VARIABLE ACCOUNT A/MA
N-4 EL/A, 1996-10-18
Previous: WEST COAST ENTERTAINMENT CORP, S-8, 1996-10-18
Next: MODACAD INC, 10QSB, 1996-10-18



<PAGE>


   
As filed with the Securities and Exchange Commission on October 18, 1996
                                                        -----------
                                                     Registration Nos. 333-1043
                                                                       811-7543
    
                   ===========================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C.  20549

                                    FORM N-4

            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933 
   
                 Pre-Effective Amendment No. 6            [X]
    
                 Post-Effective Amendment No. 0              [ ]
                                     and/or
         REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940
   
                 Amendment No. 6                             [X]
    
                               VARIABLE ACCOUNT A
                               ------------------
                           (Exact name of Registrant)

                         KEYPORT LIFE INSURANCE COMPANY
                         ------------------------------
                               (Name of Depositor)

                   125 HIGH STREET, BOSTON MASSACHUSETTS 02110
                   -------------------------------------------
         (Address of Depositor's Principal Executive Offices (Zip Code)

        Depositor's Telephone Number, including Area Code:  617-526-1400

                          Bernard R. Beckerlegge, Esq.
                    Senior Vice President and General Counsel
                         Keyport Life Insurance Company
                  125 High Street, Boston, Massachusetts 02110
                     (Name and Address of Agent for Service)
                                    copy to:
                               Joan E. Boros, Esq.
                             Katten, Muchin & Zavis
                       1025 Thomas Jefferson Street, N.W.
                              Washington, DC 20007

It is proposed that this filing will become effective:
( ) immediately upon filing pursuant to paragraph (b) of Rule 485
( ) on [date] pursuant to paragraph (b) of Rule 485
( ) 60 days after filing pursuant to paragraph (a) of Rule 485
( ) on [date] pursuant to paragraph (a) of Rule 485



<PAGE>

The Registrant hereby amends this Registration Statement on such date or 
dates as may be necessary to delay its effective date until the Registrant 
shall file a further amendment which specifically states that this 
Registration Statement shall thereafter become effective in accordance with 
Section 8(a) of the Securities Act of 1933 or until the Registration 
Statement shall become effective on such date as the Commission, acting 
pursuant to said Section 8(a), may determine.

Registrant has registered an indefinite number or amount of securities under the
Securities Act of 1933 pursuant to Investment Company Act Rule 24f-2 and the
Rule 24f-2 Notice for Registrant's fiscal year 1996 will be filed on or about
February 28, 1997.

===========================================
Exhibit Index on Page ___


<PAGE>


                      CONTENTS OF REGISTRATION STATEMENT  



                                The Facing Sheet

                                The Contents Page

                              Cross-Reference Sheet


                                     PART A

                                   Prospectus


                                     PART B

                       Statement of Additional Information


                                     PART C

                                 Items 24 - 32 

                                 The Signatures

                                    Exhibits



<PAGE>

                               VARIABLE ACCOUNT A

                         KEYPORT LIFE INSURANCE COMPANY

                        CROSS REFERENCE TO ITEMS REQUIRED
                                   BY FORM N-4

N-4 ITEM             CAPTION IN PROSPECTUS                                      

 1. . . . . . . . . . .  Cover Page
 2. . . . . . . . . . .  Glossary of Special Terms
 3. . . . . . . . . . .  Summary of Expenses
 4. . . . . . . . . . .  Performance Information
 5. . . . . . . . . . .  Keyport and the Variable Account
                           Eligible Funds
 6. . . . . . . . . . .  Deductions
 7. . . . . . . . . . .  Allocations of Purchase Payments
                         Transfer of Variable Account Value
                         Substitution of Eligible Funds and Other   
                           Variable Account Changes
                         Modification of the Certificate    
                         Death Provisions for Non-Qualified
                           Certificates
                         Death Provisions for Qualified
                           Certificates
                         Certificate Ownership 
                         Assignment
                         Partial Withdrawals and Surrender
                         Annuity Benefits
                         Suspension of Payments
                         Inquiries by Certificate Owners
 8. . . . . . . . . . .  Annuity Provisions
 9. . . . . . . . . . .  Death Provisions for Non-Qualified
                           Certificates
                         Death Provisions for Qualified
                           Certificates
                         Settlement Options
10. . . . . . . . . . .  Purchase Payments and Applications
                         Variable Account Value
                         Valuation Periods
                         Net Investment Factor
                         Distribution of the Certificates
11. . . . . . . . . . .  Partial Withdrawals and Surrender
                         Option 1: Income For a Fixed Number of
                           Years
                         Right to Revoke
12. . . . . . . . . . .  Tax Status
13. . . . . . . . . . .  Legal Proceedings
14. . . . . . . . . . .  Table of Contents - Statement of
                           Additional Information

                    CAPTION IN STATEMENT OF ADDITIONAL INFORMATION

15. . . . . . . . . . .  Cover Page
16. . . . . . . . . . .  Table of Contents
17. . . . . . . . . . .  Keyport Life Insurance Company
18. . . . . . . . . . .  Experts

<PAGE>
19. . . . . . . . . . .  Not applicable
20. . . . . . . . . . .  Principal Underwriter
21. . . . . . . . . . .  Investment Performance
22. . . . . . . . . . .  Variable Annuity Benefits
23. . . . . . . . . . .  Financial Statements





<PAGE>



                                     PART A





<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 Contracts 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 Certificates.  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 and
payments of periodic annuity payments on either a variable basis, on a variable
basis or a fixed basis.  The Certificates are designed for use by individuals
for retirement planning purposes.  
 
This prospectus generally describes the variable features of the Certificate. 
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 Eligible Funds of
Manning & Napier Insurance Fund, Inc. ("Manning & Napier Insurance Fund") at
their net asset value: Manning & Napier Moderate Growth Portfolio ("MNMGP"),
Manning & Napier Growth Portfolio ("MNGP"), Manning & Napier Maximum Horizon
Portfolio ("MNMHP"), Manning & Napier Small Cap Portfolio ("MNSCP"), Manning &
Napier Equity Portfolio ("MNEP"), and Manning & Napier Bond Portfolio ("MNBP"). 
The Variable Account also invests in shares of the following Eligible Fund of
SteinRoe Variable Investment Trust ("SteinRoe Trust") at its net asset value:
Cash Income Fund ("CIF").

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

<PAGE>

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. It may also be obtained by writing Manning & Napier Insurance 
Fund, Inc. at P.O. Box 40610, Rochester, New York 14604, or calling (800) 
466-3868. A table of contents for the Statement of Additional Information is 
on Page xx.  
 
THE CONTRACT AND CERTIFICATES: ARE NOT INSURED BY THE FDIC; ARE NOT A DEPOSIT OR
OTHER OBLIGATION OF, OR GUARANTEED BY, THE DEPOSITORY INSTITUTION; AND 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 _______________,1996

                                       2

<PAGE>

                              TABLE OF CONTENTS   
                                                                           Page 
Glossary of Special Terms                                                       
Summary of Expenses                                                             
Synopsis                                                                        
Performance Information                                                         
Keyport and the Variable Account                                                
Purchase Payments and Applications                                              
Investments of the Variable Account                                             
     Allocations of Purchase Payments                                           
     Eligible Funds                                                             
     Transfer of Variable Account Value                                         
     Substitution of Eligible Funds and 
     Other Variable Account Changes                                             
Deductions                                                                      
     Deductions for Certificate Maintenance Charge
     Deductions for Mortality and Expense Risk Charge                           
     Deductions for Transfers of Variable Account Value
     Deductions for Premium Taxes
     Deductions for Income Taxes
     Total Variable Account Expenses
Other Services
The Certificates                                                                
     Variable Account Value                                                     
     Valuation Periods                                                          
     Net Investment Factor                                                      
     Modification of the Certificate                                            
     Right to Revoke                                                            
Death Provisions for Non-Qualified Certificates                                 
Death Provisions for Qualified Certificates                                     
Ownership                                                                       
Assignment                                                                      
Surrenders 
Annuity Provisions                                                              
     Annuity Benefits                                                           
     Income Date and Annuity Option                                             
     Change in Income Date and Annuity Option                                   
     Annuity Options                                                            
     Variable Annuity Payment Values                                            
     Proof of Age, Sex, and Survival of Annuitant                               
Suspension of Payments                                                          
Tax Status                                                                      
     Introduction                                                               
     Taxation of Annuities in General                                           
     Qualified Plans                                                            
     Individual Retirement Annuities                                            
Variable Account Voting Privileges                                              
Sales of the Certificates                                                       
Legal Proceedings                                                               
Inquiries by Certificate Owners                                                 
Table of Contents--Statement of Additional Information                          
Appendix A--Telephone Instructions

                                       3

<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 Issue 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 Page 3
of 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 Issue Date (age 75 for Qualified
Contracts and age 85 for a joint Owner).  

CERTIFICATE VALUE: The Variable Account Value.  

CERTIFICATE WITHDRAWAL VALUE:  The Certificate Value less any premium taxes and
Certificate Maintenance Charge.

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

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.  
 
                                       4
<PAGE>

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
Section 408(b) of the Internal Revenue Code. 

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. 

                                       5


<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):                     0% 

Maximum Total Certificate Owner Transaction Expenses(1) 
  (as a percentage of Purchase Payments):                   0% 
 
Certificate Maintenance Charge                              $35
 
                        VARIABLE ACCOUNT ANNUAL EXPENSES 
                    (AS A PERCENTAGE OF AVERAGE NET ASSETS)  

Mortality and Expense Risk Charge:                          .35% 
Total Variable Account Annual Expenses:                     .35%
 
MANNING & NAPIER FUND AND STEINROE TRUST ANNUAL EXPENSES(2)
(as a percentage of average net assets) 
<TABLE>
<CAPTION>
                                     MANAGEMENT     OTHER            TOTAL
                                        FEES       EXPENSES      FUND OPERATING 
FUND                                                             EXPENSES (After 
                                                                Reimbursement)(3)
<S>                                  <C>           <C>          <C>
MNMGP                                 1.00%          .20%             1.20%
MNGP                                  1.00%          .20%             1.20%
MNMHP                                 1.00%          .20%             1.20%
MNSCP                                 1.00%          .20%             1.20%
MNEP                                  1.00%          .20%             1.20%
MNBP                                   .50%          .35%              .85%
CIF                                    .50%          .13%              .63%
</TABLE>

   
THE ABOVE EXPENSES FOR THE ELIGIBLE FUNDS WERE PROVIDED BY MANNING & NAPIER FUND
AND STEINROE TRUST.  KEYPORT HAS NOT INDEPENDENTLY VERIFIED THE ACCURACY OF THE
INFORMATION.
    
                                       6

<PAGE>

Example -- Assuming surrender or annuitization of the Certificate at the end of
the periods shown(4) or that the Certificate stays in force through the periods
shown.

A $1,000 INVESTMENT IN EACH SUB-ACCOUNT LISTED WOULD BE SUBJECT TO THE EXPENSES
SHOWN, ASSUMING 5% ANNUAL RETURN ON ASSETS. 


SUB-ACCOUNT              1 YEAR    3 YEARS   5 YEARS   10 YEARS
     MNMGP                  13       42        77         190
     MNGP                   13       42        77         190
     MNMHP                  13       42        77         190
     MNSCP                  13       42        77         190
     MNEP                   13       42        77         190
     MNBP                    9       31        56         141
     CIF                     7       24        44         109


(1)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.  

(2)The Manning & Napier Insurance Fund expenses are estimated and reflect the
Manning & Napier Insurance Fund manager's agreement to reimburse expenses above
certain limits (see footnote 3).  The SteinRoe Trust expenses are for 1995 and
reflect the SteinRoe Trust manager's agreement to reimburse expenses above
certain limits (see footnote 3).

(3)The managers of Manning & Napier Insurance Fund and SteinRoe Trust have 
agreed to reimburse all expenses, including management fees, in excess of the 
following percentage of the average annual net assets of each Eligible Fund, 
so long as such reimbursement would not result in the Eligible Fund's 
inability to qualify as a regulated investment company under the Internal 
Revenue Code:  MNMGP 1.2%, MNGP 1.2%, MNMHP 1.2%, MNSCP 1.2%, MNEP 1.2%, MNBP 
 .85%, CIF .65%.  The Manning & Napier Insurance Fund manager's fee waiver and 
assumption of expenses agreement is voluntary and may be terminated at any 
time.  The total percentages shown in the table for 
MNMHP, MNSCP, MNEP, MNGP, MNMGP, and MNBP are after estimated expense 
reimbursement.  In the absence of any expense reimbursement, the managers of 
the Manning & Napier Insurance Fund estimate Fund expenses to be 2.5% for 
MNMGP, MNGP, MNMHP, MNSCP, and MNEP, and 2.15% for MNBP. The SteinRoe Trust 
manager's fee waiver and assumption of expenses agreement is effective until 
April 30, 1997. The SteinRoe Trust's manager was not required to waive expenses
as of the date of this Prospectus. 

                                       7
<PAGE>

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

THE EXAMPLE 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" in the prospectus for Manning & Napier Fund, 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.  The Variable Account is a separate investment account
maintained by Keyport.  Certificate Owners may allocate payments to, and receive
annuity payments from the Variable 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.  
 
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.  (See "Purchase Payments and Applications" on Page x.)  

There are no deductions made from Purchase Payments for sales charges at the
time of purchase or upon surrender.

Keyport deducts a Mortality and Expense Risk Charge, which is equal on an annual
basis to .35% of the average daily net asset values in the Variable Account
attributable to the Contracts.  (See "Deductions for Mortality and Expense Risk
Charge" on Page xx.)
 
Keyport deducts an annual Contract Maintenance Charge (currently $35.00) from
the Variable Account Value for administrative expenses.  Prior to the Income
Date, Keyport reserves the right to

                                       8

<PAGE>

change this charge for future years but not to exceed $100.  (See "Deductions 
for Certificate Maintenance Charge" on Page xx.)]  
 
Keyport reserves the right to deduct a charge of $25 for each transfer in excess
of 12 per Certificate Year.

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 xx.) 

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 xx.)  
 
The Certificate allows the Certificate Owner to revoke the Certificate generally
within 10 days of delivery (see "Right to Revoke" on Page xx).  For most states,
Keyport will refund the Certificate Value as of the date the returned
Certificate is received by Keyport, plus any sales 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 such other
states Purchase Payments will be allocated to the CIF Sub-Account during the
"freelook" period.

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.  

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. 
Average total return does not take into account any premium taxes and would be
lower if these taxes were included.

                                       9

<PAGE>

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. 
  
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 Certificate
Maintenance Charge and premium tax charges.  The percentages would be lower if
these charges were included.
 
The CIF 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 premium tax charges.  The yield would be lower if
these charges were included.   

The effective yield of the CIF 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.  

                                      10

<PAGE>

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 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 "1" 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 the guaranteed minimum death value amount.

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

                                      11

<PAGE>

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. 
Keyport may reject any Purchase Payment.  
 
When 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

                                      12

<PAGE>

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.  The percentage for each Sub-Account, if not
zero, must be at least 10% 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 A 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:
  
ELIGIBLE FUNDS OF MANNING & NAPIER
INSURANCE FUND                                    SUB-ACCOUNTS

Manning & Napier Moderate Growth 
Portfolio ("MNMGP")                               MNMGP Sub-Account
Manning & Napier Growth Portfolio ("MNGP")        MNGP Sub-Account
Manning & Napier Maximum Horizon 
Portfolio ("MNMHP")                               MNMHP Sub-Account
Manning & Napier Small Cap Portfolio ("MNSCP")    MNSCP Sub-Account
Manning & Napier Equity Portfolio ("MNEP")        MNEP Sub-Account

                                      13

<PAGE>

Manning & Napier Bond Portfolio ("MNBP")          MNBP Sub-Account

ELIGIBLE FUNDS OF STEINROE TRUST                  SUB-ACCOUNTS

Cash Income Fund ("CIF")                          CIF Sub-Account


                         ELIGIBLE FUNDS

The Eligible Funds which are the permissible investments of the Variable Account
are the separate funds of Manning & Napier Insurance Fund, the separate funds of
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.   

Manning & Napier Insurance Fund is an open-end management investment company
that offers separate series or Portfolios.  Manning & Napier Advisors, Inc.
("Manning & Napier Advisors"), 1100 Chase Square, Rochester, New York 14604,
acts as Manning & Napier Fund's investment adviser.  Mr. William Manning
controls the Advisor by virtue of his ownership of the securities of the
Advisor.  Manning & Napier Advisors also is generally responsible for
supervision of the overall business affairs of Manning & Napier Insurance Fund,
including supervision of service providers to the Fund and direction of Manning
& Napier Advisors' directors, officers or employees who may be elected as
officers of Manning & Napier Insurance Fund to serve as such.

Stein Roe & Farnham Incorporated ("Stein Roe"), One South Wacker Drive, Chicago,
Illinois 60606, is the investment adviser for the 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 Eligible Fund, may be found in the current
prospectus for that Fund.  An investor should read that prospectus carefully
before selecting a Sub-Account that invests in an Eligible Fund.  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.  

ELIGIBLE FUNDS OF MANNING & NAPIER INSURANCE FUND
AND VARIABLE ACCOUNT SUB-ACCOUNTS       INVESTMENT OBJECTIVE

                                      14

<PAGE>

Manning & Napier Moderate Growth   Seeks with equal emphasis long-
Portfolio (MNMGP Sub-Account)      term growth and preservation of capital.

Manning & Napier Growth Portfolio  Seeks long-term growth of
(MNGP Sub-Account)                 capital. The secondary objective is the
                                   preservation of capital.

Manning & Napier Maximum Horizon   Seeks to achieve the high level 
Portfolio (MNMHP Sub-Account)      of long-term capital growth typically
                                   associated with the stock market.

Manning & Napier Small Cap         Seeks to achieve long-term 
Portfolio (MNSCP Sub-Account)      growth of capital by investing principally in
                                   the equity securities of small issuers.

Manning & Napier Equity Portfolio  Seeks long-term growth of
(MNEP Sub-Account)                 capital.

Manning & Napier Bond Portfolio    Seeks to maximize total return
(MNBP Sub-Account)                 in the form of both income and capital
                                   appreciation by investing in fixed income
                                   securities without regard to maturity.
 
ELIGIBLE FUNDS OF STEINROE TRUST 
AND VARIABLE ACCOUNT SUB-ACCOUNTS  INVESTMENT OBJECTIVE

Cash Income Fund (CIF Sub-Account) Seeks to provide high current income from
                                   short-term money market instruments while
                                   emphasizing preservation of capital and
                                   maintaining excellent liquidity.

THERE IS NO ASSURANCE THAT THE ELIGIBLE FUNDS WILL ACHIEVE THEIR STATED
OBJECTIVES.
 
The Manning & Napier Insurance Fund and SteinRoe Trust 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 Manning & Napier Insurance Fund and in the
SteinRoe Trust prospectuses under the captions "Sales And Redemptions" and "The
Trust", respectively.

                                      15

<PAGE>


                       TRANSFER OF VARIABLE ACCOUNT VALUE
 
Certificate Owners may transfer Variable Account Value from one Sub-Account to
another Sub-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, but reserves the right to charge $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

                                      16

<PAGE>

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 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 A 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.

                                      17

<PAGE>

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
assesses a Certificate Maintenance Charge for such services during the
accumulation and annuity payment periods.  At the present time the Certificate
Maintenance Charge is $35 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.  
 
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 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

                                      18

<PAGE>

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 Benefit").  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 these 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 .35% 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
"Distribution of the Certificates".


               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
 
The Variable Account's total expenses in relation to the Certificate will be the
Certificate Maintenance Charge and the Mortality and Expense Risk Charge.
 
                                      19

<PAGE>

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 prospectus.


                                 OTHER SERVICES

THE PROGRAMS.  Keyport offers the following investment related program which is
available only prior to the Income Date: Systematic Withdrawal Programs.  This
Program has its own requirements, as discussed below.  Keyport reserves the
right to terminate the Program.

If the Certificate Owner has submitted the required telephone authorization
form, certain changes may be made by telephone.  The current conditions and
procedures are described in Appendix A.

SYSTEMATIC WITHDRAWAL PROGRAM.  To the extent permitted by law, Keyport will
make monthly, quarterly, semi-annual or annual distributions of a predetermined
dollar amount to a 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".)  A
Certificate Owner may specify the amount of each partial withdrawal, subject to
a minimum of $100.  

Unless the Certificate Owner specifies the Sub-Account or Sub-Accounts 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 from the Sub-Accounts in amounts proportionate to
the amounts in the Sub-Accounts.  Withdrawals are subject to the applicable
minimum Sub-Account balances.  All 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.


                                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-

                                      20

<PAGE>

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

The 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 $10.  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 DIVIDED BY 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.  
 
(c)  is equal to:  
 
     (i)       the Valuation Period equivalent of the daily Mortality and
               Expense risk Charge; plus
 
     (ii)      a charge factor, if any, for any tax provision established by
               Keyport as a result of the operations of that Sub-Account.

                                      21

<PAGE>


                         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 either Keyport's Office or Manning &
Napier Insurance Fund, Inc.,  P.O. Box 40610, Rochester, New York, 14604.  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 CIF 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, Manning &
Napier Insurance Fund's office, or to the agent from whom the Certificate was
purchased.  If the Certificate is received at Keyport's Office, Manning & Napier
Insurance Fund'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 the death.  And, if the Annuitant is the
decedent, the new Annuitant will be any living contingent annuitant, otherwise
the surviving spouse.  The Certificate can stay in force until another death

                                      22

<PAGE>

occurs (i.e., until the death of the Annuitant, primary Certificate Owner or
joint Certificate Owner).  Except for this paragraph, all  "Death Provisions"
will apply to that subsequent death.  

IN ALL OTHER CASES, the Certificate can 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 alive then, 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 primary Certificate Owner
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:

DEATH BENEFIT.  The death benefit at issue is the initial Purchase Payment. 
Thereafter, it is the prior death benefit plus any additional Purchase Payments,
less any partial withdrawals, including any applicable surrender charge.

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 based on the
Purchase Payment allocation selection that is in effect when Keyport receives
due proof of death.  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

                                      23

<PAGE>

Owner, and (c) the Certificate Owner is a natural person.  The Certificate 
will continue in force after the Annuitant's death.  The new Annuitant will 
be any living contingent annuitant, otherwise the primary Certificate Owner. 


                   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 based on the Purchase Payment allocation
selection that is in effect when Keyport receives due proof of death.
 
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 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 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.  

                                      24

<PAGE>

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 periodic 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.  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.

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 payment 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


                                      25

<PAGE>

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 (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 SETTLEMENT OPTION
 
The Certificate Owner may select an Income Date and Annuity Option at the time
of application.  If the Certificate Owner does not select a 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.


                    CHANGE IN INCOME DATE AND ANNUITY OPTION
 
The Certificate Owner may choose or change a 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.  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

                                      26

<PAGE>

Certificate Value 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.  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 a payment option.
Any payment 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, unless 3% per year is chosen by Written Request at the time
the option is selected).  Instead of receiving a lump sum, the payee can elect
another payment option.  If, at the death of the payee, Option A payments have
been made for less 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, unless 3% per year had been chosen by the payee at the
     time the option is selected.

                                      27

<PAGE>

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 can 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" for the manner in which Option A may be taxed.

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 less 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, unless 3% per year was chosen by payee's Written
     Request.  
 
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, unless 3% is chosen by Written Request.  Subsequent variable
annuity payments will


                                      28

<PAGE>

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 can instruct Keyport to 
change the Sub-Account(s) used to determine the amount of the variable 
annuity payments once every 6 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 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

                                      29

<PAGE>

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.  

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

                                      30

<PAGE>

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 Settlement
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.  

                                      31

<PAGE>

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.    

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 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. 

                                      32

<PAGE>


                                 QUALIFIED PLANS
 
The Certificate is designed for use with  Qualified Plans.  The tax rules
applicable to participants in  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  Qualified Plans.  Participants under a Qualified Plan as well
as Certificate Owners, Annuitants, and Designated Beneficiaries are cautioned
that the rights of any person to any benefits under  Qualified Plan may be
subject to the terms and conditions of the plan  regardless of the terms and
conditions of the Certificate issued in connection therewith.  Following is a
brief description of the type 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. 


                         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.
 

                       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

                                      33

<PAGE>

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, 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 they are not subject to the deduction for the Certificate
Maintenance Charge.  
 

                                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 either write
Keyport Life Insurance Company, 125 High Street, Boston, MA 02110, or call (800)
367-3653 or write Manning & Napier

                                      34

<PAGE>

Insurance Fund, Inc. at P.O. Box 40610
Rochester, New York 14604 or call (800) 466-3863.  

                                      35

<PAGE>

             TABLE OF CONTENTS--STATEMENT OF ADDITIONAL INFORMATION


                                                                           PAGE 
Keyport Life Insurance Company                                                  
Variable Annuity Benefits                                                       
  Variable Annuity Payment Values                                               
  Re-Allocating Sub-Account Payments                                            
Principal Underwriter                                                           
Experts                                                                         
Investment Performance                                                          
  Yields for CIF Sub-Account
Financial Statements                                                            
  Keyport Life Insurance Company                                                


                                      36

<PAGE>

                                   APPENDIX A 
 
TELEPHONE INSTRUCTIONS  
 
TELEPHONE TRANSFERS OF CERTIFICATE VALUES 

1.   If there are joint Certificate Owners, both must authorize Keyport and
Manning & Napier Insurance Fund, Inc. ("Manning & Napier Insurance Fund") to
accept telephone instructions but either Certificate Owner can give  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 or Manning &
Napier's Insurance Fund satisfaction.  
 
3.   Neither Keyport, Manning & Napier Insurance Fund, 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 and/or Manning & Napier
Insurance Fund will employ reasonable procedures to confirm that a telephone
instruction is genuine and, if Keyport and/or Manning & Napier Insurance Fund
does not, Keyport and/or Manning & Napier Insurance Fund 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, Manning &
Napier Insurance Fund 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, Manning & Napier Insurance Fund 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 and/or
Manning & Napier Insurance Fund receives the Certificate Owner's written
revocation, (b) Keyport and/or Manning & Napier Insurance Fund discontinues the
privilege, or (c) Keyport and/or Manning & Napier Insurance Fund 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 and/or
Manning & Napier Insurance Fund at (800) 466-3863

                                      37

<PAGE>

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 and/or Manning & Napier Insurance
Fund, 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 and/or Manning & Napier Insurance Fund 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.


                                      38

<PAGE>

                                        
                                   PROSPECTUS 
                                        
                                     [DATE]
                                        


























                                      39

<PAGE>


                                Distributed by: 
                                        
                        Keyport Financial Services Corp. 
                     125 High Street, Boston, MA 02110-2712
                                         
                                   Issued by: 
                         Keyport Life Insurance Company 
                     125 High Street, Boston, MA 02110-2712 
                                        
                                   Offered by:
                                        
                         Manning & Napier Advisors, Inc.
                                1100 Chase Square
                            Rochester, NY  14604-1999
                      Sales/Service Hotline (800) 466-3863
                                        
              Keyport Life Insurance Company's ultimate parent is 
                        Liberty Mutual Insurance Company 
                                        
  Keyport Logo is a registered service mark of Keyport Life Insurance Company. 
                                        
                                         
     Yes.  I would like to receive the Keyport [NAME OF ANNUITY] Statement of
Additional Information. 
                                        
     Yes.  I would like to receive the Manning & Napier Insurance Fund, Inc.
Statement of Additional Information. 
                                         
 Yes.  I would like to receive the SteinRoe Variable Investment Trust Statement
of Additional Information. 

 
Name 

Address 

City, State Zip 

                                      40

<PAGE>


                              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 
                                        
              NO POSTAGE NECESSARY IF MAILED IN THE UNITED STATES. 






























                                      41


<PAGE>

                                     PART B


<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 variable annuity prospectus 
dated ___________, 1996.  The prospectus is available, at no charge, by 
writing Keyport at 125 High Street, Boston, MA 02110 or by calling (800) 
437-4466. It may also be obtained by writing Manning & Napier Insurance Fund, 
Inc. at P.O. Box 40610, Rochester, New York 14604, or calling (800) 466-3868.

                                TABLE OF CONTENTS

                                                                            Page

Keyport Life Insurance Company . . . . . . . . . . . . . . . . . . . . . . . . .
Variable Annuity Benefits. . . . . . . . . . . . . . . . . . . . . . . . . . . .
  Variable Annuity Payment Values. . . . . . . . . . . . . . . . . . . . . . . .
  Re-Allocating Sub-Account Payments . . . . . . . . . . . . . . . . . . . . . .
Custodian  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Principal Underwriter  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Experts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Investment Performance . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
  Yields for CIF Sub-Account
Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
  Keyport Life Insurance Company . . . . . . . . . . . . . . . . . . . . . . . .



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



                                      S-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 ___ 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 the sum of all Sub-account payments. 

     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 the Eligible Fund shares of Manning & Napier
Insurance Fund and SteinRoe Trust on behalf of the Variable Account, Keyport
valued each Annuity Unit for each Sub-Account at $10.  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 calculates a net investment factor for each Sub-Account by
dividing (a) by (b), where:
                                     S-2

<PAGE>

     (a)  is equal to the net investment factor as defined in the prospectus;
          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 Contract's annuity tables is 6% per year. 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 1 time every six months.  The 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 10% 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 

                                     S-3

<PAGE>

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 Certificates, which are offered continuously, are 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:  COMMON 
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 
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

                                     S-4

<PAGE>

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 CIF SUB-ACCOUNT

Yield and effective yield percentages for the CIF Sub-Account are calculated
using the method prescribed by the Securities and Exchange Commission.  Both
yields reflect the deduction of the annual .35% asset-based Certificate charges.
Both yields also reflect, on an allocated basis, the Certificate's annual $35
Certificate Maintenance Charge. Both yields do not reflect premium tax charges. 
The yields would be lower if these charges were included.  The following are the
standardized formulas:

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

                                365/7 - 1
Effective Yield Equals: (A - B)
                         -----
                           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 CIF Sub-Account charge is equal to the $35 Certificate
          charge multiplied by a fraction equal to the average number of
          Certificates with CIF Sub-Account value 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 CIF Sub-Account Accumulation Unit during the 7-day period
          divided by the average Certificate Value in CIF Sub-Account during the
          7-day period.

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

                                     S-5

<PAGE>

     The yield formula assumes that the weekly net income generated by an
investment in the CIF 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 STATEMENT

     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.

                                     S-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
                                                 ------------------------



                                         S-7

<PAGE>


                         KEYPORT 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. 


                                       S-8

<PAGE>


                          KEYPORT LIFE INSURANCE COMPANY
                          Consolidated Income Statements

<TABLE>
<CAPTION>
                                                         Year Ended December 31
                                                       1995     1994      1993
                                                       ----     ----      ----
<S>                                                 <C>       <C>       <C>
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
</TABLE>

             See accompanying notes to consolidated financial statements.


                                           S-9

<PAGE>


                            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)

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.


                                       S-10

<PAGE>


                            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)
             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.



                                          S-11

<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 



                                          S-12

<PAGE>


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 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 



                                          S-13



<PAGE>


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.

(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.



                                          S-14

<PAGE>


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 
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.



                                          S-15

<PAGE>


(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.

(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



                                          S-16

<PAGE>


 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 

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 



                                          S-17

<PAGE>


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)
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



                                          S-18

<PAGE>


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)       -
  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



                                          S-19

<PAGE>


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
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


                                          S-20

<PAGE>


  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 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.

                                                               December 31,
                                                             1995       1994
Interest rate swaps:
(1) Pay fixed, receive variable rate - notional amount   $1,975,000 $775,000
    Average pay rate                                          6.79%    7.19%



                                          S-21

<PAGE>


    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

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 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 



                                          S-22

<PAGE>


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 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 



                                          S-23

<PAGE>


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.

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.



                                          S-24

<PAGE>


                                                                 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
                                 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.




                                          S-25

<PAGE>


(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
  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,



                                          S-26



<PAGE>


                                                     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)
   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:



                                          S-27

<PAGE>

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

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


                                         S-28

<PAGE>


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
commissions and other issue costs; the deferral of federal income taxes; the 



                                         S-29

<PAGE>


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



                                         S-30

<PAGE>


          Total minimum future rental payments    $15,308

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.



                                         S-31
<PAGE>
                                     PART C

<PAGE>

Item 24. Financial Statements and Exhibits

     (a)  Financial Statements:
          Included in Part B:
          Keyport Life Insurance Company:
          Consolidated Balance Sheets - December 31, 1995 and 1994
          Consolidated Statements of Operations for the years ended December 31,
            1995, 1994 and 1993
          Consolidated Statements of Stockholder's Equity for the years ended
            December 31, 1995, 1994 and 1993
          Consolidated Statements of Cash Flows for the years ended December 31,
            1995, 1994 and 1993
          Notes to Consolidated Financial Statements


     (b)  Exhibits:

     *    (1)  Resolution of the Board of Directors establishing Variable
               Account A 

          (2)  Not applicable

     *    (3a) Principal Underwriter's Agreement

     *    (3b) Specimen Agreement between Principal Underwriter and Dealer
   
   ***    (3c) Manning & Napier Broker/Dealer's Agreement
    
     *    (4a) Specimen Group Variable Annuity Contract of Keyport Life 
               Insurance Company (MON)

     *    (4b) Specimen Variable Annuity Certificate of Keyport Life Insurance
               Company (MON)

     *    (4c) Form of Tax-Sheltered Annuity Endorsement

     *    (4d) Form of Individual Retirement Annuity Endorsement

     *    (4e) Form of Corporate/Keogh 401(a) Plan Endorsement
   
   ***    (4f) Specimen Group Variable Annuity 
               Contract of Keyport Life Insurance Company (M&N)

   ***     (4g) Specimen Variable Annuity 
               Certificate of Keyport Life Insurance Company 
               (M&N)
    
     *    (5a) Form of Application for a Group Variable Annuity Contract

     *    (5b) Form of Application for a Group Variable Annuity Certificate

     *    (6a) Articles of Incorporation of Keyport Life Insurance Company

     *    (6b) By-Laws of Keyport Life Insurance Company


                                       C-1

<PAGE>

          (7)  Not applicable

   
     **   (8)  (a) Form of Participation Agreement
    ***        (b) Participation Agreement Among Manning & Napier Insurance
                   Fund, Inc., Manning & Napier Investor Services, Inc.,
                   Manning & Napier Advisors, Inc., and Keyport Life Insurance
                   Company
    
          (9)  Opinion and Consent of Counsel

          (10) Consent of Independent Certified Public Accountants

          (11) Not applicable

          (12) Not applicable
   
    ****  (13) Schedule for Computations of Performance Quotations
    
     **   (15) Chart of Affiliations

     **   (16) Powers of Attorney

     **   (27) Financial Data Schedule

*    Incorporated by reference to Registration Statement (File No. 333-1043)
     filed on or about February 16, 1996.

**   Incorporated by reference to Pre-Effective Amendment No. 1 to Registration
     Statement (File No. 333-1043) filed on or about August 22, 1996.
   
***  Incorporated by reference to Pre-Effective Amendment No. 3 to the 
Registration Statement (File No. 333-1043) filed on or about October 15 ,1996.

****  To be filed by amendment
    
               
Item 25. Directors and Officers of the Depositor.

Name and Principal                      Positions and Offices
Business Address*                       with Depositor       
- ------------------                      ---------------------

Kenneth R. Leibler, President           Director and Chairman of the Board

Liberty Financial Companies Inc.
Federal Reserve Plaza, 24th Floor
600 Atlantic Avenue
Boston, MA  02110



F. Remington Ballou                     Director
B. A. Ballou & Company, Inc.
800 Waterman Avenue
East Providence, RI 02914

Frederick Lippitt                       Director
The Providence Plan
740 Hospital Trust Building

                                       C-2

<PAGE>

15 Westminster Street
Providence, RI 02903     

Mr. Robert C. Nyman                     Director 
Chairman and CEO
Nyman Mfg. Co.
275 Ferris Avenue
E. Providence, RI 02910-1001

John W. Rosensteel                      President, Chief Executive Officer and
                                        Director
 
John E. Arant, III                      Senior Vice President and Chief Sales
                                        Officer

Bernard R. Beckerlegge                  Senior Vice President and General
                                        Counsel

Paul H. LeFevre, Jr.                    Senior Vice President and Chief
                                        Financial Officer

Francis E. Reinhart                     Senior Vice President and Chief
                                        Administrative Officer

Bruce J. Crozier                        Vice President and Chief Actuary

William L. Dixon                        Vice President, Compliance and Assistant
                                        Secretary

Jacob M. Herschler                      Vice President, Strategic Marketing

Kenneth M. Hughes                       Vice President, National Director of
                                        Bank Sales

James J. Klopper                        Vice President, Counsel and Assistant
                                        Secretary

Leslie J. Laputz                        Vice President, Information Systems

Suzanne E. Lyons                        Vice President, Human Resources

Stewart R. Morrison                     Vice President and Chief Investment
                                        Officer


                                       C-3

<PAGE>

Deborah A. Re                           Vice President, Administrative
                                        Operations

Lee R. Roberts                          Vice President, Planning and Corporate
                                        Affairs

Mark R. Tully                           Vice President, National Director of
                                        Traditional Sales

Jeffrey J. Whitehead                    Vice President, Treasurer and Controller

Peter E. Berkeley                       Assistant Vice President, Human Resource
                                        Development

John G. Bonvouloir                      Assistant Vice President & Assistant
                                        Treasurer

Judith A. Brookins                      Assistant Vice President, Sales
                                        Promotion

Clifford O. Calderwood                  Assistant Vice President, Network
                                        Systems

Paul R. Coady                           Assistant Vice President, Marketing
                                        Systems

Alan R. Downey                          Assistant Vice President 

Gregory L. Lapsley                      Assistant Vice President, Administrative
                                        Services (Rhode Island Operations)

Jeffrey J. Lobo                         Vice President, Risk Management

Scott E. Morin                          Assistant Vice President and Controller

Teresa M. Shumila                       Assistant Vice President, Administrative
                                        Operations

Ellen L. Wike                           Assistant Vice President, Systems
                                        Quality Assurance

Daniel Yin                              Assistant Vice President, Investments

Frederick Lippitt                       Assistant Secretary

                                       C-4

<PAGE>

*125 High Street, Boston, Massachusetts 02110, unless noted otherwise.


Item 26. Persons Controlled by or Under Common Control with the Depositor or
Registrant.

     The Depositor controls the Registrant, KMA Variable Account, Keyport 401
Variable Account, Keyport Variable Account I, and Keyport Variable Account II,
under the provisions of Rhode Island law governing the establishment of these
separate accounts of the Company.

     The Depositor controls Keyport Financial Services Corp. (KFSC), a
Massachusetts corporation functioning as a broker-dealer of securities, through
100% stock ownership. KFSC files separate financial statements.

     The Depositor controls Keyport Advisory Services Corp. (KASC), a
Massachusetts corporation functioning as an investment adviser, through 100%
stock ownership. KASC files separate financial statements.

     The Depositor controls Independence Life and Annuity Company ("Independence
Life")(formerly Keyport America Life Insurance Company), a Rhode Island
corporation functioning as a life insurance company, through 100% stock
ownership.  Independence Life files separate financial statements.

     The chart for the affiliations of the Depositor is Exhibit 15.

Item 27. Number of Contract Owners.

     None

Item 28. Indemnification.

     Directors and officers of the Depositor and the principal underwriter are
covered persons under Directors and Officers/Errors and Omissions liability
insurance policies issued by ICI Mutual Insurance Company, Federal Insurance
Company, Firemen's Fund Insurance Company, CNA and Lumberman's Mutual Casualty
Company.  Insofar as indemnification for liability arising under the Securities
Act of 1933 may be permitted to directors and officers under such insurance
policies, or otherwise, the Depositor has been advised that in the opinion of
the Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable.  In the event
that a claim for indemnification against such liabilities (other than the
payment by the Depositor of expenses incurred or paid by a director or officer
in the successful defense of any action, suit or proceeding) is asserted by such
director or officer

                                       C-5

<PAGE>

in connection with the variable annuity contracts, the Depositor will, unless 
in the opinion of its counsel the matter has been settled by controlling 
precedent, submit to a court of appropriate jurisdiction the question whether 
such indemnification by it is against public policy as expressed in the Act 
and will be governed by the final adjudication of such issue.

Item 29. Principal Underwriters.

     Keyport Financial Services Corp. is also principal underwriter of the
SteinRoe Variable Investment Trust and Keyport Variable Investment Trust, which
offer eligible funds for variable annuity and variable life insurance contracts.

The directors and officers are:

Name and Principal                      Position and Offices
Business Address*                       with Underwriter    
- ------------------                      --------------------

John W. Rosensteel                      President, Director and Chairman of the
                                        Board

Francis E. Reinhart                     Director and Vice President,
                                        Administration

Lee R. Roberts                          Director

John E. Arant, III                      Vice President, Chief Sales Officer

William L. Dixon                        Vice President, Compliance Officer

Rogelio P. Japlit                       Treasurer

James J. Klopper                        Clerk

*125 High Street, Boston, Massachusetts 02110.

Item 30. Location of Accounts and Records.

Keyport Life Insurance Company, 125 High Street, Boston, Massachusetts  02110.

Item 31. Management Services.

     Not applicable.

                                       C-6

<PAGE>

Item 32. Undertakings.

     (a)  Registrant undertakes to file a post-effective amendment to this
registration statement as frequently as is necessary to ensure that the audited
financial statements in the registration statement are never more than 16 months
old for so long as payments under the variable annuity contracts may be
accepted;

     (b)  Registrant undertakes to include either (1) as part of any application
to purchase a contract offered by the prospectus, a space that an applicant can
check to request a Statement of Additional Information, or (2) a post card or
similar written communication affixed to or included in the prospectus that the
applicant can remove to send for a Statement of Additional Information; and

     (c)  Registrant undertakes to deliver any Statement of Additional
Information and any financial statements required to be made available under
this Form promptly upon written or oral request.


                                       C-7

<PAGE>

                                   SIGNATURES

   
     As required by the Securities Act of 1933 and the Investment Company Act of
1940, the Registrant has caused this Registration Statement to be signed on 
its behalf, in the City of Boston and State of Massachusetts, on this 17th 
day of October, 1996.
    


                                     VARIABLE ACCOUNT A
                              ------------------------------------------------
                                        (Registrant)




                              BY:  Keyport Life Insurance Company
                                   -------------------------------------------
                                        (Depositor)



                              BY:  /s/ John W. Rosensteel*
                                   -------------------------------------------
                                       John W. Rosensteel
                                       President

   
*BY: /s/ James J. Klopper          October 17, 1996
     --------------------          -------------------         
     James J. Klopper              Date
     Attorney-in-Fact
    
*    James J. Klopper has signed this document on the indicated date on behalf
     of Mr. Rosensteel pursuant to power of attorney duly executed by him and
     included as part of Exhibit 16 in Pre-Effective Amendment No. 1 to the
     Registration Statement on Form N-4 filed on or about August 22, 1996
     (File No. 333-1043; 811-7543). 

                                       C-8

<PAGE>

     As required by the Securities Act of 1933, this Registration Statement has
been signed below by the following persons in the capacities and on the dates
indicated.






/s/ Kenneth R. Leibler*            /s/ John W. Rosensteel*
- ----------------------             ----------------------
Kenneth R. Leibler                 John W. Rosensteel                 

Director and Chairman of the Board President
                                   (Principal Executive Officer)


/s/ F. Remington Ballou*           /s/ Paul H. LeFevre, Jr.*
- -----------------------            ------------------------
F. Remington Ballou                Paul H. LeFevre, Jr.
Director                           Senior Vice President
                                   (Chief Financial Officer)

/s/ Frederick Lippitt*
- ---------------------
Frederick Lippitt
Director


/s/ Robert C. Nyman*
- -------------------
Robert C. Nyman
Director


/s/ John W. Rosensteel*
- ----------------------
John W. Rosensteel
Director

   
*BY: /s/ James J. Klopper               October 17, 1996
     -----------------------            ------------------
     James J. Klopper                   Date
     Attorney-in-Fact
    
*    James J. Klopper has signed this document on the indicated date on behalf
     of each of the above Directors and Officers of the Depositor pursuant to
     powers of attorney duly executed by such persons and included as part of
     Exhibit 16 in Pre-Effective Amendment No. 1 to the Registration Statement
     on Form N-4 filed on or about August 22, 1996 (File No. 333-1043; 
     811-7543).

                                       C-9

<PAGE>

                                  EXHIBIT INDEX

Item                                                                       Page
- ----                                                                       ----
   
    
(9)  Opinion and Consent of Counsel

(10) Consent of Independent Certified Public Accountants

                                       C-10


<PAGE>

                                                                      EXHIBIT 9

<PAGE>

   
                                       October 17, 1996
    

John W. Rosensteel, President
Keyport Life Insurance Company
125 High Street
Boston, MA 02110

RE: OPINION OF COUNSEL - VARIABLE ACCOUNT A

Dear Mr. Rosensteel:

   
   You have requested my opinion concerning the legality of the variable 
annuity contracts being registered with the Securities and Exchange 
Commission by Pre-Effective Amendment No. 6.
    

   I have made such examination of the law and have examined such records and 
documents as in my judgment was necessary or appropriate to enable me to 
render the opinion expressed below.

   I am of the opinion that the contracts will be legally issued and will 
represent binding obligations of the depositor (Keyport Life Insurance 
Company).

   You may use this opinion letter, or a copy thereof, as an exhibit to the 
Registration Statement.

                                       Sincerely,

                                       /s/ Bernard R. Beckerlegge

                                       Bernard R. Beckerlegee
                                       Senior Vice President and
                                       General Counsel

<PAGE>

                                                                     Exhibit 10

<PAGE>

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Board of Directors of
Keyport Life Insurance Company

   We consent to the use of our report dated February 16, 1996, included 
herein and to the reference to our Firm under the heading "Experts" in the 
Statement of Additional Information.

   Our report dated February 16, 1996 contains an explanatory paragraph that 
refers to a change in accounting by the Company to adopt the provisions of 
Statement of Financial Accounting Standards No. 115, "Accounting for Certain 
Investments in Debt and Equity Securities", effective January 1, 1994.
   
                                     /s/ KPMG Peat Marwick LLP
    
   
Boston, Massachusetts
October 18, 1996
    


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