                                                                           
      Short-term investments.........................       655,453,234           644,100,630       
    MML MANAGED BOND FUND                                                                           
      Bonds and notes................................        49,417,797            31,634,617       
      U.S. Government investments - long term........        66,464,380            60,934,135       
      Short-term investments.........................       535,089,316           540,413,398       
    MML BLEND FUND                                                                                  
      Equities.......................................       117,991,665           171,211,503       
      Bonds and notes................................        55,930,726            27,095,542       
      U.S. Government investments - long term........       176,774,268           197,430,879       
      Short-term investments.........................     2,401,405,335         2,275,579,310       
                                                                                    Cost            
    Forward Commitments                                                         of Contracts        
    -------------------                                                         -------------       
    MML MANAGED BOND FUND                                                                           
      U.S. Treasury and GNMA Forward                                                                
       Commitment Contracts:                                                                        
        Contracts opened.............................                          $   14,301,523       
        Contracts closed.............................                              21,317,004       
          Outstanding at December 31, 1995...........                                      --       
    MML BLEND FUND                                                                                  
      U.S. Treasury and GNMA Forward                                                                
       Commitment Contracts:                                                                        
        Contracts opened.............................                             218,072,828       
        Contracts closed.............................                             224,132,699       
          Outstanding at December 31, 1995...........                              53,105,836       
    </TABLE>

6. NET INCREASE FROM CAPITAL SHARE TRANSACTIONS

    <TABLE>
    <CAPTION>
                                                       MML            MML                             
                                        MML           Money         Managed           MML              
     For the Year Ended                Equity         Market          Bond           Blend             
      December 31, 1995                 Fund           Fund           Fund            Fund             
     ------------------              -----------     ----------    -----------    ------------
    <S>                            <C>             <C>            <C>            <C>                   
    Shares
      Reinvestment of dividends....    1,621,795      5,376,748        763,489       5,184,192
      Sales of shares..............    8,464,024     92,327,266      2,219,273       6,885,480
      Redemptions of shares........   (1,909,273)   (80,569,846)    (1,113,390)     (4,944,135)
                                   -------------   ------------   ------------   -------------
      Net increase.................    8,176,546     17,134,168      1,869,372       7,125,537
                                   =============   ============   ============   =============
    Amount
      Reinvestment of dividends....$  33,282,252   $  5,376,748   $  8,979,443   $  96,495,329
      Sales of shares..............  203,078,940     92,327,266     26,776,179     135,128,246
    135,128,246
      Redemptions of shares........  (45,862,370)   (80,569,846)   (13,296,001)    (96,681,499)
                                   -------------   ------------   ------------   -------------
      Net increase.................$ 190,498,822   $ 17,134,168   $ 22,459,621   $ 134,942,076
                                   =============   ============   ============   =============
<CAPTION> 
                                        MML           Money         Managed           MML              
     For the Year Ended                Equity         Market          Bond           Blend             
      December 31, 1994                 Fund           Fund           Fund            Fund             
     ------------------              -----------     ----------    -----------    ------------
    Shares                                                                                             
      Reinvestment of dividends        1,956,594      2,918,570        930,847       5,115,478         
      Sales of shares                  7,668,310     63,560,555      1,691,878       9,445,934         
      Redemptions of shares           (1,955,939)   (48,352,100)    (2,151,153)     (3,664,257)        
                                   -------------   ------------   ------------   -------------
      Net increase                     7,668,965     18,127,025        471,572      10,897,155         
                                   =============   ============   ============   =============
    Amount                                                                                             
      Reinvestment of dividends    $  40,128,959   $  2,918,570   $ 11,006,790   $  92,494,374         
      Sales of shares                159,968,984     63,560,555     19,994,563     171,986,353         
      Redemptions of shares          (40,585,464)   (48,352,100)   (25,360,820)    (66,659,536)        
                                   -------------   ------------   ------------   -------------
      Net increase                  $159,512,479   $ 18,127,025   $  5,640,533   $ 197,821,191         
                                   =============   ============   ============   =============
    </TABLE>

                                       24
<PAGE>
 
Report Of Independent Accountants

To the Board of Trustees and Shareholders of
MML Series Investment Fund

We have audited the accompanying statement of assets and liabilities of each of
the Funds which comprise the MML Series Investment Fund (a Massachusetts
business trust), including the schedules of investments, as of December 31,
1995, and the related statement of operations for the year then ended, the
statement of changes in net assets for each of the two years in the period then
ended, and the financial highlights for each of the ten years in the period then
ended. These financial statements and financial highlights are the
responsibility of the Fund's management. Our responsibility is to express an
opinion on these financial statements and financial highlights based on our
audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and financial
highlights are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. Our procedures included confirmation of securities owned as of
December 31, 1995 by correspondence with the custodian and brokers. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements and financial highlights referred to
above present fairly, in all material respects, the financial position of each
of the Funds as of December 31, 1995, the results of their respective operations
for the year then ended, the changes in their respective net assets for each of
the two years in the period then ended, and the financial highlights for each of
the ten years in the period then ended, in conformity with generally accepted
accounting principles.

                            Coopers & Lybrand L.L.P.

Springfield, Massachusetts
February 2, 1996

                                       25


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