VARIABLE ACCOUNT A/MA
497, 1996-11-14
Previous: VARIABLE ACCOUNT A/MA, 497, 1996-11-14
Next: DECISIONONE HOLDINGS CORP, 10-Q, 1996-11-14




   
                        November 11, 1996 Prospectus for
    



                        KEYPORT ADVISOR VARIABLE ANNUITY



   
                   Including Eligible Fund Prospectuses for
                             THE ALGER AMERICAN FUND
                  ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.
                        KEYPORT VARIABLE INVESTMENT TRUST
                          MFS VARIABLE INSURANCE TRUST
                       STEINROE VARIABLE INVESTMENT TRUST
    




<PAGE>
                       GROUP FLEXIBLE PURCHASE PAYMENT 
                      DEFERRED VARIABLE ANNUITY CONTRACT 
                                  ISSUED BY 
                              Variable Account A 
                                      OF 
                        KEYPORT LIFE INSURANCE COMPANY 

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

This Prospectus offers Group Variable Annuity Contracts (the "Contracts") and 
the related Certificates (the "Certificates") that are designed to fund 
benefits under certain group arrangements including those that qualify for 
special tax treatment under the Internal Revenue Code of 1986 (the "Code"). 
As required by certain states, the Certificates may be offered as individual 
contracts. Unless otherwise noted or the context so requires all references 
to the Certificates include the Contracts and the individual Contracts. The 
Certificates are offered on a flexible payment basis. 

The variable annuity Contract (form number DVA(1)) and the Certificates 
described in this prospectus provide for accumulation of Certificate Values 
on a variable basis, and also on a fixed basis, and payments of periodic 
annuity payments on either a variable or fixed basis. The Certificates are 
designed for use by individuals for retirement planning purposes. 

   
This prospectus generally describes only the variable features of the 
Certificate (for a summary of the fixed features, see Appendix A on Page 27). 
If the Certificate Owner elects to have Certificate Values accumulated on a 
variable basis, Purchase Payments will be allocated to a segregated 
investment account of Keyport Life Insurance Company ("Keyport"), designated 
Variable Account A ("Variable Account"). 
    

The Variable Account invests in shares of the following investment companies 
at their net asset value: The Alger American Fund ("Alger American 
Fund")--Alger American Growth Portfolio ("Alger Growth") and Alger American 
Small Capitalization Portfolio ("Alger Small Cap"); Alliance Variable 
Products Series Fund, Inc. ("Alliance Series Fund")--Global Bond Portfolio 
("Alliance Global Bond") and Premier Growth Portfolio ("Alliance Premier 
Growth"); Keyport Variable Investment Trust ("Colonial 
Trust")--Colonial-Keyport Growth and Income Fund ("Colonial Growth & 
Income"), Colonial-Keyport International Fund for Growth ("Colonial Int'l 
Fund for Growth"), Colonial-Keyport Strategic Income Fund ("Colonial 
Strategic Income"), Colonial-Keyport U.S. Fund for Growth ("Colonial U.S. 
Fund for Growth"), Colonial-Keyport Utilities Fund ("Colonial Utilities"), 
and Newport-Keyport Tiger Fund ("Colonial-Newport Tiger"); MFS Variable 
Insurance Trust ("MFS Trust")--MFS Emerging Growth Series ("MFS Emerging 
Growth") and MFS Research Series ("MFS Research"); and SteinRoe Variable 
Investment Trust ("SteinRoe Trust")-- SteinRoe Capital Appreciation Fund 
("SteinRoe Capital Appreciation"), SteinRoe Cash Income Fund ("SteinRoe Cash 
Income"), SteinRoe Managed Assets Fund ("SteinRoe Managed Assets"), SteinRoe 
Managed Growth Stock Fund ("SteinRoe Managed Growth Stock"), and SteinRoe 
Mortgage Securities Income Fund ("SteinRoe Mortgage Securities Income"). 

The Variable Account may offer other forms of the Contracts and Certificates 
with features, and fees and charges which vary from the Certificates, and 
provide for investment in other Sub-accounts which may invest in different or 
additional mutual funds. Other Contracts and Certificates will be described 
in separate prospectuses and statements of additional information. 

   
A Statement of Additional Information dated the same as this prospectus has 
been filed with the Securities and Exchange Commission and is herein 
incorporated by reference. It is available, at no charge, by writing Keyport 
at 125 High Street, Boston, MA 02110, by calling (800) 437-4466, or by 
returning the postcard on the back cover of this prospectus. A table of 
contents for the Statement of Additional Information is on Page 26. 

The Certificates may be sold by or through banks or other depository 
institutions. The Contract and Certificates: (bullet) are not insured by the 
FDIC; (bullet) are not a deposit or other obligation of, or guaranteed by, 
the depository institution; and (bullet) are subject to investment risks, 
including the possible loss of principal amount invested. 
    

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

THIS PROSPECTUS SETS FORTH THE INFORMATION A PROSPECTIVE INVESTOR SHOULD KNOW 
BEFORE INVESTING. THE PROSPECTUS SHOULD BE RETAINED FOR FUTURE REFERENCE. 

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFERING IN ANY STATE OR JURISDICTION 
IN WHICH SUCH OFFERING MAY NOT LAWFULLY BE MADE. NO PERSON IS AUTHORIZED BY 
KEYPORT TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS, OTHER THAN 
THOSE CONTAINED IN THIS PROSPECTUS, IN CONNECTION WITH THIS OFFERING, AND IF 
GIVEN OR MADE, SUCH UNAUTHORIZED INFORMATION OR REPRESENTATIONS SHOULD NOT BE 
RELIED UPON. 




   
               The date of this prospectus is November 11, 1996 
    
                                      1 
<PAGE> 

                              TABLE OF CONTENTS 

<TABLE>
<CAPTION>
                                                     Page 
                                                    ----
<S>                                                  <C>
Glossary of Special Terms                             3 
Summary of Expenses                                   4 
Synopsis                                              7 
Performance Information                               8 
Keyport and the Variable Account                      8 
Purchase Payments and Applications                    9 
Investments of the Variable Account                   9 
  Allocations of Purchase Payments                    9 
  Eligible Funds                                     10 
  Transfer of Variable Account Value                 12 
  Substitution of Eligible Funds and Other 
    Variable Account Changes                         13 
Deductions                                           13 
  Deductions for Certificate Maintenance 
    Charge                                           13 
  Deductions for Mortality and Expense Risk 
    Charge                                           14 
  Deductions for Daily Distribution Charge           14 
  Deductions for Contingent Deferred Sales 
    Charge                                           14 
  Deductions for Transfers of Variable Account 
    Value                                            15 
  Deductions for Premium Taxes                       15 
  Deductions for Income Taxes                        15 
  Total Variable Account Expenses                    15 
Other Services                                       16 
The Certificates                                     17 
  Variable Account Value                             17 
  Valuation Periods                                  17 
  Net Investment Factor                              17 
  Modification of the Certificate                    18 
  Right to Revoke                                    18 
Death Provisions for Non-Qualified 
  Certificates                                       18 
Death Provisions for Qualified Certificates          19 
Certificate Ownership                                20 
Assignment                                           20 
Partial Withdrawals and Surrender                    20 
Annuity Provisions                                   20 
  Annuity Benefits                                   20 
  Income Date and Annuity Option                     20 
  Change in Income Date and Annuity Option           21 
  Annuity Options                                    21 
  Variable Annuity Payment Values                    22 
  Proof of Age, Sex, and Survival of Annuitant       22 
Suspension of Payments                               22 
Tax Status                                           22 
  Introduction                                       22 
  Taxation of Annuities in General                   22 
  Qualified Plans                                    24 
  Tax-Sheltered Annuities                            24 
  Individual Retirement Annuities                    25 
  Corporate Pension and Profit-Sharing Plans         25 
  Deferred Compensation Plans with Respect to 
    Service for State and Local Governments          25 
Variable Account Voting Privileges                   25 
Sales of the Certificates                            25 
Legal Proceedings                                    26 
Inquiries by Certificate Owners                      26 
Table of Contents--Statement of Additional 
  Information                                        26 
Appendix A--The Fixed Account (also known as 
  the Modified Guaranteed Annuity Account)           27 
Appendix B--Telephone Instructions                   30 
</TABLE>

                                      2 
<PAGE> 

                          GLOSSARY OF SPECIAL TERMS 

Accumulation Unit: An accounting unit of measure used to calculate Variable 
Account Value. 

Annuitant: The Annuitant is the natural person to whom any annuity payments 
will be made starting on the Income Date. The Annuitant may not be over age 
80 on the Certificate Date (age 75 for Qualified Certificates). 

Certificate Anniversary: The same month and day as the Certificate Date in 
each subsequent year of the Certificate. 

Certificate Date: The effective date of the Certificate; it is shown on the 
Certificate Schedule. 

Certificate Owner: The person (or persons in the case of joint ownership) who 
possesses all the ownership rights under the Certificate. The primary 
Certificate Owner may not be over age 80 on the Certificate Date (age 75 for 
Qualified Certificates and age 80 for a joint Owner). 

Certificate Value: The sum of the Variable Account Value and the Fixed 
Account Value. 

Certificate Withdrawal Value: The Certificate Value increased or decreased by 
a limited Market Value Adjustment less any premium taxes and Certificate 
Maintenance Charge and applicable Contingent Deferred Sales Charges. 

Certificate Year: Any period of 12 months commencing with the Certificate 
Date and each Certificate Anniversary thereafter shall be a Certificate Year. 

Covered Person: The person(s) identified on the Certificate Schedule whose 
death may result in an Adjustment of Certificate Value, a waiver of any 
Contingent Deferred Sales Charges and a waiver of any Market Value Adjustment 
or whose medically necessary stay in a hospital or nursing facility may allow 
the Certificate Owner to be eligible for either a total or partial waiver of 
the Contingent Deferred Sales Charge. 

Designated Beneficiary: The person who may be entitled to receive benefits 
following the death of the Annuitant, Certificate Owner, or joint Certificate 
Owner. The Designated Beneficiary will be the first person among the 
following who is alive on the date of death: primary Certificate Owner; joint 
Certificate Owner; primary beneficiary; contingent beneficiary; and if none 
of the above is alive, the primary Certificate Owner's estate. If the primary 
Certificate Owner and joint Certificate Owner are both alive, they will be 
the Designated Beneficiary together. 

Eligible Funds: The mutual funds that are eligible investments for the 
Variable Account under the Certificates. 

Fixed Account: Part of Keyport's general account to which Purchase Payments 
may be allocated or Certificate Values may be transferred. 

Fixed Account Value: The value of all Fixed Account amounts accumulated under 
the Certificate prior to the Income Date. 

Guarantee Period Anniversary: An anniversary of a Guarantee Period's Start 
Date. 

Guarantee Period Month: The first Guarantee Period Month is the monthly 
period which begins on the Start Date. Subsequent Guarantee Period Months 
begin on the same day in the ensuing months. 

Guarantee Period Year: The first Guarantee Period Year is the annual period 
which begins on the Start Date. Subsequent Guarantee Period Years begin on 
each Guaranteed Period Anniversary. 

In Force: The status of the Certificate before the Income Date so long as it 
is not totally surrendered, the Certificate Value under a Certificate does 
not go to zero, and there has not been a death of the Annuitant or any 
Certificate Owner that will cause the Certificate to end within at most five 
years of the date of death. 

Income Date: The date on which annuity payments are to begin. 

Non-Qualified Certificate: Any Certificate that is not issued under a 
Qualified Plan. 

Office: Keyport's executive office, which is 125 High Street, Boston, 
Massachusetts 02110. 

Qualified Certificate: Certificates issued under Qualified Plans. 

Qualified Plan: A retirement plan established pursuant to the provisions of 
Sections 401, 403(b) or 408(b) of the Internal Revenue Code. Keyport treats 
Section 457 plans as Qualified Plans. 

Start Date: The date an amount is first allocated to a Guarantee Period. 

Variable Account: A separate investment account of Keyport into which 
Purchase Payments under the Certificates may be allocated. The Variable 
Account is divided into Sub-Accounts ("Sub-Account") that correspond to the 
Eligible Funds in which they invest. 

Variable Account Value: The value of all Variable Account amounts accumulated 
under the Certificate prior to the Income Date. 

Written Request: A request written on a form satisfactory to Keyport, signed 
by the Certificate Owner and a disinterested witness, and filed at Keyport's 
Office. 

                                      3 
<PAGE> 

                             SUMMARY OF EXPENSES 

The expense summary format below, including the examples, was adopted by the 
Securities and Exchange Commission to assist the owner of a variable annuity 
certificate in understanding the transaction and operating expenses the owner 
will directly or indirectly bear under a certificate. The values reflect 
expenses of the Variable Account as well as the Eligible Funds under the 
Certificates. The expenses shown for the Eligible Funds and the examples 
should not be considered a representation of future expenses. 

                    Certificate Owner Transaction Expenses 

 Sales Load Imposed on Purchases:              0% 
Maximum Contingent Deferred Sales Charge 
   (as a percentage of Purchase Payments):     7%(1) 

Years from Date of Payment                Sales Charge 
- --------------------------                ------------
          1                                    7% 
          2                                    6% 
          3                                    5% 
          4                                    4% 
          5                                    3% 
          6                                    2% 
          7                                    1% 
     8 or later                                0% 

 Maximum Total Certificate Owner Transaction 
  Expenses 
   (as a percentage of Purchase Payments):     7% 

 Annual Certificate Maintenance Charge(2)    $36 

                       Variable Account Annual Expenses 
                   (as a percentage of average net assets) 

Mortality and Expense Risk Charge:          1.25% 
Distribution Charge:                         .15%
                                            ---- 
Total Variable Account Annual Expenses:     1.40% 

                                      4 
<PAGE> 

          Alger American Fund, Alliance Series Fund, Colonial Trust, 
                MFS Trust, and SteinRoe Trust Annual Expenses(3) 
                   (as a percentage of average net assets) 

<TABLE>
<CAPTION>
                                                           Total Fund 
                                                       Operating Expenses 
                                    Management  Other   After Any Expense 
                Fund                   Fees    Expenses  Reimbursements(4) 
- ---------------------------------   ---------  --------  ----------------
<S>                                    <C>       <C>        <C>
Alger Growth                           .75%      .10%        .85% 
Alger Small Cap                        .85       .07         .92 
Alliance Global Bond                   .00       .95         .95 (1.77%)(4) 
Alliance Premier Growth                .76       .19         .95 (1.19%)(4) 
Colonial Growth & Income               .65       .16         .81 
Colonial Int'l Fund for Growth         .90       .50        1.40 
Colonial-Newport Tiger                 .90       .82        1.72 
Colonial Strategic Income              .65       .15         .80 (.94 %)(4) 
Colonial U.S. Fund for Growth          .80       .20        1.00 (1.07%)(4) 
Colonial Utilities                     .65       .18         .83 
MFS Emerging Growth                    .75       .25        1.00 (2.91%)(4) 
MFS Research                           .75       .25        1.00 (3.90%)(4) 
SteinRoe Capital Appreciation          .65       .11         .76 
SteinRoe Cash Income                   .50       .13         .63 
SteinRoe Managed Assets                .60       .06         .66 
SteinRoe Managed Growth Stock          .65       .09         .74 
SteinRoe Mortgage Securities Income    .55       .14         .69 
</TABLE>


THE ABOVE EXPENSES FOR THE ELIGIBLE FUNDS WERE PROVIDED BY THE FUNDS. KEYPORT 
HAS NOT INDEPENDENTLY VERIFIED THE ACCURACY OF THE INFORMATION. 



           Example #1 -- Assuming surrender of the Certificate at the
                          end of the periods shown.(5)

A $1,000 investment in each Sub-Account listed would be subject to the 
             expenses shown, assuming 5% annual return on assets. 

<TABLE>
<CAPTION>
 Sub-Account                        1 Year 3 Years 5 Years 10 Years 
 -----------                        ------ ------- ------- --------
<S>                                  <C>    <C>     <C>     <C>
   
Alger Growth                         $ 93   $125    $166    $329 
Alger Small Cap                        94    127     170     338 
Alliance Global Bond                   94    128     172     342 
Alliance Premier Growth                94    128     172     342 
Colonial Growth & Income               93    123     164     324 
Colonial Int'l Fund for Growth         99    141     197     397 
Colonial-Newport Tiger                102    151     213     435 
Colonial Strategic Income              93    123     164     323 
Colonial U.S. Fund for Growth          95    129     175     348 
Colonial Utilities                     93    124     165     327 
MFS Emerging Growth                    95    129     175     348 
MFS Research                           95    129     175     348 
SteinRoe Capital Appreciation          93    122     161     318 
SteinRoe Cash Income                   91    118     154     301 
SteinRoe Managed Assets                92    119     156     305 
SteinRoe Managed Growth Stock          92    121     160     315 
SteinRoe Mortgage Securities Income    92    120     157     309 
</TABLE>
    

                                      5 
<PAGE> 

  Example #2 -- Assuming annuitization of the Certificate at the end of the 
                               periods shown.(5) 

A $1,000 investment in each Sub-Account listed would be subject to the 
expenses shown, assuming 5% annual return on assets. 

<TABLE>
<CAPTION>
 Sub-Account                        1 Year 3 Years 5 Years 10 Years 
- -------------                       ------ ------- ------- --------
<S>                                   <C>    <C>    <C>     <C>
Alger Growth                          23      76    136     329 
Alger Small Cap                       24      78    140     338 
Alliance Global Bond                  24      79    142     342 
Alliance Premier Growth               24      79    142     342 
Colonial Growth & Income              23      75    134     324 
Colonial Int'l Fund for Growth        29      93    167     397 
Colonial-Newport Tiger                32     103    184     435 
Colonial Strategic Income             23      74    134     323 
Colonial U.S. Fund for Growth         25      81    145     348 
Colonial Utilities                    23      75    135     327 
MFS Emerging Growth                   25      81    145     348 
MFS Research                          25      81    145     348 
SteinRoe Capital Appreciation         23      73    131     318 
SteinRoe Cash Income                  21      69    124     301 
SteinRoe Managed Assets               22      70    126     305 
SteinRoe Managed Growth Stock         22      72    130     315 
SteinRoe Mortgage Securities Income   22      71    127     309 
</TABLE>

  Example #3 -- Assuming the Certificate stays in force through the periods 
                                    shown. 

A $1,000 investment in each Sub-Account listed would be subject to the same 
expenses shown in Example #2, assuming 5% annual return on assets. 

(1)Contingent Deferred Sales Charges are deducted only if the Certificate is 
totally or partially surrendered. A surrender will not incur the Charge 
percentage shown as follows: 

 1. In any Certificate Year, Certificate Owners may withdraw an aggregate 
amount, not to exceed, at the time of withdrawal, the Certificate's earnings, 
which equal: (a) the Certificate Value, less (b) the portion of the Purchase 
Payments not previously withdrawn. 

 2. In any Certificate Year after the first, Certificate Owners may withdraw, 
in addition to the amount available in 1., the amount by which 10% of the 
Certificate Value as of the preceding Certificate Anniversary exceeds the 
amount available in 1. 

(2)Keyport reserves the right to impose a transfer fee after prior notice to 
Certificate Owners, but currently does not impose any charge. Premium taxes 
are not shown. Keyport deducts the amount of premium taxes, if any, when paid 
unless Keyport elects to defer such deduction. 

(3)All Trust and Fund expenses are for 1995. The Alliance Series Fund, Colonial 
Trust (Colonial Strategic Income and Colonial U.S. Fund for Growth only), and 
MFS Trust expenses reflect such Fund's or Trust's adviser's agreement to 
reimburse expenses above certain limits (see footnote 4). 

(4)Expense information shown for Alliance Series Fund has been restated to 
reflect current fees and is net of voluntary expense reimbursements. The 
Alliance Series Fund Adviser has agreed to continue such reimbursements for 
the foreseeable future. Each percentage shown in the parentheses is what the 
total expenses would be in the absence of expense reimbursement: for Alliance 
Global Bond--1.77%; and for Alliance Premier Growth--1.19%. 

Colonial Trust's manager has agreed until 4/30/97 to reimburse all expenses, 
including management fees, in excess of the following percentage of the 
average annual net assets of each Fund, so long as such reimbursement would 
not result in the Fund's inability to qualify as a regulated investment 
company under the Internal Revenue Code: 1.00% for Colonial Growth & Income, 
Colonial Utilities and Colonial U.S. Fund for Growth; 1.75% for Colonial 
Int'l Fund for Growth and Colonial-Newport Tiger; and .80% for Colonial 
Strategic Income. The total percentages shown in the table for Colonial 
Strategic Income and Colonial U.S. Fund for Growth are after expense 
reimbursement. Each percentage shown in the parentheses is what the total for 
1995 would be in the absence of expense reimbursement: for Colonial Strategic 
Income--.94%; and for Colonial U.S. Fund for Growth--1.07%. 

MFS Trust's Adviser has agreed to bear, subject to reimbursement, expenses 
for each of the two Eligible Funds shown such that each Fund's total 
operating expenses shall not exceed, on an annualized basis, 1.00% of the 
average daily net assets of the Fund from November 2, 1994 through December 
31, 1996, 1.25% of the average daily net assets of the Fund from January 

                                      6 
<PAGE> 

1, 1997 through December 31, 1998, and 1.50% of the average daily net assets 
of the Fund from January 1, 1999 through December 31, 2004; provided however, 
that this obligation may be terminated or revised at any time. Each 
percentage shown in the parentheses is what the total expenses would be in 
the absence of expense reimbursement: for MFS Emerging Growth--2.91%; and for 
MFS Research--3.90%. 

SteinRoe Trust's adviser has voluntarily agreed until 4/30/97 to reimburse 
all expenses, including management fees, in excess of the following 
percentage of the average annual net assets of each Fund, so long as such 
reimbursement would not result in the Fund's inability to qualify as a 
regulated investment company under the Internal Revenue Code: .80% for 
SteinRoe Capital Appreciation and Management Growth Stock; .65% for SteinRoe 
Cash Income; .75% for SteinRoe Managed Assets; and .70% for SteinRoe Mortgage 
Securities Income. 

(5)The annuity is designed for retirement planning purposes. Surrenders prior 
to the Income Date are not consistent with the long-term purposes of the 
Certificate and the applicable tax laws. 

The examples should not be considered a representation of past or future 
expenses and charges of the Sub-Accounts. Actual expenses may be greater or 
less than those shown. Similarly, the assumed 5% annual rate of return is not 
an estimate or a guarantee of future investment performance. See "Deductions" 
in this prospectus, "Management of the Fund" in the prospectuses for Alger 
American Fund and the Alliance Series Fund, "Trust Management Organizations" 
and "Expenses of the Funds" in the prospectus for Colonial Trust, "Management 
of the Series" and "Expenses" in the prospectus for MFS Trust, and "How the 
Funds are Managed" in the prospectus for SteinRoe Trust. 

                                   SYNOPSIS 

The following Synopsis should be read in conjunction with the detailed 
information in this prospectus and the Statement of Additional Information. 
Please refer to the Glossary of Special Terms for the meaning of certain 
defined terms. Variations from the information appearing in this prospectus 
due to individual state requirements are described in supplements which are 
attached to this prospectus, or in endorsements to the Certificates, as 
appropriate. 

The Certificate allows Certificate Owners to allocate Purchase Payments to 
the Variable Account and also to the Fixed Account. The Variable Account is a 
separate investment account maintained by Keyport. The Fixed Account is part 
of Keyport's "general account", which consists of all Keyport's assets except 
the Variable Account and the assets of other separate accounts maintained by 
Keyport. Certificate Owners may allocate payments to, and receive annuity 
payments from the Variable Account and/or the Fixed Account. If the 
Certificate Owner allocates payments to the Variable Account, the 
accumulation values and annuity payments will fluctuate according to the 
investment experience of the Sub-Accounts chosen. If the Certificate Owner 
allocates payments to the Fixed Account, the accumulation values will 
increase at guaranteed interest rates and annuity payments will be of a fixed 
amount. Fixed Account Values are subject to a limited market value 
adjustment. (See Appendix A on Page 27 for more information on the Fixed 
Account.) If the Certificate Owner allocates payments to both Accounts, then 
the accumulation values and annuity payments will be variable in part and 
fixed in part. 

   
The Certificate permits Purchase Payments to be made on a flexible Purchase 
Payment basis. The minimum initial payment is $5,000. The minimum amount for 
each subsequent payment is $1,000 or such lesser amount as Keyport may permit 
from time to time (currently $250). (See "Purchase Payments" on Page 9.) 

There are no deductions made from Purchase Payments for sales charges at the 
time of purchase. A Contingent Deferred Sales Charge may be deducted in the 
event of a total or partial surrender (see "Surrenders" on Page 20). The 
Contingent Deferred Sales Charge is based on a graded table of charges. The 
charge will not exceed 7% of that portion of the amount surrendered that 
represents Purchase Payments made during the seven years immediately 
preceding the request for surrender. (See "Deductions for Contingent Deferred 
Sales Charge" on Page 14.) 

Keyport deducts a Mortality and Expense Risk Charge, which is equal on an 
annual basis to 1.25% of the average daily net asset values in the Variable 
Account attributable to the Certificates. (See "Deductions for Mortality and 
Expense Risk Charge" on Page 14.) Keyport also deducts a daily distribution 
charge which is equal on an annual basis to .15% of the same values. (See 
"Deductions for Daily Distribution Charge" on Page 14.) 

Keyport deducts an annual Certificate Maintenance Charge (currently $36.00) 
from the Variable Account Value for administrative expenses. Prior to the 
Income Date, Keyport reserves the right to change this charge for future 
years. Keyport will in certain instances waive this charge. (See "Deductions 
for Certificate Maintenance Charge" on Page 13.) 

Keyport reserves the right to deduct a charge of $25 for each transfer in 
excess of 12 per Certificate Year. (See "Transfer of Variable Account Value" 
on Page 12.) 

Premium taxes will be charged against the Certificate Value. Currently such 
premium taxes range from 0% to 5.0%. (See "Deductions for Premium Taxes" on 
Page 15.) 

There are no federal income taxes on increases in the value of a Certificate 
until a distribution occurs, in the form of a lump sum payment, annuity 
payments, or the making of a gift or assignment of the Certificate. A federal 
penalty tax (currently 10%) may also apply. (See "Tax Status" on Page 22.) 

The Certificate allows the Certificate Owner to revoke the Certificate 
generally within 10 days of delivery (see "Right to Revoke" on Page 18). For 
most states, Keyport will refund the Certificate Value as of the date the 
returned Certificate is received by Keyport, plus any distribution charges 
previously deducted. The Certificate Owner thus will bear the investment risk 
during the revocation period. In other states, Keyport will return Purchase 
Payments. In 
    

                                      7 
<PAGE> 

such other states Purchase Payments will be allocated to the SteinRoe Cash 
Income Sub-Account during the "freelook" period plus an additional 10 days. 

   
The full financial statements for Keyport are in the Statement of Additional 
Information. 
    


                           PERFORMANCE INFORMATION 

The Variable Account may from time to time advertise certain performance 
information concerning its various Sub-Accounts. 

   
Keyport and certain of the Eligible Funds have been offering contracts for 
periods prior to the commencement of the offering of the Certificates 
described in this prospectus. The performance information will be based on 
historical results of Eligible Funds that apply to the Certificate for the 
specified time periods. 
    

This performance information is not intended to indicate either past 
performance under an actual Certificate or future performance. 

The Sub-Accounts may advertise total return information for various periods 
of time. Total return performance information is based on the overall 
percentage change in value of a hypothetical investment in the specific 
Sub-Account over a given period of time. 

Average annual total return information shows the average percentage change 
in the value of an investment in the Sub-Account from the beginning date of 
the measuring period to the end of that period. This standardized version of 
average annual total return reflects all historical investment results, less 
all charges and deductions applied against the Sub-Account and a Certificate 
(including any Contingent Deferred Sales Charge that would apply if a 
Certificate Owner surrendered the Certificate at the end of each period 
indicated). Average total return does not take into account any premium taxes 
and would be lower if these taxes were included. 

In order to calculate average annual total return, Keyport divides the change 
in value of a Sub-Account under a Certificate surrendered on a particular 
date by a hypothetical $1,000 investment in the Sub-Account made by the 
Certificate Owner at the beginning of the period illustrated. The resulting 
total rate for the period is then annualized to obtain the average annual 
percentage change during the period. Annualization assumes that the 
application of a single rate of return each year during the period will 
produce the ending value, taking into account the effect of compounding. 

The Sub-Accounts may present additional total return information computed on 
a different basis. 

First, the Sub-Accounts may present total return information computed on the 
same basis as described above, except deductions will not include the 
Contingent Deferred Sales Charge. This presentation assumes that the 
investment in the Certificate continues beyond the period when the Contingent 
Deferred Sales Charge applies, consistent with the long-term investment and 
retirement objectives of the Certificate. The total return percentage will 
thus be higher under this method than the standard method described above. 

Second, the Sub-Accounts may present total return information calculated by 
dividing the change in a Sub-Account's Accumulation Unit value over a 
specified time period by the Accumulation Unit value of that Sub-Account at 
the beginning of the period. This computation results in a 12-month change 
rate or, for longer periods, a total rate for the period which Keyport 
annualizes in order to obtain the average annual percentage change in the 
Accumulation Unit value for that period. The change percentages do not take 
into account the Contingent Deferred Sales Charge, the Certificate 
Maintenance Charge and premium tax charges. The percentages would be lower if 
these charges were included. 

The SteinRoe Cash Income Sub-Account is a money market Sub-Account that also 
may advertise yield and effective yield information. The yield of the 
Sub-Account refers to the income generated by an investment in the 
Sub-Account over a specifically identified 7-day period. This income is 
annualized by assuming that the amount of income generated by the investment 
during that week is generated each week over a 52-week period and is shown as 
a percentage. The yield reflects the deduction of all charges assessed 
against the Sub-Account and a Certificate but does not take into account 
Contingent Deferred Sales Charges and premium tax charges. The yield would be 
lower if these charges were included. 

The effective yield of the SteinRoe Cash Income Sub-Account is calculated in 
a similar manner but, when annualizing such yield, income earned by the 
Sub-Account is assumed to be reinvested. This compounding effect causes 
effective yield to be higher than yield. 

                       KEYPORT AND THE VARIABLE ACCOUNT 

Keyport Life Insurance Company was incorporated in Rhode Island in 1957 as a 
stock life insurance company. Its executive and administrative offices are at 
125 High Street, Boston, Massachusetts 02110 and its home office is at 235 
Promenade Street, Providence, Rhode Island 02903. 

Keyport writes individual life insurance and individual and group annuity 
contracts on a non-participating basis. Keyport is licensed to do business in 
all states except New York and is also licensed in the District of Columbia 
and the Virgin Islands. Keyport has been rated A+ (Superior) by A.M. Best and 
Company, independent analysts of the insurance industry. Keyport has been 
rated A+ each year since 1976, the first year Keyport was subject to Best's 
alphabetic rating system. Standard & Poor's ("S & P") has rated Keyport AA- 
for excellent financial security, Moody's has rated Keyport A1 for good 
financial strength and Duff & Phelps has rated Keyport AA- for very high 
claims paying ability. The Best's A+ rating is in the highest rating 

                                      8 
<PAGE> 

category, which also includes A++. S & P and Duff & Phelps have one rating 
category above AA and Moody's has two rating categories above A. The Moody's 
"-" modifier signifies that Keyport is in the higher end of the A category 
while the S&P and Duff & Phelps "-" modifier signifies that Keyport is at the 
lower end of the AA category. These ratings merely reflect the opinion of the 
rating company as to the relative financial strength of Keyport and Keyport's 
ability to meet its contractual obligations to its policyholders. Even though 
assets in the Variable Account are held separately from Keyport's other 
assets, ratings of Keyport may still be relevant to Certificate Owners since 
not all of Keyport's contractual obligations relate to payments based on 
those segregated assets (e.g., see "Death Provisions" for Keyport's 
obligation after certain deaths to increase the Certificate Value if it is 
less than Death Benefit Amount or otherwise enhance the death benefit with 
interest). 


Keyport is one of the Liberty Financial Companies. Keyport is ultimately 
controlled by Liberty Mutual Insurance Company of Boston, Massachusetts, a 
multi-line insurance and financial services institution. 


The Variable Account was established by Keyport pursuant to the provisions of 
Rhode Island Law on January 30, 1996. The Variable Account meets the 
definition of "separate account" under the federal securities laws. The 
Variable Account is registered with the Securities and Exchange Commission as 
a unit investment trust under the Investment Company Act of 1940. Such 
registration does not involve supervision of the management of the Variable 
Account or Keyport by the Securities and Exchange Commission. 

Obligations under the Certificates are the obligations of Keyport. Although 
the assets of the Variable Account are the property of Keyport, these assets 
are held separately from the other assets of Keyport and are not chargeable 
with liabilities arising out of any other business Keyport may conduct. 
Income, capital gains and/or capital losses, whether or not realized, from 
assets allocated to the Variable Account are credited to or charged against 
the Variable Account without regard to the income, capital gains, and/or 
capital losses arising out of any other business Keyport may conduct. Thus, 
Keyport does not guarantee the investment performance of the Variable 
Account. The Variable Account Value and the amount of variable annuity 
payments will vary with the investment performance of the investments in the 
Variable Account. 

                      PURCHASE PAYMENTS AND APPLICATIONS 

The initial Purchase Payment is due on the Certificate Date. The minimum 
initial Purchase Payment is $5,000. Additional Purchase Payments can be made 
at the Certificate Owner's option. Each subsequent Purchase Payment must be 
at least $1,000 or such lesser amount as Keyport may permit from time to time 
(currently $250). Keyport may reject any Purchase Payment. 

If the application for a Certificate is in good order and it calls for 
amounts to be allocated to the Variable Account, Keyport will apply the 
initial Purchase Payment to the Variable Account and credit the Certificate 
with Accumulation Units within two business days of receipt. If the 
application for a Certificate is not in good order, Keyport will attempt to 
get it in good order within five business days. If it is not complete at the 
end of this period, Keyport will inform the applicant of the reason for the 
delay and that the Purchase Payment will be returned immediately unless the 
applicant specifically consents to Keyport's keeping the Purchase Payment 
until the application is complete. Once the application is complete, the 
Purchase Payment will be applied within two business days of its completion. 
Keyport has reserved the right to reject any application. 

Keyport confirms, in writing, to the Certificate Owner the allocation of all 
Purchase Payments and the re-allocation of values after any requested 
transfer. Keyport must be notified immediately by the Certificate Owner of 
any processing error. 

Keyport will permit others to act on behalf of an applicant in certain 
instances, including the following two examples. First, Keyport will accept 
an application for a Certificate that contains a signature signed under a 
power of attorney if a copy of that power of attorney is submitted with the 
application. Second, Keyport will issue a Certificate that is not replacing 
an unaffiliated company's existing life insurance or annuity policy without 
having previously received a signed application from the applicant. Certain 
dealers or other authorized persons such as employers and Qualified Plan 
fiduciaries will inform Keyport of an applicant's answers to the questions in 
the application by telephone or by order ticket and cause the initial 
Purchase Payment to be paid to Keyport. If the information is in good order, 
Keyport will issue the Certificate with a copy of an application completed 
with that information. The Certificate will be delivered to the Certificate 
Owner with a letter from Keyport that will give the Certificate Owner an 
opportunity to respond to Keyport if any of the application information is 
incorrect. Alternatively, Keyport's letter may request the Certificate Owner 
to confirm the correctness of the information by signing either a copy of the 
application or a Certificate delivery receipt that ratifies the application 
in all respects (in either case, a copy of the signed document would be 
returned to Keyport for its permanent records). All purchases are confirmed, 
in writing, to the applicant by Keyport. Keyport's liability under a 
Certificate extends only to amounts so confirmed. 

                     INVESTMENTS OF THE VARIABLE ACCOUNT 

                        Allocations of Purchase Payments
Purchase Payments applied to the Variable Account will be invested in one or 
more of the Eligible Fund Sub-Accounts designated as permissible investments 
in accordance with the selection made by the Certificate Owner in the 
application. Any selection must specify the percentage of the Purchase 
Payment that is allocated to each Sub-Account or must specify the asset 

                                      9 
<PAGE> 


allocation model selected. (See "Other Services, The Programs".) The 
percentage for each Sub-Account, if not zero, must be at least 5% and must be 
a whole number. A Certificate Owner may change the allocation percentages 
without fee, penalty or other charge. Allocation changes must be made by 
Written Request unless the Certificate Owner has by Written Request 
authorized Keyport to accept telephone allocation instructions from the 
Certificate Owner or from a person acting for the Certificate Owner as an 
attorney-in-fact under a power of attorney. By authorizing Keyport to accept 
telephone changes, a Certificate Owner agrees to accept and be bound by the 
conditions and procedures established by Keyport from time to time. The 
current conditions and procedures are in Appendix B and Certificate Owners 
authorizing telephone allocation instructions will be notified, in advance, 
of any changes. 


The Variable Account is segmented into Sub-Accounts. Each Sub-Account
contains the shares of one of the Eligible Funds and such shares are
purchased at net asset value. Eligible Funds and Sub-accounts may be added or
withdrawn as permitted by applicable law. The Sub-Accounts in the Variable
Account and the corresponding Eligible Funds currently are as follows:

<TABLE>
<S>                                      <C>
Eligible Funds of Alger American Fund    Sub-Accounts 
- --------------------------------------   ------------
Alger Growth                             Alger Growth Sub-Account 
Alger Small Cap                          Alger Small Cap Sub-Account 

Eligible Funds of Alliance Series Fund   Sub-Accounts 
- --------------------------------------   ------------
Alliance Global Bond                     Alliance Global Bond Sub-Account 
Alliance Premier Growth                  Alliance Premier Growth Sub-Account 

Eligible Funds of Colonial Trust         Sub-Accounts 
- --------------------------------------   ------------
Colonial Growth & Income                 Colonial Growth & Income Sub-Account 
Colonial Int'l Fund for Growth           Colonial Int'l Fund for Growth Sub-Account 
Colonial-Newport Tiger                   Colonial-Newport Tiger Sub-Account 
Colonial Strategic Income                Colonial Strategic Income Sub-Account 
Colonial U.S. Fund for Growth            Colonial U.S. Fund for Growth Sub-Account 
Colonial Utilities                       Colonial Utilities Sub-Account 

Eligible Funds of MFS Trust              Sub-Accounts 
- --------------------------------------   ------------
MFS Emerging Growth                      MFS Emerging Growth Sub-Account 
MFS Research                             MFS Research Sub-Account 

Eligible Funds of SteinRoe Trust         Sub-Accounts 
- --------------------------------------   ------------
SteinRoe Capital Appreciation            SteinRoe Capital Appreciation Sub-Account 
SteinRoe Cash Income                     SteinRoe Cash Income Sub-Account 
SteinRoe Managed Assets                  SteinRoe Managed Assets Sub-Account 
SteinRoe Managed Growth Stock            SteinRoe Managed Growth Stock Sub-Account 
SteinRoe Mortgage Securities Income      SteinRoe Mortgage Securities Income Sub-Account 
</TABLE>



                                Eligible Funds 


The Eligible Funds which are the permissible investments of the Variable 
Account are the separate funds listed above of Alger American Fund, Alliance 
Series Fund, Colonial Trust, MFS Trust and SteinRoe Trust, and any other 
mutual funds with which Keyport and the Variable Account may enter into a 
participation agreement for the purpose of making such mutual funds available 
as Eligible Funds under certain Certificates. 

Fred Alger Management, Inc. ("Alger Management") is the investment manager 
for both Eligible Funds of Alger American Fund. Alger Management has been in 
the business of providing investment advisory services since 1964. 

Alliance Capital Management L.P. is the investment advisor for both Eligible 
Funds of Alliance Series Fund. AIGAM International Limited serves as 
sub-adviser for Alliance Global. 

   
Keyport Advisory Services Corp. ("KASC"), a subsidiary of Keyport, is the 
manager for Colonial Trust and its Eligible Funds. Colonial Management 
Associates, Inc. ("Colonial"), an affiliate of Keyport, serves as sub-adviser 
for the Eligible Funds (except for Newport Tiger). Colonial has provided 
investment advisory services since 1931. Newport Fund Management, Inc., an 
affiliate of Keyport, serves as sub-adviser for Colonial-Newport Tiger. 
    

Massachusetts Financial Services Company ("MFS") is the investment advisor 
for both Eligible Funds of MFS Trust. MFS is America's oldest mutual fund 
organization. MFS and its predecessor organizations have a history of money 
management dating from 1924 and the founding of the first mutual fund in the 
United States, Massachusetts Investors Trust. 

Stein Roe & Farnham Incorporated ("Stein Roe") is the investment adviser for 
each Eligible Fund of SteinRoe Trust. In 1986, Stein Roe was organized and 
succeeded to the business of Stein Roe & Farnham, a partnership. Stein Roe is 
an affiliate of Keyport. Stein Roe and its predecessor have provided 
investment advisory and administrative services since 1932. 

The investment objectives of the Eligible Funds are briefly described below. 
More detailed information, including investor considerations related to the 
risks of investing in a particular Eli- 

                                      10 
<PAGE> 

   
gible Fund, may be found in the current prospectus for that Fund. An investor 
should read that prospectus carefully before selecting a fund for investing. 
The prospectus is available, at no charge, from a salesperson or by writing 
Keyport at the address shown on Page 1 or by calling (800) 437-4466. 
    

<TABLE>
<S>                                          <C>
Eligible Funds of Alger 
American Fund and Variable
Account Sub-Accounts                         Investment Objective 
- ---------------------------                  --------------------
Alger Growth 
  (Alger Growth Sub-Account)                 Long-term capital appreciation 

Alger Small Cap 
  (Alger Small Cap Sub-Account)              Long-term capital appreciation. 

Eligible Funds of Alliance
Series Fund and Variable 
Account Sub-Accounts                         Investment Objective 
- ---------------------------                  --------------------
Alliance Global Bond                         A high level of return from a combination of current 
  (Alliance Global Bond                      income and capital appreciation by investing in 
  Sub-Accounts)                              a globally diversified portfolio of high quality 
                                             debt securities denominated in the U.S. Dollar 
                                             and a range of foreign currencies. 
Alliance Premier Growth 
  (Alliance Premier Growth 
  Sub-Account)                               Growth of capital rather than current income. 

Eligible Funds of Colonial 
Trust and Variable Account
Sub-Accounts                                 Investment Objective 
- ---------------------------                  --------------------
Colonial Growth & Income                     Primarily income and long-term capital growth 
  (Colonial Growth & Income Sub-Account)     and, secondarily, preservation of capital. 

Colonial Int'l Fund for Growth 
  (Colonial Int'l Fund for Growth            Long-term capital growth, by investing primarily 
  Sub-Account)                               in non-U.S. equity securities. 

Colonial-Newport Tiger                       Long term capital growth by investing primarily 
  (Colonial-Newport Tiger                    in equity securities of companies located in the 
  Sub-Account)                               four Tigers of Asia (Hong Kong, Singapore, South 
                                             Korea and Taiwan) and the other mini-Tigers of 
                                             East Asia (Malaysia, Thailand, Indonesia, China 
                                             and the Philippines). 

Colonial Strategic Income                    A high level of current income, as is consistent 
  (Colonial Strategic Income                 with prudent risk and maximizing total return, 
  Sub-Account)                               by diversifying investments primarily in U.S. 
                                             and foreign government and high yield, high risk 
                                             corporate debt securities. 
Colonial U.S. Fund for Growth                Growth exceeding over time the S&P 500 Index 
  (Colonial U.S. Fund for Growth             (Standard & Poor's Corporation Composite Stock 
  Sub-Account)                               Price Index) performance. 

Colonial Utilities                           Primarily current income and, secondarily, 
  (Colonial Utilities Sub-Account)           long-term capital growth. 

Eligible Funds of MFS Trust
and Variable Account 
Sub-Accounts                                 Investment Objective 
- ---------------------------                  --------------------
MFS Emerging Growth 
  (MFS Emerging Growth 
  Sub-Account)                               Long-term growth of capital. 

MFS Research 
  (MFS Research Sub-Account)                 Long-term growth of capital and future income. 

                                       11
<PAGE>

Eligible Funds of SteinRoe 
Trust and Variable Account
Sub-Accounts                                 Investment Objective 
- ---------------------------                  --------------------
SteinRoe Capital Appreciation                Capital growth by investing primarily in 
  (SteinRoe Capital Appreciation             Sub-common stocks, convertible securities, and 
  Sub-Account)                               other securities selected for prospective 
                                             capital growth. 

SteinRoe Cash Income                         High current income from short-term money market 
  (SteinRoe Cash Income                      instruments while emphasizing preservation of 
  Sub-Account)                               capital and maintaining excellent liquidity. 

SteinRoe Managed Assets 
  (SteinRoe Managed Assets                   High total investment return through investment 
  Sub-Account)                               in a changing mix of securities. 

SteinRoe Managed Growth Stock 
  (SteinRoe Managed Growth Stock             Long-term growth of capital through investment 
  Sub-Account)                               primarily in common stocks. 

SteinRoe Mortgage Securities Income          Highest possible level of current income 
  (SteinRoe Mortgage Securities Income       consistent with safety of principal and 
  Sub-Account)                               maintenance of liquidity through investment 
                                             primarily in mortgage-backed securities. 
</TABLE>

There is no assurance that the Eligible Funds will achieve their stated
objectives. 

All the Eligible Funds are funding vehicles for variable annuity contracts
and variable life insurance policies offered by separate accounts of Keyport and
of insurance companies affiliated and unaffiliated with Keyport. The risks
involved in this "mixed and shared funding" are disclosed in the Eligible Fund
prospectuses under the following captions: Alger American Fund-- "Participating
Insurance Companies and Plans"; Alliance Series Fund--"Introduction to the
Fund"; Colonial Trust--"The Trust"; MFS Trust--"Investment Concept of the
Trust"; and SteinRoe Trust--"The Trust".

                       Transfer of Variable Account Value

Certificate Owners may transfer Variable Account Value from one Sub-Account 
to another Sub-Account and/or to the Fixed Account. 

The Certificate allows Keyport to charge a transfer fee and to limit the
number of transfers that can be made in a specified time period. Certificate
Owners should be aware that transfer limitations may prevent a Certificate
Owner from making a transfer on the date he or she wants to, with the result
that the Certificate Owner's future Certificate Value may be lower than it
would have been had the transfer been made on the desired date.

Currently, Keyport is not charging a transfer fee of $25 for each transfer
in excess of 12 per Certificate Year. For transfers under different
Certificates that are being requested under powers of attorney with a common
attorney-in-fact or that are, in Keyport's determination, based on the
recommendation of a common investment adviser or broker/dealer, there is a
transfer limitation of one transfer every 30 days.

Keyport is also limiting each transfer to a maximum of $500,000. All
transfers requested for a Certificate on the same day will be treated as a
single transfer and the total combined transfer amount will be subject to the
$500,000 limitation. If the $500,000 limitation is exceeded, no amount of the
transfer will be executed by Keyport.

In applying the $500,000 limitation, Keyport may treat as one transfer all
transfers requested by a Certificate Owner for multiple Certificates he or
she owns. If the $500,000 limitation is exceeded for multiple transfers
requested on the same day that are treated as a single transfer, no amount of
the transfer will be executed by Keyport.

In applying the $500,000 limitation to transfers requested by a common
attorney-in-fact or investment adviser, Keyport will treat as one transfer
all transfers requested under different Certificates that are being requested
under powers of attorney with a common attorney-in-fact or that are, in
Keyport's determination, based on the recommendation of a common investment
adviser or broker/dealer. If the $500,000 limitation is exceeded for multiple
transfers requested on the same day that are treated as a single transfer, no
amount of the transfer will be executed by Keyport. If a transfer is executed
under one Certificate and, within the next 30 days, a transfer request for
another Certificate is determined by Keyport to be related to the executed
transfer under this paragraph's rules, the transfer request will not be
executed by Keyport. In order for it to be executed, it would need to be
requested again after the 30 day period has expired and it, along with any
other transfer requests that are collectively treated as a single transfer,
would need to total less than $500,000.

Keyport's interest in applying these limitations is to protect the
interests of both Certificate Owners who are not engaging in significant
transfer activity and Certificate Owners who are engaging in such activity.
Keyport has determined that the actions of Certificate Owners engaging in
significant transfer activity among Sub-Accounts may cause an adverse affect
on the performance of the Eligible Fund for the Sub-Account involved. The
movement of Sub-Account values from one Sub-Account to another may prevent
the appropriate Eligible Fund

                                      12 
<PAGE> 

from taking advantage of investment opportunities because it must maintain a 
liquid position in order to handle redemptions. Such movement may also cause 
a substantial increase in Fund transaction costs which must be indirectly 
borne by Certificate Owners. 

Certificate Owners will be notified, in advance, of the imposition of any
transfer fee or of a change in the limitation on the number of transfers. The
fee will not exceed the lesser of $25 and the cost of effecting a transfer.

Transfers must be made by Written Request unless the Certificate Owner has
by Written Request authorized Keyport to accept telephone transfer requests
from the Certificate Owner or from a person acting for the Certificate Owner
as an attorney-in-fact under a power of attorney. By authorizing Keyport to
accept telephone transfer instructions, a Certificate Owner agrees to accept
and be bound by the conditions and procedures established by Keyport from
time to time. The current conditions and procedures are in Appendix B and
Certificate Owners authorizing telephone transfers will be notified, in
advance, of any changes. Written transfer requests may be made by a person
acting for the Certificate Owner as an attorney-in-fact under a power of
attorney.

Transfer requests received by Keyport before the close of trading on the
New York Stock Exchange (currently 4:00 PM Eastern Time) will be initiated at
the close of business that day. Any requests received later will be initiated
at the close of the next business day. Each request from a Certificate Owner
to transfer value will be executed by both redeeming and acquiring
Accumulation Units on the day Keyport initiates the transfer.

If 100% of any Sub-Account's value is transferred and the allocation
formula for Purchase Payments includes that Sub-Account, then the allocation
formula for future Purchase Payments will automatically change unless the
Certificate Owner instructs otherwise. For example, if the allocation formula
is 50% to Sub-Account A and 50% to Sub-Account B and all of Sub-Account A's
value is transferred to Sub-Account B, the allocation formula will change to
100% to Sub-Account B unless the Certificate Owner instructs otherwise.

Substitution of Eligible Funds and Other Variable Account Changes
If the shares of any of the Eligible Funds should no longer be available for
investment by the Variable Account or if in the judgment of Keyport's
management further investment in such fund shares should become inappropriate
in view of the purpose of the Certificate, Keyport may add or substitute
shares of another Eligible Fund or of another mutual fund for Eligible Fund
shares already purchased under the Certificate. No substitution of Fund
shares in any Sub-Account may take place without prior approval of the
Securities and Exchange Commission and notice to Certificate Owners, to the
extent required by the Investment Company Act of 1940.

Keyport has also reserved the right, subject to compliance with the law as
currently applicable or subsequently changed: (a) to operate the Variable
Account in any form permitted under the Investment Company Act of 1940 or in
any other form permitted by law; (b) to take any action necessary to comply
with or obtain and continue any exemptions from the Investment Company Act of
1940 or to comply with any other applicable law; (c) to transfer any assets
in any Sub-Account to another Sub-Account, or to one or more separate
investment accounts, or to Keyport's general account; or to add, combine or
remove Sub-Accounts in the Variable Account; and (d) to change the way
Keyport assesses charges, so long as the aggregate amount is not increased
beyond that currently charged to the Variable Account and the Eligible Funds
in connection with the Certificates.

                                  DEDUCTIONS 

                 Deductions for Certificate Maintenance Charge

Keyport has responsibility for all administration of the Certificates and the 
Variable Account. This administration includes, but is not limited to, 
preparation of the Certificates, maintenance of Certificate Owners' records, 
and all accounting, valuation, regulatory and reporting requirements. Keyport 
makes a Certificate Maintenance Charge for such services during the 
accumulation and annuity payment periods. At the present time the Certificate 
Maintenance Charge is $36 per Certificate Year. PRIOR TO THE INCOME DATE THE 
CERTIFICATE MAINTENANCE CHARGE IS NOT GUARANTEED AND MAY BE CHANGED BY 
KEYPORT. The charge will not exceed the anticipated costs of administering 
the Certificate. 


The Certificate Maintenance Charge will be waived before the Income Date if: 

(i) the Certificate Value is greater than or equal to $40,000 on the 
Certificate Anniversary date this charge is imposed, or (ii) Purchase 
Payments of at least $2,000 have been made in the prior Certificate Year and 
there has been no partial withdrawal in the prior Certificate Year. 

The Certificate Maintenance Charge will be waived on and after the Income 
Date for the current year if: 

(i) variable annuity Option A (Income for a Fixed Number of Years) is 
applicable; and 





   
(ii) at the time of the first payment of the year, the present value of all 
of the remaining payments (see "Option A" on Page 21) is greater than or 
equal to $40,000. 
    


Prior to the Income Date, the full amount of the charge will be deducted from 
the Variable Account Value on each Certificate Anniversary and on the date of 
any total surrender not falling on the Certificate Anniversary. On the Income 
Date, a pro-rata portion of the charge due on the next Certificate 
Anniversary will be deducted from the Variable Account Value. This pro-rata 
charge covers the period from the prior Certificate Anniversary to the Income 
Date. For example, if the Income Date occurs 73 

                                      13 
<PAGE> 

days after that prior anniversary, then one-fifth (i.e., 73 days/ 365 days) 
of the annual charge would be deducted on the Income Date. The charge will be 
deducted from each Sub-Account in the proportion that the value of each 
bears to the Variable Account Value. 

Once annuity payments begin on the Income Date or once they begin after 
surrender benefits are applied under a settlement option, the yearly cost of 
the Certificate Maintenance Charge for a payee's annuity will be the same as 
the yearly amount in effect immediately before the annuity payments begin. 
Keyport may not later change the amount of the Certificate Maintenance Charge 
deducted from the annuity payments. The charge will be deducted on a pro-rata 
basis from each annuity payment. For example, if annuity payments are 
monthly, then one-twelfth of the annual charge will be deducted from each 
payment. 


                Deductions for Mortality and Expense Risk Charge

Although variable annuity payments made to Annuitants will vary in accordance 
with the investment performance of the investments of the Variable Account, 
they will not be affected by the mortality experience (death rate) of persons 
receiving such payments or of the general population. Keyport guarantees the 
Death Benefits described below (see "Death Provisions"). Keyport assumes an 
expense risk since the Certificate Maintenance Charge after the Income Date 
will stay the same and not be affected by variations in expenses. 

To compensate it for assuming mortality and expense risks, for each
Valuation Period Keyport deducts from each Sub-Account a Mortality and
Expense Risk Charge equal on an annual basis to 1.25% of the average daily
net asset value of the Sub-Account. The charge is deducted during both the
accumulation and annuity periods (i.e., both before and after the Income
Date). Less than the full charge will be deducted from Sub-Account values
attributable to Certificates issued to employees of Keyport and other persons
specified in "Sales of the Certificates".


                    Deductions for Daily Distribution Charge

Keyport also deducts from each Sub-Account each Valuation Period a daily 
Distribution Charge equal on an annual basis to 0.15% of the average daily 
net asset value of the Sub-Account. This charge compensates Keyport for 
certain sales distribution expenses relating to the Certificate. 


This charge will not be deducted from Sub-Account values attributable to
Certificates that have reached the maximum cumulative distribution charge
limit defined below and to Certificates issued to employees of Keyport and
other persons specified in "Sales of the Certificates". The charge is also
not deducted from Sub-Account values attributable to Annuity Units. Keyport
may decide not to deduct the charge from Sub-Account values attributable to
a Certificate issued in an internal exchange or transfer of an annuity
contract of Keyport's general account.


                Deductions for Contingent Deferred Sales Charge

A sales charge is not deducted from the Certificate's Purchase Payments when 
initially received. However, a Contingent Deferred Sales Charge may be 
deducted upon a surrender. 

In order to determine whether a Contingent Deferred Sales Charge will be
due upon a partial or total surrender, Keyport maintains a separate set of
records. These records identify the date and amount of each Purchase Payment
made to the Certificate and the Certificate Value over time.

Certificate Owners will be permitted to make partial surrenders during the
Accumulation Period without incurring a Contingent Deferred Sales Charge, as
follows:

1. In any Certificate Year, Certificate Owners may withdraw an aggregate
amount not to exceed, at the time of the withdrawal, the Certificate's
earnings, which equal: (a) the Certificate Value, less (b) the portion of the
Purchase Payments not previously withdrawn.

2. In any Certificate Year after the first, Certificate Owners may
withdraw, in addition to the amount available in 1., the amount by which 10%
of the Certificate Value as of the preceding Certificate Anniversary exceeds
the amount available in 1.

Contingent Deferred Sales Charges, as discussed below, will be deducted
with respect to withdrawals in excess of these amounts.

In computing the applicable charge amounts, the amount of any surrender in
any Certificate Year after the first as set forth in 2. above, will be
deducted from the Purchase Payments in chronological order from the oldest to
the most recent until the amount is fully deducted. Any amount so deducted
will not be subject to a charge.

The following additional amounts will be deducted from the Purchase
Payments in the same chronological order: the amount of any surrender in the
first Certificate Year in excess of the amount set forth in 1. above and the
amount of any surrender in any later Certificate Year in excess of the
combined amount set forth in 1. and 2. above. The Contingent Deferred Sales
Charge for each Purchase Payment from which a deduction is made will be equal
to (a) multiplied by (b), where:

(a) is the amount so deducted; and

(b) is the applicable percentage for the number of years that have elapsed 
    from the date of that payment to the date of surrender. Years are 
    measured from the month and day of payment to the same month and day 
    in each subsequent calendar year. The percentages applicable to each 
    Purchase Payment during the seven years after the date of its payment 
    are: 7% during year 1; 6% during year 2; 5% during year 3; 4% during 
    year 4; 3% during year 5; 2% during year 6; 1% during year 7; and 0% 
    thereafter. 

                                      14 
<PAGE> 

The applicable Contingent Deferred Sales Charges for each Purchase Payment
are then totalled. The lesser of this total amount and the Certificate's
maximum cumulative distribution charge will be deducted from the Certificate
Value in the same manner as the surrender amount. The maximum cumulative
distribution charge is equal to (a) less (b), where (a) is 9% of the total
Purchase Payments made to the Certificate and (b) is the sum of all prior
Contingent Deferred Sale Charge deductions from the Certificate Value and all
prior Variable Account daily distribution charges applicable to the
Certificate from the 0.15% distribution charge factor. After each surrender,
Keyport's records will be adjusted to reflect any deductions made from the
applicable Purchase Payments.

   
Example: Two Purchase Payments were made one year apart for $5,000 and
$7,000. The Certificate Value has grown to an assumed $13,200 when the
Certificate Owner decides to withdraw $8,000. The Certificate Value at the
beginning of the Certificate Year of surrender was $13,000. The Contingent
Deferred Sales Charge percentages at the time of surrender are an assumed 5%
for the $5,000 payment and 6% for the $7,000 payment. The portion of the
surrender representing the Certificate's earnings ($13,200 less $12,000, or
$1,200) would not be subject to charges. Since $1,200 is less than the amount
guaranteed not to have charges (10% of $13,000, or $1,300), an additional
$100 would not be subject to charges. This $100 would be deducted from the
oldest Purchase Payment, reducing it from $5,000 to $4,900. The $1,200
increase in value plus the additional $100 leaves $6,700 ($8,000 - 1,200 -
100) to be deducted. This $6,700 would be deducted from the $4,900 of the
first payment still left and $1,800 of the second payment. The total
Contingent Deferred Sales Charge would be $4,900 multiplied by the applicable
5% and $1,800 times the applicable 6%, or a total of $353. The distribution
charge records would now reflect $0 for the 1st payment and $5,200 for the
2nd payment. The $8,000 requested plus the $353 charge would be deducted from
Certificate Values under the rules specified in "Partial Withdrawals and
Surrender" on Page 20.
    

The Contingent Deferred Sales Charge, when it is applicable, will be used
to cover the expenses of selling the Certificate, including compensation paid
to selling dealers and the cost of sales literature. Any expenses not covered
by the charge will be paid from Keyport's general account, which may include
monies deducted from the Variable Account for the Mortality and Expense Risk
Charge. A dealer selling the Certificate may receive up to 6.00% of Purchase
Payments with additional compensation later based on the Certificate Value of
those payments. During certain time periods selected by Keyport and KFSC, the
percentage may increase to 6.25%.

The Contingent Deferred Sales Charge will be waived in the event a Covered
Person is confined in a medical facility in accordance with the provisions
and conditions of an endorsement relating to such confinements.

The Contingent Deferred Sales Charge will be eliminated under Certificates
issued to employees of Keyport and other persons specified in "Sales of the
Certificates".

Keyport may reduce or change to 0% any Contingent Deferred Sales Charge
percentage under a Certificate issued in an internal exchange or transfer of
an annuity contract of Keyport's general account.

               Deductions for Transfers of Variable Account Value

The Certificate allows Keyport to charge a transfer fee. Currently no fee is 
being charged. Certificate Owners will be notified, in advance, of the 
imposition of any fee. The fee will not exceed the lesser of $25 and the cost 
of effecting a transfer. 

                          Deductions for Premium Taxes

Keyport deducts the amount of any premium taxes levied by any state or 
governmental entity when paid unless Keyport elects to defer such deduction. 
It is not possible to describe precisely the amount of premium tax payable on 
any transaction involving the Certificate offered hereby. Such premium taxes 
depend, among other things, on the type of Certificate (Qualified or 
Non-Qualified), on the state of residence of the Certificate Owner, the state 
of residence of the Annuitant, the status of Keyport within such states, and 
the insurance tax laws of such states. Currently such premium taxes range 
from 0% to 5.0% of either total Purchase Payments or Certificate Value. 

                          Deductions for Income Taxes

Keyport will deduct from any amount payable under the Certificate any income 
taxes that a governmental authority requires Keyport to withhold with respect 
to that amount. See "Income Tax Withholding" and "Tax-Sheltered Annuities". 

                        Total Variable Account Expenses

Total Variable Account expenses in relation to the Certificate will be the 
Certificate Maintenance Charge, the Mortality and Expense Risk Charge, and 
the Daily Sales Charge. 

The value of the assets in the Variable Account will reflect the value of
Eligible Fund shares and therefore the deductions from and expenses paid out of
the assets of the Eligible Funds. These deductions and expenses are described in
the Eligible Fund prospectuses.



                                      15 
<PAGE> 

                                OTHER SERVICES 

The Programs. Keyport offers several investment related programs which are 
available only prior to the Income Date: Asset Allocation; Dollar Cost 
Averaging; Systematic Investment; and Systematic Withdrawal Programs. A 
Rebalancing Program is available prior to and after the Income Date. Under 
each Program, the related transfers between and among Sub-Accounts and the 
Fixed Account are not counted as one of the twelve free transfers. Each of 
the Programs has its own requirements, as discussed below. Keyport reserves 
the right to terminate any Program. 

If the Certificate Owner has submitted the required telephone authorization 
form, certain changes may be made by telephone. For those Programs involving 
transfers, Owners may change instructions by telephone with regard to which 
Sub-Accounts or the Fixed Account Certificate Value may be transferred. The 
current conditions and procedures are described in Appendix B. 

Dollar Cost Averaging Program. Keyport offers a Dollar Cost Averaging Program 
that Certificate Owners may participate in by Written Request. The program 
periodically transfers Accumulation Units from the SteinRoe Cash Income 
Sub-Account or the One-Year Guarantee Period of the Fixed Account to other 
Sub-Accounts selected by the Certificate Owner. The program allows a 
Certificate Owner to invest in Variable Sub-Accounts over time rather than 
having to invest in those Sub-Accounts all at once. The program is available 
for initial and subsequent Purchase Payments and for Certificate Value 
transferred into the SteinRoe Cash Income Sub-Account or the One-Year 
Guarantee Period. Under the program, Keyport makes automatic transfers on a 
periodic basis out of the SteinRoe Cash Income Sub-Account or the One-Year 
Guarantee Period into one or more of the other available Sub-Accounts 
(Keyport reserves the right to limit the number of Sub-Accounts the 
Certificate Owner may choose but there are currently no limits). 

The Certificate Owner by Written Request must specify the SteinRoe Cash 
Income Sub-Account or the One Year Guarantee Period from which the transfers 
are to be made, the monthly amount to be transferred (minimum $150) and the 
Sub-Account(s) to which the transfers are to be made. The first transfer 
will occur at the close of the Valuation Period that includes the 30th day 
after the receipt of the Certificate Owner's Written Request. Each succeeding 
transfer will occur one month later (e.g., if the 30th day after the receipt 
date is April 8, the second transfer will occur at the close of the Valuation 
Period that includes May 8). When the remaining value is less than the 
monthly transfer amount, that remaining value will be transferred and the 
program will end. Before this final transfer, the Certificate Owner may 
extend the program by allocating additional Purchase Payments to the SteinRoe 
Cash Income Sub-Account or the One Year Guarantee Period or by transferring 
Certificate Value to the SteinRoe Cash Income Sub-Account or the One Year 
Guarantee Period. The Certificate Owner may, by Written Request or by 
telephone, change the monthly amount to be transferred, change the 
Sub-Account(s) to which the transfers are to be made, or end the program. The 
program will automatically end if the Income Date occurs. Keyport reserves 
the right to end the program at any time by sending the Certificate Owner a 
notice one month in advance. 

Written or telephone instructions must be received by Keyport by the end 
(currently 4:00 PM Eastern Time) of the business day preceding the next 
scheduled transfer in order to be in effect for that transfer. Telephone 
instructions are subject to the conditions and procedures established by 
Keyport from time to time. The current conditions and procedures appear in 
Appendix B, and Certificate Owners in a dollar cost averaging program will be 
notified, in advance, of any changes. 

Asset Allocation Program. Certificate Owners may select from five asset 
allocation model portfolios developed by Ibbotoson Associates (Model A -- 
Capital Preservation, Model B -- Income and Growth, Model C -- Moderate 
Growth, Model D -- Growth, and Model E -- Aggressive Growth). If a 
Certificate Owner elects one of the models, initial and subsequent Purchase 
Payments will automatically be allocated among the Sub-Accounts in the model. 
Only one model may be used in a Certificate at a time. Certificate Owners may 
use a questionnaire and scoring system to determine the model which 
corresponds to their risk tolerance and time horizons. 

Periodically Ibbotoson Associates will review the models and may determine 
that a reconfiguration of the Sub-Accounts and percentage allocations among 
those Sub-Accounts is appropriate. Certificate Owners will receive 
notification prior to any reconfiguration. 

The Fixed Account is not available in any asset allocation model. A 
Certificate Owner may allocate initial or subsequent Purchase Payments, or 
Certificate Value, between an asset allocation model and the Fixed Account. 

Rebalancing Program. In accordance with the Certificate Owner's election of 
the relative Purchase Payment percentage allocations, Keyport will 
automatically rebalance the Certificate Value of each Sub-Account either 
monthly, quarterly, semi-annually, or annually. On the last day of the 
period selected, Keyport will automatically rebalance the Certificate Value 
in each of the Sub-Accounts to match the current Purchase Payment percentage 
allocations. The Program may be terminated at any time and the percentages 
may be altered by Written Request. The requested change must be received at 
the Office ten (10) days prior to the end of the period selected. Certificate 
Value allocated to the Fixed Account is not subject to automatic rebalancing. 
After the Income Date, automatic rebalancing applies only to variable annuity 
payments and Keyport will rebalance the number of Annuity Units in each 
Sub-Account (Annuity Units are used to calculate the amount of each Sub-
Account annuity payment; see "Variable Annuity Benefits" in the Statement of 
Additional Information). 

Systematic Investment Program. Purchase Payments may be made by monthly draft 
against the bank account of any Certificate Owner who has completed and 
returned to Keyport a Systematic Investment Program application and 
authorization form. The application and authorization form may be obtained 

                                      16 
<PAGE> 

from Keyport or from the sales representative. Each Systematic Investment 
Program Purchase Payment is subject to a minimum of $250. 

   
Systematic Withdrawal Program. To the extent permitted by law, Keyport will 
make monthly, quarterly, semi-annually or annual distributions of a 
predetermined dollar amount to the Certificate Owner that has enrolled in the 
Systematic Withdrawal Program. Under the Program, all distributions will be 
made directly to the Certificate Owner and will be treated for federal tax 
purposes as any other withdrawal or distribution of Certificate Value. (See 
"Tax Status".) The Certificate Owner may specify the amount of each partial 
withdrawal, subject to a minimum of $100. Systematic withdrawals may be made 
from any Sub-Account or Guarantee Period of the Fixed Account. In each 
Certificate Year, portions of Certificate Value may be withdrawn without the 
imposition of any Contingent Deferred Sales Charge ("Free Withdrawal 
Amount"). If withdrawals pursuant to the Program are greater than the Free 
Withdrawal Amount, the amount of the withdrawals greater than the Free 
Withdrawal Amount will be subject to the applicable Contingent Deferred Sales 
Charge. Any unrelated voluntary partial withdrawal a Certificate Owner makes 
during a Certificate Year will be aggregated with withdrawals pursuant to the 
Program to determine the applicability of any Contingent Deferred Sales 
Charge under the Certificate provisions regarding partial withdrawals. 

Unless the Certificate Owner specifies the Sub-Account or Sub-Accounts or 
the Fixed Account from which withdrawals of Certificate Value shall be made 
or if the amount in a specified Sub-Account is less than the predetermined 
amount, Keyport will make withdrawals under the Program in the manner 
specified for partial withdrawals in "Partial Withdrawals and Surrender". All 
Sub-Account withdrawals under the Program will be effected by canceling the 
number of Accumulation Units equal in value to the amount to be distributed 
to the Certificate Owner and any applicable Contingent Deferred Sales Charge. 
    

The Program may be combined with all other Programs except the Systematic 
Investment Program. 

It may not be advisable to participate in the Systematic Withdrawal Program 
and incur a Contingent Deferred Sales Charge when making additional Purchase 
Payments under the Certificate. 

                               THE CERTIFICATES 

                             Variable Account Value

The Variable Account Value for a Certificate is the sum of the value of each 
Sub-Account to which values are allocated under a Certificate. The value of 
each Sub-Account is determined at any time by multiplying the number of 
Accumulation Units attributable to that Sub-Account by the Accumulation Unit 
value for that Sub-Account at the time of determination. The Accumulation 
Unit value is an accounting unit of measure used to determine the change in 
an Accumulation Unit's value from Valuation Period to Valuation Period. 

Each Purchase Payment that is made results in additional Accumulation
Units being credited to the Certificate and the appropriate Sub-Account
thereunder. The number of additional units for any Sub-Account will equal the
amount allocated to that Sub-Account divided by the Accumulation Unit value
for that Sub-Account at the time of investment.

                               Valuation Periods

The Variable Account is valued each Valuation Period using the net asset 
value of the Eligible Fund shares. A Valuation Period is the period 
commencing at the close of trading on the New York Stock Exchange on each 
Valuation Date and ending at the close of trading for the next succeeding 
Valuation Date. A Valuation Date is each day that the New York Stock Exchange 
is open for business. The New York Stock Exchange is currently closed on 
weekends, New Year's Day, Presidents' Day, Good Friday, Memorial Day, 
Independence Day, Labor Day, Thanksgiving Day and Christmas Day. 

                             Net Investment Factor

Variable Account Value will fluctuate in accordance with the investment 
results of the underlying Eligible Funds. In order to determine how these 
fluctuations affect value, Keyport utilizes an Accumulation Unit value. Each 
Sub-account has its own Accumulation Units and value per Unit. The Unit value 
applicable during any Valuation Period is determined at the end of that 
period. 

When Keyport first purchased Eligible Fund shares on behalf of the
Variable Account, Keyport valued each Accumulation Unit at a specified dollar
amount. The Unit value for each Sub-Account in any Valuation Period
thereafter is determined by multiplying the value for the prior period by a
net investment factor. This factor may be greater or less than 1.0;
therefore, the Accumulation Unit may increase or decrease from Valuation
Period to Valuation Period. Keyport calculates a net investment factor for
each Sub-Account by dividing (a) by (b) and then subtracting (c) (i.e., (a /
b) - c), where:

(a) is equal to:

   (i) the net asset value per share of the Eligible Fund at the end of the 
       Valuation Period; plus 

   (ii) the per share amount of any distribution made by the Eligible Fund if 
        the "ex-dividend" date occurs during that same Valuation Period. 

(b) is the net asset value per share of the Eligible Fund at the end of
    the prior Valuation Period.

                                      17 
<PAGE> 

(c) is equal to:

    (i) the Valuation Period equivalent of the Mortality and Expense 
        Risk Charge; plus 

   (ii) the Valuation Period equivalent of the daily Distribution 
        Charge; plus 

  (iii) a charge factor, if any, for any tax provision established by 
        Keyport as a result of the operations of that Sub-Account. 

If a Certificate ever reaches the maximum cumulative sales charge limit
defined in "Deductions for Contingent Deferred Sales Charge", Unit values
without (c)(ii) above will be used thereafter. For Certificates issued to
employees of Keyport and other persons specified in "Sales of the
Certificates", Unit values with .35% in (c)(i) above and without (c)(ii)
above will be used. Unit values without (c)(ii) above may be used for certain
Certificates issued in an internal exchange or transfer (see "Deductions for
Daily Distribution Charge").


                        Modification of the Certificate

Only Keyport's President or Secretary may agree to alter the Certificate or 
waive any of its terms. Any changes must be made in writing and with the 
Certificate Owner's consent, except as may be required by applicable law. 

                                Right to Revoke

The Certificate Owner may return the Certificate within 10 days after he or 
she receives it by delivering or mailing it to Keyport's Office. The return 
of the Certificate by mail will be effective when the postmark is affixed to 
a properly addressed and postage-prepaid envelope. The returned Certificate 
will be treated as if Keyport never issued it and Keyport will refund either 
the Certificate Value or Purchase Payments, as required by state law. If the 
Certificate is delivered in a state that requires the return of Certificate 
Value, Certificate Value will immediately be allocated to the Sub-Accounts 
selected in the application. If the Certificate is delivered in a state that 
requires the return of Purchase Payments, Certificate Value will be allocated 
to the SteinRoe Cash Income Sub-Account (a Money Market Sub-Account) for a 
period of 20 or 30 days if the particular state requires a "free-look" period 
of 10 or 20 days, respectively. Thereafter the Certificate Value will be 
allocated to the Sub-Accounts selected in the application. 

For Certificates delivered in California to a Certificate Owner age 60 or
older, the Certificate Owner may return the Certificate to Keyport's Office
or to the agent from whom the Certificate was purchased. If the Certificate
is received at Keyport's Office or by the agent within 30 days after the
Certificate Owner receives the Certificate, Keyport will refund the
Certificate Value.

               DEATH PROVISIONS FOR NON-QUALIFIED CERTIFICATES 

Death of Primary Owner, Joint Owner or Certain Non-Owner Annuitant. These 
provisions apply if, before the Income Date while the Certificate is In 
Force, the primary Certificate Owner or any Joint Certificate Owner dies 
(whether or not the decedent is also the Annuitant) or the Annuitant dies 
under a Certificate with a non-natural Certificate Owner such as a trust. The 
Designated Beneficiary will control the Certificate after such a death. 

If the decedent's surviving spouse (if any) is the sole Designated 
Beneficiary, the surviving spouse will automatically become the new sole 
primary Certificate Owner as of the decedent's date of death. And, if the 
Annuitant is the decedent, the new Annuitant will be any living contingent 
annuitant, otherwise the surviving spouse. The Certificate may continue until 
another death occurs (i.e., until the death of the Annuitant, primary 
Certificate Owner or joint Certificate Owner). Except for this paragraph, all 
of "Death Provisions" will apply to that subsequent death. 

In all other cases, the Certificate may continue up to five years from the 
date of death. During this period, the Designated Beneficiary may exercise 
all ownership rights, including the right to make transfers or partial 
surrenders or the right to totally surrender the Certificate for its 
Surrender Value. If the Certificate is still in effect at the end of the 
five-year period, Keyport will automatically end it then by paying the 
Certificate Value to the Designated Beneficiary. If the Designated 
Beneficiary is not then alive, Keyport will pay any person(s) named by the 
Designated Beneficiary in a Written Request; otherwise the Designated 
Beneficiary's estate. 

The Covered Person under this paragraph shall be the decedent if he or she is 
the first to die of the primary Certificate Owner, Joint Certificate Owner, 
Annuitant, or, if there is a non-natural Certificate Owner such as a trust, 
the Annuitant shall be the Covered Person. If the Covered Person dies, the 
Certificate Value will be increased, as provided below, if it is less than 
the Death Benefit Amount ("DBA"). The DBA is: 

The DBA at issue is the initial Purchase Payment. Thereafter, the DBA is 
calculated for each Valuation period by adding any additional Purchase 
Payments, and deducting any partial withdrawals, including any applicable 
surrender charge. This resulting amount is the "net Purchase Payment death 
benefit". The Certificate Value for each Certificate Anniversary (the 
"Anniversary Value") before the 81st birthday of the Covered Person is 
determined. Each Anniversary Value is increased by any Purchase Payments made 
after that anniversary. This resultant value is then decreased by an amount 
calculated at the time of any partial withdrawal made after that anniversary. 
The amount is calculated by taking the amount of any partial withdrawal, and 
dividing by the Certificate Value immediately preceding the partial withdrawal,
and then multiplying by the Anniversary Value immediately preceding the 
withdrawal. The greatest Anniversary Value, as so adjusted, (the

                                      18 
<PAGE> 

"greatest Anniversary Value") is the DBA unless the net Purchase Payment 
death benefit is higher. The net Purchase Payment death benefit will be the 
DBA if such amount is higher than the greatest Anniversary Value. 


When Keyport receives due proof of the Covered Person's death, Keyport will 
compare, as of the date of death, the Certificate Value to the DBA. If the 
Certificate Value was less than the DBA, Keyport will increase the current 
Certificate Value by the amount of the difference. Note that while the amount 
of the difference is determined as of the date of death, that amount is not 
added to the Certificate Value until Keyport receives due proof of death. The 
amount to be credited will be allocated to the Variable Account and/or the 
Fixed Account based on the Purchase Payment allocation selection that is in 
effect when Keyport receives due proof of death. Whether or not the 
Certificate Value is increased because of this minimum death provision, the 
Designated Beneficiary may surrender the Certificate within 90 days of the 
date of the Covered Person's death for the Certificate Withdrawal Value 
without any applicable Contingent Deferred Sales Charge being deducted. For a 
surrender after 90 days and for a surrender at any time after the death of a 
non-Covered Person, any applicable Contingent Deferred Sales Charge would be 
deducted. If the Certificate is not surrendered, it will continue for the 
time period specified above. 


Payment of Benefits. Instead of receiving a lump sum, the Certificate Owner 
or any Designated Beneficiary may direct by Written Request that Keyport pay 
any benefit of $5,000 or more under an annuity payment option that meets the 
following: (a) the first payment to the Designated Beneficiary must be made 
no later than one year after the date of death; (b) payments must be made 
over the life of the Designated Beneficiary or over a period not extending 
beyond that person's life expectancy; and (c) any payment option that 
provides for payments to continue after the death of the Designated 
Beneficiary will not allow the successor payee to extend the period of time 
over which the remaining payments are to be made. 


Death of Certain Non-Certificate Owner Annuitant. These provisions apply if, 
before the Income Date while the Certificate is In Force, (a) the Annuitant 
dies, (b) the Annuitant is not a Certificate Owner, and (c) the Certificate 
Owner is a natural person. The Certificate will continue after the 
Annuitant's death. The new Annuitant will be any living contingent annuitant, 
otherwise the primary Certificate Owner. If the Annuitant is the first to die 
of the Certificate's primary Certificate Owner, Joint Certificate Owner and 
Annuitant, then the Annuitant is the Covered Person and the Certificate Value 
will be increased, as provided below, if it is less than the Death Benefit 
Amount ("DBA"), as defined above. When Keyport receives due proof of the 
Annuitant's death, Keyport will compare, as of the date of death, the 
Certificate Value to the DBA. If the Certificate Value was less than the DBA, 
Keyport will increase the current Certificate Value by the amount of the 
difference. Note that while the amount of the difference is determined as of 
the date of death, that amount is not added to the Certificate Value until 
Keyport receives due proof of death. The amount to be credited will be 
allocated to the Variable Account and/or the Fixed Account based on the 
Purchase Payment allocation selection that is in effect when Keyport receives 
due proof of death. Whether or not the Certificate Value is increased because 
of this minimum death provision, the Certificate Owner may surrender the 
Certificate within 90 days of the date of the Annuitant's death for the 
Certificate Withdrawal Value without any applicable Contingent Deferred Sales 
Charge being deducted. For a surrender after 90 days, any applicable 
Contingent Deferred Sales Charge would be deducted. 



                 DEATH PROVISIONS FOR QUALIFIED CERTIFICATES 

Death of Annuitant. If the Annuitant dies before the Income Date while the 
Certificate is In Force, the Designated Beneficiary will control the 
Certificate after such a death. The Certificate Value will be increased, as 
provided below, if it is less than the Death Benefit Amount ("DBA") as 
defined above. When Keyport receives due proof of the Annuitant's death, 
Keyport will compare, as of the date of death, the Certificate Value to the 
DBA. If the Certificate Value was less than the DBA, Keyport will increase 
the current Certificate Value by the amount of the difference. Note that 
while the amount of the difference is determined as of the date of death, 
that amount is not added to the Certificate Value until Keyport receives due 
proof of death. The amount to be credited will be allocated to the Variable 
Account and/or the Fixed Account based on the Purchase Payment allocation 
selection that is in effect when Keyport receives due proof of death. Whether 
or not the Certificate Value is increased because of this minimum death 
provision, the Designated Beneficiary may surrender the Certificate within 90 
days of the date of the Annuitant's death for the Certificate Withdrawal 
Value without any applicable Contingent Deferred Sales Charge being deducted. 
For a surrender after 90 days, any applicable Contingent Deferred Sales 
Charge would be deducted. 

If the Certificate is not surrendered, it may continue for the time period 
permitted by the Internal Revenue Code provisions applicable to the 
particular Qualified Plan. During this period, the Designated Beneficiary may 
exercise all ownership rights, including the right to make transfers or 
partial withdrawals or the right to totally surrender the Certificate for its 
Certificate Withdrawal Value. If the Certificate is still in effect at the 
end of the period, Keyport will automatically end it then by paying the 
Certificate Withdrawal Value (without the deduction of any applicable 
Contingent Deferred Sales Charge) to the Designated Beneficiary. If the 
Designated Beneficiary is not alive then, Keyport will pay any person(s) 
named by the Designated Beneficiary in a Written Request; otherwise the 
Designated Beneficiary's estate. 

Payment of Benefits. Instead of receiving a lump sum, the Certificate Owner 
or any Designated Beneficiary may direct by 

                                      19 
<PAGE> 

Written Request that Keyport pay any benefit of $5,000 or more under an 
annuity payment option that meets the following: (a) the first payment to the 
Designated Beneficiary must be made no later than one year after the date of 
death; (b) payments must be made over the life of the Designated Beneficiary 
or over a period not extending beyond that person's life expectancy; and (c) 
any payment option that provides for payments to continue after the death of 
the Designated Beneficiary will not allow the successor payee to extend the 
period of time over which the remaining payments are to be made. 

                            CERTIFICATE OWNERSHIP 

The Certificate Owner shall be the person designated in the application. The 
Certificate Owner may exercise all the rights of the Certificate. Joint 
Certificate Owners are permitted but not contingent Certificate Owners. 

The Certificate Owner may by Written Request change the Certificate Owner, 
primary beneficiary, contingent beneficiary or contingent annuitant. An 
irrevocably-named person may be changed only with the written consent of such 
person. 

Because a change of Certificate Owner by means of a gift (i.e., a transfer 
without full and adequate consideration) may be a taxable event, a 
Certificate Owner should consult a competent tax adviser as to the tax 
consequences resulting from such a transfer. 

Any Qualified Certificate may have limitations on transfer of ownership. A 
Certificate Owner should consult the Plan Administrator and a competent tax 
adviser as to the tax consequences resulting from such a transfer. 

                                  ASSIGNMENT 

The Certificate Owner may assign the Certificate at any time. A copy of any 
assignment must be filed with Keyport. The Certificate Owner's rights and 
those of any revocably-named person will be subject to the assignment. Any 
Qualified Certificate may have limitations on assignability. 

Because an assignment may be a taxable event, a Certificate Owner should 
consult a competent tax adviser as to the tax consequences resulting from any 
such assignment. 

                      PARTIAL WITHDRAWALS AND SURRENDER 

The Certificate Owner may make partial withdrawals from the Certificate. 
Keyport must receive a Written Request and the minimum amount to be withdrawn 
must be at least $300 or such lesser amount as Keyport may permit in 
conjunction with a Systematic Withdrawal Program. If the Certificate Value 
after a partial withdrawal would be below $2,500, Keyport will treat the 
request as a withdrawal of only the excess amount over $2,500. The amount 
withdrawn will include any applicable Contingent Deferred Sales Charge and 
therefore the amount actually withdrawn may be greater than the amount of the 
surrender check requested. Unless the request specifies otherwise, the total 
amount withdrawn will be deducted from all Sub-Accounts of the Variable 
Account in the ratio that the value in each Sub-Account bears to the total 
Variable Account Value. If there is no value, or insufficient value, in the 
Variable Account, then the amount surrendered, or the insufficient portion, 
will be deducted from the Fixed Account in the ratio that each Guarantee 
Period's value bears to the total Fixed Account Value. 

The Certificate Owner may totally surrender the Certificate by making a 
Written Request. Surrendering the Certificate will end it. Upon surrender, 
the Certificate Owner will receive the Certificate Withdrawal Value. 

Keyport will pay the amount of any surrender within seven days of receipt of 
such request. Alternatively, the Certificate Owner may purchase for himself 
or herself an annuity option with any surrender benefit of at least $5,000. 
Keyport's consent is needed to choose an option if the Certificate Owner is 
not a natural person. 

Annuity options based on life contingencies cannot be surrendered after 
annuity payments have begun. Option A, which is not based on life 
contingencies, may be surrendered if a variable payout has been selected. 

Because of the potential tax consequences of a full or partial surrender, a 
Certificate Owner should consult a competent tax adviser regarding a 
surrender. 

                              ANNUITY PROVISIONS 

                                Annuity Benefits

If the Annuitant is alive on the Income Date and the Certificate is In Force, 
payments will begin under the annuity option or options the Certificate Owner 
has chosen. The amount of the payments will be determined by applying the 
Certificate Value increased or decreased by a limited Market Value Adjustment 
of Fixed Account Value described in Appendix A (less any premium taxes not 
previously deducted and less any applicable Certificate Maintenance Charge) 
on the Income Date in accordance with the option selected. 

                         Income Date and Annuity Option

The Certificate Owner may select an Income Date and an Annuity Option at the 
time of application. If the Certificate Owner does not select an Annuity 
Option, Option B will automatically be designated. If the Certificate Owner 
does not select an Income Date for the Annuitant, the Income Date will 
automatically be the Annuitant's 90th birthday or any maximum date permitted 
under state law. 

                                      20 
<PAGE> 

                    Change in Income Date and Annuity Option

The Certificate Owner may choose or change an Annuity Option or the Income 
Date by making a Written Request to Keyport at least 30 days prior to the 
Income Date. However, any Income Date must be: (a) for fixed annuity options, 
not earlier than the first Certificate Anniversary; (b) not later than the 
Annuitant's 90th birthday or any maximum date permitted under state law. 

                                Annuity Options

The Annuity Options are: 

   Option A: Income for a Fixed Number of Years; 

   Option B: Life Income with 10 Years of Payments Guaranteed; and 

   Option C: Joint and Last Survivor Income. 


Other options may be arranged by mutual consent. Each option is available in 
two forms - as a variable annuity for use with the Variable Account and as a 
fixed annuity for use with Keyport's general account Fixed Account. Variable 
annuity payments will fluctuate while fixed annuity payments will not. The 
dollar amount of each fixed annuity payment will be determined by deducting 
from the Certificate Value increased or decreased by a limited Market Value 
Adjustment described in Appendix A any premium taxes not previously deducted 
and any applicable Certificate Maintenance Charge and then dividing the 
remainder by $1,000 and multiplying the result by the greater of: (a) the 
applicable factor shown in the appropriate table in the Certificate; or (b) 
the factor currently offered by Keyport at the time annuity payments begin. 
This current factor may be based on the sex of the payee unless to do so 
would be prohibited by law. 


If no Annuity Option is selected, Option B will automatically be applied. 
Unless the Certificate Owner chooses otherwise, Variable Account Value, less 
any premium taxes not previously deducted and less any applicable Certificate 
Maintenance Charge will be applied to a variable annuity option and Fixed 
Account Value increased or decreased by a limited Market Value Adjustment 
described in Appendix A less any premium taxes not previously deducted will 
be applied to a fixed annuity option. Whether variable or fixed, the same 
Certificate Value applied to each option will produce a different initial 
annuity payment as well as different subsequent payments. 

The payee is the person who will receive the sum payable under an annuity 
option. Any annuity option that provides for payments to continue after the 
death of the payee will not allow the successor payee to extend the period of 
time over which the remaining payments are to be made. 

If the amount available to apply under any variable or fixed option is less 
than $5,000, Keyport has reserved the right to pay such amount in one sum to 
the payee in lieu of the payment otherwise provided for. 

Annuity payments will be made monthly unless quarterly, semi-annual or 
annual payments are chosen by Written Request. However, if any payment 
provided for would be or becomes less than $100, Keyport has the right to 
reduce the frequency of payments to such an interval as will result in each 
payment being at least $100. 


Option A: Income For a Fixed Number of Years. Keyport will pay an annuity for 
a chosen number of years, not fewer than 5 nor over 50 (a period of years 
over 30 may be chosen only if it does not exceed the difference between age 
100 and the Annuitant's age on the date of the first payment). At any time 
while variable annuity payments are being made, the payee may elect to 
receive the following amount: (a) the present value of the remaining 
payments, commuted at the interest rate used to create the annuity factor for 
this option (this interest rate is 6% per year (5% per year for Oregon 
Certificates), unless 3% per year is chosen by Written Request at the time 
the option is selected); less (b) any Contingent Deferred Sales Charge due by 
treating the value defined in (a) as a total surrender. (See "Deductions for 
Contingent Deferred Sales Charge".) Instead of receiving a lump sum, the 
payee may elect another payment option and the amount applied to the option 
will not be reduced by the charge defined in (b) above. If, at the death of 
the payee, Option A payments have been made for fewer than the chosen number 
of years: 


(a) payments will be continued during the remainder of the period to the 
    successor payee; or 


(b) that successor payee may elect to receive in a lump sum the present value 
    of the remaining payments, commuted at the interest rate used to create 
    the annuity factor for this option. For the variable annuity, this 
    interest rate is 6% per year (5% per year for Oregon Certificates), 
    unless 3% per year had been chosen by the payee at the time the option 
    was selected. 


The Mortality and Expense Risk Charge is deducted during the Option A payment 
period if a variable payout has been selected, but Keyport has no mortality 
risk during this period. 


If annual payments are chosen for Option A and a variable payout has been 
selected, Keyport has available a "stabilizing" payment option that may be 
chosen. Each annual payment will be determined as described in "Variable 
Annuity Payment Values". Each annual payment will then be placed in Keyport's 
general account, from which it will be paid out in twelve equal monthly 
payments. The sum of the twelve monthly payments will exceed the annual 
payment amount because of an interest rate factor used by Keyport that will 
vary from year to year. The commutation method described above for 
calculating the present value of remaining payments applies to the annual 
payments. Any monthly payments remaining before the next annual payment will 
be commuted at the interest rate used to determine that year's monthly 
payments. 

   
See "Annuity Payments" on Page 23 for the manner in which Option A may be 
taxed. 
    

                                      21 
<PAGE> 

Option B: Life Income with 10 Years of Payments Guaranteed. Keyport will pay 
an annuity during the lifetime of the payee. If, at the death of the payee, 
payments have been made for fewer than 10 years: 

(a) payments will be continued during the remainder of the period to the 
    successor payee; or 


(b) that successor payee may elect to receive in a lump sum the present value 
    of the remaining payments, commuted at the interest rate used to create 
    the annuity factor for this option. For the variable annuity, this 
    interest rate is 6% per year (5% per year for Oregon Certificates), 
    unless 3% per year had been chosen by the payee at the time the option 
    was selected. 


The amount of the annuity payments will depend on the age of the payee on the 
Income Date and it may also depend on the payee's sex. 

Option C: Joint and Last Survivor Income. Keyport will pay an annuity for as 
long as either the payee or a designated second natural person is alive. The 
amount of the annuity payments will depend on the age of both persons on the 
Income Date and it may also depend on each person's sex. IT IS POSSIBLE UNDER 
THIS OPTION TO RECEIVE ONLY ONE ANNUITY PAYMENT IF BOTH PAYEES DIE AFTER THE 
RECEIPT OF THE FIRST PAYMENT OR TO RECEIVE ONLY TWO ANNUITY PAYMENTS IF BOTH 
PAYEES DIE AFTER RECEIPT OF THE SECOND PAYMENT AND SO ON. 


                        Variable Annuity Payment Values

The amount of the first variable annuity payment is determined by Keyport 
using an annuity purchase rate that is based on an assumed annual investment 
return of 6% per year (5% per year for Oregon Certificates), unless 3% is 
chosen by Written Request. Subsequent variable annuity payments will 
fluctuate in amount and reflect whether the actual investment return of the 
selected Sub-Account(s) (after deducting the Mortality and Expense Risk 
Charge) is better or worse than the assumed investment return. The total 
dollar amount of each variable annuity payment will be equal to: (a) the sum 
of all Sub-Account payments; less (b) the pro-rata amount of the annual 
Certificate Maintenance Charge. Currently, a payee may instruct Keyport to 
change the Sub-Account(s) used to determine the amount of the variable 
annuity payments unlimited times every 12 months. 


                  Proof of Age, Sex, and Survival of Annuitant

Keyport may require proof of age, sex or survival of any payee upon whose 
age, sex or survival payments depend. If the age or sex has been misstated, 
Keyport will compute the amount payable based on the correct age and sex. If 
income payments have begun, any underpayments Keyport may have made will be 
paid in full with the next annuity payment. Any overpayments, unless repaid 
in one sum, will be deducted from future annuity payments until Keyport is 
repaid in full. 

                            SUSPENSION OF PAYMENTS 

Keyport reserves the right to postpone surrender payments from the Fixed 
Account for up to six months. Keyport reserves the right to suspend or 
postpone any type of payment from the Variable Account for any period when: 
(a) the New York Stock Exchange is closed other than customary weekend or 
holiday closings; (b) trading on the Exchange is restricted; (c) an emergency 
exists as a result of which it is not reasonably practicable to dispose of 
securities held in the Variable Account or determine their value; or (d) the 
Securities and Exchange Commission permits delay for the protection of 
security holders. The applicable rules and regulations of the Securities and 
Exchange Commission shall govern as to whether the conditions described in 
(b) and (c) exist. 

                                  TAX STATUS 

                                  Introduction

The Certificate is designed for use by individuals in retirement plans which 
may or may not be Qualified Plans under the provisions of the Internal 
Revenue Code (the "Code"). The ultimate effect of federal income taxes on the 
Certificate Value, on annuity payments, and on the economic benefit to the 
Certificate Owner, Annuitant or Designated Beneficiary depends on the type of 
retirement plan for which the Certificate is purchased and upon the tax and 
employment status of the individual concerned. The discussion contained 
herein is general in nature and is not intended as tax advice. Each person 
concerned should consult a competent tax adviser. No attempt is made to 
consider any applicable state or other tax laws. Moreover, the discussion 
herein is based upon Keyport's understanding of current federal income tax 
laws as they are currently interpreted. No representation is made regarding 
the likelihood of continuation of those current federal income tax laws or of 
the current interpretations by the Internal Revenue Service. 

                        Taxation of Annuities in General

Section 72 of the Code governs taxation of annuities in general. There are no 
income taxes on increases in the value of a Certificate until a distribution
occurs, in the form of a full surrender, a partial surrender, an assignment or
gift of the Certificate, or annuity payments.

                                      22 
<PAGE> 

Surrenders, Assignments and Gifts. A Certificate Owner who fully
surrenders his or her Certificate is taxed on the portion of the payment that
exceeds his or her cost basis in the Certificate. For Non-Qualified
Certificates, the cost basis is generally the amount of the Purchase Payments
made for the Certificate and the taxable portion of the surrender payment is
taxed as ordinary income. For Qualified Certificates, the cost basis is
generally zero and the taxable portion of the surrender payment is generally
taxed as ordinary income subject to special 5-year income averaging. A
Designated Beneficiary receiving a lump sum surrender benefit after the death
of the Annuitant or Certificate Owner is taxed on the portion of the amount
that exceeds the Certificate Owner's cost basis in the Certificate. If the
Designated Beneficiary elects to receive annuity payments within 60 days of
the decedent's death, different tax rules apply. See "Annuity Payments"
below. For Non-Qualified Certificates, the tax treatment applicable to
Designated Beneficiaries may be contrasted with the income-tax-free treatment
applicable to persons inheriting and then selling mutual fund shares with a
date-of-death value in excess of their basis.

Partial withdrawals received under Non-Qualified Certificates prior to
annuitization are first included in gross income to the extent Certificate
Value exceeds Purchase Payments. Then, to the extent the Certificate Value
does not exceed Purchase Payments, such withdrawals are treated as a
non-taxable return of principal to the Certificate Owner. For partial
withdrawals under a Qualified Certificate, payments are treated first as a
non-taxable return of principal up to the cost basis and then a taxable
return of income. Since the cost basis of Qualified Certificates is generally
zero, partial surrender amounts will generally be fully taxed as ordinary
income.

A Certificate Owner who assigns or pledges a Non-Qualified Certificate is
treated as if he or she had received the amount assigned or pledged and thus
is subject to taxation under the rules applicable to partial withdrawals or
surrenders. A Certificate Owner who gives away the Certificate (i.e.,
transfers it without full and adequate consideration) to anyone other than
his or her spouse is treated for income tax purposes as if he or she had
fully surrendered the Certificate.

A special computational rule applies if Keyport issues to the Certificate
Owner, during any calendar year, (a) two or more Certificates or (b) one or
more Certificates and one or more of Keyport's other annuity contracts. Under
this rule, the amount of any distribution includable in the Certificate
Owner's gross income is to be determined under Section 72(e) of the Code by
treating all the Keyport contracts as one contract. Keyport believes that
this means the amount of any distribution under one Certificate will be
includable in gross income to the extent that at the time of distribution the
sum of the values for all the Certificates or contracts exceeds the sum of
the cost bases for all the contracts.

Annuity Payments. The non-taxable portion of each variable annuity payment
is determined by dividing the cost basis of the Certificate by the total
number of expected payments while the non-taxable portion of each fixed
annuity payment is determined by an "exclusion ratio" formula which
establishes the ratio that the cost basis of the Certificate bears to the
total expected value of annuity payments for the term of the annuity. The
remaining portion of each payment is taxable. Such taxable portion is taxed
at ordinary income rates. For Qualified Certificates, the cost basis is
generally zero. With annuity payments based on life contingencies, the
payments will become fully taxable once the payee lives longer than the life
expectancy used to calculate the non-taxable portion of the prior payments.
Because variable annuity payments can increase over time and because certain
payment options provide for a lump sum right of commutation, it is possible
that the IRS could determine that variable annuity payments should not be
taxed as described above but instead should be taxed as if they were received
under an agreement to pay interest. This determination would result in a
higher amount (up to 100%) of certain payments being taxable.

With respect to the "stabilizing" payment option available under Annuity
Option 1, pursuant to which each annual payment is placed in Keyport's
general account and paid out with interest in twelve equal monthly payments,
it is possible the IRS could determine that receipt of the first monthly
payout of each annual payment is constructive receipt of the entire annual
payment. Thus, the total taxable amount for each annual payment would be
accelerated to the time of the first monthly payout and reported in the tax
year in which the first monthly payout is received.

Penalty Tax. Payments received by Certificate Owners, Annuitants, and
Designated Beneficiaries under Certificates may be subject to both ordinary
income taxes and a penalty tax equal to 10% of the amount received that is
includable in income. The penalty tax is not imposed on amounts received: (a)
after the taxpayer attains age 59-1/2; (b) in a series of substantially equal
payments made for life or life expectancy; (c) after the death of the
Certificate Owner (or, where the Certificate Owner is not a human being,
after the death of the Annuitant); (d) if the taxpayer becomes totally and
permanently disabled; or (e) under a Non-Qualified Certificate's annuity
payment option that provides for a series of substantially equal payments,
provided only one Purchase Payment is made to the Certificate, the
Certificate is not issued as a result of a Section 1035 exchange, and the
first annuity payment begins in the first Certificate Year.

Income Tax Withholding. Keyport is required to withhold federal income
taxes on taxable amounts paid under Certificates unless the recipient elects
not to have withholding apply. Keyport will notify recipients of their right
to elect not to have withholding apply. See "Tax-Sheltered Annuities" (TSAs)
for an alternative type of withholding that may apply to distributions from
TSAs that are eligible for rollover to another TSA or an individual
retirement annuity or account (IRA).

Section 1035 Exchanges. A Non-Qualified Certificate may be purchased with
proceeds from the surrender of an existing annuity contract. Such a
transaction may qualify as a tax-free exchange pursuant to Section 1035 of
the Code. It is Keyport's understanding that in such an event: (a) the new
Certificate will

                                      23 
<PAGE> 

be subject to the distribution-at-death rules described in "Death Provisions 
for Non-Qualified Certificates"; (b) Purchase Payments made between August 
14, 1982 and January 18, 1985 and the income allocable to them will, 
following an exchange, no longer be covered by a "grandfathered" exception to 
the penalty tax for a distribution of income that is allocable to an 
investment made over ten years prior to the distribution; and (c) Purchase 
Payments made before August 14, 1982 and the income allocable to them will, 
following an exchange, continue to receive the following "grandfathered" tax 
treatment under prior law: (i) the penalty tax does not apply to any 
distribution; (ii) partial withdrawals are treated first as a non-taxable 
return of principal and then a taxable return of income; and (iii) 
assignments are not treated as surrenders subject to taxation. Keyport's 
understanding of the above is principally based on legislative reports 
prepared by the Staff of the Congressional Joint Committee on Taxation. 


Diversification Standards. The U.S. Secretary of the Treasury has issued 
regulations that set standards for diversification of the investments 
underlying variable annuity contracts (other than pension plan contracts). 
The Eligible Funds are designed to be managed to meet the diversification 
requirements for the Certificate as those requirements may change from time 
to time. If the diversification requirements are not satisfied, the 
Certificate would not be treated as an annuity contract. As a consequence to 
the Certificate Owner, income earned on a Certificate would be taxable to the 
Certificate Owner in the year in which diversification requirements were not 
satisfied, including previously non-taxable income earned in prior years. As 
a further consequence, Keyport would be subjected to federal income taxes on 
assets in the Variable Account. 

The Secretary of the Treasury announced in September 1986 that he expects 
to issue regulations which will prescribe the circumstances in which a 
Certificate Owner's control of the investments of a segregated asset account 
may cause the Certificate Owner, rather than the insurance company, to be 
treated as the owner of the assets of the account. The regulations could 
impose requirements that are not reflected in the Certificate. Keyport, 
however, has reserved certain rights to alter the Certificate and investment 
alternatives so as to comply with such regulations. Since the regulations 
have not been issued, there can be no assurance as to the content of such 
regulations or even whether application of the regulations will be 
prospective. For these reasons, Certificate Owners are urged to consult with 
their own tax advisers. 

                                Qualified Plans

The Certificate is designed for use with several types of Qualified Plans. 
The tax rules applicable to participants in such Qualified Plans vary 
according to the type of plan and the terms and conditions of the plan 
itself. Therefore, no attempt is made herein to provide more than general 
information about the use of the Certificate with the various types of 
Qualified Plans. Participants under such Qualified Plans as well as 
Certificate Owners, Annuitants, and Designated Beneficiaries are cautioned 
that the rights of any person to any benefits under such Qualified Plans may 
be subject to the terms and conditions of the plans themselves regardless of 
the terms and conditions of the Certificate issued in connection therewith. 
Following are brief descriptions of the various types of Qualified Plans and 
of the use of the Certificate in connection therewith. Purchasers of the 
Certificate should seek competent advice concerning the terms and conditions 
of the particular Qualified Plan and use of the Certificate with that Plan. 

                            Tax-Sheltered Annuities

Section 403(b) of the Code permits public school employees and employees of 
certain types of charitable, educational and scientific organizations 
specified in Section 501(c)(3) of the Code to purchase annuity contracts and, 
subject to certain contribution limitations, exclude the amount of Purchase 
Payments from gross income for tax purposes. However, such Purchase Payments 
may be subject to Social Security (FICA) taxes. This type of annuity contract 
is commonly referred to as a "Tax-Sheltered Annuity" (TSA). 

   Section 403(b)(11) of the Code contains distribution restrictions. 
Specifically, benefits may be paid, through surrender of the Certificate or 
otherwise, only (a) when the employee attains age 59-1/2, separates from 
service, dies or becomes totally and permanently disabled (within the meaning 
of Section 72(m)(7) of the Code) or (b) in the case of hardship. A hardship 
distribution must be of employee contributions only and not of any income 
attributable to such contributions. Section 403(b)(11) does not apply to 
distributions attributable to assets held as of December 31, 1988. Thus, it 
appears that the law's restrictions would apply only to distributions 
attributable to contributions made after 1988, to earnings on those 
contributions, and to earnings on amounts held as of 12/31/88. The Internal 
Revenue Service has indicated that the distribution restrictions of Section 
403(b)(11) are not applicable when TSA funds are being transferred tax-free 
directly to another TSA issuer, provided the transferred funds continue to be 
subject to the Section 403(b)(11) distribution restrictions. 

   Keyport will notify a Certificate Owner who has requested a distribution 
from a Certificate if all or part of such distribution is eligible for 
rollover to another TSA or to an individual retirement annuity or account 
(IRA). Any amount eligible for rollover treatment will be subject to 
mandatory federal income tax withholding at a 20% rate if the Certificate 
Owner receives the amount rather than directing Keyport by Written Request to 
transfer the amount as a direct rollover to another TSA or IRA. 

                                      24 
<PAGE> 

                        Individual Retirement Annuities

Section 408(b) of the Code permits eligible individuals to contribute to an 
individual retirement program known as an "Individual Retirement Annuity." 
These Individual Retirement Annuities are subject to limitations on the 
amount which may be contributed, the persons who may be eligible, and on the 
time when distributions may commence. In addition, distributions from certain 
types of Qualified Plans may be placed on a tax-deferred basis into an 
Individual Retirement Annuity. 

                   Corporate Pension and Profit-Sharing Plans
 
Sections 401(a) and 403(a) of the Code permit corporate employers to establish
various types of retirement plans for employees. Such retirement plans may
permit the purchase of the Certificate to provide benefits under the plans.

             Deferred Compensation Plans With Respect to Service for
                          State and Local Governments

Section 457 of the Code, while not actually providing for a Qualified Plan as 
that term is normally used, provides for certain deferred compensation plans 
that enjoy special income tax treatment with respect to service for 
tax-exempt organizations, state governments, local governments, and agencies 
and instrumentalities of such governments. The Certificate can be used with 
such plans. Under such plans, a participant may specify the form of 
investment in which his or her participation will be made. However, all such 
investments are owned by and subject to the claims of general creditors of 
the sponsoring employer. 

                      VARIABLE ACCOUNT VOTING PRIVILEGES 

In accordance with its view of present applicable law, Keyport will vote the 
shares of the Eligible Funds held in the Variable Account at regular and 
special meetings of the shareholders of the Eligible Funds in accordance with 
instructions received from persons having the voting interest in the Variable 
Account. Keyport will vote shares for which it has not received instructions 
in the same proportion as it votes shares for which it has received 
instructions. 

However, if the Investment Company Act of 1940 or any regulation thereunder 
should be amended or if the present interpretation thereof should change, and 
as a result Keyport determines that it is permitted to vote the shares of the 
Eligible Funds in its own right, it may elect to do so. 

The person having the voting interest under a Certificate prior to the Income 
Date shall be the Certificate Owner. The number of shares held in each 
Sub-Account which are attributable to each Certificate Owner is determined by 
dividing the Certificate Owner's Variable Account Value in each Sub-Account 
by the net asset value of the applicable share of the Eligible Fund. The 
person having the voting interest after the Income Date under an annuity 
payment option shall be the payee. The number of shares held in the Variable 
Account which are attributable to each payee is determined by dividing the 
reserve for the annuity payments by the net asset value of one share. During 
the annuity payment period, the votes attributable to a payee decrease as the 
reserves underlying the payments decrease. 

The number of shares in which a person has a voting interest will be 
determined as of the date coincident with the date established by the 
respective Eligible Fund for determining shareholders eligible to vote at the 
meeting of the Fund and voting instructions will be solicited by written 
communication prior to such meeting in accordance with the procedures 
established by the Eligible Fund. 

Each person having the voting interest in the Variable Account will receive 
periodic reports relating to the Eligible Fund(s) in which he or she has an 
interest, proxy material and a form with which to give such voting 
instructions with respect to the proportion of the Eligible Fund shares held 
in the Variable Account corresponding to his or her interest in the Variable 
Account. 

                          SALES OF THE CERTIFICATES 

Keyport Financial Services Corp. ("KFSC") serves as the Principal Underwriter 
for the Certificate described in this prospectus. The Certificate will be 
sold by salespersons who represent Keyport Life Insurance Company KFSC's 
corporate parent as variable annuity agents and who are registered 
representatives of broker/dealers who have entered into distribution 
agreements with KFSC. KFSC is registered under the Securities Exchange Act of 
1934 and is a member of the National Association of Securities Dealers, Inc. 
It is located at 125 High Street, Boston, Massachusetts 02110. 

Different Certificates may be sold (1) to a person who is an officer, 
director, or employee of Keyport, or an affiliate of Keyport, a trustee or 
officer of an Eligible Fund, an employee of the investment adviser or 
sub-investment adviser of an Eligible Fund, or an employee or associated 
person of an entity which has entered into a sales agreement with the 
Principal Underwriter for the distribution of Certificates, or (2) to any 
Qualified Plan established for such a person. Such Certificates may be 
different from the Certificates sold to others in that (1) they are not 
subject to the deduction for the Certificate Maintenance Charge, the 
asset-based Sales charge or the Contingent Deferred Sales Charge and (2) they 
have a Mortality and Expense Risk Charge of 0.35% per year. 

                                      25 
<PAGE> 

                              LEGAL PROCEEDINGS 

There are no legal proceedings to which the Variable Account or the Principal 
Underwriter are a party. Keyport is engaged in various kinds of routine 
litigation which in its judgment is not of material importance in relation to 
the total capital and surplus of Keyport. 

                       INQUIRIES BY CERTIFICATE OWNERS 

Certificate Owners with questions about their Certificates may write Keyport 
Life Insurance Company, Client Service Department, 125 High Street, Boston, 
MA 02110, or call (800) 367-3653. 

             TABLE OF CONTENTS--STATEMENT OF ADDITIONAL INFORMATION

<TABLE>
<CAPTION>
                                             Page 
<S>                                           <C>
Keyport Life Insurance Company                2 
Variable Annuity Benefits                     2 
 Variable Annuity Payment Values              2 
 Re-Allocating Sub-Account Payments           3 
Custodian                                     4 
Principal Underwriter                         4 
Experts                                       4 
Investment Performance                        4 
 Yields for SteinRoe Cash Income Sub-Account  5 
Financial Statements                          6 
 Keyport Life Insurance Company               7 
</TABLE>

                                      26 
<PAGE> 
                                  APPENDIX A 

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

  THE FIXED ACCOUNT (ALSO KNOWN AS THE MODIFIED GUARANTEED ANNUITY ACCOUNT) 

                                 Introduction 

This Appendix describes the Fixed Account option available under the 
Certificate. 

FIXED ACCOUNT VALUES PROVIDED BY THE CERTIFICATE ARE SUBJECT TO A MARKET 
VALUE ADJUSTMENT, THE OPERATION OF WHICH MAY RESULT IN UPWARD OR DOWNWARD 
ADJUSTMENTS IN AMOUNTS TRANSFERRED AND AMOUNTS PAID (INCLUDING WITHDRAWALS, 
SURRENDERS, DEATH BENEFITS, AND AMOUNTS APPLIED TO PURCHASE ANNUITY PAYMENTS) 
TO A CERTIFICATE OWNER OR OTHER PAYEE. IN NO EVENT WILL THE DOWNWARD MARKET 
VALUE ADJUSTMENT ELIMINATE INTEREST AT THE RATE OF 3% PER YEAR APPLIED TO THE 
AMOUNT ALLOCATED TO A GUARANTEED PERIOD. PAYMENTS MADE FROM FIXED ACCOUNT 
VALUES AT THE END OF THEIR GUARANTEE PERIOD ARE NOT SUBJECT TO THE MARKET 
VALUE ADJUSTMENT. 

Purchase Payments allocated to the Fixed Account option become part of 
Keyport's general account. Because of applicable exemptive and exclusionary 
provisions, interests in the Fixed Account options have not been registered 
under the Securities Act of 1933 ("1933 Act"), nor is the general account an 
investment company under the Investment Company Act. Accordingly, neither the 
general account, the Fixed Account option, nor any interest therein, are 
subject to regulation under the 1933 Act or the Investment Company Act. 
Keyport understands that the Securities and Exchange Commission has not 
reviewed the disclosure in the prospectus relating to the general account and 
the Fixed Account option. 

          Investments in the Fixed Account and Capital Protection Plus

Purchase Payments will be allocated to the Fixed Account in accordance with 
the selection made by the Certificate Owner in the application. Any selection 
must specify that percentage of the Purchase Payment that is to be allocated 
to each Guarantee Period of the Fixed Account. The percentage, if not zero, 
must be at least 5%. The Certificate Owner may change the allocation 
percentages without fee, penalty or other charge. Allocation changes must be 
made by Written Request unless the Certificate Owner has by Written Request 
authorized Keyport to accept telephone allocation instructions from the 
Certificate Owner. By authorizing Keyport to accept telephone changes, a 
Certificate Owner agrees to accept and be bound by the conditions and 
procedures established by Keyport from time to time. The current conditions 
and procedures are in Appendix C and Certificate Owners authorizing telephone 
allocation instructions will be notified, in advance, of any changes. 

Keyport currently offers Guarantee Periods of 1, 3, 5, and 7 years.
Keyport may change at any time the number of Guarantee Periods it offers
under newly-issued and in-force Certificates, as well as the length of those
Guarantee Periods. If Keyport stops offering a particular Guarantee Period,
existing Fixed Account Value in such Guarantee Period would not be affected
until the end of the Period (at that time, a Period of the same length would
not be a transfer option). Each Guarantee Period currently offered is
available for initial and subsequent Purchase Payments and for transfers of
Certificate Value.

Keyport offers a Capital Protection Plus program that a Certificate Owner
may request. Under this program, Keyport will allocate part of the Purchase
Payment to the Guarantee Period selected by the Certificate Owner so that
such part, based on that Guarantee Period's interest rate in effect on the
date of allocation, will equal at the end of the Guarantee Period the total
Purchase Payment. The rest of the Purchase Payment will be allocated to the
Sub-Account(s) of the Variable Account based on the Certificate Owner's
allocation. If any part of the Fixed Account Value is surrendered or
transferred before the end of the Guarantee Period, the Value at the end of
that Period will not equal the original Purchase Payment amount.

For an example of Capital Protection Plus, assume Keyport receives a
Purchase Payment of $10,000 when the interest rate for the 7-year Guarantee
Period is 6.75% per year. Keyport will allocate $6,331 to that Guarantee
Period because $6,331 will increase at that interest rate to $10,000 after 7
years. The remaining $3,669 of the payment will be allocated to the Sub-
Account(s) selected by the Certificate Owner.

                              Fixed Account Value

The Fixed Account Value at any time is equal to: 

(a) all Purchase Payments allocated to the Fixed Account plus the interest 
    subsequently credited on those payments; plus 

(b) any Variable Account Value transferred to the Fixed Account plus the 
    interest subsequently credited on the transferred value; less 

(c) any prior partial withdrawals from the Fixed Account, including any 
    charges therefor; less 

(d) any Fixed Account Value transferred to the Variable Account. 

                                      27 
<PAGE> 

                                Interest Credits

Keyport will credit interest daily (based on an annual compound interest 
rate) to Purchase Payments allocated to the Fixed Account at rates declared 
by Keyport for Guarantee Periods of one or more years from the month and day 
of allocation. Any rate set by Keyport will be at least 3% per year. 

Keyport's method of crediting interest means that Fixed Account Value 
might be subject to different rates for each Guarantee Period the Certificate 
Owner has selected in the Fixed Account. For purposes of this section, 
Variable Account Value transferred to the Fixed Account and Fixed Account 
Value renewed for another Guarantee Period shall be treated as a Purchase 
Payment allocation. 

                     Application of Market Value Adjustment

Any surrender, withdrawal, transfer, or application to an Annuity Option of 
Fixed Account Value from a Guarantee Period of three years or more is subject 
to a limited Market Value Adjustment, unless: (1) the effective date of the 
transaction is at the end of the Guarantee Period; or (2) the effective date 
of a surrender is within 90 days of the date of death of the first Covered 
Person to die. 

If a Market Value Adjustment applies to either a surrender or the 
application to an Annuity Option, then any negative Market Value Adjustment 
amount will be deducted from the Certificate Value and any positive Market 
Value Adjustment amount will be added to the Certificate Value. If a Market 
Value Adjustment applies to either a partial withdrawal or a transfer, then 
any negative Market Value Adjustment amount will be deducted from the partial 
withdrawal or transfer amount after the withdrawal or transfer amount has 
been deducted from the Fixed Account Value, and any positive Market Value 
Adjustment amount will be added to the applicable amount after it has been 
deducted from the Fixed Account Value. 

No Market Value Adjustment is ever applicable to Guarantee Periods of 
fewer than three years. 

                       Effect of Market Value Adjustment

A Market Value Adjustment reflects the change in prevailing current interest 
rates since the beginning of a Guarantee Period. The Market Value Adjustment 
may be positive or negative, but any negative Adjustment may be limited in 
amount (see Market Value Adjustment Factor below). 

Generally, if the Treasury Rate for the Guarantee Period is lower than the 
Treasury Rate for a new Guarantee Period with a length equal to the time 
remaining in the Guarantee Period, then the application of the limited Market 
Value Adjustment will result in a reduction of the amount being surrendered, 
withdrawn, transferred, or applied to an Annuity Option. 

Similarly, if the Treasury Rate for the Guarantee Period is higher than 
the Treasury Rate for a new Guarantee Period with a length equal to the time 
remaining in the Guarantee Period, then the application of the Market Value 
Adjustment will result in an increase in the amount being surrendered, 
withdrawn, transferred, or applied to an Annuity Option. 

The Market Value Adjustment will be applied before the deduction of any 
applicable surrender charges or applicable taxes. 

                         Market Value Adjustment Factor

The Market Value Adjustment is computed by multiplying the amount being 
surrendered, withdrawn, transferred, or applied to a Payment Option, by the 
Market Value Adjustment Factor. The Market Value Adjustment Factor is 
calculated as the larger of Formula (1) or (2): 

(1) (1+a)/(1+b)(n/12)-1 

where: 

"a" is the Treasury Rate for the number of Guarantee Period Years in the 
Guarantee Period; 

"b" is the Treasury Rate for a period equal to the time remaining (rounded 
up to the next whole number of Guarantee Period Years) to the expiration of 
the Guarantee Period; and 

"n" is the number of complete Guarantee Period Months remaining before the 
expiration of the Guarantee Period. 

(2) (1.03)/(1+i)(y+d/#)-1 

where: 

"i" is the Guaranteed Interest Rate for the Guarantee Period; 

"y" is the number of complete Guarantee Period Years that have elapsed in 
Your Guarantee Period; 

"d" is the number of days since the last Guarantee Period Anniversary or, 
if "y" is zero, the number of days since the start of the Guarantee Period; 
and 

"#" is the number of days in the current Guarantee Period Year (i.e., the 
sum of "d" and the number of days until the next Guarantee Period 
Anniversary). 

In Formulas (1) and (2), all references to Guarantee Period, Guarantee 
Period Anniversary, Guarantee Period Month, and Guarantee Period Year relate 
to the Guarantee Period from which is being taken the amount being 
surrendered, withdrawn, transferred, or applied to an Annuity Option. 

As stated above, the Formula (2) amount will apply only if it is greater 
than the Formula (1) amount. This will occur only when the Formula (1) amount 
is negative and the Formula (2) amount 

                                      28 
<PAGE> 

is a smaller negative number. Formula (2) thus ensures that a full (normal) 
negative Market Value Adjustment of Formula (1) will not apply to the extent 
it would decrease the Guarantee Period's Fixed Account Value (before the 
deduction of any applicable surrender charges or any applicable taxes) below 
the following amount: 

(a) the amount allocated to the Guarantee Period; less 
(b) any prior systematic or partial withdrawal amounts; less 
(c) any prior amounts transferred to the Variable Account or to another 
    Guarantee Period in the Fixed Account; plus 
(d) interest on the above items (a) through (c) credited annually at a rate 
    of 3% per year. 

                                 Treasury Rates

The Treasury Rate for a Guarantee Period is the interest rate in the Treasury 
Constant Maturity Series, as published by the Federal Reserve Board, for a 
maturity equal to the number of years specified in "a" and "b" in Formula (1) 
above. For "a", Keyport uses the Treasury Constant Maturity Series for the 
week which includes the most recent Determination Date on or preceding the 
Reset Date for Your Guarantee Period. For "b", Keyport uses the Treasury 
Constant Maturity Series for the week which includes the most recent 
Determination Date on or preceding the date of calculation of the Market 
Value Adjustment Factor. The Determination Dates are the last business day 
prior to the first and fifteenth of each calendar month. 

If the number of years specified in "a" or "b" is not equal to a maturity 
in the Treasury Constant Maturity Series, the Treasury Rate will be 
determined by straight line interpolation between the interest rates of the 
next highest and next lowest maturities. 

If the Treasury Constant Maturity Series becomes unavailable, Keyport will 
adopt a comparable constant maturity index or, if such a comparable index 
also is not available, Keyport will replicate calculation of the Treasury 
Constant Maturity Series Index based on U.S. Treasury Security coupon rates. 

                           End of A Guarantee Period

Keyport will notify a Certificate Owner in writing at least 30 days prior to 
the end of a Guarantee Period. At the end of the Guarantee Period, Keyport 
will automatically transfer the Guarantee Period's Fixed Account Value to the 
Money Market Sub-Account of the Variable Account unless Keyport previously 
received a Certificate Owner's Written Request of: (1) election of a new 
Guarantee Period from among those being offered by Keyport at that time; or 
(2) instructions to transfer the ending Guarantee Period's Fixed Account 
Value to one or more Sub-accounts of the Variable Account. A new Guarantee 
Period cannot be longer than the number of years remaining until the Income 
Date. 

                        Transfers of Fixed Account Value

The Certificate Owner may transfer Fixed Account Value from one Guarantee
Period to another or to one or more Sub-Accounts of the Variable Account 
subject to any applicable Market Value Adjustment. If the Fixed Account Value 
represents multiple Guarantee Periods, the transfer request must specify from 
which values the transfer is to be made. 


The Certificate allows Keyport to limit the number of transfers that can 
be made in a specified time period. Currently, Keyport is limiting Variable 
Account and Fixed Account transfers to generally unlimited transfers per 
calendar year with a $500,000 per transfer dollar limit. See "Transfer of 
Variable Account Value". These limitations will not apply to any transfer 
made at the end of a Guarantee Period. Certificate Owners will be notified, 
in advance, of a change in the limitation on the number of transfers. 

Transfer requests must be by Written Request unless the Certificate Owner 
has authorized Keyport by Written Request to accept telephone transfer 
instructions from the Certificate Owner or from a person acting for the 
Certificate Owner as an attorney-in-fact under a power of attorney. By 
authorizing Keyport to accept telephone transfer instructions, a Certificate 
Owner agrees to accept and be bound by the conditions and procedures 
established by Keyport from time to time. The current conditions and 
procedures are in Appendix C and Certificate Owners authorizing telephone 
transfers will be notified, in advance, of any changes. Written transfer 
requests may be made by a person acting for the Certificate Owner as an 
attorney-in-fact under a power of attorney. 

Transfer requests received by Keyport before the close of trading on the 
New York Stock Exchange (currently 4:00 PM Eastern Time) will be executed at 
the close of business that day. Any requests received later will be executed 
at the close of the next business day. 

The amount of the transfer will be deducted from the specified values in 
the manner stated in the next section below. 

If 100% of a Guarantee Period's value is transferred and the current 
allocation for Purchase Payments includes that Guarantee Period, then the 
allocation formula for future Purchase Payments will automatically change 
unless the Certificate Owner instructs otherwise. For example, if the 
allocation formula is 50% to the one-year Guarantee Period and 50% to 
Sub-Account A and all Fixed Account Value is transferred to Sub-Account A, 
the allocation formula will change to 100% to Sub-Account A. 

                                      29 
<PAGE> 


                                  APPENDIX B 
- ------------------------------------------------------------------------------

                            TELEPHONE INSTRUCTIONS 

                   Telephone Transfers of Certificate Values

1. If there are Joint Certificate Owners, both must authorize Keyport to 
accept telephone instructions but either Certificate Owner may give Keyport 
telephone instructions. 

2. All callers will be required to identify themselves. Keyport reserves 
the right to refuse to act upon any telephone instructions in cases where the 
caller has not sufficiently identified himself/herself to Keyport's 
satisfaction. 

3. Neither Keyport nor any person acting on its behalf shall be subject to 
any claim, loss, liability, cost or expense if it or such person acted in 
good faith upon a telephone instruction, including one that is unauthorized 
or fraudulent; however, Keyport will employ reasonable procedures to confirm 
that a telephone instruction is genuine and, if Keyport does not, Keyport may 
be liable for losses due to an unauthorized or fraudulent instruction. The 
Certificate Owner thus bears the risk that an unauthorized or fraudulent 
instruction that is executed may cause the Certificate Value to be lower than 
it would be had no instruction been executed. 

4. All conversations will be recorded with disclosure at the time of the call. 

5. The application for the Certificate may allow a Certificate Owner to 
create a power of attorney by authorizing another person to give telephone 
instructions. Unless prohibited by state law, such power will be treated as 
durable in nature and shall not be affected by the subsequent incapacity, 
disability or incompetency of the Certificate Owner. Either Keyport or the 
authorized person may cease to honor the power by sending written notice to 
the Certificate Owner at the Certificate Owner's last known address. Neither 
Keyport nor any person acting on its behalf shall be subject to liability for 
any act executed in good faith reliance upon a power of attorney. 

6. Telephone authorization shall continue in force until (a) Keyport 
receives the Certificate Owner's written revocation, (b) Keyport discontinues 
the privilege, or (c) Keyport receives written evidence that the Certificate 
Owner has entered into a market timing or asset allocation agreement with an 
investment adviser or with a broker/dealer. 

7. Telephone transfer instructions received by Keyport at 800-367-3653 
before the close of trading on the New York Stock Exchange (currently 4:00 
P.M. Eastern Time) will be initiated that day based on the unit value prices 
calculated at the close of that day. Instructions received after the close of 
trading on the NYSE will be initiated the following business day. 

8. Once instructions are accepted by Keyport, they may not be canceled. 

9. All transfers must be made in accordance with the terms of the 
Certificate and current prospectus. If the transfer instructions are not in 
good order, Keyport will not execute the transfer and will notify the caller 
within 48 hours. 

10. If 100% of any Sub-Account's value is transferred and the allocation 
formula for Purchase Payments includes that Sub-Account, then the allocation 
formula for future Purchase Payments will change accordingly unless Keyport 
receives telephone instructions to the contrary. For example, if the 
allocation formula is 50% to Sub-Account A and 50% to Sub-Account B and all 
of Sub-Account A's value is transferred to Sub-Account B, the allocation 
formula will change to 100% to Sub-Account B unless Keyport is instructed 
otherwise. 

          Telephone Changes to Purchase Payment Allocation Percentages
                        Numbers 1-6 above are applicable.

                                      30 

<PAGE>

                                                         NO POSTAGE
                                                          NECESSARY
                                                          IF MAILED
                                                           IN THE
                                                        UNITED STATES

           BUSINESS REPLY MAIL
           FIRST CLASS MAIL PERMIT NO. 6719 BOSTON, MA
           POSTAGE WILL BE PAID BY ADDRESSEE

                  KEYPORT LIFE INSURANCE CO.
                  125 HIGH STREET
                  BOSTON, MA 02110-9773

<PAGE>

                                 Distributed by:
                        Keyport Financial Services Corp.
                     125 High Street, Boston, MA 02110-2712


   
                                 [KEYPORT LOGO]

                                   Issued by:
                         Keyport Life Insurance Company
                    125 High Street, Boston, MA 02110-2712
    

              Service Hotline 800-367-3653  Keyline 800-367-3654

 Keyport Logo is a registered service mark of Keyport Life Insurance Company.


                                  K.A.VAP 11/96


[ ] Yes. I would like to receive the Keyport Advisor Variable Annuity Statement
    of Additional Information.


[ ] Yes. I would like to receive the Statement of Additional Information for
    the Eligible Funds of:
  [ ] The Alger American Fund             [ ] Alliance Variable Products Series
  [ ] Keyport Variable Investment Trust       Fund, Inc.
  [ ] SteinRoe Variable Investment Trust  [ ] MFS Variable Insurance Trust



  -----------------------------------------------------------------------------
  Name

  -----------------------------------------------------------------------------
  Address

  -----------------------------------------------------------------------------
  City                                                       State      Zip


<PAGE>

                       STATEMENT OF ADDITIONAL INFORMATION

                         GROUP FLEXIBLE PURCHASE PAYMENT
                       DEFERRED VARIABLE ANNUITY CONTRACT
                                    ISSUED BY
                               VARIABLE ACCOUNT A
                                       OF
                   KEYPORT LIFE INSURANCE COMPANY ("Keyport")




   
This Statement of Additional Information is not a prospectus but it relates
to, and should be read in conjunction with, the Keyport Advisor variable
annuity prospectus dated November 11, 1996.  The prospectus is available, at
no charge, by writing Keyport at 125 High Street, Boston, MA 02110 or by
calling (800) 437-4466.
    


                                TABLE OF CONTENTS

                                                                          Page

   
Keyport Life Insurance Company                                             2
Variable Annuity Benefits                                                  2
  Variable Annuity Payment Values                                          2
  Re-Allocating Sub-Account Payments                                       3
Custodian                                                                  4
Principal Underwriter                                                      4
Experts                                                                    4
Investment Performance                                                     4
  Yields for SteinRoe Cash Income Sub-Account                              5
Financial Statements                                                       6
  Keyport Life Insurance Company                                           7



The date of this statement of additional information is November 11, 1996.
    



                                        1

<PAGE>

                         KEYPORT LIFE INSURANCE COMPANY

         Liberty Mutual Insurance Company ("Liberty Mutual"), a multi-line
insurance and financial services institution, is the ultimate corporate
parent of Keyport.  Liberty Mutual ultimately controls Keyport through the
following intervening holding company subsidiaries:  Liberty Mutual Equity
Corporation, Liberty Financial Companies, Inc. ("LFC") and SteinRoe Services,
Inc. Liberty Mutual, as of March 31, 1995, owned, indirectly, approximately
81.9% of the combined voting power of the outstanding stock of LFC (with the
balance being publicly held). For additional information about Keyport, see
page 8 of the prospectus.

                            VARIABLE ANNUITY BENEFITS

Variable Annuity Payment Values

         For each variable payment option, the total dollar amount of each
periodic payment will be equal to: (a) the sum of all Sub-account payments;
less (b) the pro-rata amount of the annual Certificate Maintenance Charge.

         The first payment for each Sub-Account will be determined by deducting
any applicable Certificate Maintenance Charge and any applicable state
premium taxes and then dividing the remaining value of that Sub-Account by
$1,000 and multiplying the result by the greater of: (a) the applicable
factor from the Certificate's annuity table for the particular payment
option; or (b) the factor currently offered by Keyport at the time annuity
payments begin.  This current factor may be based on the sex of the payee
unless to do so would be prohibited by law.

         The number of Annuity Units for each Sub-Account will be determined by
dividing such first payment by the Sub-Account Annuity Unit value for the
Valuation Period that includes the date of the first payment.  The number of
Annuity Units remains fixed for the annuity payment period.  Each Sub-Account
payment after the first one will be determined by multiplying (a) by (b),
where: (a) is the number of Sub-Account Annuity Units; and (b) is the
Sub-Account Annuity Unit value for the Valuation Period that includes the
date of the particular payment.

         Variable annuity payments will fluctuate in accordance with the
investment results of the underlying Eligible Funds.  In order to determine
how these fluctuations affect annuity payments, Keyport uses an Annuity Unit
value.  Each Sub-Account has its own Annuity Units and value per Unit.  The
Annuity Unit value applicable during any Valuation Period is determined at
the end of such period.

         When Keyport first purchased Eligible Fund shares on behalf of the
Variable Account, Keyport valued each Annuity Unit for each Sub-Account at a
specified dollar amount. The Unit value for each Sub-Account in any Valuation
Period thereafter is determined by multiplying the value for the prior period
by a net investment factor.  This factor may be greater or less than 1.0;
therefore, the Annuity Unit may increase or decrease from Valuation Period to
Valuation Period.  For each assumed annual investment rate (AIR), Keyport

                                        2

<PAGE>

calculates a net investment factor for each Sub-Account by dividing (a) by
(b), where:

         (a)   is equal to the net investment factor as defined in the
               prospectus without any deduction for the sales charge defined in
               (c)(ii) of the net investment factor formula; and

         (b)   is the assumed investment factor for the current Valuation
               Period. The assumed investment factor adjusts for the interest
               assumed in determining the first variable annuity payment. Such
               factor for any Valuation Period shall be the accumulated value,
               at the end of such period, of $1.00 deposited at the beginning of
               such period at the assumed annual investment rate (AIR). The AIR
               for Annuity Units based on the Certificate's annuity tables is 6%
               per year (5% per year for Oregon Certificates). An AIR of 3% per
               year is also currently available upon Written Request.

         With a particular AIR, payments after the first one will increase or
decrease from month to month based on whether the actual annualized
investment return of the selected Sub-Account(s) (after deducting the
Mortality and Expense Risk Charge) is better or worse than the assumed AIR
percentage.  If a given amount of Sub-Account value is applied to a
particular payment option, the initial payment will be smaller if a 3% AIR is
selected instead of a 6% AIR but, all other things being equal, the
subsequent 3% AIR payments have the potential for increasing in amount by a
larger percentage and for decreasing in amount by a smaller percentage.  For
example, consider what would happen if the actual annualized investment
return (see the first sentence of this paragraph) is 9%, 6%, 3%, or 0%
between the time of the first and second payments.  With an actual 9% return,
the 3% AIR and 6% AIR payments would both increase in amount but the 3% AIR
payment would increase by a larger percentage.  With an actual 6% return, the
3% AIR payment would increase in amount while the 6% AIR payment would stay
the same.  With an actual return of 3%, the 3% AIR payment would stay the
same while the 6% AIR payment would decrease in amount.  Finally, with an
actual return of 0%, the 3% AIR and 6% AIR payments would both decrease in
amount but the 3% AIR payment would decrease by a smaller percentage.  Note
that the changes in payment amounts described above are on a percentage basis
and thus do not illustrate when, if ever, the 3% AIR payment amount might
become larger than the 6% AIR payment amount.  Note though that if Option 1
(Income for a Fixed Number of Years) is selected and payments continue for
the entire period, the 3% AIR payment amount will start out being smaller
than the 6% AIR payment amount but eventually the 3% AIR payment amount will
become larger than the 6% AIR payment amount.


Re-Allocating Sub-Account Payments

         The number of Annuity Units for each Sub-Account under any variable
annuity option will remain fixed during the entire annuity payment period
unless the payee makes a written request for a change.  Currently, a payee
can instruct Keyport to change the Sub-Account(s) used to determine the
amount of the variable annuity payments unlimited times every 12 months.  The

                                        3

<PAGE>

payee's request must specify the percentage of the annuity payment that is to
be based on the investment performance of each Sub-Account.  The percentage
for each Sub-Account, if not zero, must be at least 5% and must be a whole
number.  At the end of the Valuation Period during which Keyport receives the
request, Keyport will: (a) value the Annuity Units for each Sub-Account to
create a total annuity value; (b) apply the new percentages the payee has
selected to this total value; and (c) recompute the number of Annuity Units
for each Sub-Account.  This new number of units will remain fixed for the
remainder of the payment period unless the payee requests another change.

                                    CUSTODIAN

         The custodian of the assets of the Variable Account is State Street
Bank and Trust Company, a state chartered trust company. Its principal office is
at 225 Franklin Street, Boston, Massachusetts.

                              PRINCIPAL UNDERWRITER

         The Contract, which is offered continuously, is distributed by Keyport
Financial Services Corp. ("KFSC"), a wholly-owned subsidiary of Keyport.

                                     EXPERTS

         The consolidated financial statements of Keyport as of December 31,
1995 and 1994 and for each of the years in the three-year period ended December
31, 1995 included herein, have been included herein in reliance on the report of
KPMG Peat Marwick LLP, independent certified public accountants, and upon
authority of said firm as experts in accounting and auditing.

                             INVESTMENT PERFORMANCE

         The Variable Account may from time to time quote performance
information concerning its various Sub-Accounts. A Sub-Account's performance may
also be compared to the performance of sub-accounts used with variable annuities
offered by other insurance companies. This comparative information may be
expressed as a ranking prepared by Financial Planning Resources, Inc. of Miami,
FL (The VARDS Report), Lipper Analytical Services, Inc., or by Morningstar, Inc.
of Chicago, IL (Morningstar's Variable Annuity Performance Report), which are
independent services that compare the performance of variable annuity
sub-accounts. The rankings are done on the basis of changes in accumulation unit
values over time and do not take into account any charges (such as sales charges
or administrative charges) that are deducted directly from contract values.

         Ibbotson Associates of Chicago, IL provides historical returns from
1926 on capital markets in the United States. The Variable Account may quote the
performance of its Sub-Accounts in conjunction with the long-term performance of
capital markets in order to illustrate general long-term risk versus reward
investment scenarios. Capital markets tracked by Ibbotson Associates include
common stocks, small company stocks, long-term corporate bonds, long-term
government bonds, U.S. Treasury Bills, and the U.S. inflation rate. Historical
total returns are determined by Ibbotson Associates for: Large Company Stocks,
represented by the Standard and Poor's Composite Price Index (an unmanaged
weighted index of 90 stocks prior to March 1957 and 500 stocks thereafter of
industrial, transportation, utility and financial companies

                                        4

<PAGE>

widely regarded by investors as representative of the stock market); Small
Company Stocks, represented by the fifth capitalization quintile (i.e., the
ninth and tenth deciles) of stocks on the New York Stock Exchange for 1926-
1981 and by the performance of the Dimensional Fund Advisors Small Company
9/10 (for ninth and tenth deciles) Fund thereafter; Long Term Corporate
Bonds, represented beginning in 1969 by the Salomon Brothers Long-Term High-
Grade Corporate Bond Index, which is an unmanaged index of nearly all Aaa and
Aa rated bonds, represented for 1946-1968 by backdating the Salomon Brothers
Index using Salomon Brothers' monthly yield data with a methodology similar
to that used by Salomon Brothers in computing its Index, and represented for
1925-1945 through the use of the Standard and Poor's monthly High-Grade
Corporate Composite yield data, assuming a 4% coupon and a 20-year maturity;
Long-Term Government Bonds, measured each year using a portfolio containing
one U.S. government bond with a term of approximately twenty years and a
reasonably current coupon; U.S. Treasury Bills, measured by rolling over each
month a one-bill portfolio containing, at the beginning of each month, the
shortest-term bill having not less than one month to maturity; Inflation,
measured by the Consumer Price Index for all Urban Consumers, not seasonably
adjusted, since January, 1978 and by the Consumer Price Index before then.
The stock capital markets may be contrasted with the corporate bond and U.S.
government securities capital markets.  Unlike an investment in stock, an
investment in a bond that is held to maturity provides a fixed rate of
return.  Bonds have a senior priority to common stocks in the event the
issuer is liquidated and interest on bonds is generally paid by the issuer
before it makes any distributions to common stock owners.  Bonds rated in the
two highest rating categories are considered high quality and present minimal
risk of default.  An additional advantage of investing in U.S. government
bonds and Treasury bills is that they are backed by the full faith and credit
of the U.S. government and thus have virtually no risk of default.  Although
government securities fluctuate in price, they are highly liquid.

Yields for SteinRoe Cash Income Sub-Account

Yield and effective yield percentages for the SteinRoe Cash Income Sub-
Account are calculated using the method prescribed by the Securities and
Exchange Commission.  Both yields reflect the deduction of the annual 1.40%
asset-based Certificate charges.  Both yields also reflect, on an allocated
basis, the Certificate's annual $36 Certificate Maintenance Charge.  Both
yields do not reflect Contingent Deferred Sales Charges and premium tax
charges.  The yields would be lower if these charges were included.  The
following are the standardized formulas:

Yield equals:              (A - B
                            ----- - 1) X  365
                                          ---
                              C            7

Effective Yield Equals:    (A - B)  365/7 - 1
                            -----
                              C

Where:

         A  =  the Accumulation Unit value at the end of the 7-day period.

         B  =  hypothetical Certificate Maintenance Charge for the 7-day
               period. The assumed annual SteinRoe Cash Income charge is equal
               to the $36 Certificate charge multiplied by a fraction equal to
               the average number of Certificates with SteinRoe Cash Income
               Sub-Account value

                                        5

<PAGE>

               during the 7-day period divided by the average total number of
               Certificates during the 7-day period. This annual amount is
               converted to a 7-day charge by multiplying it by 7/365. It is
               then equated to an Accumulation Unit size basis by multiplying it
               by a fraction equal to the average value of one SteinRoe Cash
               Income Accumulation Unit during the 7-day period divided by the
               average Certificate Value in SteinRoe Cash Income Sub-Account
               during the 7-day period.

         C  =  the Accumulation Unit value at the beginning of the 7-day
               period.

         The yield formula assumes that the weekly net income generated by an
investment in the SteinRoe Cash Income Sub-Account will continue over an
entire year.  The effective yield formula also annualizes seven days of net
income but it assumes that the net income is reinvested over the year.  This
compounding effect causes effective yield to be higher than the yield.

                              FINANCIAL STATEMENTS

         The Variable Account has not yet commenced operations and therefore no
financial statements are included.  The Financial Statements of Keyport are
provided as relevant to its ability to meet its financial obligations under
the Certificates.


                                        6


<PAGE>




                        Independent Auditors' Report







The Board of Directors
Keyport Life Insurance Company:

We have audited the accompanying consolidated balance sheets of Keyport Life
Insurance Company and subsidiaries as of December 31, 1995 and 1994 and the
related consolidated statements of operations, stockholder's equity, and cash
flows for each of the years in the three-year period ended December 31, 1995.
These consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Keyport Life
Insurance Company and subsidiaries as of December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally accepted
accounting principles.

As discussed in note 2(b) to the consolidated financial statements, the Company
adopted Statement of Financial Accounting Standards No. 115, Accounting for
Certain Investments in Debt and Equity Securities, effective January 1, 1994.

 






February 16, 1996                                /s/KPMG Peat Marwick LLP







<PAGE>

                          KEPORT LIFE INSURANCE COMPANY
                           Consolidated Balance Sheets
                                 (in thousands)

<TABLE>
<CAPTION>
                    Assets                                     December 31,
                                                            1995         1994

<S>                                                     <C>          <C>        
Cash and investments:
  Fixed maturities available for sale (amortized
    cost: 1995 - $9,227,834; 1994 - $6,795,065)         $ 9,535,948  $ 6,509,815
  Fixed maturities held to maturity (fair value:
    1995 - 0; 1994 - $1,442,665)                              -        1,448,680
  Equity securities (cost: 1995-$17,521; 1994-$13,627)       25,214       12,941
  Mortgage loans                                             74,505      129,452
  Policy loans                                              498,326      477,293
  Other invested assets                                      10,748       11,994
  Cash and cash equivalents                                 777,384      684,618

        Total cash and investments                       10,922,125    9,274,793

Accrued investment income                                   132,856      111,936
Deferred policy acquisition costs                           179,672      439,232
Value of insurance in force                                  43,939      139,221
Deferred federal income taxes                                 -           42,361
Intangible assets                                            20,314       21,444
Federal income taxes recoverable                              9,205        4,911
Other assets                                                 11,859       10,772
Separate account assets                                     959,224      828,934

     Total assets                                       $12,279,194  $10,873,604

    Liabilities and Stockholder's Equity

Policy liabilities:
  Policyholder account balances                         $10,073,806  $ 9,333,755
  Other policyholders' funds                                 10,586       10,289
      Total policy liabilities                           10,084,392    9,344,044

Current federal income taxes                                  7,666        -
Deferred federal income taxes                                32,823        -
Payable for investments purchased and loaned                317,715        -
Guaranty association fees                                    21,940       24,688
Other liabilities                                            23,221       57,978
Separate account liabilities                                889,106      764,409
         Total liabilities                               11,376,863   10,191,119

Stockholder's equity:
  Common stock, $1.25 par value; authorized 8,000
     shares; issued and outstanding 2,412 shares              3,015        3,015
  Additional paid-in capital                                505,933      505,933
  Net unrealized investment gains (losses)                   85,772      (64,464)
  Retained earnings                                         307,611      238,001
      Total stockholder's equity                            902,331      682,485

     Total liabilities and stockholder's equity         $12,279,194  $10,873,604
</TABLE>



             See accompanying notes to consolidated financial statements.


<PAGE>

                         KEYPORT LIFE INSURANCE COMPANY
                         Consolidated Income Statements

                                                       Year Ended December 31
                                                       1995     1994      1993

Revenues:
  Net investment income                             $757,361  $689,575  $669,667
  Insurance revenues                                  29,767    25,273    18,158
  Net realized investment gains (losses)              (3,958)   (8,220)   11,403
      Total revenues                                 783,170   706,628   699,228

Benefits and expenses:
  Interest credited to policyholders                 557,156   481,926   504,205
  Policy benefits                                      4,448     4,838     3,113
  Operating expenses                                  42,475    47,095    36,983
  Guaranty association expenses                        2,000     7,200     3,714
  Amortization of deferred policy acquisition costs   58,541    52,174    41,003
  Amortization of value of insurance in force          9,479    16,989    22,375
  Amortization of intangible assets                    1,130     1,130     1,130
      Total benefits and expenses                    675,229   611,352   612,523

Income before federal income taxes                   107,941    95,276    86,705
Federal income tax expense                            38,331    32,051    28,710

      Net income                                    $ 69,610  $ 63,225  $ 57,995



             See accompanying notes to consolidated financial statements.



                               KEYPORT LIFE INSURANCE COMPANY
                    Consolidated Statements of Stockholder's Equity
                                    (in thousands)

<TABLE>
<CAPTION>
                                                        Net
                                                    Unrealized
                                         Additional Investment
                                 Common   Paid-In      Gains    Retained
                                 Stock    Capital    (Losses)   Earnings   Total

<S>                             <C>      <C>       <C>         <C>        <C>     
Balance, December 31, 1992      $1,508   $430,933  $  5,687    $118,288   $556,416

Net income                                                       57,995     57,995
Capital contribution by parent             75,000                           75,000
Change in net unrealized
  investment gains (losses)                          (5,141)                (5,141)

Balance, December 31, 1993       1,508    505,933       546     176,283    684,270

Net income                                                       63,225     63,225
Common stock dividend            1,507                           (1,507)      -
  (1,206 shares)
Change in net unrealized
  investment gains (losses)                         (65,010)               (65,010)


<PAGE>

Balance, December 31, 1994       3,015    505,933   (64,464)    238,001    682,485

Net income                                                       69,610     69,610
Change in net unrealized
  investment gains (losses)                         150,236                150,236

Balance, December 31, 1995      $3,015  $ 505,933  $ 85,772    $307,611   $902,331
</TABLE>


            See accompanying notes to consolidated financial statements.



                            KEYPORT LIFE INSURANCE COMPANY
                        Consolidated Statements of Cash Flows
                                    (in thousands)

<TABLE>
<CAPTION>
                                                           Year Ended December 31,
                                                        1995         1994        1993
 
<S>                                               <C>            <C>          <C>         
Cash flows from operating activities:
 Net income                                       $     69,610   $    63,225  $     57,995
 Adjustments to reconcile net income to net cash
   provided by operating activities:
     Interest credited to policyholders                557,156       478,797       501,073
     Net realized investment losses (gains)              3,958         8,220       (11,403)
     Amortization of value of insurance in force
       and intangible assets                            10,609        18,120        23,505
     Net amortization (accretion) on investments         9,688        12,215        (3,132)
     Change in deferred policy acquisition costs       (24,630)      (38,852)      (50,531)
     Change in current and deferred federal
       income taxes                                      1,953         7,731        10,988
     Change in guaranty association fees                (2,748)          140        (3,669)
     Net change in other assets and liabilities        (61,058)      (13,729)         (102)
           Total adjustments                           494,928       472,642       466,729

           Net cash provided by operating
             activities                                564,538       535,867       524,724

Cash flows from investing activities:
 Investments purchased - held to maturity                -          (277,626)   (2,674,315)
 Investments purchased - available for sale         (2,851,013)   (2,624,493)        -
 Investments sold - held to maturity                    14,930        10,637        97,816
 Investments sold - available for sale                 605,197       950,885       387,305
 Investments matured - held to maturity                317,773       576,021     1,195,083
 Investments matured - available for sale              906,522       854,441       758,279
 Increase in policy loans                              (21,033)      (35,143)      (38,661)
 Decrease in mortgage loans                             54,947        26,520         3,416
 Acquisition of subsidiary, net of cash acquired         -              (961)      (24,831)
           Net cash used in investing activities      (972,677)     (519,719)     (295,908)

Cash flows from financing activities:
 Withdrawals from policyholder accounts               (933,785)   (1,034,464)   (1,295,617)
 Deposits to policyholder accounts                   1,116,975     1,202,076       856,339
 Capital contribution by parent                          -             -            75,000
 Securities lending                                    317,715         -             -
           Net cash provided by (used in)

<PAGE>

             financing activities                      500,905       167,612      (364,278)

Change in cash and cash equivalents                     92,766       183,760      (135,462)
Cash and cash equivalents at beginning of year         684,618       500,858       636,320

Cash and cash equivalents at end of year           $   777,384   $   684,618   $   500,858
</TABLE>



          See accompanying notes to consolidated financial statements.

<PAGE>

                         KEYPORT LIFE INSURANCE COMPANY

                   Notes to Consolidated Financial Statements
                           December 31, 1995 and 1994
                                 (in thousands)

(1)   Organization

Keyport Life Insurance Company offers a diversified line of fixed and
variable annuity products designed to serve the growing retirement savings
market.  These annuity products primarily consist of single premium deferred
and variable annuities that are sold through a wide ranging network of banks,
agents, and securities dealers.

The consolidated financial statements include Keyport Life Insurance Company
and its wholly owned subsidiaries, Independence Life and Annuity Company
("Independence Life"), Keyport Advisory Services Corporation, and Keyport
Financial Services Corporation (collectively, the "Company").  The Company is
a wholly owned subsidiary of Stein Roe Services Incorporated ("Stein Roe").
Stein Roe is a wholly owned subsidiary of Liberty Financial Companies,
Incorporated ("Liberty Financial") which is a majority-owned indirect
subsidiary of Liberty Mutual Insurance Company ("Liberty Mutual").

(2)   Summary of Significant Accounting Policies

(a) Basis of Reporting and Principles of Consolidation
The accompanying consolidated financial statements have been prepared in
accordance with generally accepted accounting principles (GAAP) which vary in
certain respects from reporting practices prescribed or permitted by state
insurance regulatory authorities.  The preparation of financial statements in
conformity with GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities as of the date of
the financial statements, and the reported amounts of revenues and expenses
during the reporting period. Actual amounts could subsequently differ from
such estimates. All significant intercompany transactions and balances have
been eliminated.

(b) Investments
Effective January 1, 1994, the Company adopted Statement of Financial
Accounting Standards No. 115 , "Accounting for Certain Investments in Debt
and Equity Securities" ("SFAS 115").  SFAS 115 segregates fixed maturity
investments into three classifications: "held to maturity", "trading" and
"available for sale."  Securities may be designated as held to maturity only
if there is the positive intent and ability to hold these securities to
maturity. Held to maturity securities are carried at amortized cost.
Securities purchased for short-term resale are classified as trading and are
carried at fair value. Unrealized gains and losses on trading account
securities are recognized in income. Fixed maturity investments are
classified as available for sale if they might be sold in response to changes
in market interest rates, changes in the security's prepayment risk, general
liquidity needs, or other factors. Available for sale securities are carried
at fair value and unrealized gains and losses (net of related adjustments to
deferred policy acquisition costs, value of insurance in force and deferred
income taxes) are recorded directly to stockholder's equity. Equity
securities are classified as available for sale and are carried at fair
value. Unrealized gains and losses on equity securities are credited or
charged directly to stockholder's equity net of applicable deferred income


<PAGE>

taxes.

Accordingly, as of January 1, 1994, the Company reclassified certain fixed
maturity investments from the held to maturity to the available for sale
category to conform to the classification criteria prescribed in SFAS 115.
This had the effect of recording a net unrealized gain of $41,614 directly
to stockholder's equity.

As of December 31, 1995, pursuant to a Guide to Implementation of SFAS 115
issued by the Financial Accounting Standards Board in November 1995, the
Company made a one-time reclassification from fixed maturities held to
maturity to fixed maturities available for sale. This had the effect of
recording a net unrealized gain of $13,867 directly to stockholder's equity.

The Company enters into dollar roll transactions to enhance the yield of its
mortgage backed portfolio.  Dollar roll transactions represent a one month
reverse repurchase agreement involving mortgage backed securities, frequently
those issued by a U.S. Government Agency.  Dollar roll transactions under
which substantially the same securities are received at the end of the
repurchase period are accounted for as financing arrangements.  Accordingly,
both the collateral and repurchase liability are reflected on the balance
sheet and the transaction fee is recorded over the period of the agreement.
As of December 31, 1995, the Company was engaged in one dollar roll agreement
classified as a financing arrangement involving a FNMA mortgage backed
security with market value of $87,198. The Company did not enter into dollar
roll agreements during 1994.

The Company from time to time engages in securities lending under which it
lends certain U.S. Government and corporate bonds to approved counterparties
to enhance the yield of its bond portfolio. The carrying values of the loaned
securities are unaffected by the transaction, and the lending fee is recorded
during the period the securities are loaned.  The Company records the
collateral received for the security lending transaction as an asset and its
obligation to return the collateral at the end of the transaction as a
liability. As of December 31, 1995, the Company had recorded an asset, and a
corresponding liability of $230,517 for cash pledged as collateral.  The
Company did not enter into any securities lending transactions in 1994.

Fixed maturities and mortgage loans with premiums and discounts are amortized
using the interest method.  Unamortized premiums and discounts on mortgage
backed securities are amortized using the interest method over the estimated
remaining term of the securities, adjusted for anticipated prepayments.

Policy loans are carried at the unpaid principal balance plus accrued
interest.  Cash and cash equivalents are carried at cost, which approximates
market.

Realized investment gains and losses are calculated on a first-in, first-out
basis. For each investment security where a decline in value is determined to
be other than temporary, the Company's policy is to write down the investment
security to fair value with the charge to realized investment losses.  Sales
of securities supporting the Company's single premium deferred annuities and
single premium whole life products result in adjustments to the amortization
of the deferred policy acquisition costs and the value of insurance in force.
The increase or decrease in amortization relating to such adjustments is
included in realized investment gains and losses to reflect the acceleration
or delay in the incidence of the estimated gross profits.

<PAGE>

(c) Derivative Financial Instruments
Effective December 31, 1994, the Company adopted Statement of Financial
Accounting Standards No. 119, "Disclosure about Derivative Financial
Instruments and Fair Value of Financial Instruments" ("SFAS 119"). SFAS 119
requires specific disclosures about derivative financial instruments such as
forward, swap and option contracts and requires distinguishing between
financial instruments held or issued for trading purposes and financial
instruments held or issued for purposes other than trading.

As part of the Company's overall risk management policy, the Company uses
interest rate swaps and interest rate caps.  Interest rate swaps are used to
reduce the risk in a rising interest rate environment by providing additional
investment income to cover higher competitive credited rates to policy-
holders to reduce the invested asset duration, and to better match the
interest rates earned on invested assets with those interest rates credited
to policyholders. Interest rate swaps are considered synthetic alterations
since the objective of the swaps is to change the characteristics of the
underlying invested assets to reduce the impact of rising interest rates.
Since interest rate swaps are designated as synthetic alterations of
securities available for sale, interest rate swaps are carried at fair value
for those securities, and the unrealized gain or loss is included in
stockholder's equity.

The net differential to be paid or received on interest rate swaps is
recorded monthly in investment income as interest rates change. From time to
time, swap positions may be terminated. If the terminated swap was accounted
for as a hedge, realized gains or losses are amortized over the remaining
life of the swap. Conversely, if the terminated swap was not accounted for as
a hedge, or the assets and liabilities that were altered no longer exist, the
swap position is marked to market, and realized gains or losses are
immediately recognized in income. The Company is exposed to potential credit
loss in the event of nonperformance by the counterparty to the interest rate
swap agreements with respect to only the net differential payments.

Interest rate caps are used to minimize exposure to rising interest rates.
The Company receives payments when the indexed rate exceeds the stated strike
rate.  The cost of interest rate caps is amortized on a straight-line basis
over the period to maturity.  Since interest rate caps are designed as
synthetic alterations of securities available for sale, interest rate caps
are carried at fair value and the unrealized gain or loss is included in
stockholder's equity.

The Company also utilizes derivative financial instruments to replicate
positions in a trading portfolio of pass-through mortgage backed securities.
As a result, these derivative financial instruments are classified as trading
instruments and are recorded at fair value. Realized and unrealized changes
in fair value are recognized in realized investment gains and losses.
Interest income arising from these trading instruments is included in net
investment income.

(d) Recognition of Insurance Revenues and Policy Benefits
Revenues from single premium whole life policies and single premium deferred
annuities include mortality charges, surrender charges, policy fees and
contract fees and are recognized when assessed. Policyholder account balances
consist of deposits received plus credited interest, less accumulated policy-
holder charges, assessments, and withdrawals.  Policy benefits that are
charged to expenses include benefit claims incurred in the period in excess

<PAGE>

of related policy account balances. Interest crediting rates ranged from
3.60% to 8.35%, 3.75% to 8.50%, and 3.75% to 8.90% at December 31, 1995,
1994, and 1993, respectively.

(e) Deferred Policy Acquisition Costs and Value of Insurance in Force
Policy acquisition costs are the costs of acquiring new business which vary
with, and are primarily related to, the production of new business.  These
costs are deferred to the extent they are deemed recoverable from future
gross profits.  Such costs include commissions, costs of policy issuance and
underwriting, and variable agency expenses.  Costs deferred are amortized in
relation to the present value of estimated gross profits from mortality,
investment and expense margins.  Amortization of such cost is adjusted to
reflect the effect of differences between original assumptions and actual
experience.

Value of insurance in force represents the actuarially-determined present
value of projected future profits from policies in force at the date of their
acquisition.  This amount is amortized in proportion to the projected
emergence of profits over periods not exceeding fifteen years for annuities
and twenty-five years for life insurance.

Deferred policy acquisition costs and value of insurance in force are
adjusted to reflect the amounts associated with realized and unrealized
investment gains and losses pertaining to single premium deferred annuities
and single premium whole life products.

(f) Intangible Assets
Intangible assets consist primarily of goodwill.  Goodwill is the excess of
the purchase price over the fair value of the net assets acquired by Liberty
Mutual and is amortized on a straight-line basis over twenty-five years.

(g) Separate Account
Separate account assets, which are carried at fair value, consist principally
of investments in mutual funds and are included as a separate caption in the
consolidated balance sheets. Investment income and changes in asset values
are fully allocated to variable annuity and variable life policyholders and,
therefore, do not affect the operating results of the Company. The Company
provides administrative services and bears the mortality risk related to
these contracts.  Fees earned by the Company related to these contracts were
$14,646, $13,694 and $8,489, for the years ended December 31, 1995, 1994 and
1993, respectively. As of December 31, 1995 and 1994, the Company also
classified $72,533 and $64,962, respectively, of its investments in certain
mutual funds sponsored by the Company and its affiliates as separate account
assets.

(h) Federal Income Taxes
Beginning in 1994, the Company is included in Liberty Mutual's consolidated
tax return.  The Company calculates its consolidated income tax liability as
if it filed its own consolidated federal income tax return.

(i) Cash and Cash Equivalents
Cash and cash equivalents include short-term investments which have an
original maturity of three months or less from the time of purchase.

(j) Reclassifications
Certain reclassifications have been made to the prior year consolidated
financial statement amounts to conform to the current year presentation.

<PAGE>

(3) Acquisition
On October 1, 1993, the Company acquired the common stock of Crown America
Life Insurance Company (Crown America), a Michigan insurance company, for
$27,877.  The acquisition was accounted for as a purchase and, accordingly,
operating results are included in the accompanying consolidated financial
statements from date of acquisition. In connection with the acquisition, the
Company acquired assets with a fair value of $185,735 and assumed liabilities
of $157,858.

On February 22, 1994, the acquisition was completed with the contingent
purchase price payment of $1,479, which increased the value of insurance in
force.

On December 29, 1993, Crown America was redomesticated to the state of Rhode
Island and, on January 10, 1994, the name was changed to Keyport America Life
Insurance Company.  On July 19, 1995, the name was changed to Independence
Life and Annuity Company.

(4)   Investments

(a) Fixed Maturities
Fair values of publicly-traded securities are determined using values
reported by an independent pricing service.  Fair values of conventional
mortgage backed securities not actively traded in a liquid market are
obtained through broker-dealer quotations.  Fair values of private placement
bonds are determined by obtaining market indications from various
broker-dealers.  The amortized cost and fair values of investments in fixed
maturities at December 31, 1995 and 1994 were as follows:

                                                  December 31,1995
                                               Gross           Gross
                               Amortized     Unrealized     Unrealized      Fair
                                 Cost          Gains           Losses      Value

Available for sale:
 U.S. Treasury securities       $  360,157   $  9,020      $   (209)  $  368,968
 Mortgage backed securities of
   U.S. government
   corporations and agencies     1,585,538     58,795        (5,250)   1,639,083
 Obligations of states and
   political subdivisions           26,688      1,324           -         28,012

 Debt securities issued by
   foreign governments              57,446      4,258           -         61,704
 Corporate securities            3,479,584    224,332        (7,309)   3,696,607

Other mortgage backed securities 1,951,480     66,530       (71,754)   1,946,256
 Asset backed securities         1,543,891     29,823        (1,446)   1,572,268
 Senior secured loans              223,050       -             -         223,050

      Total fixed maturities
        available for sale      $9,227,834   $394,082      $(85,968)  $9,535,948


                                                December 31, 1994
                                                Gross        Gross
                                   Amortized  Unrealized   Unrealized    Fair
                                     Cost       Gains        Losses      Value


<PAGE>

Held to maturity:
 Mortgaged backed securities of
   U.S. Government
   corporations and agencies     $  206,569   $ 8,683    $     (18)   $  215,234

 Obligations of states and
   political subdivisions            21,452       277          (28)       21,701
 Corporate Securities               843,669    14,564      (17,005)      841,228
 Other mortgage backed securities    79,164        44       (3,385)       75,823
 Asset backed securities            297,826        88       (9,235)      288,679

    Total fixed maturities
      held to maturity           $1,448,680   $23,656    $ (29,671)   $1,442,665

Available for sale:
 U.S. Treasury securities        $  271,700   $     2    $  (8,390)   $  263,312
 Mortgaged backed securities of
   U.S. Government
   corporations and agencies      1,238,925     1,244      (76,651)    1,163,518
 Obligations of states and
   political subdivisions            37,718       433         -           38,151
 Debt securities issued by
   foreign governments               82,608     1,049       (4,079)       79,578
 Corporate securities             2,607,712    17,951     (116,077)    2,509,586
 Other mortgage backed securities 1,186,515    14,577      (70,250)    1,130,842
 Asset backed securities          1,123,803       654      (45,713)    1,078,744
 Senior secured loans               246,084      -            -          246,084

    Total fixed maturities
      available for sale         $6,795,065   $35,910    $(321,160)   $6,509,815

At December 31, 1995 and 1994, bonds with an amortized cost of $7,710 and
$7,657, respectively, were on deposit with regulatory authorities.

(b) Contractual Maturities
The amortized cost and fair value of fixed maturities for the various
categories at December 31, 1995, by contractual maturity, are set forth
below. Expected maturities may differ from contractual maturities as
borrowers have the right to call or prepay certain obligations with or
without call or prepayment penalties.

                                               December 31, 1995
                                             Amortized         Fair
                                               Cost           Value
Available for sale:
  Due in one year or less                  $  254,299      $  256,055
  Due after one year through five years     1,503,507       1,564,132
  Due after five years through ten years    1,838,679       1,953,542
  Due after ten years                         550,440         604,612
                                            4,146,925       4,378,341
  Mortgage and asset
    backed securities                       5,080,909       5,157,607

                Total fixed maturities
                  available for sale       $9,227,834      $9,535,948

(c) Net Unrealized Investment Gains (Losses)


<PAGE>

Net unrealized investment gains (losses) as of December 31, 1995 and 1994
were as follows:

                                                          December 31
                                                       1995        1994
Fixed maturities available for sale:
  Gross unrealized gains                            $ 394,082   $  35,910
  Gross unrealized losses                             (85,968)   (321,160)
                                                      308,114    (285,250)
  Adjustments for:
   Deferred acquisition costs                        (151,351)    135,059
   Value of insurance in force                        (32,459)     53,344
     Total fixed maturities                           124,304     (96,847)

Equity securities and investments in separate account:
  Gross unrealized gains                               16,927       1,932
  Gross unrealized losses                              (1,980)     (4,261)
      Total equity securities                          14,947      (2,329)

Interest rate caps                                     (7,294)       -
                                                      131,957     (99,176)

Deferred federal income taxes                         (46,185)     34,712

      Net unrealized investment gains (losses)      $  85,772   $ (64,464)

(d) Net Investment Income
Net investment income is summarized as follows:

                                                 Year Ended December 31,
                                             1995         1994        1993

Fixed maturities                           $683,429     $635,947    $619,847
Equity securities                             4,807        2,132       2,368
Mortgage loans                               12,444       15,416      17,252
Policy loans                                 28,485       26,295      22,766
Cash and cash equivalents                    41,643       20,727      18,551
   Gross investment income                  770,808      700,517     680,784

Investment expenses                         (13,447)     (10,942)    (11,117)

     Net investment income                 $757,361     $689,575    $669,667

As of December 31, 1994, the carrying value of fixed maturity investments
that were non-income producing for the preceding twelve months was $4,967.
There were no non-income producing fixed maturity investments as of December
31, 1995.

(e) Net Realized Investment Gains (Losses)
Net realized investment gains (losses) are summarized as follows:

                                                 Year Ended December 31,
                                               1995       1994        1993
Fixed maturities - held to maturity
  Gross gains                               $  1,306    $  3,493    $ 31,594
  Gross losses                                   (64)       (755)     (3,070)
  Other than temporary declines                 -         (7,904)       -


<PAGE>

  Provisions for possible investment losses     -           -        (16,609)
Fixed maturities - available for sale
  Gross gains                                  8,156      26,043       7,097
  Gross losses                               (15,982)    (26,831)     (6,311)
 Other than temporary declines                  -         (3,610)       -
  Provisions for possible investment losses     -           -          7,487
Equity securities                              1,279        (845)     11,228
Interest rate swaps                             (860)        (28)    (16,193)
Interest rate caps                              -           -         (6,082)
Other                                            (13)       (809)      1,412

   Gross realized investment gains (losses)   (6,178)    (11,246)     10,553

Amortization adjustments:
  Deferred policy acquisition costs            2,220       2,675         785
  Value of insurance in force                   -            351          65

    Net realized gains (losses)             $ (3,958)   $ (8,220)    $11,403

Proceeds from sales of fixed maturities were as follows:

                                              Year Ended December 31,
                                           1995        1994         1993

Fixed maturities - available for sale    $565,366    $927,779     $313,568
Fixed maturities - held to maturity        14,930      10,637       97,816

      Total proceeds                     $580,296    $938,416     $411,384

The sale of fixed maturities held to maturity during 1995 and 1994 relate to
certain securities, with an amortized cost of $14,994 and $10,630,
respectively, which were sold specifically due to a significant deterioration
in the issuer's creditworthiness.

(f) Concentration of Investments
Investments in a single entity (all of which are fully collateralized and
guaranteed by an agency or agencies of the U.S. Government) in excess of ten
percent of total stockholder's equity as of December 31, 1995 and 1994 were
as follows:

                                                Carrying Value at
                                                    December 31,
                                                  1995       1994
Mortgage backed securities
     FNMA Pool #303075                         $134,884    $125,212
     Morgan Stanley CMO (33-5)                  108,051     101,832
     FNMA Pool #303074                          105,832      98,470
 
Investments in fixed maturities are diversified among more than one hundred
industries.  Significant concentrations of credit risk are classified as
follows:

                                         Carrying Value at
                                              December 31,
                                           1995         1994

Financial services                       $547,872     $539,537

<PAGE>

Telecommunications                        324,029      276,559
Banks                                     323,579      247,514
Electrical services                       271,822      437,339
Oil and gas                               261,161      274,026
Paper products                            205,889      146,472
Retail                                    197,064      247,874
Transportation equipment                  168,588      146,593
Credit institutions                          -         173,565
Food and beverage                            -         151,758
 
(g) Quality Ratings
The carrying values of publicly traded and privately placed fixed maturities
at December 31, 1995 represented by each quality ratings category were as
follows:

                                        Carrying Value at December 31, 1995
                                        Publicly     Privately
                                         Traded       Placed        Total
Investment grade:
  U.S. government                    $  368,969         -        $  368,969
  Class 1                             4,996,275    $1,480,089     6,476,364
  Class 2                               982,096       896,673     1,878,769
    Total Investment grade            6,347,340     2,376,762     8,724,102

Below investment grade:
  Class 3                               317,131       147,517       464,648
  Class 4                               201,718       123,032       324,750
  Class 5                                 -            22,448        22,448
    Total below investment grade        518,849       292,997       811,846

    Total fixed maturities           $6,866,189    $2,669,759    $9,535,948

The Company held no securities rated Class 6 at December 31, 1995.

Securities that are rated class 1 or 2 by the Securities Valuation Office of
the National Association of Insurance Commissioners (NAIC), or, if not so
rated, securities that are rated "BBB-" or above by S&P, or "Baa3" or above
by Moody's (using the lower of the S&P or Moody's rating) are considered
"investment grade" securities. Securities included in the U.S. government
category in the preceding table are those as defined by the NAIC.

The distribution of fixed maturities quality ratings were as follows:

                                                 December 31,
                                              1995         1994

Class 1 (including U.S. government)           71.8%         72.3%
Class 2                                       19.7%         19.9%
Class 3                                        4.9%          5.6%
Class 4                                        3.4%          2.0%
Class 5                                        0.2%          0.2%

(h) Derivative Financial Instruments
The Company's primary objective in acquiring certain derivative financial
instruments is the management of interest rate risk. Interest rate risk
results from a mismatch in the timing and amount of invested asset and
policyholder liability cash flows.  The Company seeks to manage this risk


<PAGE>

through various asset/liability management strategies such as the setting of
renewal rates and by investment portfolio actions designed to address the
interest rate sensitivity of asset cash flows in relation to liability cash
flows. Portfolio actions used to manage interest rate risk include managing
the effective duration of portfolio securities and utilizing interest rate
swaps and caps.

Interest rate swaps
The Company uses a combination of three distinct classes of interest rate
swaps to reduce interest rate risk. The following table summarizes the
categories of swaps used, their notional amounts, their weighted average
interest rates as of the reporting period date, and their effects on the
consolidated balance sheets and statements of income.  The majority of swaps
mature beginning in 1999 through 2001. The fair values of the interest rate
swaps are primarily obtained from dealer quotes.  These values represent the
estimated amounts the Company would receive or pay to terminate the
contracts, taking into account current interest rates and, when appropriate,
the current creditworthiness of the counterparties.

<TABLE>
<CAPTION>

                                                               December 31,
                                                             1995          1994
<S>                                                      <C>          <C>
Interest rate swaps:                                                  
(1) Pay fixed, receive variable rate - notional amount   $1,975,000    $775,000
    Average pay rate                                          6.79%       7.19%
    Average receive rate                                      5.88%       7.61%
    Amount included in net investment income             $  (2,751)    $ (1,213)
    Fair value                                           $ (64,124)    $ 27,587
    Carrying value - unrealized gain (loss) included in               
       fixed maturities available for sale               $ (64,124)    $ 27,587
    Deferred loss - included in fixed maturities                      
       available  for sale                               $  (3,662)        -
                                                                      
(2) Pay variable, receive variable rate - notional amount      -       $300,000
    Average pay rate                                           -          5.85%
    Average receive rate                                       -          6.42%
    Amount included in net investment income             $  (1,251)    $  6,781
    Fair value                                                -        $(14,550)
    Carrying value - unrealized gain (loss) included in               
       fixed maturities available for sale                    -        $(14,550)
    Deferred loss - included in fixed maturities                      
       available for sale                                $  (6,952)        -
                                                                      
(3) Spread lock swap - notional amount                        -        $150,000
    Seven year swap spread                                    -           0.34%
    Amount included in net investment income             $     746         -
    Fair value                                                -        $    731
    Carrying value - unrealized gain (loss) included in               
       fixed maturities available for sale                    -        $    731
</TABLE>

1)  The Company had thirty-six interest rate swap contracts with a notional
amount $1,975,000 and twenty contracts with a notional amount of $775,000 as
of December 31, 1995 and 1994, respectively, on which it pays a fixed rate of
interest and receives variable rates based on the two, five, and ten year
"constant maturity" treasury or swap rate.  The variable rates are reset to
current market levels at six month intervals.  The objective of holding this
class of derivatives is to reduce invested asset duration and better match
the interest rates earned on medium to long-term (greater than two year


<PAGE>

maturity) fixed rate assets with the interest rates credited to
policyholders. The Company has medium to long-term invested assets of
approximately $8,624,000 and $5,600,000 in 1995 and 1994, respectively. For
the majority of new and existing single premium deferred annuities, credited
rates are reset annually. In addition, rates credited on annuity policies are
closely correlated with longer term interest rates, e.g., five or ten year
market interest rates. This derivative class allows the Company to swap the
fixed interest rates received on the medium to long-term fixed rate invested
assets for a variable rate which is better correlated with rates credited to
policyholders. This reduces the Company's risk in rising interest rate
environments by providing investment income to cover higher competitive
credited rates.

2)  In 1994, the Company had six interest rate swaps contracts with a
notional amount of $300,000 on which it paid a variable rate of interest
based on the six month LIBOR and received a variable rate based on the ten
year swap rate minus 1.50%.  The objective of holding this class of
derivatives is to better match the interest rates earned on short term and
floating rate assets with the interest credited to policyholders.  The
Company had approximately $850,000 of invested assets where the Company
received interest income based on interest rates closely correlated with
short-term LIBOR. This derivative class allowed the Company to swap variable
interest income received on short term and floating rate assets for a
variable rate which was better correlated with rates credited to
policyholders.

During 1995, certain swaps were sold as part of the Company's overall tax
planning strategy.  The Company unwound one pay fixed and six pay variable
interest rate swap contracts with a notional amount of $350,000.  In 1992 the
Company unwound 3 contracts with a notional amount of $300,000. The resulting
loss of $10,691 in 1995 and the gain of $16,230 in 1992 were deferred and
amortized over the original remaining terms of the contracts, in accordance
with hedge accounting.  The following table summarizes the deferred gain
(loss) amounts included in the consolidated balance sheet and the expected
recognition of income by year:

                                                 December 31,
                                              1995          1994
Amounts expected to be includes in net
 invested income:
 Within one year                           $  (1,861)     $  4,720
 Within one to five years                     (7,862)          891
      Total                                $  (9,723)     $  5,611

During 1993, the Company unwound interest rate swap contracts with a notional
amount of $200,000.  The swaps were unwound when the associated liabilities
no longer existed, resulting in a loss of $16,193, which was recognized
immediately.

3)  In 1993, the Company entered into a $150,000 notional "spread lock" that
terminated in 1995.  The Company received/(paid) the present value of the
seven year swap if corporate spreads widened/(compressed) above/(below) the
seven year swap spread of 26 basis points based on the 7.5% U.S. Treasury
note maturing November 15, 2001.  As the result of the termination, the
Company recognized income of $746 during 1995. The objective of this
derivative was to reduce the exposure of the Company's fixed maturity
investments to widening corporate spreads. The value of the Company's

<PAGE>

corporate bond portfolio decreased as corporate spreads widened. The
Company's spread lock swap increased in value as spreads widened and thus
reduced the Company's risk.

Interest rate caps
The Company had seven interest rate caps with a $450,000 notional amount and
six interest rate caps with a $400,000 notional amount as of December 31,
1995 and 1994, respectively.  These contracts are indexed to either the three
month LIBOR, or to the two or five year constant maturity swap (CMS) rates.
Under these contracts, the Company has paid a premium for the right to
receive payments when the index rises above a predetermined level, i.e., the
strike rate.  The objective of holding these derivatives is to reduce the
Company's risk in rising interest rate environments by providing additional
investment income to cover higher competitive interest credited rates on
policy liabilities.

The following table summarizes the interest rate caps, their notional
amounts, their weighted average strike and index rates as of the reporting
period date, and their effects on the consolidated balance sheets and income
statements. The majority of caps mature in 1997 and 1999. The fair values of
the interest rate caps are obtained from dealer quotes.  These values
represent the estimated amounts the Company would receive or pay to terminate
the contracts, taking into account current interest rates and, when
appropriate, the current credit-worthiness of the counterparties.

                                                                 December 31,
                                                              1995        1994
Interest rate caps:
Index: three month LIBOR - notional amount                 $ 200,000   $200,000
  Weighted average strike rate                                 8.50%      8.50%
  Weighted average current index                               5.63%      6.44%
  Amortization expense included in net investment income   $    (648)  $   (649)
  Fair value                                               $      46   $  2,698
  Carrying value                                           $   1,254   $  1,903
  Unrealized gain (loss) included in fixed maturities AFS  $  (1,208)  $    795

Index: two year CMS - notional amount                      $ 150,000   $100,000
  Weighted average strike rate                                 7.60%      7.25%
  Weighted average current index                               5.28%      7.91%
  Amortization expense included in net investment income   $  (1,305)  $   (144)
  Fair Value                                               $   1,001   $  4,930
  Carrying value                                           $   5,269   $  5,001
  Unrealized gain (loss) included in fixed maturities AFS  $  (4,268)  $    (71)

Index: five year CMS - notional amount                     $ 100,000   $100,000
  Weighted average strike rate                                 8.26%      7.93%
  Weighted average current index                               5.66%      7.83%
  Amortization expense included in net investment income   $    (564)  $    (38)
  Fair value                                               $     414   $  2,806
  Carrying value                                           $   2,232   $  2,800
  Unrealized gain (loss) included in fixed maturities AFS  $  (1,818)  $      6

During 1993, the Company sold interest rate caps with notional amounts of
$300,000, resulting in realized losses of $4,082. In 1993, due to an other
than temporary decline in value, the Company reduced the carrying value of
the remaining interest rate caps by $2,000 resulting in a realized loss.

<PAGE>

Trading Instruments
During 1995, a $50,000 notional current coupon mortgage swap matured.  The
Company paid a total return of a seven year swap to receive the total return
of a current coupon, thirty year FNMA pass-through mortgage backed security
plus .40%.  The swap reset to market levels at two month intervals.  The
objective of the strategy was to replicate a position in FNMA pass-throughs
with an enhanced return.

The following table summarizes the current coupon mortgage swap and the
effects on the consolidated balance sheets and income statements.  The swap
matured in 1995.  The fair value represents the estimated amount the Company
had paid to terminate the contracts in 1994, taking into account current
interest rates and, when appropriate, the current creditworthiness of the
counterparties.

                                                                 December 31,
                                                               1995       1994
Current coupon mortgage swap:
 Notional amount                                                -      $ 50,000
 Pay rate at reporting date                                     -         8.05%
 Receive rate at reporting date                                 -         8.90%
 Amount included in net investment income                       -      $    455
 Amount included in net realized investment gains (losses)   $ (860)   $    (28)
 Fair value                                                     -      $    153


(5)  Fair Value of Financial Instruments

Estimated fair values of the Company's investments in fixed maturities,
equity securities and derivative financial instruments are set forth in Note
4.  Estimated fair values, methods and assumptions of the Company's other
financial instruments are set forth below.
 
(a) Mortgage loans
For purposes of estimating fair value, mortgage loans are segregated into
commercial real estate loans and residential mortgages.  The fair value of
commercial real estate loans is calculated by discounting scheduled cash
flows through the stated maturity using estimated market rates. The estimated
market rate is based on the five year prime mortgage rate.  The fair value of
residential mortgages is estimated by discounting contractual cash flows
adjusted for expected prepayments using an estimated discount rate. The
discount rate is an estimated market rate adjusted to reflect differences in
servicing costs, and the expected prepayments are estimated based upon
Company experience.

Mortgage loans are summarized as follows:

                                             December 31, 1995
                                             Average      Estimated   Estimated
                                 Carrying   Historical    Discount       Fair
                                  Value       Yield         Rate        Value

Commercial real estate loans    $ 39,500        9.4%         7.5%      $ 40,351
Residential mortgages             35,005       13.6%         7.5%        39,346

                                             December 31, 1994
                                             Average      Estimated   Estimated

<PAGE>

                                 Carrying   Historical    Discount       Fair
                                  Value       Yield         Rate        Value

Commercial real estate loans    $ 87,000        9.4%         8.3%     $ 89,795
Residential mortgages             42,452       13.7%         8.3%       49,003

The weighted average maturities (which may be different from the stated
maturities) for the cash flows used in deriving the estimated fair values for
commercial real estate loans and residential mortgages are 0.3 years and 2.3
years, respectively, at December 31, 1995, and 1.3 years and 2.7 years,
respectively, at December 31, 1994.

(b) Policy Loans
The carrying value of policy loans approximates fair value at December 31,
1995 and 1994.

(c) Policy Liabilities
The fair value of deposit liabilities with no stated maturity is equal to the
amount payable on demand.  The Company considers its policy liabilities to be
similar to deposit liabilities.

The carrying value and estimated fair value of the policy liabilities at
December 31, 1995 were $10,084,392 and $9,650,113, respectively. The carrying
value and estimated fair value of the policy liabilities at December 31, 1994
were $9,344,044 and $8,961,971, respectively.

(6) Employee Benefit Plans
Keyport employees and certain employees of Liberty Financial are eligible to
participate in the Liberty Financial Companies, Inc. Pension Plan (the
"Plan"). Under the Plan, all employees are vested after five years of
service. Benefits are based on years of service, the employee's average pay
for the highest five consecutive years during the last ten years of
employment, and the employee's estimated social security retirement benefit.
The Company's funding policy is to contribute the minimum required employer
contribution under the Employee Retirement Income Security Act of 1974. The
Company may, from time to time, increase its employer contributions beyond
the minimum amount, but within IRS guidelines.

Changes in prior service costs are amortized over the expected future service
periods of active participants expected to receive benefits under the Plan as
of the date such costs are first recognized.  Cumulative net actuarial gains
and losses in excess of a corridor amount are amortized over the expected
future service periods of active participants expected to receive benefits
under the Plan.

The following table sets forth the Plan's funded status and amounts
recognized in the Company's consolidated balance sheets.  Substantially all
of the Plans' assets are invested in mutual funds sponsored by an affiliated
company.

                                                              December 31,
                                                            1995        1994
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including
    vested benefits of $6,082 and $4,197                  $ 6,915     $ 5,025

  Projected benefit obligation for service to date        $ 9,185     $ 6,523

<PAGE>

  Plan assets at fair value                                (5,703)     (4,459)
  Projected benefit obligation in excess of Plan assets     3,482       2,064
  Unrecognized net actuarial loss                          (1,740)       (227)
  Prior service cost not yet recognized in net periodic
    pension cost                                             (206)       (660)

  Accrued pension cost                                    $ 1,536     $ 1,177

                                                     Year Ended December 31,
                                                     1995      1994     1993

Pension cost includes the following components:
  Service cost benefits earned during the period    $ 541     $ 532    $ 392
  Interest cost on projected benefit obligation       603       534      423
  Actual return on Plan assets                       (999)       63     (185)
  Net amortization and deferred amounts               600      (338)     (88)

  Net periodic pension cost                         $ 745     $ 791    $ 542

The assumptions used to develop the actuarial present value of the projected
benefit obligation, and the expected long-term rate of return on Plan assets
are as follows:

                                                   Years Ended December 31,
                                                  1995      1994      1993

Discount rate                                     7.25%     8.25%     7.25%
Expected long-term rate of return on assets       8.50%     8.50%     8.50%
Rate of increase in compensation levels           5.25%     5.25%     5.25%

The Company also provides a savings and investment plan with a matching
savings program containing several investment options for which substantially
all employees are eligible.  In addition, the Company has a non-qualified
deferred compensation plan for certain employees.

(7) Deferred Policy Acquisition Costs and Value of Insurance In Force

The amounts of policy acquisition costs deferred and amortized are summarized
below:

                                                      Year Ended December 31,
                                                     1995       1994       1993

Balance, beginning of year                        $ 439,232 $ 262,646 $ 211,330

 Additions:
  Policy acquisition costs deferred during period:
   Commissions                                       70,484    82,626    81,515
   Other expenses                                    12,687     8,400    10,019
    Total deferrals                                  83,171    91,026    91,534

   Adjustments for unrealized investment losses        -      135,059       -
   Adjustments for realized investment losses         2,220     2,675       785
    Total additions                                  85,391   228,760    92,319

 Deductions:
   Amortization expense                             (58,541)  (52,174)  (41,003)

<PAGE>

   Adjustments for unrealized investment gains     (286,410)      -         -
    Total deductions                               (344,951)  (52,174)  (41,003)

Balance, end of year                              $ 179,672 $ 439,232 $ 262,646

The value of insurance in force is summarized below:

                                                    Year Ended December 31,
                                                  1995       1994       1993

Balance, beginning of year                     $ 139,221  $ 101,036   $ 115,824
 Additions:
  Value of insurance purchased                     -          1,479       7,522
  Interest accrued on unamortized balance          4,578      4,994       6,124
  Adjustments for unrealized investment losses     -         53,344        -
  Adjustments for realized investment losses       -            351          65
    Total additions                                4,578     60,168      13,711

 Deductions:
  Amortization expense                           (14,057)   (21,983)    (28,499)
  Adjustments for unrealized investment gains    (85,803)      -           -
    Total deductions                             (99,860)   (21,983)    (28,499)

Balance, end of year                           $  43,939  $ 139,221   $ 101,036

Interest is accrued on the unamortized value of insurance in force balance at
the contract rate of 5.58%, 5.49% and 6.01% for the years ended December 31,
1995, 1994 and 1993, respectively.

Estimated net amortization expense of the value of insurance in force as of
December 31, 1995, is as follows: 1996 - $7,747; 1997 - $8,169; 1998 -
$7,218; 1999 - $6,648; 2000 - $6,199; and thereafter - $40,417.

(8)   Federal Income Taxes

The provision for federal income taxes, computed under the asset and
liability  method, is summarized as follows:

                                                 Year Ended December 31,
                                                1995      1994      1993

Current                                       $37,746   $18,118   $24,878
Deferred                                          585    13,933     3,832

Federal income tax expense                    $38,331   $32,051   $28,710

A reconciliation of federal income tax expense as recorded in the
accompanying consolidated statements of operations with expected federal
income tax expense computed at the applicable federal tax rate of 35% is as
follows:

                                                       Year Ended December 31,
                                                      1995      1994      1993

Expected income tax expense                         $37,779   $33,347   $30,347
Increase (decrease) in income taxes resulting from:
  Nontaxable investment income                       (1,737)   (2,099)   (2,189)

<PAGE>

  Amortization of goodwill                              396       396       396
  Other, net                                          1,893       407       156

    Actual federal income tax expense               $38,331   $32,051   $28,710

In August 1993, the Omnibus Budget Reconciliation Act of 1993 was enacted.
This law increased the Company's top marginal tax rate to 35% from 34%
retroactive to January 1, 1993.  The effect of this change in tax rates on
the Company's consolidated financial statements was not material.

The components of deferred federal income taxes are as follows:

                                                              December 31,
                                                            1995         1994

Deferred tax assets:
  Policy liabilities                                    $ (140,971)  $ (127,558)
  Excess of tax over book bases - investments                 -         (69,039)
  Guaranty association fees                                 (7,679)      (8,642)
  Net operating loss carryforward                           (3,041)      (3,573)
  Deferred gain on interest rate swap agreements              (312)      (1,964)
  Other                                                     (1,039)      (3,914)
      Total deferred tax assets                           (153,042)    (214,690)

Deferred tax liabilities:
  Excess book over tax basis - investments                 130,530         -
  Deferred policy acquisition costs                         44,468      137,909
  Value of insurance inforce and intangibles                 7,152       34,420
  Deferred loss on interest rate swap agreements             3,715         -
      Total deferred tax liabilities                       185,865      172,329

      Net deferred federal income tax liability (asset)  $  32,823   $  (42,361)

The Company believes that is more likely than not that the Company will
realize the benefits of the total deferred tax assets and, accordingly,
believes that a valuation allowance with respect to the realization of the
total deferred tax assets is not necessary. While there are no assurances
that this benefit will be realized, the Company expects that the net
deductible amounts will be recoverable through the reversal of taxable
temporary differences, taxes paid in the carryback period, tax planning
strategies, and future expectations of taxable income.

As of December 31, 1995 and 1994, the Company had approximately $8,688 and
$10,208 respectively, of net operating loss carryforwards relating to
Independence Life's operations prior to the acquisition by the Company. These
operating loss carryforwards are limited to use against future taxable
profits of Independence Life and expire through 2006.

Income taxes paid were $44,694, $28,811, and $17,722 for the years ended
December 31, 1995, 1994 and 1993, respectively.

(9)   Statutory Information and Dividend Restrictions

Accounting practices used to prepare statutory financial statements for
regulatory filings of stock life insurance companies differ from GAAP.  In
converting to GAAP, adjustments to the Company's statutory amounts include:
the deferral and amortization of the costs of acquiring new policies, such as

<PAGE>

commissions and other issue costs; the deferral of federal income taxes; the
recognition as revenues of premiums for investment-type products for
statutory purposes but as deposits to policyholders' accounts under GAAP. In
addition, different assumptions are used in calculating policyholder
liabilities, different methods are used for calculating valuation allowances
for statutory and GAAP purposes, and the Company's realized gains and losses
on fixed income investments due to interest rate changes are not deferred for
GAAP. Statutory surplus and statutory net income are presented below:

                                              Year Ended December 31,
                                            1995       1994       1993

Statutory surplus                        $ 535,179  $ 546,440  $ 517,181
Statutory net income                        25,689     24,871     65,315

The maximum amount of dividends which can be paid by the Company without
prior approval of the Insurance Commissioner of the State of Rhode Island is
subject to restrictions related to statutory surplus and statutory net gains
from operations. As of December 31, 1995, such restriction would limit
dividends to approximately $34,604. The Company has not paid dividends since
the acquisition by Liberty Mutual.

(10) Transactions with Affiliated Companies

As of December 31, 1995 and 1994, the Company had $39,500 and $87,000,
respectively, of commercial real estate loans of affiliated investment
partnerships.  These mortgages are unconditionally guaranteed by Liberty
Mutual.

The Company reimbursed Liberty Financial and certain affiliates for expenses
incurred on its behalf for the years ended December 31, 1995, 1994 and 1993.
These reimbursements included corporate general and administrative expenses,
corporate overhead, such as executive and legal support, and investment
management services.  The total amounts reimbursed were $7,626, $7,345 and
$7,444 for the years ended December 31, 1995, 1994 and 1993, respectively.

During 1993 the Company received a $75,000 capital contribution from Liberty
Financial.

(11) Commitments and Contingencies

The Company leases data processing equipment, furniture and certain office
facilities from others under operating leases expiring in various years
through 2001.  Rental expense amounted to $3,221, $3,011 and $3,042 for the
years ended December 31, 1995, 1994 and 1993, respectively. For each of the
next five years, and in the aggregate, as of December 31, 1995, the following
are the minimum future rental payments under noncancelable operating leases
having remaining terms in excess of one year:

          1996                                    $ 3,211
          1997                                      2,641
          1998                                      2,491
          1999                                      2,347
          2000                                      2,310
          Thereafter                                2,308

          Total minimum future rental payments    $15,308

<PAGE>

Under existing guaranty fund laws in all states, insurers licensed to do
business in those states can be assessed for certain obligations of insolvent
insurance companies to policyholders and claimants.  The actual amount of
such assessments will depend upon the final outcome of rehabilitation
proceedings and will be paid over several years.  In 1995, 1994 and 1993, the
Company was assessed $8,143, $7,674 and $7,314, respectively.  During 1995,
1994 and 1993, the Company recorded $2,000, $7,200, and $3,714, respectively,
of provisions for state guaranty fund association expenses.

Based on information recently provided by the industry association with
respect to aggregate assessments related to known insolvencies, the range of
future assessments with respect to known insolvencies is estimated by the
Company to be between $16,500 and $25,500, taking into account the industry
association information as well as the Company's own estimate of its
potential share of such aggregate assessments.  At December 31, 1995 and
1994, the reserve for such assessments was $21,940 and $24,688, respectively.

The Company is contingently liable for certain structured settlements written
by a subsidiary of Liberty Mutual and assigned to Keyport Life.  The Company
guarantees to the policyholder payment in the event of nonperformance.  The
loss contingency related to the structured settlements is approximately
$160,000. In the opinion of management, the likelihood of loss is remote.

The Company is involved, from time to time, in litigation incidental to its
business. In the opinion of management, the resolution of such litigation is
not expected to have a material adverse effect on the Company's financial
condition.



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