MML BAY STATE LIFE INSURANCE CO /MO/
POS AM, 1997-04-04
Previous: CHS ELECTRONICS INC, 8-K, 1997-04-04
Next: GORAN CAPITAL INC, 8-K/A, 1997-04-04



<PAGE>
 
                   SECURITIES AND EXCHANGE COMMISSION 33-79750

                              Washington, DC 20549

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

                                    FORM S-1
    
                         POST-EFFECTIVE AMENDMENT NO. 3     
                                      Under
                           The Securities Act of 1933
                           --------------------------

                      MML BAY STATE LIFE INSURANCE COMPANY
                      ------------------------------------
             (Exact name of registrant as specified in its charter)

                 Missouri                                43-0581430
        -------------------------                     ----------------
     (State or other jurisdiction of              (I.R.S. Employer Number)
      incorporation or organization)

                                        63
                         ---------------------------------
           (Primary Standard Industrial Classification Code Number)

                               1295 State Street
                       Springfield, Massachusetts 01111
                       --------------------------------                       
                                  (413)744-8441
                                    (Address, including zip code, and
                                    telephone number, including area
                                    code, of registrant's principal
                                    executive offices)

                            Thomas J. Finnegan, Jr.
            Vice President, Secretary and Associate General Counsel
                     MML Bay State Life Insurance Company
                             Springfield, MA 01111
                                 (413)744-8891
     (Name, address and telephone number of agent for service of process)

                   -------------------------------------------
    
                        Approximate date of commencement
                   of proposed sale to the public: May 1, 1997     

If any of the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 of the Securities Act of 1933
check the following box. [X]


                                       2
<PAGE>
 
                                   PROSPECTUS
    
                                  May 1, 1997     
                      MML Bay State Life Insurance Company
                   Fixed Account with Market Value Adjustment

           Offered through OppenheimerFunds LifeTrust Variable Annuity

This prospectus (the "Prospectus") describes MML Bay State Life Insurance
Company's ("MML Bay State" or the "Company") Fixed Account (the "Fixed Account")
with Market Value Adjustment. The Fixed Account is available for use with the
OppenheimerFunds LifeTrust Variable Annuity Contract (the "Contract") issued by
MML Bay State. The Fixed Account constitutes an account to which a Contract
Owner may allocate purchase payments or Accumulated Value in accordance with the
Contract's transfer rules. (For a discussion of the transfer restrictions
applicable to the Contract, please consult the Contract prospectus). Since the
Fixed Account is available only through the Contract, an investor should
carefully review the discussion of the Contract contained in that prospectus.
The focus of this Prospectus is limited to the Fixed Account's operations and
features.
    
MML Bay State guarantees specified rates of interest for amounts allocated to
the Fixed Account for specified periods of time. The interest rate stipulated
for a particular period (the Guaranteed Rate) is an annual effective yield.
Additionally, although Guaranteed Rates will fluctuate, they will never go below
3%. MML Bay State's general account assets, including amounts allocated to the
Fixed Account, are available to meet the guarantees associated with the Fixed
Account. These assets are chargeable with liabilities arising out of other
businesses of the Company. Purchase payments and transfers of Accumulated Value
may be made among the Fixed Account and the Divisions of MML Bay State Variable
Annuity Separate Account 1 (the "Separate Account").     
    
Amounts taken from the Fixed Account by partial or full redemption, received
from payment of a death benefit following the death of the Contract Owner who is
not the annuitant, and transfers made prior to an Expiration Date are subject to
a Market Value Adjustment. Therefore a Contract Owner may experience a negative
investment return.     

The annuity benefits available under the Contract may be either fixed or
variable amounts or a combination of both. The Accumulated Value prior to
maturity and the amount of any variable annuity payments thereafter will vary
with the investment performance of the Divisions selected and the amounts
allocated to the Fixed Account.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THIS PROSPECTUS SHOULD BE READ AND RETAINED FOR FUTURE REFERENCE.

THIS PROSPECTUS MUST BE ACCOMPANIED BY THE PROSPECTUSES OF MML BAY STATE'S
OPPENHEIMERFUNDS LIFETRUST VARIABLE ANNUITY, MML SERIES INVESTMENT FUND, AND
OPPENHEIMER VARIABLE ACCOUNT FUNDS.

                      MML Bay State Life Insurance Company
                                1295 State Street
                              Springfield, MA 01111
                                 (413) 744-8441
<PAGE>
 
Table of Contents

<TABLE>     
<CAPTION> 

Section
- -------
<S>                                                                          <C>
Glossary ....................................................................  3
I.     Company and Product Description ......................................  4
       MML Bay State ........................................................  4
       Product Description ..................................................  4
       The Fixed Account and the Market Value Adjustment Feature ............  4
       Market Value Adjustment ..............................................  4
       Accumulation Period of a Contract ....................................  5
       Establishment of the Guaranteed Rate .................................  6
       The MVA's Applicability on Redemptions ...............................  6
                                                                           
II.    Investments by MML Bay State .........................................  6
                                                                           
III.   Distribution of Contracts ............................................  6
                                                                           
IV.    Federal Taxation Discussion ..........................................  7
                                                                           
V.     Accounting Practices .................................................  7
                                                                           
VI.    Management's Discussion and Analysis of Financial Condition and     
       Results of Operations ................................................  7
       General ..............................................................  7
       Results of Operations ................................................  7
       Statement of Financial Position ...................................... 10
       Liquidity and Capital Resources ...................................... 10
       Investments .......................................................... 10
                                                                           
VII.   MML Bay State & MassMutal -- Description of the Business

VIII.  Directors and Officers of MML Bay State .............................. 12
                                                                           
IX.    Executive Compensation ............................................... 13
                                                                           
X.     Experts, Legal Proceedings and Additional Available Information ...... 13
                                                                           
XI.    Selected Historical Financial Data ................................... 14
       Audited Statutory Financial Statements................................ 16
</TABLE>      

                                       2
<PAGE>
 
Glossary

As used in this Prospectus, the following terms mean:

Accumulated Amount: For each amount credited to a Segment of the Fixed Account
the Accumulated Amount on any date is the amount credited to the Segment
accumulated to that date at the Guaranteed Rate for that amount.

Accumulated Value: The value of a Contract on or prior to the Maturity Date
equal to the Variable Value plus the Fixed Value.

Accumulation Period: The period prior to the Maturity Date, during the lifetime
of the Annuitant and Owner.

Accumulation Unit: A unit of measurement used in determining the value of
amounts credited to a Contract in a Division of the Separate Account on or prior
to the Maturity Date.

Annuitant: The person on whose life the Contract is issued. 

Beneficiary: The person(s) or entity(ies) designated by the Contract Owner to
receive a death benefit under the Contract, if any, upon the death of the
Contract Owner or the Annuitant.

Cash Redemption Value: The value of a Contract which a Contract Owner will
receive if the Contract is redeemed, equal to Accumulated Value less
Administrative Charges, Sales Charges, premium taxes, and a Market Value
Adjustment, if any such charges are applicable.

Contract: The OppenheimerFunds LifeTrust Variable Annuity Contract issued by MML
Bay State.

Contract Owner(s): The owner (and in some instances the owners) of a Contract.
Contract Owners may include the Annuitant, an employer, a trust, or any entity
specified in an employee benefit plan.

Division(s): A sub-account of the Separate Account, the assets of which consist
of shares of a specified Fund of either MML Series Investment Fund or
Oppenheimer Variable Account Funds.

Expiration Date: The Date on which the Guarantee Period for an Accumulated
Amount ends.

Fixed Account: An account which pays interest at a Guaranteed Rate. If such
amounts are withdrawn prior to the end of the Guarantee Period, a Market Value
Adjustment will be made. Assets attributable to the Fixed Account are not part
of the assets which are allocated to the Divisions of the Separate Account.

Fixed Value: On any date, the Fixed Value of the Contract is the sum of the
Accumulated Amounts credited to all Segments of the Fixed Account.

Funds: The separate series of shares of Oppenheimer Variable Account Funds and
MML Series Investment Fund, both of which are open-end, diversified management
investment companies, registered with the Securities and Exchange Commission, in
which the Divisions of the Separate Account invest.

Guarantee Period: The period for which interest accrues at the Guaranteed Rate
on an amount credited to a Segment. Guarantee Periods range in whole-year
periods from one to ten years.

Guaranteed Rate: The effective annual interest rate MML Bay State uses to accrue
interest on an amount credited to a Segment as of a certain date. Guarantee
Rates are level for the entire Guarantee Period and are fixed at the time an
amount is credited to the Segment.

Market Value Adjustment ("MVA"): An adjustment made to the amount that the
Contract Owner will receive if money is taken from an Accumulated Amount prior
to the Expiration Date of its Guarantee Period.

Maturity Date: The date designated by the Contract Owner as of which Variable
Monthly Income payments (or, if elected, Fixed Income payments or a payment in
one sum) will begin. This date may be no later than the Annuitant's 90th
birthday (unless an earlier date is required by law.)

Purchase Payment: An amount paid to MML Bay State by, or on behalf of, the
Annuitant.

Segment: All Guarantee Periods of a given length constitute a Segment. Segments
for all Guarantee Periods may not be available at one time.

Service Center: The office at which the administration of the Contract occurs.

Valuation Date: A valuation date is any date on which the net asset value of the
shares of the Funds is determined. Generally, this will be any date on which the
New York Stock Exchange (or its successor) is open for trading.

Valuation Period: The period of time from the end of one Valuation Date
to the end of the next Valuation Date. 

Valuation Time: The time of the close of the New York Stock Exchange (or its
successor) (currently 4:00 p.m. New York time) on a Valuation Date. All actions
to be performed on a Valuation Date will be performed as of the Valuation Time.

Variable Monthly Income: A benefit providing for monthly payments that vary
with, and reflect the investment performance of, one or more Divisions of the
Separate Account.

Variable Value: On any date, the Variable Value of a Contract is the sum of the
values of the Accumulation Units credited to each Division of the Separate
Account. The value in each Division is equal to the Accumulation Unit Value
multiplied by the number of units in that Division You own.

You or Your refers to the Contract Owner.

                                       3
<PAGE>

     
I. Company and
Product Description     
    
MML Bay State     
    
MML Bay State is a life insurance company and a wholly-owned subsidiary of
Massachusetts Mutual Life Insurance Company ("MassMutual"), (the "Parent").
Organized in 1894 under the laws of the State of Missouri, the Company (formerly
known as Western Life Insurance Company of America) was purchased in 1981 by the
Parent. The Company is an issuer of variable life and variable annuity
contracts. The Company currently is licensed to sell variable life insurance in
all states except New York. The Company plans to obtain authority to sell
variable annuity contracts in all states except New York, and, as of March 15,
1997, it had obtained such authority in 44 states and the District of 
Columbia.     
    
The Company also offers certain variable universal life insurance policies that
provide a policyholder the ability to select and change premium levels, amounts
of death benefits, and account value investment options. Premiums in excess of
specified sales charges are credited to the account value of the policies
allocated either to a fixed account backed by the general investment account of
the Company, or to one or more of the available divisions of the contracts'
separate account.      
    
The Company's Home Office is located in Jefferson City, Missouri, and its
principal administrative office is located at 1295 State Street, Springfield,
Massachusetts. MassMutual currently plans to redomesticate MML Bay State from
the State of Missouri to the State of Connecticut. MassMutual believes that the
proposed redomestication will not adversely effect policy owners. The Company
will notify contract owners that the redomestication has occurred by sending
contract owners an endorsement to their contract reflecting the 
redomestication.     
    
Product Description     
    
The investment option described in this Prospectus is a Fixed Account with
Market Value Adjustment ("MVA") available in conjunction with the Contract. As
is also discussed in the Contract prospectus, the Contract provides for the
accumulation of values prior to maturity and for the distribution of annuity
benefits thereafter. Additionally, a death benefit is also available under the
Contract. The earnings on deposits allocated to the Fixed Account will have an
impact on the Contract's Accumulated Value, its Maturity Value, its Cash
Redemption Value and the death benefit. The Company believes that it has
adequate resources to meet its obligations with regard to the Fixed Account and
the Contract. The Company currently has an agreement with Vantage Computers
Systems, Inc., to provide most of the administrative services for the Contract
through the operation of the Service Center. The Contract is described in
greater detail in the prospectus for OppenheimerFunds LifeTrust Variable
Annuity. Investors should review that prospectus in conjunction with this
prospectus before deciding whether to invest in the Contract or allocate sums to
the Fixed Account. The Fixed Account is not available in all states.     

The Fixed Account and the Market Value Adjustment Feature

The Fixed Account is available during the Accumulation Period of the Contract.
(See, Accumulation Pay-in Period of the Contract prospectus.) The Fixed Account
offers different Guarantee Periods, which provide the option of earning interest
at various Guaranteed Rates on all or a portion of Your Accumulated Value.
Please note that amounts credited to a Guarantee Period at different times may
have different Guaranteed Rates, Current Rates, and Expiration Dates since MML
Bay State changes the Current and Guaranteed Rates periodically. 
    
You may allocate purchase payments or transfer all or a portion of Your
Accumulated Value to the Fixed Account. Amounts credited to the Fixed Account
will earn interest at the Guaranteed Rate applicable for the Guarantee Period
selected on the date the amounts are credited. The applicable Guaranteed Rate
does not change during the Guarantee Period. The Guaranteed Rate may never be
less than 3%. Allocations to a Guarantee Period (or Segment) must be for at
least $1,000. The Accumulated Value of the Fixed Account is not guaranteed
against the claims of the Company's creditors.     

To the extent permitted by law, we reserve the right at any time to offer
Guarantee Periods that differ from those available when Your Contract was
issued. We also reserve the right, at any time, to stop accepting purchase
payments, transfers, or renewals for a particular Guarantee Period. Guarantee
Periods may be available in periods of one to ten years. Since the specific
Guarantee Periods available may change periodically, please contact the Service
Center to determine the Guarantee Periods currently being offered.

Market Value Adjustment
    
Any withdrawal of Your Accumulated Amount will be subject to a Market Value
Adjustment ("MVA") unless the effective date of the withdrawal is within 30 days
prior to the end of a Guarantee Period. If the allocated amount remains in the
Fixed Account until the applicable Expiration Date, its value will be equal to
the amount originally allocated multiplied, on a annually compounded basis, by
its Guaranteed Rate. For this purpose, redemptions, transfers, death benefits
based on a Contract Owner's death (where the Contract Owner and the Annuitant
are different), and maturity amounts are treated as withdrawals.      
    
An MVA will not be applied upon the payment of a Death Benefit following the
death of the Annuitant. The MVA will be applied to the amount being withdrawn,
after the deduction of any applicable Administrative Charge and before the
deduction of any applicable Sales Charge. The MVA can be positive or negative.
The amount being withdrawn after application of the MVA can therefore be greater
than or less than the amount withdrawn before the application of the MVA.     

The MVA will reflect the relationship between the Current Rate (as defined
below) for the Accumulated Amount being withdrawn and the Guaranteed Rate. It
also reflects the time remaining in the applicable Guarantee Period. Generally,
if the Guaranteed Rate is lower than the applicable Current Rate, then the
application of the MVA will result in a lower payment 

                                       4
<PAGE>
 
upon withdrawal. Similarly, if the Guaranteed Rate is higher than the applicable
Current Rate, the application of the MVA will result in a higher payment upon
withdrawal.

The Market Value Adjustment which is applied to the amount being withdrawn is
determined by using the following formula:

                       [          / n /      ] 
                       [ (1 + i)   ---/      ] 
        MVA = Amount X [ -------- /365/  - 1 ] 
                       [ (1 + j)  /   /      ]  


where,

Amount is the amount being withdrawn from a given accumulated amount less any
applicable administrative charges. 

i is the Guaranteed Rate being credited to the Accumulated Amount subject to the
MVA; and

j, the "Current Rate," is the Guaranteed Rate, available as of the effective
date of the application of the MVA, for current allocations to the Segment with
a Guarantee Period equal to the time remaining to the Expiration Date for the
amount being withdrawn rounded to the next higher number of complete years; and

n, is the number of days remaining in the Guarantee Period of the amount subject
to the MVA. 

In the determination of "j," if the Company currently does not offer
the applicable Segment, we will determine "j" above by interpolation or
extrapolation of the Guaranteed Rate for the Guarantee Periods then available.

EXAMPLES 

The following examples illustrate how the MVA operates on amounts held in a
particular Segment:

Example 1 

$1,000 is applied on May 10, 1994, into a Segment with a 5 year Guarantee
period. The Guaranteed Rate for amounts applied to this Segment on May 10, 1994,
is 6%. If the $1,000 is left in that Segment until May 10, 1999, it will
accumulate at a 6% effective annual rate of interest for the full 5 years to
$1,338.23.

If, however, the full amount is taken from the Segment as of May 10, 1998:

      (1)  The Guaranteed Rate applied on May 10, 1998 to amounts credited to a
           1-year Segment is 4%; and

      (2)  The accumulated amount prior to the application of the MVA as of May
           10, 1998 equals:

                           $1,000 x 1.064 = $1,262.48

      (3)  The number of days remaining = 365 (n = 365);

      (4)  The MVA equals $24.28, and is calculated according to the following
           formula:

                             [       365      ]
                             [(1.06) ---      ]
       $24.28 = $1,262.48 X  [ ----  365  - 1 ]
                             [(1.04)          ] 


The market value for the purposes of surrender on May 10, 1998, of the amount
credited to the 5-year segment on May 10, 1994, is therefore equal to $1,286.76
($1,262.48 + $24.28).

Example 2

$1,000 is applied to a 7-year Segment on May 10, 1992, with a Guaranteed Rate of
5% and will accumulate to $1,407.10 if left in the Segment until May 10, 1999.


If, however, the full amount is taken from the Segment as of May 10, 1995:

      (1)  The Guaranteed Rate applied on May 10, 1995 to amounts credited to a
           4-year Segment is 10%; and

      (2)  The accumulated amount prior to the application of

                       MVA as of May 10, 1995 equals:

                         $1,000 x 1.053 = $1,157.63

      (3)  The period of time from May 10, 1995 to the end of the Guarantee
           Period is 4 years or 1460 days

           (n = 1460);

      (4)  The MVA equals $-196.56, and is calculated according to the following
           formula:

                                  [       /1460/      ]
                                  [(1.05) /----/      ]
        $ - 196.56 = $1,157.63 X  [ ----  / 365/  - 1 ]
                                  [(1.10) /    /      ]


The market value for purposes of surrender on May 10, 1995, of the amount
credited to the 7-year Segment on May 10, 1992, is therefore equal to $961.07
($1,157.63 - $196.56 = $961.07).

THE EXAMPLES SET FORTH ABOVE ARE HYPOTHETICAL AND ARE NOT INDICATIVE OF FUTURE
OR PAST PERFORMANCE.

Accumulation Period of a Contract
    
Variable annuities are designed to permit a Contract Owner to accumulate values
over a period of time. Generally, a Contract Owner will use such Accumulated
Values for long term needs such as retirement planning. Accordingly, in many
instances, amounts allocated to the Fixed Account will be subject to several
Guarantee Periods over the life of the Contract.      

The end of a Guarantee Period for a specific amount credited to a Segment is
called its Expiration Date. At least 45 days, but not more than 75 days, before
the Expiration Date for an Accumulation Amount, we will inform You of the
Guaranteed Rates being offered and the Guarantee Periods available as of the
date of such notice. The Guaranteed Rates on the date of a renewal may be more
or less than the rates quoted in such notice.

                                       5
<PAGE>
 
The Guarantee Period normally "renews", and in the absence of instructions on
the Expiration Date, we begin crediting interest for a new Guarantee Period
lasting the same amount of time as the one just ended. The Accumulated Amount
then earns interest at the new Guaranteed Rate applicable at the time of
renewal. You may choose different Guarantee Periods from among those we are then
offering, or You may transfer all or a portion of the Accumulated Amount to the
Separate Account.

If Your Accumulated Amount's Segment is no longer available for new amounts
credited, or You choose a different Segment that is no longer available, we will
try to reach You so that You may make another choice.

If a choice is not made at this point, the Segment with the next shorter
Guarantee Period available will be used and if not available, the Segment with
the next longer Period will be used.

Establishment of the Guaranteed Rate

MML Bay State will make the final determination concerning future Guarantee
Rates for future deposits, transfers or renewals. Although we cannot predict
future Guarantee Rates, such Guarantee Rates will never be less than three
percent (3%) per annum.

The MVA's Applicability on Redemptions
    
An MVA will apply if a partial or full redemption of the Contract is made prior
to an Expiration Date. Where a redemption occurs, the Accumulated Value of the
Contract will be reduced by the amount surrendered from the Fixed Account prior
to any MVA.      

The Cash Redemption Value may also be subject to Contingent Deferred
Sales Charges ("Sales Charges") under the Contract pursuant to the schedule set
forth below:

<TABLE> 
<CAPTION> 

Year Since Payment                             Sales Charge Assessed
           <S>                                           <C> 
           1st                                           7%
           2nd                                           6%
           3rd                                           5%
           4th                                           4%
           5th                                           3%
           6th                                           2%
           7th                                           1%

</TABLE> 

We make this adjustment for Sales Charges since we make no deduction for Sales
Charges when a purchase payment is received. The amount of Sales Charges is
computed based on the date the particular payment is received into the Contract.

Purchase Payments redeemed after year 7 are not subject to Sales Charges.
Amounts in the Fixed Account, however, continue to be subject to a Market Value
Adjustment. For more information concerning the application of Sales Charges,
please consult the Contract prospectus. 

Please note that other charges are also imposed against the Contract including
mortality and expense risk and administrative charges. For a more detailed
explanation of applicable charges, please see the "Charges and Deductions"
section of the Contract Prospectus. 
    
II. Investments by MML Bay State     
    
Assets of MML Bay State must be invested in accordance with the requirements
established by applicable state laws regarding the nature and quality of
investments that may be made by life insurance companies and the percentage of
their assets that may be committed to any particular type of investment. In
general, these laws permit investments, within specified limits and subject to
certain qualifications, in federal, state, and municipal obligations, corporate
bonds, preferred and common stocks, real estate mortgages, real estate and
certain other investments.       

Proceeds from the Fixed Account will be deposited in a non-unitized segment of
MML Bay State's general account organized as a separate account for accounting
purposes. Proceeds will be used to fund MML Bay State's obligations under the
Contract and amounts not required to fund such obligations may accrue to MML Bay
State as profit. Obligations under the Contract are also met through the
operation of the Divisions to which a Contract Owner has allocated Accumulated
Value. All assets of MML Bay State would be available to meet the guarantees
under the Contracts.

In establishing Guaranteed Rates, MML Bay State intends to take into account the
yields available on the instruments in which it intends to invest the proceeds
from the Contracts. MML Bay State's investment strategy with respect to the
proceeds attributable to allocations made to the Fixed Account will generally be
to invest in investment-grade debt instruments having durations tending to match
the applicable Guarantee Periods. 

III. Distribution of Contracts
    
Effective May 1, 1996, MML Distributors, LLC ("MML Distributors"), 1414 Main
Street, Springfield, MA 01144-1013, a wholly-owned subsidiary of MassMutual,
became the principal underwriter of the Contracts. Prior to May 1, 1996, MML
Investors Services ("MMLISI") also located at 1414 Main Street, Springfield, MA
01144-1013, served as the principal underwriter of the contracts. Both MML
Distributors and MMLISI are registered as broker-dealers under the Securities
Exchange Act of 1934 and are members of the National Association of Securities
Dealers, Inc. (the "NASD"). The maximum commission a broker-dealer will receive
for selling a Contract is 6.25%.      

MML Distributors may enter into selling agreements with other broker-dealers
which are registered with the Securities and Exchange Commission and are members
of the NASD ("selling brokers"). The Contracts are sold through agents who are
licensed by state insurance officials to sell the policies. These agents are
also registered representatives of selling brokers or MMLISI. Contracts with the
Fixed Account are offered in states where MML Bay State has received authority
to write modified guarantee annuity business and the Fixed Account and the
Contracts have been approved.

Additionally, Contracts are offered through Oppenheimer's distribution network,
Oppenheimer Funds Distributor, Inc. 

                                       6
<PAGE>
 
("OFDI"). OFDI, MML Bay State Variable Annuity Separate Account 1, MML Bay State
and MML Distributors have entered into an agreement pursuant to which OFDI has
agreed to promote sales of the product through wholesale distribution
arrangements with broker-dealers. Registered representatives of the particular
broker-dealer, who are also properly licensed to sell MML Bay State products may
make such sales. 
    
From time to time, OFDI may enter into special arrangements with broker-dealers
which may provide for the payment of higher compensation to such broker-dealer
in connection with the sale of Contracts. Prospective purchasers of the
Contracts will be informed of such arrangements prior to the completion of the
sale of the Contracts.      
    
IV. Federal Taxation Discussion     
    
Please see Federal Tax Status section of the Contract prospectus for a
discussion of the tax status of the Contract.     
    
V. Accounting Practices     
    
The accompanying statutory financial statements, except as to form, have been
prepared in conformity with the practices of the National Association of
Insurance Commissioners and the accounting practices prescribed or permitted by
the State of Missouri ("statutory accounting practices"), which practices, prior
to 1996, were considered to be in conformity with generally accepted accounting
principles ("GAAP"). In 1993, the Financial Accounting Standards Board ("FASB")
issued interpretations No. 40 ("Fin. 40"),"Applicability of Generally Accepted
Accounting Principles to Mutual Life Insurance and Other Enterprises", which
clarified that stock life insurance subsidiaries of a mutual life company
issuing financial statements described as prepared in conformity with GAAP after
1995 are required to apply all applicable GAAP pronouncements in preparing those
financial statements. In January 1995, the FASB issued Statement No. 120 ("SFAS
120"), "Accounting and Reporting by Mutual Life Insurance Enterprises and by
Insurance Enterprises for Certain Long-Duration Participating Contracts," which
among other things, extended the applicability of certain FASB statements to
stock life insurance subsidiaries of a mutual life company and deferred the
effective date of Fin. 40 to financial statements issued or reissued after 1996.
Accordingly, the financial statements presented herein are no longer considered
to be in conformity with GAAP.      
    
The accompanying statutory financial statements are different in some respects
from GAAP financial statements. The more significant differences are as follows:
(a) acquisition costs, such as commissions and other costs in connection with
acquiring new business, are charged to current operations as incurred, whereas
under GAAP these expenses would be capitalized and recognized over the life of
the policies; (b) policy reserves are based upon statutory mortality and
interest requirements without consideration of withdrawals, whereas GAAP
reserves would be based upon reasonably conservative estimates of mortality,
morbidity, interest and withdrawals; (c) bonds are generally carried at
amortized cost whereas GAAP would value bonds at fair value and (d) deferred
income taxes are not provided for book-tax timing differences whereas GAAP would
record deferred income taxes.     
    
VI. Management's Discussion and Analysis of Financial Condition and Results of
Operations     
    
GENERAL     
    
The Company's and its Parent's main priority has been to balance financial
strength, policyholder value and growth with emphasis on financial strength.
With regard to profitability, management believes that net gain from operations,
rather than net income, is the most relevant measure of operating results for
the Company. Net gain from operations represents the excess of income derived
from the Company's business over the costs of business operations (after
deducting taxes). Net income is net gain from operations adjusted by any
realized capital gains or losses (net of taxes). Management's investment
philosophy and practice do not emphasize capital gains as a recurring source of
income or capital and the Company does not manage its investment portfolio to
realize gains for non-economic purposes.      
    
RESULTS OF OPERATIONS     
    
Year Ended December 31, 1996
  Compared to Year Ended December 31, 1995     
    
The net gain from operations of $2,036 thousand in 1996 compares favorably to
the $4,575 thousand loss for 1995. This gain was primarily due to an increase in
premium income of 375.8% while benefits, commissions and operating expenses
increased only 97.6%. Also, 1995 includes a one time fee of $6,200 thousand paid
to MassMutual for the termination of a reinsurance agreement.      
    
Premium income increased to $441,212 thousand in 1996 from $92,733 thousand in
1995. The growth was primarily the result of Corporate owned life policy sales
which increased $234,138 thousand. Corporate owned life policy sales represent a
small number of very large cases sold to corporate clients. Additionally, sales
of individual variable life and annuities increased by 141.4%.     
    
The following table sets forth premium, sales and other information for the
Company's products:     






    
<TABLE> 
<CAPTION> 
                                            Years Ended December 31,
                                        --------------------------------
                                              1996             1995
                                              ----             ----
                                                  (In Thousands)
<S>                                     <C>                <C>  
Premium Income:
 Variable Life                           $     109,176      $     57,874
 Annuities                                      86,047            23,008
 Corporate Owned Life                          245,989            11,851
                                        --------------      ------------
 Total                                   $     441,212      $     92,733
                                        ==============      ============
Life Insurance Sales - Face Amount:
 Variable Life                            $  3,408,851        $1,989,275

</TABLE>      

                                       7
<PAGE>
 
<TABLE>    
<CAPTION> 
                                            Years Ended December 31,
                                          ------------------------------ 
                                              1996             1995
                                              ----             ----
                                                  (In Thousands)

<S>                                     <C>                <C>  
 Corporate Owned Life                        4,584,609             6,631
                                          ------------        ---------- 
 Total                                    $  7,993,460        $1,995,906
                                          ============        ==========
Life Insurance In Force Face Amount:

 Variable Life                            $  9,686,129        $6,553,122
 Corporate Owned Life                        4,979,198           383,725
                                          ------------        ----------  
 Total                                      14,665,327         6,936,847
 Less reinsurance ceded                      1,604,851         1,088,642
                                          ------------        ----------   
                                           $13,060,476        $5,848,205
                                          ============        ==========  
<CAPTION> 
Number of Policies/Certificates In Force:
                                                  (In Whole Units)
<S>                                     <C>                <C>  
 Variable Life                                  50,703            36,227
 Annuities                                       2,373               610
 Corporate Owned Life                            6,395               733
                                          ------------        ----------   
 Total                                          59,471            37,570
                                          ============        ==========  
<CAPTION> 
<S>                                     <C>                <C>  
Average Face Value of a New
 Policy Sold:                                   (In Whole Dollars)
 Variable Life                            $    207,768        $  192,685
 Corporate Owned Life                     $    809,144        $  947,241
</TABLE>     
    
Net investment and other income increased 95.8%, or $4,125 thousand in 1996
compared to 1995 primarily due to $4,123 thousand of fees paid by MassMutual for
the conversion of non-variable life contracts to variable life contracts. Net
investment income decreased slightly, primarily due to higher investment
expenses. The components of net investment income are set forth below.     

<TABLE>    
<CAPTION> 
                                            Years Ended December 31,
                                          ------------------------------   
                                              1996             1995
                                              ----             ----
                                                  (In Thousands)
<S>                                       <C>                <C>  
Gross investment income:
Bonds                                         $3,117            $3,229
Policy loans                                     509               309
Cash and short-term investments                  461               104
                                          ------------        ----------   
 Total gross investment income                 4,087             3,642
 Less investment expenses                        626               107
                                          ------------        ----------   
 Net investment income                        $3,461            $3,535
                                          ============        ==========   
</TABLE>     
    
Policy benefits and payments for 1996 increased $5,344 thousand, or 93.9% from
1995. This increase was due principally to a $5,010 thousand increase in
surrenders of variable life policies.     
    
Addition to policyholders' reserves and funds increased by $296,552 thousand or
442.8% to $363,526 thousand in 1996 from $66,974 thousand in 1995. The increase
is primarily due to strong growth in premiums which results in offsetting
increases in policyholders' reserves and transfers to separate accounts.     
    
Operating expenses, which includes administrative services provided by the
Parent, increased by $12,809 thousand, or 114.1%, compared to 1995. The increase
is primarily due to salaries and agency costs associated with the acquisition of
new business.     
    
Commissions increased by $13,061 thousand, or 86.7%, in 1996 compared to 1995,
resulting from higher sales of individual life insurance and renewal commissions
paid on life and annuity business in force. The percentage increase in
commissions was lower than the percent increase in premiums due to a reduced
commission structure for the annuity and corporate owned life policies.     
    
Federal income taxes increased to $11,829 thousand in 1996 compared to $633
thousand in 1995, primarily due to higher book gains and the tax on policy
acquisition costs inherent in a period of substantial sales growth.     
    
Net realized capital losses were $58 thousand for 1996 and $43 thousand for
1995, after the transfer to Interest Maintenance Reserve ("IMR"). The IMR
captures after-tax realized capital gains and losses due to changes in interest
rates for all types of fixed income investments. Net realized capital losses
were comprised of the following:     

<TABLE>    
<CAPTION> 
                                                Years Ended December 31,
                                                -----------------------
                                                 1996             1995
                                                 ----             ----
                                                     (In Thousands)
<S>                                           <C>                <C>  
Bonds                                             $(33)          $   448
Federal and state taxes                             59               241
                                                  ----           -------
Net realized capital gain (loss) before
  transfer to IMR                                  (92)              207
(Gain) loss transferred to IMR                      34              (250)
                                                 -----            ------
Net realized capital loss                         $(58)          $   (43)
                                                 =====           =======
</TABLE>     
    
Gross capital gains in 1996 were $33 thousand. The net capital losses after
transfer to the IMR are credit related.     
    
As a result of the foregoing factors, net income was $1,978 thousand in 1996,
compared to a net loss of $4,618 thousand in 1995.     
    
RESULTS OF OPERATIONS

Year Ended December 31, 1995
  Compared to Year Ended December 31, 1994     
    
The net loss from operations of $4,575 thousand in 1995 compares unfavorably to
the $1,605 thousand gain for 1994. This loss was primarily due to the September
30, 1995 termination of the Company's coinsurance agreement with MassMutual.
Under the terms of the canceled agreement, MassMutual had assumed 80% to 100% of
specific plans of insurance. A one-time fee of $6,200 thousand was paid to
MassMutual for which the Company reacquires the right to retain the underwriting
results for these policies. The Company continues to cede specific plans of
insurance on a yearly renewal term basis with MassMutual.     
    
Premium income increased to $92,733 thousand in 1995 from $54,481 thousand in
1994. The 70.2% growth was primarily the result of an annuity product introduced
in late 1994 that recorded increased sales of $22,977 thousand. Additionally,
sales of individual variable life and corporate owned life policies increased by
28.1%. Corporate owned life policy sales represent a small number of very large
cases sold to corporate clients.     

                                       8
<PAGE>
    
The following table sets forth premium, sales and other information for the
Company's products:     

<TABLE>    
<CAPTION> 
                                            Years Ended December 31,
                                         ------------------------------- 
                                              1995             1994
                                              ----             ----
                                                  (In Thousands)

<S>                                       <C>               <C>  
Premium Income:
 Variable Life                            $     57,874      $     47,994
 Annuities                                      23,008                31
 Corporate Owned Life                           11,851             6,456
                                          ------------       ----------- 
 Total                                    $     92,733      $     54,481
                                          ============      ============
Life Insurance Sales - Face Amount:

 Variable Life                              $1,989,275        $1,705,108
 Corporate Owned Life                            6,631            18,112
                                           -----------       ----------- 
 Total                                      $1,995,906        $1,723,220
                                            ==========        ==========
Life Insurance In force Face Amount:

 Variable Life                              $6,553,122        $4,757,377
 Corporate Owned Life                          383,725           366,526
                                            ----------        ---------- 
 Total                                       6,936,847         5,123,903
 Less reinsurance ceded                      1,088,642         2,965,198
                                            ----------        ---------- 
 Net amount                                 $5,848,205        $2,158,705
                                            ==========        ========== 

Number of Policies In Force:                      (in Whole Units)

 Variable Life                                  36,227            27,409
 Annuities                                         610                 2
 Corporate Owned Life                              733               737
                                            ----------        ----------
 Total                                          37,570            28,148
                                            ==========        ========== 

Average Size of a New Policy Sold:              (In Whole Dollars)

 Variable Life                              $  192,685        $  183,168
 Corporate Owned Life                       $  947,241        $  646,857


</TABLE>      
    
Net investment and other income increased 21.9%, or $774 thousand in 1995
compared to 1994. This resulted from a 19.5% increase in the average balance of
invested assets and an increase in investment yields on the general investment
account's portfolio. The components of net investment income are set forth
below.     

<TABLE>     
<CAPTION> 
                                            Years Ended December 31,
                                           --------------------------
                                              1995             1994
                                              ----             ----
                                                  (In Thousands)

<S>                                         <C>               <C>  
Gross investment income:
 Bonds                                        $3,229            $2,235
 Policy loans                                    309               229
 Cash and short-term investments                 104                66
                                              ------            ------  
    Total gross investment income              3,642             2,530
    Less investment expenses                   (107)               (96)
                                              ------            ------  
    Net investment income                     $3,535            $2,434
                                              ======            ====== 

</TABLE>     
    
The expense allowance on reinsurance ceded to the Parent represents a
reimbursement for policy acquisition costs from the Parent, partially offset by
the ceding of policy charges to the Parent under the coinsurance agreement.
Policy charges include charges to policy values for the cost of mortality and
other administrative charges. The expense allowance on reinsurance ceded
increased $394 thousand in 1995, which reflects a $3,184 thousand decrease in
the ceding of policy charges partially offset by a $2,790 thousand decrease in
reimbursed policy acquisition costs. These decreases were caused by the
termination of the coinsurance agreement late in 1995.      
    
Policy benefits and payments for 1995 increased $2,751 thousand, from 1994. This
increase was due principally to an $1,849 thousand increase in death benefits
and an $843 thousand increase in surrenders on variable life policies.     
    
Addition to policyholders' reserves and funds increased by $36,552 thousand or
120.1% to $66,974 thousand in 1995 from $30,422 thousand in 1994. The increase
was primarily due to increases in variable life premiums and the introduction of
the new variable annuity product partially offset by the increase in policy
benefits and payments described above.     
    
Operating expenses, which includes administrative services provided by the
Parent, decreased by $738 thousand, or 6.2%, compared to 1994. This decrease is
primarily attributable to a reduction in fees paid to the Parent.     
    
Commissions increased by $4,325 thousand, or 40.2% in 1995 compared to 1994,
resulting from the increases in individual life insurance and annuity business
and corresponding increases in first year commissions. The increase in
commissions was lower than the increase in premiums due to a reduced commission
structure for the annuity policies.     
    
Federal income taxes increased to $633 thousand in 1995 compared to a $935
thousand tax benefit for 1994. The increase in federal income tax was primarily
due to the tax on policy acquisition costs inherent in a period of substantial
sales growth. The tax benefit in 1994 resulted from the ceding of the surrender
charge offset, resulting from the use of the commissioners' reserve valuation
method for establishing reserves.     
    
Net realized capital losses were $43 thousand for 1995 and $24 thousand for
1994, after the transfer to Interest Maintenance Reserve("IMR"). The IMR
captures after-tax realized capital gains and losses due to changes in interest
rates for all types of fixed income investments. Net realized capital losses
were comprised of the following:     

<TABLE>     
<CAPTION> 

                                            Years Ended December 31,
                                            ------------------------
                                              1995             1994
                                              ----             ----
                                                  (In Thousands)
<S>                                          <C>               <C> 
Bonds                                           $448             $  (7)
Federal and state taxes                         (241)              (24)
                                              ------             -----  
Net realized capital gain (loss)
  before transfer to IMR                         207               (31)
(Gain) loss transferred to IMR                  (250)                7
                                              ------             -----  
Net realized capital loss                      $ (43)             $(24)
                                              ======             ===== 

</TABLE>      
    
Gross capital gains in 1995 of $535 thousand were the result of bond sales in a
decreasing interest rate environment. The net capital losses after transfer to
the IMR are credit related. In 1994, net realized capital losses from the sales
of bonds consisted of gross capital losses of $52 thousand offset by $45
thousand in gross capital gains.      

                                       9
<PAGE>
     
As a result of the foregoing factors, a net loss of $4,618 thousand was incurred
in 1995, compared to net income of $1,581 thousand in 1994.      
    
STATEMENT OF FINANCIAL POSITION     
    
Assets     
    
Total assets rose from $343,993 thousand at December 31, 1995 to $826,240
thousand at December 31, 1996, an increase of 140.2%. Asset growth was
concentrated in the Company's separate investment accounts.      
    
General account assets increased from $78,805 thousand at December 31, 1995 to
$119,571 thousand at December 31, 1996 due primarily to increased receivables
from separate accounts which represent separate account assets in excess of
statutory benefit reserves.     
    
Policy loans increased by 54.9% to $9,983 thousand in 1996 primarily due to
loans on individual variable life products.     
    
Separate account assets increased by 266.5% to $706,669 thousand at December 31,
1996 due to increased sales of individual variable life, corporate owned life
and annuity policies, where the policyholders primarily invest in the Company's
separate investment accounts, and to increases in market values in the equity
and fixed income markets. The total number of individual life policies issued in
1996 was 16,407, up from 10,324 in 1995. More than 1,700 annuity policies were
issued in 1996, up from 612 policies issued in 1995.     
    
Liabilities     
    
Total liabilities increased by $454,926 thousand, or 154.9%, to $748,577
thousand at December 31, 1996 due to increased individual variable life, annuity
and corporate owned life sales. Of the $454,926 thousand increase, $440,837
thousand was in the Company's separate investment account reserves and
liabilities. The $7,438 thousand increase in policyholders' reserves and funds
was primarily due to increases in variable life reserves.     
    
Shareholder's Equity     
    
Shareholder's equity was $77,662 thousand at December 31, 1996, an increase of
$27,319 thousand, or 54.3%, from December 31, 1995. This increase was composed
of (i) 1996 net income of $1,978 thousand, (ii) a capital contribution of
$25,500 thousand from MassMutual, (iii) a decrease of $75 thousand due to the
increase in the asset valuation reserve ("AVR") and (iv) a decrease of $83
thousand due to an increase in non-admitted assets.     
    
LIQUIDITY AND CAPITAL RESOURCES     
    
In years of increasing sales, the Company's operating activities result in a net
use of cash. In 1996, $11,754 thousand of net cash was used in operations,
primarily due to acquisition costs in excess of first year revenues.      
    
The Company has structured its investment portfolio to ensure a strong liquidity
position in order to permit timely payment of policy and contract benefits and
future acquisition costs without requiring an untimely sale of assets. The
Company manages its liquidity position by matching its exposure to cash demands
with adequate sources of cash and other liquid assets.     
    
The Company's liquid assets include substantial Treasury holdings and short-term
money market investments. Cash and short-term investments totaled $7,014
thousand at December 31, 1996. The market value of other highly liquid
securities, including NAIC Category 1 and 2 publicly traded bonds, exceeded
$44,900 thousand at December 31, 1996.     
    
The liquidity position of the Company is proactively managed on an ongoing basis
to meet cash needs while minimizing adverse impacts on investment returns. The
Company also employs quantitative asset/liability cash flow management
techniques to optimize and control the investment return and liquidity for the
portfolio.      
    
INVESTMENTS     
    
As directed by the policyholders, the majority of the Company's assets are
policyholders' investments in the Company's separate investment accounts
("SIA"). The assets in the SIA are recorded at market value, and all investment
risks are passed on to the policyholders. The following discussion focuses on
the general investment account portfolio, which does not include the Company's
SIA assets.      
    
At December 31, 1996, the Company had $61,932 thousand of invested assets in its
general investment account. The portfolio of invested assets is managed to
support the liabilities of the business in light of yield, liquidity and
diversification considerations.     
    
The following table sets forth the Company's invested assets in the general
investment account and gross investment yield thereon as of the dates 
indicated:     
<TABLE>     
<CAPTION> 

                                                                          December 31,
                                          1996                               1995                                 1994
                                          ----                               ----                                 ----
                               Carrying % of                      Carrying % of                    Carrying % of
                              Value      Total     Yield         Value      Total      Yield         Value       Total      Yield
                              -----      -----     -----         -----      -----      -----         -----       -----      -----
<S>                          <C>         <C>      <C>           <C>         <C>      <C>             <C>        <C>        <C> 
                                                                  (In Thousands)

Bonds                         $44,930     72.5%    7.5%          $41,261     85.6%     7.1%            $52,337     91.5%     5.7%
Policy loans                    9,988     16.1     6.4             6,445     13.4      6.1               3,918      6.8      7.2
Cash and short-
  term investments              7,014     11.4    13.1               490      1.0     15.6                 950      1.7      9.5
                              -------    ------   -----          -------    ------    -----            -------    ------     ---- 
   Total investments          $61,932    100.0%    7.7%          $48,196    100.0%     7.2%            $57,205    100.0%     5.9%
                              =======    ======   =====          =======    ======    =====            =======    ======     ==== 

</TABLE>      

                                       10
<PAGE>
     
The yield on total investments before expenses was 7.7%, 7.2% and 5.9% for the
years ended December 31, 1996, 1995 and 1994, respectively. The increase in the
portfolio yield is primarily due to the investment allocation among industry
categories. If investment expenses were deducted, net yields would be 6.5%, 6.9%
and 5.7%, respectively. The yield on each investment category before federal
income taxes is calculated as: (a) gross investment income divided by (b) the
average carrying value, which does not include investment reserves.     
    
The Company carries its investments in accordance with methods and values
prescribed by the NAIC and adopted by state insurance authorities. Generally,
bonds are valued at amortized cost. Policy loans are carried at the outstanding
loan balance less amounts unsecured by the cash surrender value of the policy.
Short-term investments are stated at amortized cost which approximates fair
value.     
    
Bonds     
    
The following table provides certain information regarding the maturity
distribution of bonds (excluding short-term securities):     

<TABLE>     
<CAPTION> 
                                         Bond Maturities
                                           December 31,
                                  1996                    1995
                                  ----                    ----
                           Carrying      % of      Carrying      % of
                             Value       Total       Value       Total
                            -------      -----       -----       -----
                                           (In Thousands)
<S>                         <C>         <C>         <C>         <C> 
Due in one year or less       $6,384     14.2%      $  2,065      5.0%
Due after one year
  through five years          13,044     29.0          9,638     23.4
Due after five years
  through ten years           12,930     28.8          7,141     17.3
Due after ten years            1,510      3.4          7,000     17.0
Mortgage-backed
  securities (1)              11,062     24.6         15,417     37.3
                             -------    ------       -------    ------ 
                             $44,930    100.0%       $41,261    100.0%
                             =======    ======       =======    ====== 

</TABLE>      
    
(1)   Including securities guaranteed by the U.S. Government.     
    
The maturities of portfolio bonds are considered by the Company to be
sufficiently diversified and are carefully monitored and managed in light of the
Company's liquidity needs.      
    
Bonds and short-term investments consist of $48,895 thousand of publicly traded
and $2,882 thousand of privately placed debt securities. Substantially all of
the publicly traded and privately placed bonds held by the Company are evaluated
by the NAIC's Securities Valuation Office ("SVO"), which assigns securities to
one of six NAIC investment credit categories, with Category 1 securities being
the highest quality and Category 6 securities being the lowest quality.
Categories 1 and 2 are investment grade, Category 3 is medium quality and
Categories 4, 5 and 6 are non-investment grade. The remainder of the securities
which have not as yet received NAIC ratings are rated under an internal system
which the Company believes to be equivalent to that used by the SVO. At December
31, 1996 and 1995, the portfolio was 100% invested in NAIC Categories 1 and 
2.     
    
The following table sets forth by industry category the carrying value and the
percentage breakdown of the bond portfolio, including short-term securities, as
of December 31, 1996:     

<TABLE>    
<CAPTION>          
                                              Bond Portfolio By Industry 
                                                                        
                                                   December 31, 1996    
                                                   -----------------    
                                                    (In Thousands)      
                                              
                                              Carrying           % of
Industry Category                             Value (1)          Total
- -----------------                             ---------          -----
<S>                                           <C>               <C> 
Collateralized (2)                             $20,576           39.7%
Finance                                          7,473           14.4
U.S. Government                                  4,972            9.6
Retail                                           1,073            2.1
Media                                            1,041            2.0
Other Services                                   4,997            9.7
Health Care                                      6,847           13.2
Transportation                                   3,251            6.3
Aerospace                                          510            1.0
Natural Resources                                  537            1.0
Others                                             500            1.0
                                               -------          ----- 
 Total                                         $51,777          100.0%
                                               =======          ===== 
</TABLE>      
    
(1)   Includes short-term securities.     
    
(2)   These bonds are collateralized by mortgages backed by FNMA or FHLMC and
      include collateralized mortgage obligations and $2,882 thousand in
      privately placed bonds.     
    
The estimated fair value of bonds is based upon quoted market prices for
actively traded securities. The Company subscribes to commercial pricing
services that provide estimated fair values of fixed income securities that are
not actively traded.      
    
The tables below set forth the carrying value, gross unrealized gains and
losses, net unrealized gain (loss) and estimated fair value of the bond
portfolio (excluding short-term securities) at December 31, 1996 and 1995.     


<TABLE>     
<CAPTION> 

                                                                      December 31, 1996
                                                                      -----------------
                                                        Gross                Gross                Net            Estimated
                                      Carrying       Unrealized           Unrealized          Unrealized           Fair
                                        Value           Gains               Losses            Gain (Loss)          Value
                                       ------           -----               ------            ----------           -----
                                                                        (In Thousands)
<S>                                    <C>             <C>               <C>                    <C>              <C> 
U. S. Treasury Securities
 and Obligations of U. S.
 Government Corporations
 and Agencies                          $  7,768           $  79                $  41               $  38          $  7,806
Mortgage-backed securities                8,266              42                   65                 (23)            8,243
Industrial securities                    28,896             294                  146                 148            29,044
                                        -------            ----                 ----                ----           -------
                                        $44,930            $415                 $252                $163           $45,093
                                        =======            ====                 ====                ====           =======

</TABLE>      

                                       11
<PAGE>
 
<TABLE>     
<CAPTION> 
                                                                      December 31, 1995
                                                                      -----------------
                                                        Gross                Gross                Net            Estimated
                                      Carrying       Unrealized           Unrealized          Unrealized           Fair
                                        Value           Gains               Losses            Gain (Loss)          Value
                                        -----           -----               ------            ----------           -----
                                                                        (In Thousands)
<S>                                   <C>             <C>                 <C>                 <C>                 <C> 
U. S. Treasury Securities
 and Obligations of U. S.
 Government Corporations
 and Agencies                           $ 7,929            $108                  $ 1                $107           $ 8,036
Mortgage-backed securities               11,980             114                   36                  78            12,058
Industrial securities                    21,352             684                    1                 683            22,035
                                        -------            ----                  ---                ----           -------
                                        $41,261            $906                  $38                $868           $42,129
                                        =======            ====                  ===                ====           =======

</TABLE>      

    
Portfolio Surveillance and Under-performing Investments     
    
Bonds     
    
The Company reviews all bonds on a regular basis utilizing the following
criteria: (i) material declines in revenues or margins, (ii) significant
uncertainty regarding the issuer's industry, (iii) debt service coverage or cash
flow ratios that fall below industry-specific thresholds, (iv) violation of
financial covenants, (v) trading of public securities at a substantial discount
due to specific credit concerns and (vi) other subjective factors that relate to
the issuer. The bond portfolio is actively reviewed to estimate the likelihood
and amount of financial defaults or write-downs in the portfolio and to make
timely decisions as to the potential sale or renegotiation of terms of specific
investments.      
    
As defined by the NAIC, under-performing bonds are those whose deferral of
interest and/or principal payments are deemed to be caused by the inability of
the obligor to make such payments as called for in the bond contract. At
December 31, 1996 and 1995 there were no under-performing bonds.     
    
Write-downs and Allowances     
    
In the case of bonds, the net realizable value is determined in accordance with
principles established by the SVO using criteria such as the net worth and
capital structure of the borrower, the value of the collateral, the presence of
additional credit support and the Company's evaluation of the borrower's ability
to compete in a relevant market.     
    
Investment Reserves     
    
In compliance with regulatory requirements, the Company maintains an asset
valuation reserve ("AVR"). The AVR stabilizes shareholder's equity (surplus)
against non-interest rate related fluctuations in the value of stocks, bonds,
mortgage loans and real estate investments.     
    
The following table presents the change in AVR for the years 1996 and 1995:     
                                
                            ASSET VALUATION RESERVES     
<TABLE>    
<CAPTION> 

                                                      Years Ended
                                                      December 31,
                                                      -----------
                                                1996                1995
                                                ----                ----
                                                     (In Thousands)

<S>                                            <C>                  <C> 
Balance at Beginning of the Year                $154                $107
Reserve contributions (1)                         75                  47
                                                ----                ----
Balance at End of the Year                      $229                $154
                                                ====                ====

</TABLE>      
    
(1)   Amounts represent contributions calculated on a statutory formula.
      Represents the net impact on shareholder's equity for investment gains and
      losses not related to changes in interest rates. The net change in
      reserves is recorded as a charge to shareholder's equity.     

VII.  MML Bay State & MassMutual - Description of the Business

MML Bay State is a life insurance company and a wholly-owned subsidiary of
MassMutual.  Organized in 1894 under the laws of the state of Missouri, the 
Company (formerly known as Western Life Insurance Company of America) was 
purchased in 1981 by the Parent.  Its name was changed in March 1982.  The 
Company is an issuer of variable life and variable annuity contracts.  The 
Company currently is licensed to sell variable life insurance in all states 
except New York and in the District of Columbia.  The Company plans to obtain 
authority to sell variable annuity contracts in all states except New York, and,
as of March 1, 1997, it had obtained such authority in 44 states and the 
District of Columbia.

Currently, aside from the Contract, the Company offers certain variable 
universal life insurance policies.  These products provide a policyholder, 
within guidelines established by the terms of the policy, the ability to select 
and change premium levels, amount of death benefits, and account value 
investment options.  Premiums in excess of specified sales charges are credited 
to the account value of the policies allocated either to a fixed account backed 
by the general investment account of the Company, or to one or more of the 
available divisions of the policies' separate accounts.

The Company's Home Office is located in Jefferson City, Missouri. The Company's 
principal administrative office is located at 1295 State Street, Springfield, 
Massachusetts. The Company believes that it has adequate space, equipment and 
resources to meet its obligations with regard to the Fixed Account and the 
Contract. The Company currently has an agreement with Vantage Computers Systems,
Inc., to provide most of the administrative services for the Contract through 
the operation of the Service Center.

Functionally the Company is part of the Parent's operations, and as a result, a 
discussion of the Parent's business and the Company's position within the 
Parent's operations is useful for an understanding of the Company's business.

MassMutual currently plans to redomesticate MML Bay State from the State of 
Missouri to the State of Connecticut. MassMutual believes that the proposed 
redomestication will not adversely effect policy owners.

    
VIII. Directors And Officers
     Of MML Bay State     
    
Directors:     
    
Paul D. Adornato, Director and Senior Vice President-Operations
    Director (since 1987) and Senior Vice President-Operations, MML Bay State,
    since 1996; Senior Vice President, MassMutual, since 1986. Age 58.     
    
Lawrence V. Burkett, Jr., Director, President and Chief Executive Officer
    Director, President and Chief Executive Officer, MML Bay State, since 1996;
    Executive Vice President and General Counsel, MassMutual, since 1993; Senior
    Vice President and Deputy General Counsel, 1992-1993. Age 51.     

                                       12
<PAGE>
     
John B. Davies, Director
    Director, MML Bay State, since 1996; Executive Vice President, MassMutual,
    since 1994; Associate Executive Vice President, 1994-1994; General Agent,
    1982-1993. Age 47.     
    
Anne Melissa Dowling, Director and Senior Vice President-Large Corporate
    Marketing Director and Senior Vice President-Large Corporate Marketing, MML
    Bay State, since 1996; Senior Vice President, MassMutual, since 1996; Chief
    Investment Officer, Connecticut Mutual Life Insurance Company, 1994-1996;
    Senior Vice President-International, Travelers Insurance Co., 1987-1993. Age
    38.     
    
Thomas J. Finnegan, Jr., Director and Secretary
    Director, since 1997, Secretary, MML Bay State, since 1990; Vice President,
    Secretary and Associate General Counsel, MassMutual, since 1984. Age 61.
        
Daniel J. Fitzgerald, Director
    Director, MML Bay State, since 1994; Executive Vice President, Corporate
    Financial Operations, MassMutual, since 1994; Senior Vice President,
    1991-1994. Age 48.     
    
Maureen R. Ford, Director and Senior Vice  President-Annuity Marketing
    Director and Senior Vice President-Annuity Marketing, MML Bay State, since
    1996; Senior Vice President, MassMutual, since 1996; Marketing Officer,
    Connecticut Mutual Life Insurance Company, 1989-1996. Age 41.     
    
Isadore Jermyn, Director and Senior Vice  President and Actuary
    Director (since 1990) and Senior Vice President and Actuary, MML Bay State,
    since 1996; Senior Vice President and Actuary, MassMutual, since 1995; Vice
    President and Actuary, 1980-1995. Age 46.     
    
Stuart H. Reese, Director and Senior Vice  President-Investments
    Director (since 1994) and Senior Vice President-Investments, MML Bay State,
    since 1996; Senior Vice President, MassMutual, since 1993; Investment
    Manager, Aetna Life and Casualty and Affiliates, 1979-1993. Age 41.     
    
PRINCIPAL OFFICERS (other than those who are also Directors):     
    
Ann Iseley
    Treasurer, MML Bay State, since 1996; Vice President and Treasurer,
    MassMutual, since 1996; Chief Financial and Operations Officer, Connecticut
    Mutual Financial Services, 1994-1996; Controller, The Mack Company,
    1993-1994; Vice President-Finance, Mutual of New York, 1988-1993. Age 40.
         
IX. Executive Compensation     
    
All of the executive officers of MML Bay State also serve as officers of
Massachusetts Mutual Life Insurance Company and receive no compensation directly
from MML Bay State. Allocations have been made as to such officer's time devoted
to duties as executive officers of the Company and its subsidiaries. No officer
or Director of MML Bay State received allocated compensation in excess of
$100,000.      
    
No shares of MML Bay State are owned by any executive officer or director. MML
Bay State is a wholly-owned subsidiary of Massachusetts Mutual Life Insurance
Company, 1295 State Street, Springfield, MA 01111.      
    
X. Experts, Legal Proceedings and Additional Available Information     
    
Experts     
    
The audited statutory statement of financial position of MML Bay State as of
December 31, 1996 and 1995 and the related statutory statements of operations,
changes in shareholder's equity and cash flows for each of the years in the
three year period ended December 31, 1996 included in this prospectus have been
so included in reliance on the reports of Coopers & Lybrand L.L.P., independent
accountants, given on the authority of that firm as experts in accounting and
auditing.     
    
Legal Proceedings     
    
The Company is a defendant in actions arising out of its insurance and
investment operations and is from time to time involved as a party in various
governmental and administrative proceedings. The Company does not believe that
any liability which may result from these actions is likely to have a material
adverse effect on the financial position of the Company.      
    
The life insurance industry in recent years has faced increasing exposure to
litigation in which multimillion dollar jury awards of punitive and compensatory
damages have occurred. While the Company cannot predict the outcome of pending
or future litigation with certainty, it does not believe that pending litigation
will have a material impact on the Company's financial position, results of
operations or liquidity.     
    
Additional Available Information     
    
The Company files registration statements, reports and informational statements
with the SEC under the Securities Act of 1933. These filings contain information
not contained in this Prospectus. Such registration statements, reports,
information statements and other information can be reviewed and copied at the
public reference facilities maintained by the Securities and Exchange
Commission, at Room 1024, 450 Fifth Street, N.W., Washington, C.C. 20549 or at
the Commission's New York and Chicago regional offices located at the following
addresses: Northeast Regional Office, 7 World     

                                       13
<PAGE>
     
Trade Center, Suite 1300, New York, New York, 10046; and Midwest Regional
Office, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661. The SEC
also maintains a Web site that contains these filings. The SEC's Internet
address is http://www.sec.gov.     
    
XI. Selected Historical
    Financial Data     
    
The following summary financial information has been derived from the statutory
financial statements of the Company, which have been audited by Coopers &
Lybrand L.L.P., independent accountants. The results for past accounting periods
are not necessarily indicative of the results to be expected for any future
accounting period.     
    
The information presented below should be read in conjunction with the
"Management's Discussion and Analysis of Financial Condition and Results of
Operations", the audited statutory financial statements and other information
included elsewhere in this prospectus.     

    
                      MML Bay State Life Insurance Company
                        Selected Statutory Financial Data     

<TABLE>     
<CAPTION> 

                                                                                        Years Ended December 31,
                                                                        -------------------------------------------------------
                                                                  1996           1995           1994            1993           1992
                                                                  ----           ----           ----            ----           ----
                                                                                            (In Thousands)
<S>                                                          <C>            <C>           <C>            <C>             <C>  
Statement of Operations Data:
  Revenue:
  Premium income                                              $441,212      $  92,733      $  54,481       $  43,469      $  33,473
  Net investment and other income                                8,431          4,306          3,533           2,899          2,657
  Expense allowance on reinsurance ceded                            --            526            132           3,776          2,944
                                                             ---------     -----------    ----------     -----------     ----------
    Total revenue                                              449,643         97,565         58,146          50,144         39,074
                                                             ---------      ---------      ---------      ----------     ----------
  Benefits and expenses:
  Policy benefits and payments                                  11,035          5,691          2,940           2,179          1,191
  Addition to policyholders' reserves and funds                363,526         66,974         30,422          27,192         21,815
  Expenses, commissions and state taxes                         61,217         28,842         24,114          18,825         10,597
                                                             ---------     -----------    ----------     -----------     ----------
    Total benefits and expenses                                435,778        101,507         57,476          48,196         33,603
                                                             ---------       --------      ---------      ----------     ----------
  Net gain (loss) from operations before federal
    income taxes                                                13,865         (3,942)           670           1,948          5,471
  Federal income taxes (benefit)                                11,829            633           (935)          1,283          2,352
                                                             ---------     -----------    ----------     -----------     ----------
  Net gain from operations                                       2,036         (4,575)         1,605             665          3,119
  Net realized capital gain (loss)                                 (58)           (43)           (24)            (19)           346
                                                             ---------     -----------    ----------     -----------     ----------
    Net income (loss)                                        $   1,978     $   (4,618)    $    1,581     $       646     $    3,465
                                                             =========     ===========    ==========     ===========     ==========

Balance Sheet Data (at period end):
  Assets:

  General account                                            $ 119,571      $  78,805      $  79,638       $  47,352       $ 44,363
  Separate account                                             706,669        265,188        151,058         112,748         74,209
                                                              --------       --------       --------        --------       --------
    Total Assets                                             $ 826,240      $ 343,993      $ 230,696       $ 160,100       $118,572
                                                              ========       ========       ========        ========       ========
  Liabilities:
  Policyholders' reserves and funds                          $  26,534      $  19,096      $  11,827       $   9,546       $  7,570
  Payable to parent                                              2,930          3,165          4,368               0              0
  Asset valuation reserve                                          229            154            107              64             34
  Separate account reserves and liabilities                    703,670        262,834        149,093         110,951         72,418
  Other liabilities                                             15,214          8,401          9,338           6,142          5,775
                                                              --------       --------       --------        --------       --------
    Total liabilities                                          748,577        293,650        174,733         126,703         85,797
  Total shareholder's equity (1)(2)                             77,663         50,343         55,963          33,397         32,775
                                                              --------       --------       --------        --------       --------
  Total liabilities and shareholder's equity                 $ 826,240      $ 343,993      $ 230,696       $ 160,100       $118,572
                                                              ========       ========       ========        ========       ========

Total Adjusted Capital Data (at period end) (3):

  Total surplus (shareholder's equity)                       $  77,663      $  50,343      $  55,963       $  33,397      $  32,775
  Asset Valuation reserve                                          229            154            107              64             34
                                                              --------       --------       --------        --------       --------
    Total adjusted capital                                   $  77,892      $  50,497      $  56,070       $  33,461      $  32,809
                                                             =========      =========      =========       =========      =========
</TABLE>      
    
(1) In 1994, the Company received a surplus contribution of $25 million and
    recorded a prior year adjustment of $4 million through the Statement of
    Changes in Shareholder's Equity. See notes to financial statements.
(2) In 1996, the Company received a surplus contribution of $25.5 million.
(3) Defined by the NAIC as surplus plus Asset Valuation Reserve.     

                                       14
<PAGE>
     
Report Of Independent Accountants     
    
To the Board of Directors of
MML Bay State Life Insurance Company     
    
We have audited the accompanying statutory financial statements and financial
statement schedules of MML Bay State Life Insurance Company, listed in Item XI
of this Form S-1. These statutory financial statements and financial statement
schedules are the responsibility of the Company's management. Our responsibility
is to express an opinion on these statutory financial statements and financial
statement schedules based on our audits.     
    
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.     
    
As described in Note 2 to the financial statements, the Company prepared these
financial statements using statutory accounting practices of the National
Association of Insurance Commissioners and the accounting practices prescribed
or permitted by the Department of Insurance of the State of Missouri, which
practices differ from generally accepted accounting principles. The effects on
the financial statements of the variances between the statutory basis of
accounting and generally accepted accounting principles, although not
determinable at this time, are presumed to be material.     
    
In our report dated February 23, 1996, we expressed our opinion that the 1995
and 1994 financial statements, prepared using statutory accounting practices,
presented fairly, in all material respects, the financial position of the MML
Bay State Life Insurance Company as of December 31, 1995, and the results of its
operations and its cash flows for each of the two years in the period ended
December 31, 1995 in conformity with generally accepted accounting principles
("GAAP"). As described in Note 2 to the financial statements, financial
statements of stock life insurance subsidiaries of mutual life insurance
enterprises issued or reissued after 1996, and prepared in accordance with
statutory accounting principles, are no longer considered to be presentations in
conformity with GAAP. Accordingly, our present opinion on the 1995 and 1994
statutory financial statements as presented herein is different from that
expressed in our previous report.     
    
In our opinion, because of the effects of the matter discussed in the third
paragraph, the financial statements referred to above do not present fairly, in
conformity with generally accepted accounting principles, the financial position
of MML Bay State Life Insurance Company at December 31, 1996 and 1995, and the
results of its operations and its cash flows for each of the three years in the
period ended December 31, 1996     
    
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of MML Bay State Life Insurance
Company at December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1996, on
the statutory basis of accounting described in Note 2. In addition, in our
opinion, the financial statement schedules referred to above, when considered in
relation to the basic financial statements taken as a whole, present fairly, in
all material respects, the information required to be included therein.     
    
Springfield, Massachusetts                            Coopers & Lybrand, L.L.P.
February 7, 1997     

                                       15
<PAGE>
     
MML BAY STATE LIFE INSURANCE COMPANY     
    
STATUTORY STATEMENT OF FINANCIAL POSITION     

<TABLE>    
<CAPTION>
                                                                   December 31,
                                                              1996             1995
                                                              ----             ----
                                                                  (In Thousands)
<S>                                                         <C>            <C>
Assets:
Bonds..................................................     $ 44,929.6     $ 41,260.6
Policy loans...........................................        9,988.3        6,444.9
Cash and short-term investments........................        7,013.9          490.5
Investment and insurance amounts receivable............        2,277.8        1,268.0
Transfer due from separate account.....................       50,186.8       29,015.6
Federal income tax receivable..........................        1,139.4          215.5
Other assets...........................................        4,034.9          109.8
Separate account assets................................      706,668.9      265,188.5
                                                            ----------     ----------
                                                            $826,239.6     $343,993.4
                                                            ==========     ==========

Liabilities:
Policyholders' reserves and funds......................     $ 26,533.5     $ 19,095.9
Policy claims and other benefits.......................        1,074.1        1,507.6
Payable to parent......................................        2,929.9        3,165.2
Accrued insurance expenses and taxes...................        6,905.3        4,693.5
Asset valuation reserve................................          228.8          153.8
Other liabilities......................................        7,235.6        2,200.7
Separate account reserves and liabilities..............      703,670.1      262,833.9
                                                            ----------     ----------
                                                             748,577.3      293,650.6
                                                            ----------     ----------
Shareholder's equity:
Common stock, $200 par value
 25,000 shares authorized
 12,501 shares issued and outstanding..................        2,500.2        2,000.2
Paid-in capital and contributed surplus................       71,736.9       46,736.9
Surplus................................................        3,425.2        1,605.7
                                                            ----------     ----------
                                                              77,662.3       50,342.8
                                                            ----------     ----------
                                                            $826,239.6     $343,993.4
                                                            ==========     ==========
</TABLE>     

                 See notes to statutory financial statements.

                                       16
<PAGE>
 
    MML BAY STATE LIFE INSURANCE COMPANY      

    STATUTORY STATEMENT OF INCOME      

<TABLE>
<CAPTION>
    
                                                                                              Years Ended December 31,
                                                                                        1996           1995            1994
                                                                                        ----           ----            ----
                                                                                                  (In Thousands)
        <S>                                                                          <C>             <C>            <C>
        Income:
        Premium income..........................................................     $441,212.1      $ 92,732.8     $ 54,481.4
        Net investment and other income.........................................        8,430.6         4,305.8        3,531.8
        Expense allowance on reinsurance ceded..................................            0.0           526.5          132.4
                                                                                     ----------      ----------     ----------
                                                                                      449,642.7        97,565.1       58,145.6
                                                                                     ----------      ----------     ----------
        Benefits and expenses:
        Policy benefits and payments............................................       11,035.0         5,691.0        2,939.9
        Addition to policyholders' reserves, funds and separate accounts........      363,526.2        66,974.4       30,422.1
        Operating expenses......................................................       24,032.2        11,222.9       11,960.6
        Commissions.............................................................       28,133.3        15,072.4       10,747.5
        State taxes, licenses and fees..........................................        9,051.1         2,546.8        1,405.1
                                                                                     ----------      ----------     ----------
                                                                                      435,777.8       101,507.5       57,475.2
                                                                                     ----------      ----------     ----------
        Net gain (loss) from operations before federal income taxes.............       13,864.9        (3,942.4)         670.4
        Federal income taxes (benefit)..........................................       11,829.0           632.8         (934.8)
                                                                                    -----------      ----------     ----------
        Net gain (loss ) from operations........................................        2,035.9        (4,575.2)       1,605.2
        Net realized capital loss...............................................          (58.1)          (42.8)         (24.4)
                                                                                    -----------      ----------     ----------
        Net income (loss).......................................................    $   1,977.8      $ (4,618.0)    $  1,580.8
                                                                                    ===========      ==========     ========== 
</TABLE>      

                 See notes to statutory financial statements.

                                       17
<PAGE>
 
    MML BAY STATE LIFE INSURANCE COMPANY      

    STATUTORY STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY      

<TABLE>     
<CAPTION>

                                                                                      Years Ended December 31,
                                                                             1996           1995            1994
                                                                             ----           ----            ----
                                                                                        (In Thousands)
        <S>                                                               <C>             <C>            <C>
        Shareholder's equity, beginning of year........................   $ 50,342.8      $ 55,963.0     $ 33,396.9
                                                                          ----------      ----------     ----------
        Increases (decrease) due to:
          Net income (loss)............................................      1,977.8        (4,618.0)       1,580.8
          Additions to asset valuation reserve.........................        (75.0)          (47.0)         (43.3)
          Change in separate account surplus...........................         35.0           344.2          108.6
          Surplus contribution.........................................     25,500.0             0.0       25,000.0
          Prior year adjustment........................................          0.0        (1,299.4)      (4,101.5)
          Change in accounting for mortgage backed securities..........          0.0             0.0           21.5
          Change in non-admitted assets and other......................       (118.3)            0.0            0.0
                                                                          ----------      ----------     ----------
                                                                            27,319.5        (5,620.2)      22,566.1
                                                                          ----------      ----------     ----------
        Shareholder's equity, end of year..............................   $ 77,662.3      $ 50,342.8     $ 55,963.0
                                                                          ==========      ==========     ==========
</TABLE>     

                 See notes to statutory financial statements.

                                       18
<PAGE>
 
    MML BAY STATE LIFE INSURANCE COMPANY      

    STATUTORY STATEMENT OF CASH FLOWS      

<TABLE>     
<CAPTION>
    
                                                                                         Years Ended December 31,
                                                                                    1996           1995            1994
                                                                                    ----           ----            ----
                                                                                              (In Thousands)
        <S>                                                                       <C>            <C>             <C>
        Operating activities:
        Net income (loss)....................................................     $ 1,977.8      $ (4,618.0)     $ 1,580.8
         Additions to policyholders' reserves, funds,
          and net of transfers to separate accounts..........................       7,004.1         8,610.8        2,064.6
         Net realized capital loss...........................................          58.1            42.8           24.4
         Change in receivable from separate accounts.........................     (21,171.1)       (7,907.6)      (6,456.2)
         Change in receivable (payable) to parent............................        (235.4)       (1,203.0)       5,145.0
         Change in federal taxes receivable (payable)........................        (923.9)       (1,018.7)        (910.3)
         Other changes.......................................................       1,536.8        (2,543.9)      (1,178.9)
                                                                                  ---------      ----------      ---------
         Net cash provided by (used in) operating activities.................     (11,753.6)       (8,637.6)         269.4
                                                                                  ---------      ----------      ---------
        Investing activities:

         Purchases of investments and loans..................................     (35,959.1)      (28,440.1)     (43,275.8)
         Sales or maturities of investments and receipts
         from repayments of loans............................................      28,736.1        36,618.2       18,455.4
                                                                                  ---------      ----------      ---------
         Net cash provided by (used in) investing activities.................      (7,223.0)        8,178.1      (24,820.4)
                                                                                  ---------      ----------      ---------
        Financing activities:
         Capital and Surplus contribution....................................      25,500.0             0.0       25,000.0
                                                                                  ---------      ----------      ---------
         Net cash provided by financing activities...........................      25,500.0             0.0       25,000.0
                                                                                  ---------      ----------      ---------
        Increase (decrease) in cash and short-term investments...............       6,523.4          (459.5)         449.0
        Cash and short-term investments, beginning of year...................         490.5           950.0          501.0
                                                                                  ---------      ----------      ---------
        Cash and short-term investments, end of year.........................     $ 7,013.9      $    490.5      $   950.0
                                                                                  =========      ==========      =========
</TABLE>     

                 See notes to statutory financial statements.

                                       19
<PAGE>
     
Notes To Statutory Financial Statements     
    
1. OPERATIONS     
    
MML Bay State Life Insurance Company ("the Company") is a wholly-owned
subsidiary of Massachusetts Mutual Life Insurance Company ("MassMutual"). The
Company's insurance operation consists primarily of flexible and limited premium
variable whole life insurance and variable annuities distributed through career
agents. On March 1, 1996, the operations of Connecticut Mutual Life Insurance
Company were merged into MassMutual.     
    
2. SUMMARY OF ACCOUNTING PRACTICES     
    
The accompanying statutory financial statements, except as to form, have been
prepared in conformity with the practices of the National Association of
Insurance Commissioners and the accounting practices prescribed or permitted by
the State of Missouri ("statutory accounting practices"), which practices were
also considered to be in conformity with generally accepted accounting
principles ("GAAP"). In 1993, the Financial Accounting Standards Board ("FASB")
issued interpretations No. 40 ("Fin. 40"), "Applicability of Generally Accepted
Accounting Principles to Mutual Life Insurance and Other Enterprises", which
clarified that mutual life insurance companies issuing financial statements
described as prepared in conformity with GAAP after 1995 are required to apply
all applicable GAAP pronouncements in preparing those financial statements. In
January 1995, the FASB issued Statement No. 120 ("SFAS 120"), Accounting and
Reporting by Mutual Life Insurance Enterprises and by Insurance Enterprises for
Certain Long-Duration Participating Contracts," which among other things,
extended the applicability of certain FASB statements to mutual life insurance
companies and deferred the effective date of Fin. 40 to financial statements
issued or reissued after 1996. As required by generally accepted auditing
standards, the opinion expressed by our independent accountants on the 1995 and
1994 financial statements is different from that expressed in their previous
report.     
    
The accompanying statutory financial statements are different in some respects
from GAAP financial statements. The more significant differences are as follows:
(a) acquisition costs, such as commissions and other costs in connection with
acquiring new business, are charged to current operations as incurred, whereas
under GAAP these expenses would be capitalized and recognized over the life of
the policies; (b) policy reserves are based upon statutory mortality and
interest requirements without consideration of withdrawals, whereas GAAP
reserves would be based upon reasonably conservative estimates of mortality,
morbidity, interest and withdrawals; (c) bonds are generally carried at
amortized cost whereas GAAP would value bonds at fair value and (d) deferred
income taxes are not provided for book-tax timing differences whereas GAAP would
record deferred income taxes.     
    
The preparation of statutory financial statements requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities, as well as disclosures of contingent assets and liabilities, at the
date of the statutory financial statements. Management must also make estimates
and assumptions that affect the amounts of revenues and expenses during the
reporting period. Future events, including changes in the levels of mortality,
morbidity, interest rates and asset valuations, could cause actual results to
differ from the estimates used in the statutory financial statements.     
    
The following is a description of the Company's current principal accounting
policies and practices.     
    
a. Investments     
    
Bonds are valued in accordance with rules established by the National
Association of Insurance Commissioners. Generally, bonds are valued at amortized
cost.     
    
As promulgated by the National Association of Insurance Commissioners, the
Company adopted the retrospective method of accounting for amortization of
premium and discount on mortgage backed securities as of December 31, 1994. This
method considers prepayment assumptions for mortgage backed securities, which
were obtained from a prepayment model, that factors in mortgage type, seasoning,
coupon, current interest rate and the economic environment. The effect of this
change, $21.5 thousand, was recorded as of December 31, 1994 as an increase to
shareholders' equity on the Statutory Statement of Financial Position and had no
material effect for 1996 and 1995 net income. Through December 31, 1994, premium
and discount on bonds were amortized into investment income over the stated
lives of the securities.     
    
Policy loans are carried at the outstanding loan balance less amounts unsecured
by the cash surrender value of the policy.     
    
Short-term investments are stated at amortized cost, which approximates fair
value.     

                                       20
<PAGE>
     
Notes To Statutory Financial Statements (Continued)     
    
In compliance with regulatory requirements, the Company maintains an Asset
Valuation Reserve and an Interest Maintenance Reserve. The Asset Valuation
Reserve and other investment reserves as prescribed by the regulatory
authorities, stabilize the shareholders' equity against declines in the value of
bonds. The Interest Maintenance Reserve captures after-tax realized capital
gains and losses which result from changes in the overall level of interest
rates for all types of fixed income investments and amortizes these capital
gains and losses into income using the grouped method over the remaining life of
the investment sold or over the remaining life of the underlying asset. Net
realized after tax capital losses of $33.7 thousand in 1996 and net realized
after tax capital gains of $250.2 thousand in 1995 and net realized after tax
capital losses of $7.0 thousand in 1994 were charged to the Interest Maintenance
Reserve. Amortization of the Interest Maintenance Reserve into net investment
income amounted to $85.8 thousand in 1996, $42.1 thousand in 1995 and $86.9
thousand in 1994. The Interest Maintenance Reserve is included in other
liabilities on the statutory Statement of Financial Position.     
    
Realized capital gains and losses, less taxes, not includable in the Interest
Maintenance Reserve, are recognized in net income. Realized capital gains and
losses are determined using the specific identification method. Unrealized
capital gains and losses are included in shareholders' equity.     
    
b. Separate Accounts     
    
Separate account assets and liabilities represent segregated funds administered
and invested by the Company for the benefit of variable life insurance
policyholders. Assets, consisting of holdings in an open-end series investment
fund affiliated with MassMutual, bonds, common stocks, and short-term
investments, are reported at fair value. Transfer due from separate account
represents the separate account assets in excess of statutory benefit reserves.
Premiums, benefits and expenses of the separate accounts are reported on the
Statutory Statement of Income. The Company receives compensation for providing
administrative services to the separate account and for assuming mortality and
expense risks in connection with the policies. The Company had $2,998.8 thousand
and $2,354.6 thousand of its assets invested in the separate account as of
December 31, 1996 and 1995, respectively.     
    
The net transfers to separate accounts of $356,088.6 thousand, $59,792.6
thousand and $28,141.7 thousand in 1996, 1995 and 1994, respectively, are
included in addition to policyholders' reserves, funds and separate 
accounts.     
    
c. Policyholders' Reserves     
    
Policyholders' reserves for life contracts were developed using accepted
actuarial methods computed principally on the net level premium method and the
Commissioners' Reserve Valuation Method using the 1958 and 1980 Commissioners'
Standard Ordinary mortality tables with assumed interest rates ranging from 3.5
to 5.5 percent. Reserves for individual annuities are based on accepted
actuarial methods, principally at interest rates ranging from 5.5 to 6.0
percent.     
    
During 1994, actuarial guidelines requiring additional reserves for immediate
payment of claims became effective. While the Company's aggregate reserves were
sufficient, the reserves for certain products were not recorded. The effect of
correctly recording these reserves was $1,299.4 thousand at December 31, 1994
and was recorded as an adjustment to shareholders' equity during 1995.     
    
d. Premium and Related Expense Recognition     
    
Premium revenue is recognized annually on the anniversary date of the policy.
Commissions and other costs related to issuance of new policies, maintenance and
settlement costs, are charged to current operations.     
    
e. Cash and Short-Term Investments     
    
For purposes of the Statutory Statement of Cash Flows, the Company considers all
highly liquid short-term investments purchased with a maturity of twelve months
or less to be cash and short-term investments.     
    
3 STOCKHOLDER'S EQUITY     
    
The Board of Directors of MassMutual has authorized the contribution of funds to
the Company sufficient to meet the capital requirements of all states in which
the Company is licensed to do business. Substantially all of the statutory
stockholder's equity is subject to dividend restrictions relating to various
state regulations which limit the payment of dividends without prior approval.
Under these regulations, $3,425.2 thousand of stockholder's equity is available
for distribution to shareholders in 1997 without prior regulatory approval.     

                                       21
<PAGE>
     
Notes To Statutory Financial Statements (Continued)     
    
4. RELATED PARTY TRANSACTIONS     
    
Investment and administrative services are provided to the Company pursuant to a
management services agreement with MassMutual. Service fees are accrued based
upon estimated costs and are billed the following period, when actual costs are
available. Fees incurred under the terms of this agreement were $16,429.2
thousand, $6,588.1 thousand and $7,762.9 thousand in 1996, 1995 and 1994,
respectively.     
    
The Company had reinsurance agreements with MassMutual in which MassMutual
assumed specific plans of insurance on a coinsurance basis and on a yearly
renewal term basis. The coinsurance agreement was terminated in 1995. A
termination fee of $6,200.0 thousand was recorded as an expense and paid to
MassMutual for the rights to retain future fees and charges on the reinsurance
business. While the agreement was in effect, the Company ceded premiums
amounting to $29,597.0 thousand and $26,115.1 thousand in 1995 and 1994,
respectively. Additionally, the Company ceded administrative and insurance
charges of $4,310.3 thousand in 1995 and $4,208.3 thousand in 1994 for policies
issued in those years. The Company received $4,836.8 thousand and $8,434.7
thousand and 1995 and 1994, respectively, as commissions and an expense
allowance. Reserves on all business ceded amounted to $8,027.9 thousand in 1995,
immediately preceding the termination, which reduced policyholders' reserves and
funds. The Company's separate accounts retained the assets applicable to
variable life reserves of the policies reinsured under the agreement with
MassMutual. Premium income and the expense allowance on reinsurance ceded differ
from annual statement presentation.     
    
A provision in the Company's coinsurance agreement with MassMutual required
surrender charge offsets to be included in the ceding provisions of the
reinsurance contract with MassMutual. This surrender charge offset, inherent in
the reserve calculations of the separate account liabilities, is considered
funds which would be due to the general account of MassMutual if the life
policies were surrendered. During 1993, this provision was incorrectly excluded
from amounts recorded for the contract. The effect of correctly recording this
provision was $4,101.5 thousand at December 31, 1993 and was recorded as an
adjustment to shareholders' equity during 1994. The effects of this adjustment
in 1994 were included in the expense allowance on reinsurance ceded and all
related tax benefits were recorded in 1995 and 1994 on the Statutory Statement
of Income in accordance with the accounting practices of the National
Association of Insurance Commissioners.     
    
During 1996 and 1994, MassMutual contributed additional paid in capital of
$25,000.0 thousand cash to the Company.     
    
5. FEDERAL INCOME TAXES     
    
The provision for federal income taxes is based upon the Company's best estimate
of its tax liability. No deferred tax effect is recognized for temporary
differences that may exist between financial reporting and taxable income.
Accordingly, the federal tax provision, using the most current information
available, and adjusting for miscellaneous temporary differences, primarily
reserves and acquisition costs, resulted in an effective tax rate which is other
than the statutory tax rate.     
    
The Internal Revenue Service is currently examining the Company's income tax
returns through the year 1992. Federal income tax returns for the years 1995,
1994 and 1993 are open to examination by the Internal Revenue Service. The
Company believes any adjustments resulting from such examinations will not
materially affect its statutory financial statements.     
    
The Company plans to file its 1996 federal income tax return on a consolidated
basis with MassMutual and MassMutual's other life and non-life affiliates. The
Company and its life and non-life affiliates are subject to a written tax
allocation agreement which allocates tax liability in a manner permitted under
Treasury regulations. Generally, the agreement provides that loss members shall
be compensated for the use of their losses and credits by other members.     
    
The Company made federal tax payments of $12,811.7 thousand and $1,892.0
thousand in 1996 and 1995, respectively. No federal tax payments were made
during 1994.     
    
6. INVESTMENTS     
    
The Company maintains a diversified investment portfolio. Investment policies
limit concentration in any asset class, geographic region, industry group,
economic characteristic, investment quality or individual investment.     

                                       22
<PAGE>
     
Notes To Statutory Financial Statements (Continued)     
    
a. Bonds     
    
The carrying value and estimated fair value of bonds are as follows:     

<TABLE>     
<CAPTION> 
                                                                                  December 31, 1996  
                                                                             -------------------------
                                                                                Gross          Gross         Estimated
                                                               Carrying      Unrealized     Unrealized         Fair
                                                                 Value          Gains         Losses           Value 
                                                               --------      ----------     ----------       ---------
                                                                                   (In Thousands)
<S>                                                           <C>             <C>            <C>             <C> 
U.S. Treasury Securities and Obligations of U.S.
 Government Corporations and Agencies                         $ 7,767.8       $    79.5      $    41.1      $ 7,806.2 
Mortgage-backed securities                                      8,265.9            42.1           64.6        8,243.4
Industrial securities                                          28,895.9           293.6          146.1       29,043.4
                                                              ---------       ---------      ---------      ---------  
   TOTAL                                                      $44,929.6       $   415.2      $   251.8      $45,093.0
                                                              =========       =========      =========      =========
</TABLE>      
<TABLE>     
<CAPTION> 
                                                                                  December 31, 1995  
                                                                             -------------------------
                                                                                Gross          Gross         Estimated
                                                               Carrying      Unrealized     Unrealized         Fair
                                                                 Value          Gains         Losses           Value 
                                                               --------      ----------     ----------       ---------
                                                                                   (In Thousands)
<S>                                                          <C>             <C>            <C>             <C> 
U.S. Treasury Securities and Obligations of U.S.
 Government Corporations and Agencies                         $ 7,929.3       $   107.8      $     1.0      $ 8,036.1
Mortgage-backed securities                                     11,979.4           114.9           35.9       12,058.4
Industrial securities                                          21,351.9           684.2            1.7       22,034.4
                                                              ---------       ---------      ---------      ---------
   TOTAL                                                      $41,260.6       $   906.9      $    38.6      $42,128.9
                                                              =========       =========      =========      =========
</TABLE>      
    
The carrying value and estimated fair value of bonds at December 31, 1996 by
contractual maturity are shown below. Expected maturities will differ from
contractual maturities because borrowers may have the right to call or prepay
obligations with or without prepayment penalties.     

<TABLE>     
<CAPTION> 
                                                                                           Estimated
                                                                            Carrying         Fair
                                                                              Value          Value 
                                                                            --------       ---------
                                                                                 (In Thousands)
        <S>                                                                 <C>            <C> 
        Due in one year or less                                             $ 6,383.8      $ 6,423.7
        Due after one year through five years                                13,043.8       13,203.9
        Due after five years through ten years                               12,929.9       12,865.2
        Due after ten years                                                   1,510.1        1,503.1
                                                                            ---------      ---------
                                                                             33,867.6       33,995.9
                                                                        
        Mortgage-backed securities, including securities guaranteed     
         by the U.S. Government                                              11,062.0       11,097.1
                                                                            ---------      ---------
           TOTAL                                                            $44,929.6      $45,093.0
                                                                            =========      =========
</TABLE>      
    
Proceeds from sales and maturities of investments in bonds were $28,736.1
thousand during 1996, $36,584.5 thousand during 1995 and $17,742.4 thousand
during 1994. Gross capital gains of $33.2 thousand in 1996, $535.0 thousand in
1995 and $44.5 thousand in 1994 and gross capital losses of $65.2 thousand in
1996, $87.0 thousand in 1995 and $52.3 thousand in 1994 were realized on those
sales, a portion of which were included in the Interest Maintenance Reserve. The
estimated fair value of non-publicly traded bonds is determined by the Company
using a pricing matrix.     
    
b. Other     
    
It is not practicable to determine the fair value of policy loans which do not
have a stated maturity.     

                                       23
<PAGE>
     
Notes To Statutory Financial Statements (Continued)     
    
7. LIQUIDITY     
    
The withdrawal characteristics of the policyholders' reserves and funds,
including separate accounts, and the invested assets which support them at
December 31, 1996 are illustrated below:     

<TABLE>     
                                                                                                   (In Thousands)
        <S>                                                                                  <C>            <C> 
        Total policyholders' reserves and funds and separate account liabilities             $730,203.6
        Not subject to discretionary withdrawal                                                  (143.3)
        Policy loans                                                                           (9,988.3)
                                                                                             ---------- 
          Subject to discretionary withdrawal                                                               $720,072.0
                                                                                                            ==========
        Total invested assets, including separate investment accounts                        $768,600.7
        Policy loans and other invested assets                                                 (9,988.3)
                                                                                             ---------- 
          Readily marketable investments                                                                    $758,612.4
                                                                                                            ==========
</TABLE>      
    
8. BUSINESS RISKS AND CONTINGENCIES     
    
Approximately 52% of the Company's premium revenue is derived from two
customers.     
    
The Company is subject to insurance guaranty fund laws in the states in which it
does business. These laws assess insurance companies amounts to be used to pay
benefits to policyholders and claimants of insolvent insurance companies. Many
states allow these assessments to be credited against future premiums. The
Company believes such assessments in excess of amounts accrued will not
materially affect its financial position, results of operations or liquidity. In
1996, the Company elected not to admit $83.3 thousand of guaranty fund premium
tax offset receivables relating to prior assessments.     
    
The Company is involved in litigation arising out of the normal course of its
business. Management intends to defend these actions vigorously. While the
outcome of litigation cannot be foreseen with certainty, it is the opinion of
management, after consultation with legal counsel, that the ultimate resolution
of these matters will not materially affect its financial position, results of
operations or liquidity.     
    
9. AFFILIATED COMPANIES     
    
The relationship of the Company, its parent and affiliated companies as of
December 31, 1996 is illustrated below. Subsidiaries are wholly-owned by the
parent, except as noted.     
    
Parent     
- ------
    
Massachusetts Mutual Life Insurance Company     
    
      Subsidiaries of Massachusetts Mutual Life Insurance Company
      -----------------------------------------------------------
      C.M. Assurance Company
      C.M. Benefit Insurance Company
      C.M. Life Insurance Company
      MassMutual Holding Company
      MassMutual Holding Company Two, Inc. (Sold in March 1996)
      MassMutual of Ireland, Limited
      MML Bay State Life Insurance Company
      MML Distributors, LLC     
    
           Subsidiaries of MassMutual Holding Company
           ------------------------------------------
           GR Phelps, Inc.
           MassMutual Holding Trust I 
           MassMutual Holding Trust II 
           MassMutual Holding MSC, Inc. 
           MassMutual International, Inc.
           MassMutual Reinsurance Bermuda (Sold  in December 1996)
           MML Investors Services, Inc.
           State House One (Liquidated in December 1996)     

                                       24
<PAGE>
     
Notes To Statutory Financial Statements (Continued)     
    
           Subsidiaries of MassMutual Holding Trust I
           ------------------------------------------
           Antares Leveraged Capital Corporation
           Charter Oak Capital Management, Inc.
           Cornerstone Real Estate Advisors, Inc.
           DLB Acquisition Corporation
           Oppenheimer Acquisition Corporation - 86.15%     
    
           Subsidiaries of MassMutual Holding Trust II
           -------------------------------------------
           CM Advantage, Inc.
           CM International, Inc.
           CM Property Management, Inc.
           High Yield Management, Inc.
           MMHC Investments, Inc.
           MML Realty Management
           Urban Properties, Inc.
           Westheimer 335 Suites, Inc.     
    
           Subsidiaries of MassMutual International
           ----------------------------------------
           MassLife Seguros de Vida (Argentina) S. A.
           MassMutual International (Bermuda) Ltd.
           Mass Seguros de Vida (Chile) S. A.
           MassMutual International (Luxemburg) S. A.     
    
           MassMutual Holding MSC, Incorporated
           ------------------------------------
           MassMutual/Carlson CBO N. V. - 50%
           MassMutual Corporate Value Limited - 46%     
    
           Affiliates of Massachusetts Mutual Life Insurance Company
           ---------------------------------------------------------
           MML Series Investment Fund
           MassMutual Institutional Funds
           Oppenheimer Value Stock Fund     

                                       25
<PAGE>
 
PART II.  INFORMATION NOT REQUIRED IN A PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution
         -------------------------------------------   

      Not applicable.

Item 14. Indemnification of Directors and Officers
         -----------------------------------------

MML Bay State directors and officers are indemnified under its by-laws. MML Bay
State indemnifies each person who was or is a party to any threatened, pending
or completed action, suit or to any liability to any entity which is registered
as an investment company under the Investment Company Act of 1940 or to the
security holders thereof provided that:

(a) Such person acted in good faith and in a manner he reasonably believed to be
in or not opposed to the best interests of the corporation;
    
    (b)  With respect to any criminal action or proceeding, such person had no
    reasonable cause to believe their conduct was unlawful;     

     (c) Unless ordered by a court, indemnification shall be made only as
     authorized in the specific case upon a determination that indemnification
     of the director, officer, employee or agent is proper in the circumstances
     set forth in subparagraphs (a) and (b) above, such determination to be made
     (i) by the Board of Directors of the MML Bay State by a majority vote of a
     quorum consisting of Directors who were not parties to such action, suit or
     proceeding, or (ii) if such quorum is not obtainable, or, even if
     obtainable a quorum of disinterested Directors so directs, by independent
     legal counsel in a written opinion, or (iii) by the stockholders of the
     corporation.

     Insofar as indemnification for liabilities arising under the Securities Act
     of 1933 may be permitted to directors, officers and controlling persons of
     MML Bay State pursuant to the foregoing provisions, or otherwise, MML Bay
     State has been advised that in the opinion of the Securities and Exchange
     Commission such indemnification is against public policy as expressed in
     the Securities Act of 1933, and is, therefore, unenforceable. In the event
     that a claim for indemnification against such liabilities (other than the
     payment by MML Bay State of expenses incurred or paid by a director,
     officer or controlling person of MML Bay State in the successful defense of
     any action, suit or proceeding) is asserted by such director, officer or
     controlling person in connection with the securities being registered, MML
     Bay State will, unless in the opinion of its counsel the matter has been
     settled by controlling precedent, submit to a court of appropriate
     jurisdiction the question whether such indemnification by it is against
     public policy as expressed in the Securities Act of 1933 and will be
     governed by the final adjudication of such issues.

Item 15. Recent Sales of Unregistered Securities
         ---------------------------------------
    
     MML Bay State offers two unregistered privately placed variable universal
     life insurance products. These products are offered by MML Bay State
     Variable Life Separate Accounts II, III, IV and V respectively. The
     products offered by these Separate Accounts are used either as a means of
     funding long-term corporate obligations such as retiree health care
     obligations or are sold to individuals and families with significant
     resources for wealth accumulation and estate planning purposes.     
<PAGE>
 
Item 16. Exhibits and Financial Statement Schedules
         ------------------------------------------

<TABLE>     
<CAPTION> 

Exhibit Number       Description ........................................ Method of Filing
- --------------       -----------                                          ----------------
<S>                  <C>                                                  <C> 

     (1)(a)          Underwriting Agreements with........................
                     MML Investors Services, Inc. .......................       **
                                                                           
     (1)(b)          Form of Underwriting Agreement with                   
                                                                           
                     MML Distributors, LLC...............................       Filed herewith
                                                                           
     (3)(i)          MML Bay State Articles of                             
                                                                           
                     Incorporation.......................................       *
                                                                           
                                                                           
     (3)(ii)         MML Bay State Bylaws................................       *
                                                                           
                                                                           
     4               Individual Annuity Contract.........................       *
                                                                           
     5               Opinion re legality.................................       Filed herewith
                                                                           
                                                                           
                                                                           
     23              Consent of                                            
                                                                           
                     Coopers & Lybrand L.L.P,............................  
                                                                           
                     independent accountants.............................       Filed herewith
                                                                           
                     Financial Statement                                   
                                                                           
                     Schedules...........................................       Filed herewith
                                                                           
     24              Powers of Attorney..................................       Filed Herewith
                                                                           
     27              Financial Data Schedule.............................       Filed Herewith
</TABLE>      
    
*Incorporated by reference pursuant to Rule 411 of the Securities Act of 1933
from the Registrant's Registration Statement No. 33-79750 filed on June 6, 1994.
**Incorporated by reference pursuant to Rule 411 of the Securities Act of 1933
from the Registrant's Registration No. 33-79750 filed and effective May 1, 
1996.     

Item 17. Undertakings
         ------------  

         (a) The undersigned registrant hereby undertakes:

               (1) To file, during any period in which offers or sales are
               being made, a post-effective amendment to this registration
               statement:

                     (i.) To include any prospectus required by section 10(a)(3)
                     of the Securities Act of 1933;

                     (ii.) To reflect in the prospectus any facts or events
                     arising after the effective date of the registration
                     statement (or the most recent post-effective amendment
                     thereof) which, 

                                       4
<PAGE>
 
                     individually or in the aggregate, represent a fundamental
                     change in the information set forth in the registration
                     statement;

                     (iii.) To include any material information with respect to
                     the plan of distribution not previously disclosed in the
                     registration statement or any material change to such
                     information in the registration statement, including (but
                     not limited to) any addition or deletion of a managing
                     underwriter;

           (2)   That, for the purpose of determining any liability under
                 the Securities Act of 1933, each such post-effective
                 amendment shall be deemed to be a new registration
                 statement relating to the securities offered therein, and
                 the offering of such securities at that time shall be
                 deemed to be the initial bona fide offering thereof.

           (3)   To remove from registration by means of a post-effective
                 amendment any of the securities being registered which
                 remain unsold at the termination of the offering.



                                       5
<PAGE>
 
                                  SIGNATURES
    
Pursuant to the requirements of the Securities Act of 1933, the Registrant has
caused this Post-Effective Amendment No. 3 to Registration Statement No. 33-
79750 to be signed on its behalf by the undersigned thereunto duly authorized,
all in the city of Springfield and the Commonwealth of Massachusetts, on the 3rd
day of April, 1997.     
                   
              MML BAY STATE LIFE INSURANCE COMPANY     
                  
              By: /s/ Lawrence V. Burkett, Jr.*
                 ------------------------------------------------
                 Lawrence V. Burkett, Jr., President and Chief Executive Officer
                 MML Bay State Life Insurance Company     
    
/s/ Richard M. Howe    On April 3, 1997, as Attorney-in-Fact pursuant to
- ---------------------  powers of attorney filed herewith. 
*Richard M. Howe     
    
           As required by the Securities Act of 1933, this Post-Effective
Amendment No. 3 to Registration Statement No. 33-79750 has been signed by the
following persons in the capacities and on the duties indicated.     

<TABLE>     
<CAPTION> 

     Signature                                    Title                                    Date
     ---------                                    -----                                    ----
<S>                                    <C>                                            <C>   
/s/ Lawrence V. Burkett, Jr.*          President, Chief Executive                     April 3, 1997
- -------------------------------        and Director
Lawrence V. Burkett, Jr                

/s/ Ann Iseley*                        Treasurer (Principal Financial                 April 3, 1997
- -------------------------------        Officer) 
Ann Iseley                             

/s/ John Miller, Jr.*                  Second Vice President and Comptroller          April 3, 1997
- -------------------------------        (Principal Accounting Officer) 
John Miller, Jr                        

/s/ Paul D. Adornato*                  Director                                       April 3, 1997
- ------------------------------- 
Paul D. Adornato

/s/ John B. Davies*                    Director                                       April 3, 1997
- ------------------------------- 
John B. Davies

/s/ Anne Melissa Dowling*              Director                                       April 3, 1997
- -------------------------------  
Anne Melissa Dowling

</TABLE>     


                                       6
<PAGE>
 
<TABLE>     

<S>                                <C>               <C>  
/s/ Daniel F. Fitzgerald*          Director          April 3, 1997
- -------------------------------                      
Daniel F. Fitzgerald

/s/ Maureen R. Ford*               Director          April 3, 1997
- -------------------------------  
Maureen R. Ford

/s/ Isadore Jermyn*                Director          April 3, 1997
- -------------------------------  
Isadore Jermyn

/s/ Stuart H. Reese*               Director          April 3, 1997
- -------------------------------  
Stuart H. Reese

/s/ Richard M. Howe             On April 3, 1997, as Attorney-in-Fact 
- ------------------------------- pursuant to powers of attorney filed herewith.
*Richard M. Howe                  

</TABLE>      


                                       7

<PAGE>
               
                                EXHIBIT (1)(b)
           Form of Underwriting Agreement with MML Distributors, LLC     








                                       8
<PAGE>
                                     
                                UNDERWRITING AND     
                                   
                               SERVICING AGREEMENT     
    
This UNDERWRITING AND SERVICING AGREEMENT is made this 1st day of May, 1996, by
and between MML Distributors, LLC ("MML DISTRIBUTORS") and Massachusetts Mutual
Life Insurance Company ("MassMutual"), on its own behalf and on behalf of
_______________ Separate Account (the "Separate Account"), a separate account of
MassMutual, as follows:     
    
WHEREAS, the Separate Account was established on _____________ pursuant to
authority of the Board of Directors of MassMutual in order to set aside and
invest assets attributable to certain variable annuity contracts (the
"Contracts") issued by MassMutual; and     
    
WHEREAS, MassMutual has registered the Separate Account under the Investment
Company Act of 1940, as amended, (the "1940 Act") and has registered the
Contracts under the Securities Act of 1933, as amended, (the "1933 Act"); 
and     
    
WHEREAS, MassMutual will continue the effectiveness of the registrations of the
Separate Account under the 1940 Act and the Contracts under the 1933 Act; 
and     
    
WHEREAS, MassMutual intends for the Contracts to be sold by agents and brokers
who are required to be registered representatives of a broker-dealer that is
registered with the Securities and Exchange Commission (the "SEC") under the
Securities Exchange Act of 1934 ("1934 Act") and a member of the National
Association of Securities Dealers, Inc. (the "NASD"); and     
    
WHEREAS, MassMutual desires to engage MML DISTRIBUTORS, a broker-dealer
registered with the SEC under the 1934 Act and a member of the NASD, to act as
the principal underwriter ("Underwriter") of the Contracts, and to otherwise
perform certain duties and functions that are necessary and proper for the
distribution of the Contracts as required under applicable federal and state
securities laws and NASD regulations, and MML DISTRIBUTORS desires to act as
Underwriter for the sale of the Contracts and to assume such responsibilities;
     


                                       9
<PAGE>
     
NOW, THEREFORE, the parties hereto agree as follows:     
    
1.     Underwriter. MassMutual hereby appoints MML DISTRIBUTORS as, and MML
       DISTRIBUTORS agrees to serve as, Underwriter of the Contracts during
       the term of this Agreement for purposes of federal and state
       securities laws. MassMutual reserves the right, however, to refuse at
       any time or times to sell any Contracts hereunder for any reason, and
       MassMutual maintains ultimate responsibility for the sales of the
       Contracts.     
           
       MML DISTRIBUTORS shall use reasonable efforts to sell the Contracts
       but does not agree hereby to sell any specific number of Contracts
       and shall be free to act as underwriter of other securities. MML
       DISTRIBUTORS agrees to offer the Contracts for sale in accordance
       with the prospectus then in effect for the Contracts.     
    
2.     Services. MML DISTRIBUTORS agrees, on behalf of MassMutual and the
       Separate Account, and in its capacity as Underwriter, to undertake at
       its own expense except as otherwise provided herein, to provide
       certain sales, administrative and supervisory services relative to
       the Contracts as described below, and otherwise to perform all duties
       that are necessary and proper for the distribution of the Contracts
       as required under applicable federal and state securities laws and
       NASD regulations.     
    
3.     Selling Group. MML DISTRIBUTORS may enter into sales agreements for
       the sale of the Contracts with independent broker-dealer firms
       ("Independent Brokers") whose registered representatives have been or
       shall be licensed and appointed as life insurance agents of
       MassMutual. All such agreements shall be in a form agreed to by
       MassMutual. All such agreements shall provide that the Independent
       Brokers must assume full responsibility for continued compliance by
       itself and its associated persons with the NASD Rules of Fair
       Practice (the "Rules") and all applicable federal and state
       securities and insurance laws. All associated persons of such
       Independent Brokers soliciting applications for the Contracts shall
       be duly and appropriately licensed and appointed for the sale of the
       Contracts under the Rules and applicable federal and state securities
       and insurance laws.     
    
4.     Compliance and Supervision. All persons who are engaged directly or
       indirectly in the operations of MML DISTRIBUTORS and MassMutual in
       connection with the offer or sale of the Contracts shall be
       considered a "person associated" with MML DISTRIBUTORS as defined in
       Section 3(a)(18) of the 1934 Act. MML DISTRIBUTORS shall have full
       responsibility for the securities activities of each such person as
       contemplated by Section 15 of the 1934 Act.     
           
       MML DISTRIBUTORS shall be fully responsible for carrying out all
       compliance, supervisory and other obligations hereunder with respect
       to the activities of its registered representatives as required by
       the Rules and applicable federal and state securities laws. Without
       limiting the generality of the foregoing, MML DISTRIBUTORS agrees
       that it shall be fully responsible for:     
             
       (a)       ensuring that no representative of MML DISTRIBUTORS shall
                 offer or sell the Contracts until such person is
                 appropriately licensed, registered, or otherwise qualified
                 to offer and sell such Contracts under the federal
                 securities laws and any applicable securities laws of each
                 state or other jurisdiction in which such Contracts may be
                 lawfully sold, in which MassMutual is licensed to sell the
                 Contracts, and in which such person shall offer or sell the
                 Contracts; and     
           
       (b)       training and supervising MassMutual's agents and brokers
                 who are also registered representatives of MML DISTRIBUTORS
                 for purposes of complying on a continuous basis with the
                 Rules and with federal and state securities laws applicable
                 in connection with the offering and sale of the Contracts.
                 In this connection, MML DISTRIBUTORS shall:     


                                      10
<PAGE>
                      
                 (i)      jointly conduct with MassMutual such training
                          (including the preparation and utilization of
                          training materials) as in the opinion of MML
                          DISTRIBUTORS and MassMutual is necessary to
                          accomplish the purposes of this Agreement;     
                                              
                 (ii)     establish and implement reasonable written procedures
                          for supervision of sales practices of registered
                          representatives of MML DISTRIBUTORS who sell the
                          Contracts;     
                                              
                 (iii)    provide a sufficient number of registered principals
                          and an adequately staffed compliance department to
                          carry out the responsibilities as set forth 
                          herein;     
                                              
                 (iv)     take reasonable steps to ensure that
                          MassMutual agents and brokers who are also
                          registered representatives of MML DISTRIBUTORS
                          recommend the purchase of the Contracts only
                          upon reasonable grounds to believe that the
                          purchase of the Contracts is suitable for such
                          applicant; and     
                                              
                 (v)      impose disciplinary measures on agents of MassMutual
                          who are also registered representatives of MML
                          DISTRIBUTORS as required.     
                      
                 The parties hereto recognize that any registered
                 representative of MML DISTRIBUTORS or Independent Broker
                 selling the Contracts as contemplated by this Agreement
                 shall also be acting as an insurance agent of MassMutual or
                 as an insurance broker, and that the rights of MML
                 DISTRIBUTORS and Independent Broker to supervise such
                 persons shall be limited to the extent specifically
                 described herein or required under applicable federal or
                 state securities laws or NASD regulations.     
    
5.     Registration and Qualification of Contracts. MassMutual has prepared or
       caused to be prepared a registration statement describing the Contracts,
       together with exhibits thereto (hereinafter referred to as the
       "Registration Statement"). The Registration Statement includes a
       prospectus (the "Prospectus") for the Contracts.     
           
       MassMutual agrees to execute such papers and to do such acts and
       things as shall from time-to-time be reasonably requested by MML
       DISTRIBUTORS for the purpose of qualifying and maintaining
       qualification of the Contracts for sale under applicable state law
       and for maintaining the registration of the Separate Account and
       interests therein under the 1933 Act and the 1940 Act, to the end
       that there will be available for sale from time-to-time such amounts
       of the Contracts as MML DISTRIBUTORS may reasonably request.
       MassMutual shall advise MML DISTRIBUTORS promptly of any action of
       the SEC or any authorities of any state or territory, of which it is
       aware, affecting registration or qualification of the Separate
       Account, or rights to offer the Contracts for sale.     
           
       If any event shall occur as a result of which it is necessary to
       amend or supplement the Registration Statement in order to make the
       statements therein, in light of the circumstances under which they
       were or are made, true, complete or not misleading, MassMutual will
       forthwith prepare and furnish to MML DISTRIBUTORS, without charge,
       amendments or supplements to the Registration Statement sufficient to
       make the statements made in the Registration Statement as so amended
       or supplemented true, complete and not misleading in light of the
       circumstances under which they were made.     
    
6.     Representations of MassMutual. MassMutual represents and warrants to MML
       DISTRIBUTORS and to the Independent Brokers as follows:

       (a)    MassMutual is an insurance company duly organized under the laws
              of the Commonwealth of Massachusetts and is in good standing and
              is authorized to conduct business under the laws of each state in
              which the Contracts are sold, that the Separate Account was
              legally and validly     

                                      11
<PAGE>
                   
              established as a segregated asset account under the Insurance Code
              of Massachusetts, and that the Separate Account has been properly
              registered as a unit investment trust in accordance with the
              provisions of the 1940 Act to serve as a segregated investment
              account for the Contracts.      
    
        (b)   All persons that will be engaging in the offer or sale of the
              Contracts will be authorized insurance agents of MassMutual.     
    
        (c)   The Registration Statement does not and will not contain any
              misstatements of a material fact or omit to state any material
              fact required to be stated therein or necessary to make the
              statements therein, in light of the circumstances under which they
              were or are made, not materially misleading.      
    
        (d)   MassMutual shall make available to MML DISTRIBUTORS copies of all
              financial statements that MML DISTRIBUTORS reasonably requests for
              use in connection with the offer and sale of the Contracts.      
    
        (e)   No federal or state agency or bureau has issued an order
              preventing or suspending the offer of the Contracts or the use of
              the Registration Statement, or of any part thereof, with respect
              to the sale of the Contracts.      
    
        (f)   The offer and sale of the Contracts is not subject to
              registration, or if necessary, is registered, under the Blue Sky
              laws of the states in which the Contracts will be offered and
              sold.      
    
        (g)   The Contracts are qualified for offer and sale under the
              applicable state insurance laws in those states in which the
              Contracts shall be offered for sale. In each state where such
              qualification is effected, MassMutual shall file and make such
              statements or reports as are or may be required by the laws of
              such state.      
    
        (h)   This Agreement has been duly authorized, executed and delivered by
              MassMutual and constitutes the valid and legally binding
              obligation of MassMutual. Neither the execution and delivery of
              this Agreement by MassMutual nor the consummation of the
              transactions contemplated herein will result in a breach or
              violation of any provision of the state insurance laws applicable
              to MassMutual, any judicial or administrative orders in which it
              is named or any material agreement or instrument to which it is a
              party or by which it is bound.      
    
7.      Representations of MML DISTRIBUTORS. MML DISTRIBUTORS represents and
        warrants to MassMutual as follows:      
    
        (a)   MML DISTRIBUTORS is duly registered as a broker-dealer under the
              1934 Act and is a member in good standing of the NASD and, to the
              extent necessary to perform the activities contemplated hereunder,
              is duly registered, or otherwise qualified, under the applicable
              securities laws of every state or other jurisdiction in which the
              Contracts are available for sale.      
    
        (b)   This Agreement has been duly authorized, executed and delivered by
              MML DISTRIBUTORS and constitutes the valid and legally binding
              obligation of MML DISTRIBUTORS. Neither the execution and delivery
              of this Agreement by MML DISTRIBUTORS nor the consummation of the
              transactions contemplated herein will result in a breach or
              violation of any provision of the federal or state securities laws
              or the Rules, applicable to MML DISTRIBUTORS, or any judicial or
              administrative orders in which it is named or any material
              agreement or instrument to which it is a party or by which it is
              bound.      
    
        (c)   MML DISTRIBUTORS shall comply with the Rules and the securities
              laws of any jurisdiction in which it sells, directly or
              indirectly, any Contracts.      


                                      12
<PAGE>
     
8.    Expenses. MML DISTRIBUTORS shall be responsible for all expenses incurred
      in connection with its provision of services and the performance of its
      obligations hereunder, except as otherwise provided herein.      
    
      MassMutual shall be responsible for all expenses of printing and
      distributing the Prospectuses, and all other expenses of preparing,
      printing and distributing all other sales literature or material for use
      in connection with offering the Contracts for sale.      
    
9.    Sales Literature and Advertising. MML DISTRIBUTORS agrees to ensure that
      it uses and distributes only the Prospectus, statements of additional
      information, or other applicable and authorized sales literature then in
      effect in selling the Contracts. MML DISTRIBUTORS is not authorized to
      give any information or to make any representations concerning the
      Contracts other than those contained in the current Registration Statement
      filed with the SEC or in such sales literature as may be authorized by
      MassMutual.      
    
      MML DISTRIBUTORS agrees to make timely filings with the SEC, the NASD, and
      such other regulatory authorities as may be required of any sales
      literature or advertising materials relating to the Contracts and intended
      for distribution to prospective investors. MassMutual shall review and
      approve all advertising and sales literature concerning the Contracts
      utilized by MML DISTRIBUTORS. MML DISTRIBUTORS also agrees to furnish to
      MassMutual copies of all agreements and plans it intends to use in
      connection with any sales of the Contracts.      
    
10.   Applications. All applications for Contracts shall be made on application
      forms supplied by MassMutual, and shall be remitted by MML DISTRIBUTORS or
      Independent Brokers promptly, together with such forms and any other
      required documentation, directly to MassMutual at the address indicated on
      such application or to such other address as MassMutual may, from time to
      time, designate in writing. All applications are subject to acceptance or
      rejection by MassMutual at its sole discretion.      
    
11.   Payments. All money payable in connection with any of the Contracts,
      whether as premiums, purchase payments or otherwise, and whether paid by,
      or on behalf of any applicant or Contract owner, is the property of
      MassMutual and shall be transmitted immediately in accordance with the
      administrative procedures of MassMutual without any deduction or offset
      for any reason, including by example but not limitation, any deduction or
      offset for compensation claimed by MML DISTRIBUTORS. Checks or money
      orders as payment on any Contract shall be drawn to the order of
      "Massachusetts Mutual Life Insurance Company." No cash payments shall be
      accepted by MML DISTRIBUTORS in connection with the Contracts. Unless
      otherwise agreed to by MassMutual in writing, neither MML DISTRIBUTORS nor
      any of MassMutual's agents nor any broker shall have an interest in any
      surrender charges, deductions or other fees payable to MassMutual as set
      forth herein.      
    
12.   Insurance Licenses. MassMutual shall apply for and maintain the proper
      insurance licenses and appointments for each of the agents and brokers
      selling the Contracts in all states or jurisdictions in which the
      Contracts are offered for sale by such person. MassMutual reserves the
      right to refuse to appoint any proposed agent or broker, and to terminate
      an agent or broker once appointed. MassMutual agrees to be responsible for
      all licensing or other fees required under pertinent state insurance laws
      to properly authorize agents or brokers for the sale of the Contracts;
      however, the foregoing shall not limit MassMutual's right to collect such
      amount from any person or entity other than MML DISTRIBUTORS.      
    
13.   Agent/Broker Compensation. Commissions or other fees due all brokers and
      agents in connection with the sale of Contracts shall be paid by
      MassMutual, on behalf of MML DISTRIBUTORS, to the persons entitled thereto
      in accordance with the applicable agreement between each such broker or
      agent and MassMutual or a general agent thereof. MML DISTRIBUTORS shall
      assist MassMutual in the payment of such amounts as MassMutual shall
      reasonably request, provided that MML DISTRIBUTORS shall not       


                                      13
<PAGE>

           
      be required to perform any acts that would subject it to registration
      under the insurance laws of any state. The responsibility of MML
      DISTRIBUTORS shall include the performance of all activities by MML
      DISTRIBUTORS necessary in order that the payment of such amounts fully
      complies with all applicable federal and state securities laws. Unless
      applicable federal or state securities law shall require, MassMutual
      retains the ultimate right to determine the commission rate paid to its
      agents.     
    
14.   MML DISTRIBUTORS Compensation. As payment for its services hereunder, MML
      DISTRIBUTORS shall receive an annual fee that has the following
      components: (1) a fixed fee in the amount of $_____ per year, and (2) a
      variable fee in the amount of ___ basis points (.000x) per year of new
      sales of the Contracts. Payments shall commence and be made no later than
      December 31 of the year in which a Contract is issued. The variable
      component of the fee shall be paid to MML DISTRIBUTORS's affiliate, MML
      Insurance Agency, Inc. ("MMLIAI"). The fixed component shall be
      renegotiated annually commencing in 1997. The last agreed-to amounts for
      each of these fees shall remain in effect until the new fees are mutually
      agreed upon and are set forth in schedules attached hereto.     
    
15.   Books and Records. MML DISTRIBUTORS and MassMutual shall each cause to be
      maintained and preserved for the period prescribed such accounts, books,
      and other documents as are required of it by the 1934 Act and any other
      applicable laws and regulations. In particular, without limiting the
      foregoing, MML DISTRIBUTORS shall cause all the books and records in
      connection with the offer and sale of the Contracts by its registered
      representatives to be maintained and preserved in conformity with the
      requirements of Rules 17a-3 and 17a-4 under the 1934 Act, to the extent
      that such requirements are applicable to the Contracts. The books,
      accounts, and records of MML DISTRIBUTORS and MassMutual as to all
      transactions hereunder shall be maintained so as to disclose clearly and
      accurately the nature and details of the transactions. The payment of
      premiums, purchase payments, commissions and other fees and payments in
      connection with the Contracts by its registered representatives shall be
      reflected on the books and records of MML DISTRIBUTORS as required under
      applicable NASD regulations and federal and state securities laws
      requirements.     
          
      MML DISTRIBUTORS and MassMutual, from time to time during the term of this
      Agreement, shall divide the administrative responsibility for maintaining
      and preserving the books, records and accounts kept in connection with the
      Contracts; provided, however, in the case of books, records and accounts
      kept pursuant to a requirement of applicable law or regulation, the
      ultimate and legal responsibility for maintaining and preserving such
      books, records and accounts shall be that of the party which is required
      to maintain or preserve such books, records and accounts under the
      applicable law or regulation, and such books, records and accounts shall
      be maintained and preserved under the supervision of that party. MML
      DISTRIBUTORS and MassMutual shall each cause the other to be furnished
      with such reports as it may reasonably request for the purpose of meeting
      its reporting and recordkeeping requirements under such regulations and
      laws, and under the insurance laws of the Commonwealth of Massachusetts
      and any other applicable states or jurisdictions.     
          
      MML DISTRIBUTORS and MassMutual each agree and understand that all
      documents, reports, records, books, files and other materials required
      under applicable Rules and federal and state securities laws shall be the
      property of MML DISTRIBUTORS, unless such documents, reports, records,
      books, files and other materials are required by applicable regulation or
      law to be also maintained by MassMutual, in which case such material shall
      be the joint property of MML DISTRIBUTORS and MassMutual. All other
      documents, reports, records, books, files and other materials maintained
      relative to this Agreement shall be the property of MassMutual. Upon
      termination of this Agreement, all said material shall be returned to the
      applicable party.     
          
      MML DISTRIBUTORS and MassMutual shall establish and maintain facilities
      and procedures for the safekeeping of all books, accounts, records, files,
      and other materials related to this Agreement. Such     

                                      14
<PAGE>

           
      books, accounts, records, files, and other materials shall remain
      confidential and shall not be voluntarily disclosed to any other person or
      entity except as described below in section 16.     
    
16.   Availability of Records. MML DISTRIBUTORS and MassMutual shall each submit
      to all regulatory and administrative bodies having jurisdiction over the
      sales of the Contracts, present or future, any information, reports, or
      other material that any such body by reason of this Agreement may request
      or require pursuant to applicable laws or regulations. In particular,
      without limiting the foregoing, MassMutual agrees that any books and
      records it maintains pursuant to paragraph 15 of this Agreement which are
      required to be maintained under Rule 17a-3 or 17a-4 of the 1934 Act shall
      be subject to inspection by the SEC in accordance with Section 17(a) of
      the 1934 Act and Sections 30 and 31 of the 1940 Act.     
    
17.   Confirmations. MassMutual agrees to prepare and mail a confirmation for
      each transaction in connection with the Contracts at or before the
      completion thereof as required by the 1934 Act and applicable
      interpretations thereof, including Rule 10b-10 thereunder. Each such
      confirmation shall reflect the facts of the transaction, and the form
      thereof will show that it is being sent on behalf of MML DISTRIBUTORS or
      Independent Broker acting in the capacity of agent for MassMutual.     
    
18.   Indemnification. MassMutual shall indemnify MML DISTRIBUTORS, Independent
      Brokers, their registered representatives, officers, directors, employees,
      agents and controlling persons and hold such persons harmless, from and
      against any and all losses, damages, liabilities, claims, demands,
      judgments, settlements, costs and expenses of any nature whatsoever
      (including reasonable attorneys' fees and disbursements) resulting or
      arising out of or based upon an allegation or finding that: (i) the
      Registration Statement or any application or other document or written
      information provided by or on behalf of MassMutual includes any untrue
      statement of a material fact or omits to state a material fact necessary
      to make the statements therein, in light of the circumstances under which
      they are made, not misleading, unless such statement or omission was made
      in reliance upon, and in conformity with, written information furnished to
      MassMutual by MML DISTRIBUTORS, Independent Brokers, or their registered
      representatives specifically for use in the preparation thereof, or (ii)
      there is a misrepresentation, breach of warranty or failure to fulfill any
      covenant or warranty made or undertaken by MassMutual hereunder.     
          
      MML DISTRIBUTORS will indemnify MassMutual, its officers, directors,
      employees, agents and controlling persons and hold such persons harmless,
      from and against any and all losses, damages, liabilities, claims,
      demands, judgments, settlements, costs and expenses of any nature
      whatsoever (including reasonable attorneys' fees and disbursements)
      resulting or arising out of or based upon an allegation or finding that:
      (i) MML DISTRIBUTORS or its registered representatives offered or sold or
      engaged in any activity relating to the offer and sale of the Contracts
      which was in violation of any provision of the federal securities laws or,
      (ii) there is a material misrepresentation, material breach of warranty or
      material failure to fulfill any covenant or warranty made or undertaken by
      MML DISTRIBUTORS hereunder.     
          
      Promptly after receipt by an indemnified party under this paragraph 18 of
      notice of the commencement of any action by a third party, such
      indemnified party will, if a claim in respect thereof is to be made
      against the indemnifying party under this paragraph 18, notify the
      indemnifying party of the commencement thereof; but the omission to notify
      the indemnifying party will not relieve the indemnifying party from
      liability which the indemnifying party may have to any indemnified party
      otherwise than under this paragraph. In case any such action is brought
      against any indemnified party, and it notifies the indemnifying party of
      the commencement thereof, the indemnifying party will be entitled to
      participate therein and, to the extent that it may wish, to assume the
      defense thereof, with counsel satisfactory to such indemnified party, and
      after notice from the indemnifying party to such indemnified party of its
      election to assume the defense thereof, the indemnifying party will not be
      liable to such indemnified party under this     


                                      15
<PAGE>

           
      paragraph for any legal or other expenses subsequently incurred by such
      indemnified party in connection with the defense thereof other than
      reasonable costs of investigation.     
    
19.   Independent Contractor. MML DISTRIBUTORS shall be an independent
      contractor. MML DISTRIBUTORS is responsible for its own conduct and the
      employment, control and conduct of its agents and employees and for injury
      to such agents or employees or to others through its agents or employees.
      MML DISTRIBUTORS assumes full responsibility for its agents and employees
      under applicable statutes and agrees to pay all employer taxes 
      thereunder.     
    
20.   Termination. Subject to termination as hereinafter provided, this
      Agreement shall remain in full force and effect for the initial term of
      the Agreement, which shall be for a two year period commencing on the date
      first above written, and this Agreement shall continue in full force and
      effect from year to year thereafter, until terminated as herein 
      provided.     
          
      This Agreement may be terminated by either party hereto upon 30 days
      written notice to the other party, or at any time upon the mutual written
      consent of the parties hereto. This Agreement shall automatically be
      terminated in the event of its assignment. Subject to MassMutual's
      approval, however, MML DISTRIBUTORS may delegate any duty or function
      assigned to it in this agreement provided that such delegation is
      permissible under applicable law. Upon termination of this Agreement, all
      authorizations, rights and obligations shall cease except the obligations
      to settle accounts hereunder, including the settlement of monies due in
      connection with the Contracts in effect at the time of termination or
      issued pursuant to applications received by MassMutual prior to
      termination.     
    
21.   Interpretation. This Agreement shall be subject to the provisions of the
      1934 Act and the rules, regulations, and rulings thereunder and of the
      NASD, from time to time in effect, and the terms hereof shall be
      interpreted and construed in accordance therewith. If any provision of
      this Agreement shall be held or made invalid by a court decision, statute,
      rule, or otherwise, the remainder of this Agreement shall not be affected
      thereby. This Agreement shall be interpreted in accordance with the laws
      of the Commonwealth of Massachusetts.     
    
22.   Non-exclusivity. The services of MML DISTRIBUTORS and MassMutual to the
      Separate Account hereunder are not to be deemed exclusive and MML
      DISTRIBUTORS and MassMutual shall be free to render similar services to
      others so long as their services hereunder are not impaired or interfered
      with hereby.     
    
23.   Amendment. This Agreement constitutes the entire Agreement between the
      parties hereto and may not be modified except in a written instrument
      executed by all parties hereto.     
    
24.   Interests in and of MML DISTRIBUTORS. It is understood that any of the
      policyholders, directors, officers, employees and agents of MassMutual may
      be a shareholder, director, officer, employee, or agent of, or be
      otherwise interested in, MML DISTRIBUTORS, any affiliated person of MML
      DISTRIBUTORS, any organization in which MML DISTRIBUTORS may have an
      interest, or any organization which may have an interest in MML
      DISTRIBUTORS; that MML DISTRIBUTORS, any such affiliated person or any
      such organization may have an interest in MassMutual; and that the
      existence of any such dual interest shall not affect the validity hereof
      or of any transaction hereunder except as otherwise provided in the
      Charter, Articles of Incorporation, or By-Laws of MassMutual and MML
      DISTRIBUTORS, respectively, or by specific provision of applicable 
      law.     
          
      IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
      signed by their respective officials thereunto duly authorized and seals
      to be affixed, as of the day and year first above written.     
          
      ATTEST:                                     MASSACHUSETTS MUTUAL LIFE     


                                      16
<PAGE>
 
                                                   
                                               INSURANCE COMPANY, on its behalf
                                               and on behalf of _______________
                                               SEPARATE ACCOUNT     
    
By: ___________________________     
    
ATTEST:                                        MML INVESTORS SERVICES, INC.     
                                                   
                                               By: _________________________    

                                      17

<PAGE>


                                   EXHIBIT 5
                              OPINION RE LEGALITY
    
April 4, 1997     

MML Bay State Life Insurance Company
1295 State Street
Springfield, MA  01111

RE:  MML Bay State Fixed Account with Market Value
     Adjustment; Commission File No. 33-79750

Ladies and Gentlemen:
    
This opinion is furnished in connection with the filing of Post-Effective
Amendment No. 3 to the Registration Statement on Form S-1 (the "Registration
Statement") under the Securities Act of 1933 for MML Bay State Fixed Account
with Market Value Adjustment (the "Fixed Account") offered in connection with
OppenheimerFunds LifeTrust Variable Annuity contract, issued by MML Bay 
State.     

The Fixed Account offers investors the choice among various guarantee periods to
which account value may be allocated. If such amounts remain in the Fixed
Account for the chosen guarantee period, then a guaranteed rate of interest will
be paid. If, however, amounts are withdrawn prior to the expiration of the
selected guarantee period, such withdrawal will be subject to a market value
adjustment.
    
As Chief Legal Officer for MML Bay State Life Insurance Company, ("MML Bay
State"), I provide legal advice to MML Bay State in connection with the
operation of its variable products. In such role I have participated in the
preparation of Post-Effective Amendment No. 3 to the Registration Statement for
the Fixed Account. In so acting, I have made such examination of the law and
examined such records and documents as in my judgment are necessary or
appropriate to enable me to render the opinion expressed below. I am of the
following opinion:     

1. MML Bay State is a valid and subsisting corporation, organized and operated
under Missouri law, and subject to regulation by the Missouri Commissioner of
Insurance.

2. The securities being registered, when sold will be legally issued, fully 
paid and non-assessable.

I hereby consent to the use of this opinion as an exhibit to the Post-Effective
Amendment.

  Very truly yours,

  Thomas F. English
  ----------------- 

  Thomas F. English
  Chief Legal Officer and
  Assistant Secretary

                                      18

<PAGE>
 
                                  EXHIBIT 23
                              CONSENTS OF EXPERTS
                          
                      Consent of Coopers & Lybrand L.L.P.     



                                      19
<PAGE>
 
                      CONSENT OF INDEPENDENT ACCOUNTANTS      
    
To the Board of Directors of
MML Bay State Life Insurance Company      

    
We consent to the inclusion in this registration statement on Form S-1 (File No.
33-79750 of our report, which includes explanatory paragraphs relating to the
use of statutory accounting practices, which practices are no longer considered
to be in accordance with generally accepted accounting principles, and the
change in our opinion for prior years dated February 7, 1997 on our audits of
the statutory financial statements and the statutory financial statement
schedules of MML Bay State Life Insurance Company. We also consent to the
reference to our Firm under the caption "Experts."     

    
Springfield, Massachusetts                            Coopers & Lybrand, L.L.P.
April 4, 1997
                                                                                


                                      20
<PAGE>

                           
                       REPORT OF INDEPENDENT ACCOUNTANTS      
    
To the Board of Directors of
MML Bay State Life Insurance Company     

    
We have audited the accompanying statutory financial statements and financial
statement schedules of MML Bay State Life Insurance Company, listed in Item XI
of this Form S-1. These financial statements and financial statement schedules
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements and financial statement
schedules based on our audits.      

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

    
As described in Note 2 to the financial statements, the Company prepared these
financial statements using statutory accounting practices of the National
Association of Insurance Commissioners and the accounting practices prescribed
or permitted by the Department of Insurance of the State of Missouri, which
practices differ from generally accepted accounting principles. The effects on
the financial statements of the variances between the statutory basis of
accounting and generally accepted accounting principles, although not
determinable at this time, are presumed to be material.      

    
In our report dated February 23, 1996, we expressed our opinion that the 1995
and 1994 financial statement, prepared using statutory accounting practices,
presented fairly, in all material respects, the financial position of the MML
Bay State Life Insurance Company as of December 31, 1995, and the results of its
operations and its cash flows for each of the two years in the period ended
December 31, 1995 in conformity with generally accepted accounting principles
("GAAP"). As described in Note 2 to the financial statements, financial
statements of stock life insurance subsidiaries of mutual life insurance
enterprises issued or reissued after 1996, and prepared in accordance with
statutory accounting principles, are no longer considered to be presentations in
conformity with GAAP. Accordingly, our present opinion on the 1995 and 1994
statutory financial statements as presented herein is different from that
expressed in our previous report.      

    
In our opinion, because of the effects of the matter discussed in the third
paragraph, the financial statements referred to above do not present fairly, in
conformity with generally accepted accounting principles, the financial position
of MML Bay State Life Insurance Company at December 31, 1996 and 1995, and the
results of its operations and its cash flows for each of the three years in the
period ended December 31, 1996.      

    
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of MML Bay State Life Insurance
Company at December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1996, on
the statutory basis of accounting described in Note 2. In addition, in our
opinion, the financial statement schedules referred to above, when considered in
relation to the basic financial statements taken as a whole, present fairly, in
all material respects, the information required to be included therein.      



    
Springfield, Massachusetts                            Coopers & Lybrand, L.L.P.
February 7, 1997     

                                      21

<PAGE>
     
                                EXHIBIT 23 (i)
                    STATUTORY FINANCIAL STATEMENT SCHEDULES      






                                      22
<PAGE>
     
                     MML BAY STATE LIFE INSURANCE COMPANY
SCHEDULE I: SCHEDULE OF INVESTMENTS - OTHER THAN INVESTMENTS IN RELATED PARTIES
                               December 31, 1996
                                (In Thousands)     
<TABLE> 
<CAPTION> 
    
                                                                                                  Amount at
                                                           Carrying                             which shown on
Type of Investment                                          Value           Fair Value           Balance Sheet
- ------------------                                         --------         ----------           -------------
<S>                                                       <C>                  <C>                   <C> 
Bonds:
    U.S. Treasury Securities and Obligations of U.S.
       Government Corporations and Agencies               $  7,768             $  7,806              $  7,768
    Mortgage-backed securities                               8,266                8,243                 8,266
    Industrial Securities                                   28,896               29,044                28,896
                                                           -------              -------               -------
Total Bonds                                                $44,930              $45,093               $44,930
                                                           -------              =======               -------

Policy Loans                                                 9,988                                      9,988
Cash and Short-term investments                              7,014                                      7,014
                                                           -------                                    -------
     Total Investments                                     $61,932                                    $61,932
                                                           =======                                    =======
                                                                                                                   
</TABLE> 

                                      23
<PAGE>
                          
                     MML BAY STATE LIFE INSURANCE COMPANY
                           SCHEDULE IV: REINSURANCE
                                (In Thousands)     
<TABLE>     
<CAPTION> 
                                                                       Ceded        Assumed                         Percentage of
                                                       Gross          to Other    from Other            Net        Amount Assumed
Year ended December 31, 1996                          Amount          Companies    Companies           Amount           to Net
- ----------------------------                          ------          ---------    ---------           ------           ------
<S>                                                 <C>               <C>         <C>               <C>            <C> 
Life Insurance in Force                             $14,665,327       $1,604,851     $0.0           $13,060,476          0.0%
                                                    ===========       ==========     ====           ===========          ====

Premiums and other considerations
  Individual life & annuities                     $     198,825     $      3,601     $0.0              $195,224          0.0%
  Group life & annuities                                246,178              190      0.0               245,988          0.0
                                                  -------------    -------------     ----          ------------          ---
Total Premium and other considerations            $     445,003     $      3,791     $0.0          $    441,212          0.0%
                                                  =============     ============     ====          ============          ====

Year ended December 31, 1995
- ----------------------------
Life Insurance in Force                            $  6,936,847       $1,088,642     $0.0           $ 5,848,205          0.0%
                                                   ============       ==========     ====           ===========          ====

Premiums and other considerations
  Individual life & annuities                     $      90,730    $       9,848     $0.0          $     80,882         $0.0
  Group life & annuities                                 12,504              653      0.0                11,851          0.0
                                                  -------------   --------------     ----          ------------         ----
Total Premium and other considerations             $    103,234     $     10,501     $0.0          $     92,733         $0.0
                                                   ============     ============     ====          ============         ====

Year ended December 31, 1994
- ----------------------------

Life Insurance in Force                             $ 5,123,903       $2,965,198     $0.0           $ 2,158,705          0.0%
                                                    ===========       ==========     ====           ===========          ====

Premiums and other considerations
  Individual life & annuities                     $      52,156     $      4,131     $0.0         $      48,025          0.0%
  Group life & annuities                                  6,988              532      0.0                 6,456          0.0
                                                 --------------    -------------     ----        --------------          ---
Total Premium and other considerations            $      59,144     $      4,663     $0.0         $      54,481          0.0%
                                                  =============     ============     ====         =============          ====
</TABLE>      


                                      24
<PAGE>
                          
                     MML BAY STATE LIFE INSURANCE COMPANY
                SCHEDULE V - VALUATION AND QUALIFYING ACCOUNTS
                                (In Thousands)     
<TABLE>     
<CAPTION> 
                                                               Additions
                                                Balance at      Reserve            Balance at
                                               beginning of   Contributions           end of
  Description                                    period            (1)                period
  -----------                                    ------            ---                ------
<S>                                               <C>             <C>                  <C> 
As of and for the year ended
       December 31, 1994
- --------------------------
Bonds and Short-term Investments                  $ 64            $43                  $107
                                                  ----            ---                  ----
     Total Asset Valuation Reserve                $ 64            $43                  $107
                                                  ====            ===                  ====

As of and for the year ended
       December 31, 1995
- --------------------------
Bonds and Short-term Investments                  $107            $47                  $154
                                                  ----            ---                  ----
     Total Asset Valuation Reserve                $107            $47                  $154
                                                  ====            ===                  ====
As of and for the year ended
       December 31, 1996
- --------------------------
Bonds and Short- term Investments                 $154            $75                  $229
                                                  ----            ---                  ----
     Total Asset Valuation Reserve                $154            $75                  $229
                                                  ====            ===                  ====
</TABLE>      
    
(1) Amounts represent contributions calculated using a statutory formula.
    Represents the net impact on Shareholder's Equity for investment gains and
    losses not related to changes in interest rates. This net change in reserves
    is recorded as a charge to Shareholder's Equity.     

                                      25

<PAGE>
                                       
                                  EXHIBIT 24
                              POWERS OF ATTORNEY     








                                      26
<PAGE>
                                    
                               POWER OF ATTORNEY     
                      
                  MML BAY STATE SEPARATE INVESTMENT ACCOUNTS     
                  ------------------------------------------
                       
The Undersigned, Lawrence V. Burkett, Jr., President, Chief Executive Officer
and a member of the Board of Directors of MML Bay State Life Insurance Company
("MML Bay State"), does hereby constitute and appoint Thomas F. English, Richard
M. Howe, and Michael Berenson, and each of them individually, as his true and
lawful attorneys and agents.     
    
The attorneys and agents shall have full power of substitution and to take any
and all action and execute any and all instruments on the Undersigned's behalf
as President, Chief Executive Officer and a member of the Board of Directors of
MML Bay State that said attorneys and agents may deem necessary or advisable to
enable MML Bay State to comply with the Securities Act of 1933, as amended (the
"1933 Act"), the Investment Company Act of 1940, as amended (the "1940 Act"),
and any rules, regulations, orders or other requirements of the Securities and
Exchange Commission (the "Commission") thereunder. This power of attorney
applies to the registration, under the 1933 Act and the 1940 Act, of shares of
beneficial interest of MML Bay State separate investment accounts (the "MML Bay
State Separate Accounts"). This power of attorney authorizes such attorneys and
agents to sign the Undersigned's name on his behalf as President, Chief
Executive Officer and a member of the Board of Directors of MML Bay State to the
Registration Statements and to any instruments or documents filed or to be filed
with the Commission under the 1933 Act and the 1940 Act in connection with such
Registration Statements, including any and all amendments to such statements,
documents or instruments of any MML Bay State Separate Account, including but
not limited to those listed below.     
    
MML Bay State Variable Annuity Separate Account 1 
MML Bay State Variable Life Separate Account I 
MML Bay State Variable Life Separate Account II 
MML Bay State Variable Life Separate Account III 
MML Bay State Variable Life Separate Account IV 
MML Bay State Variable Life Separate Account V     
    
The Undersigned hereby ratifies and confirms all that said attorneys and agents
shall do or cause to be done by virtue hereof.     
    
IN WITNESS WHEREOF the Undersigned has set his hand this 26th day of February,
1997.     
    
/s/ Lawrence V. Burkett, Jr.           
- -----------------------------          -----------------------------
Lawrence V. Burkett, Jr.                                Witness
President, Chief Executive Officer
and Member, Board of Directors     



                                      27
<PAGE>

                                    
                               POWER OF ATTORNEY     
                      
                  MML BAY STATE SEPARATE INVESTMENT ACCOUNTS
                  ------------------------------------------     
    
The Undersigned, John B. Davies, a member of the Board of Directors of MML Bay
State Life Insurance Company ("MML Bay State"), does hereby constitute and
appoint Lawrence V. Burkett, Jr., Thomas F. English, Richard M. Howe, and
Michael Berenson, and each of them individually, as his true and lawful
attorneys and agents.     
    
The attorneys and agents shall have full power of substitution and to take any
and all action and execute any and all instruments on the Undersigned's behalf
as a member of the Board of Directors of MML Bay State that said attorneys and
agents may deem necessary or advisable to enable MML Bay State to comply with
the Securities Act of 1933, as amended (the "1933 Act"), the Investment Company
Act of 1940, as amended (the "1940 Act"), and any rules, regulations, orders or
other requirements of the Securities and Exchange Commission (the "Commission")
thereunder. This power of attorney applies to the registration, under the 1933
Act and the 1940 Act, of shares of beneficial interest of MML Bay State separate
investment accounts (the "MML Bay State Separate Accounts"). This power of
attorney authorizes such attorneys and agents to sign the Undersigned's name on
his behalf as a member of the Board of Directors of MML Bay State to the
Registration Statements and to any instruments or documents filed or to be filed
with the Commission under the 1933 Act and the 1940 Act in connection with such
Registration Statements, including any and all amendments to such statements,
documents or instruments of any MML Bay State Separate Account, including but
not limited to those listed below.     
    
MML Bay State Variable Annuity Separate Account 1 
MML Bay State Variable Life Separate Account I 
MML Bay State Variable Life Separate Account II 
MML Bay State Variable Life Separate Account III 
MML Bay State Variable Life Separate Account IV 
MML Bay State Variable Life Separate Account V     
    
The Undersigned hereby ratifies and confirms all that said attorneys and agents
shall do or cause to be done by virtue hereof.     
    
IN WITNESS WHEREOF the Undersigned has set his hand this 25th day of February,
1997.     
    
/s/ John B. Davies                     
- -------------------------              -------------------------
John B. Davies                                   Witness
Member, Board of Directors     

                                      28
<PAGE>

                                    
                               POWER OF ATTORNEY     
                      
                  MML BAY STATE SEPARATE INVESTMENT ACCOUNTS
                  ------------------------------------------     
    
The Undersigned, Maureen R. Ford, a member of the Board of Directors of MML Bay
State Life Insurance Company ("MML Bay State"), does hereby constitute and
appoint Lawrence V. Burkett, Jr., Thomas F. English, Richard M. Howe, and
Michael Berenson, and each of them individually, as her true and lawful
attorneys and agents.     
    
The attorneys and agents shall have full power of substitution and to take any
and all action and execute any and all instruments on the Undersigned's behalf
as a member of the Board of Directors of MML Bay State that said attorneys and
agents may deem necessary or advisable to enable MML Bay State to comply with
the Securities Act of 1933, as amended (the "1933 Act"), the Investment Company
Act of 1940, as amended (the "1940 Act"), and any rules, regulations, orders or
other requirements of the Securities and Exchange Commission (the "Commission")
thereunder. This power of attorney applies to the registration, under the 1933
Act and the 1940 Act, of shares of beneficial interest of MML Bay State separate
investment accounts (the "MML Bay State Separate Accounts"). This power of
attorney authorizes such attorneys and agents to sign the Undersigned's name on
her behalf as a member of the Board of Directors of MML Bay State to the
Registration Statements and to any instruments or documents filed or to be filed
with the Commission under the 1933 Act and the 1940 Act in connection with such
Registration Statements, including any and all amendments to such statements,
documents or instruments of any MML Bay State Separate Account, including but
not limited to those listed below.     
    
MML Bay State Variable Annuity Separate Account 1 
MML Bay State Variable Life Separate Account I 
MML Bay State Variable Life Separate Account II 
MML Bay State Variable Life Separate Account III 
MML Bay State Variable Life Separate Account IV 
MML Bay State Variable Life Separate Account V     
    
The Undersigned hereby ratifies and confirms all that said attorneys and agents
shall do or cause to be done by virtue hereof.     
    
IN WITNESS WHEREOF the Undersigned has set her hand this 28th day of February,
1997.     
    
/s/ Maureen R. Ford                  
- -------------------------            -------------------------
Maureen R. Ford                                Witness
Member, Board of Directors     



                                      29
<PAGE>

                                    
                               POWER OF ATTORNEY     
                      
                  MML BAY STATE SEPARATE INVESTMENT ACCOUNTS
                  ------------------------------------------     
    
The Undersigned, Anne Melissa Dowling, a member of the Board of Directors of MML
Bay State Life Insurance Company ("MML Bay State"), does hereby constitute and
appoint Lawrence V. Burkett, Jr., Thomas F. English, Richard M. Howe, and
Michael Berenson, and each of them individually, as her true and lawful
attorneys and agents.     
    
The attorneys and agents shall have full power of substitution and to take any
and all action and execute any and all instruments on the Undersigned's behalf
as a member of the Board of Directors of MML Bay State that said attorneys and
agents may deem necessary or advisable to enable MML Bay State to comply with
the Securities Act of 1933, as amended (the "1933 Act"), the Investment Company
Act of 1940, as amended (the "1940 Act"), and any rules, regulations, orders or
other requirements of the Securities and Exchange Commission (the "Commission")
thereunder. This power of attorney applies to the registration, under the 1933
Act and the 1940 Act, of shares of beneficial interest of MML Bay State separate
investment accounts (the "MML Bay State Separate Accounts"). This power of
attorney authorizes such attorneys and agents to sign the Undersigned's name on
her behalf as a member of the Board of Directors of MML Bay State to the
Registration Statements and to any instruments or documents filed or to be filed
with the Commission under the 1933 Act and the 1940 Act in connection with such
Registration Statements, including any and all amendments to such statements,
documents or instruments of any MML Bay State Separate Account, including but
not limited to those listed below.     
    
MML Bay State Variable Annuity Separate Account 1 
MML Bay State Variable Life Separate Account I 
MML Bay State Variable Life Separate Account II 
MML Bay State Variable Life Separate Account III 
MML Bay State Variable Life Separate Account IV 
MML Bay State Variable Life Separate Account V     
    
The Undersigned hereby ratifies and confirms all that said attorneys and agents
shall do or cause to be done by virtue hereof.     
    
IN WITNESS WHEREOF the Undersigned has set her hand this 6th day of March, 
1997.     
    
/s/ Anne Melissa Dowling                    
- ---------------------------                 --------------------------- 
Anne Melissa Dowling                                         Witness
Member, Board of Directors     

                                      30
<PAGE>

                                    
                               POWER OF ATTORNEY     
                      
                  MML BAY STATE SEPARATE INVESTMENT ACCOUNTS
                  ------------------------------------------     
    
The Undersigned, Isadore Jermyn, Chairman of the Board of Directors of MML Bay
State Life Insurance Company ("MML Bay State"), does hereby constitute and
appoint Lawrence V. Burkett, Jr., Thomas F. English, Richard M. Howe, and
Michael Berenson, and each of them individually, as his true and lawful
attorneys and agents.     
    
The attorneys and agents shall have full power of substitution and to take any
and all action and execute any and all instruments on the Undersigned's behalf
as Chairman of the Board of Directors of MML Bay State that said attorneys and
agents may deem necessary or advisable to enable MML Bay State to comply with
the Securities Act of 1933, as amended (the "1933 Act"), the Investment Company
Act of 1940, as amended (the "1940 Act"), and any rules, regulations, orders or
other requirements of the Securities and Exchange Commission (the "Commission")
thereunder. This power of attorney applies to the registration, under the 1933
Act and the 1940 Act, of shares of beneficial interest of MML Bay State separate
investment accounts (the "MML Bay State Separate Accounts"). This power of
attorney authorizes such attorneys and agents to sign the Undersigned's name on
his behalf as Chairman of the Board of Directors of MML Bay State to the
Registration Statements and to any instruments or documents filed or to be filed
with the Commission under the 1933 Act and the 1940 Act in connection with such
Registration Statements, including any and all amendments to such statements,
documents or instruments of any MML Bay State Separate Account, including but
not limited to those listed below.     
    
MML Bay State Variable Annuity Separate Account 1 
MML Bay State Variable Life Separate Account I 
MML Bay State Variable Life Separate Account II 
MML Bay State Variable Life Separate Account III 
MML Bay State Variable Life Separate Account IV 
MML Bay State Variable Life Separate Account V     
    
The Undersigned hereby ratifies and confirms all that said attorneys and agents
shall do or cause to be done by virtue hereof.     
    
IN WITNESS WHEREOF the Undersigned has set his hand this 25th day of February,
1997.     
    
/s/ Isadore Jermyn                     
- ----------------------------           ----------------------------
Isadore Jermyn                                    Witness
Chairman of the Board of Directors     


                                      31
<PAGE>

                                    
                               POWER OF ATTORNEY     
                      
                  MML BAY STATE SEPARATE INVESTMENT ACCOUNTS
                  ------------------------------------------      
    
The Undersigned, John Miller, Jr., Second Vice President and Comptroller of MML
Bay State Life Insurance Company ("MML Bay State"), does hereby constitute and
appoint Lawrence V. Burkett, Jr., Thomas F. English, Richard M. Howe, and
Michael Berenson, and each of them individually, as his true and lawful
attorneys and agents.     
    
The attorneys and agents shall have full power of substitution and to take any
and all action and execute any and all instruments on the Undersigned's behalf
as Second Vice President and Comptroller of MML Bay State that said attorneys
and agents may deem necessary or advisable to enable MML Bay State to comply
with the Securities Act of 1933, as amended (the "1933 Act"), the Investment
Company Act of 1940, as amended (the "1940 Act"), and any rules, regulations,
orders or other requirements of the Securities and Exchange Commission (the
"Commission") thereunder. This power of attorney applies to the registration,
under the 1933 Act and the 1940 Act, of shares of beneficial interest of MML Bay
State separate investment accounts (the "MML Bay State Separate Accounts"). This
power of attorney authorizes such attorneys and agents to sign the Undersigned's
name on his behalf as Second Vice President and Comptroller of MML Bay State to
the Registration Statements and to any instruments or documents filed or to be
filed with the Commission under the 1933 Act and the 1940 Act in connection with
such Registration Statements, including any and all amendments to such
statements, documents or instruments of any MML Bay State Separate Account,
including but not limited to those listed below.     
    
MML Bay State Variable Annuity Separate Account 1 
MML Bay State Variable Life Separate Account I 
MML Bay State Variable Life Separate Account II 
MML Bay State Variable Life Separate Account III 
MML Bay State Variable Life Separate Account IV 
MML Bay State Variable Life Separate Account V     
    
The Undersigned hereby ratifies and confirms all that said attorneys and agents
shall do or cause to be done by virtue hereof.     
    
IN WITNESS WHEREOF the Undersigned has set his hand this 26th day of February,
1997.     
    
/s/ John Miller, Jr.                ______________________________
- ------------------------
John Miller, Jr.                              Witness
Second Vice President
and Comptroller     

                                      32

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 7
<LEGEND>
This schedule contains summary financial information extracted from the
financial statements of MML Bay State Life Insurance Company and is qualified in
its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<DEBT-HELD-FOR-SALE>                                 0
<DEBT-CARRYING-VALUE>                           44,930
<DEBT-MARKET-VALUE>                             45,093
<EQUITIES>                                           0
<MORTGAGE>                                           0
<REAL-ESTATE>                                        0
<TOTAL-INVEST>                                  61,932
<CASH>                                           7,014
<RECOVER-REINSURE>                                   0
<DEFERRED-ACQUISITION>                               0
<TOTAL-ASSETS>                                 826,240
<POLICY-LOSSES>                                 26,534
<UNEARNED-PREMIUMS>                                  0
<POLICY-OTHER>                                   1,074
<POLICY-HOLDER-FUNDS>                                0
<NOTES-PAYABLE>                                      0
                                0
                                          0
<COMMON>                                         2,500
<OTHER-SE>                                      75,162
<TOTAL-LIABILITY-AND-EQUITY>                   826,240
                                     441,212
<INVESTMENT-INCOME>                              8,431
<INVESTMENT-GAINS>                                (58)
<OTHER-INCOME>                                       0
<BENEFITS>                                     374,561
<UNDERWRITING-AMORTIZATION>                          0
<UNDERWRITING-OTHER>                            61,217
<INCOME-PRETAX>                                 13,807
<INCOME-TAX>                                    11,829
<INCOME-CONTINUING>                              1,978
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,978
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<RESERVE-OPEN>                                       0
<PROVISION-CURRENT>                                  0
<PROVISION-PRIOR>                                    0
<PAYMENTS-CURRENT>                                   0
<PAYMENTS-PRIOR>                                     0
<RESERVE-CLOSE>                                      0
<CUMULATIVE-DEFICIENCY>                              0
        

</TABLE>


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