SUN LIFE ASSURANCE CO OF CANADA US
S-2, 1995-04-27
LIFE INSURANCE
Previous: EATON VANCE GOVERNMENT OBLIGATIONS TRUST, 485BPOS, 1995-04-27
Next: CRYSTAL OIL CO /LA/, DEF 14A, 1995-04-27



<PAGE>
                                                           REGISTRATION NO.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM S-2
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                                 --------------
                  SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

             DELAWARE                           04-2461439
 (STATE OR OTHER JURISDICTION OF             (I.R.S. EMPLOYER
  INCORPORATION OR ORGANIZATION)           IDENTIFICATION NO.)

       ONE SUN LIFE EXECUTIVE PARK, WELLESLEY HILLS, MASSACHUSETTS 02181
                                 (617) 237-6030
         (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING
            AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

<TABLE>
 <S>                                                           <C>
                                                                        COPIES TO:
                BONNIE S. ANGUS, SECRETARY                         DAVID N. BROWN, ESQ.
               SUN LIFE ASSURANCE COMPANY OF                        COVINGTON & BURLING
                       CANADA (U.S.)                           1201 PENNSYLVANIA AVENUE N.W.
                ONE SUN LIFE EXECUTIVE PARK                            P.O. BOX 7566
           WELLESLEY HILLS, MASSACHUSETTS 02181                   WASHINGTON, D.C. 20044
                      (617) 237-6030                                  (202) 662-5238

 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
        INCLUDING AREA CODE, OF AGENT FOR SERVICE)
</TABLE>

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

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after effectiveness of the Registration Statement.

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

If  the  registrant  elects to  deliver  its  latest annual  report  to security
holders, or a complete and legible facsimile thereof, pursuant to Item 11(a)1 of
this Form, check the following box.  / /

                        CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
                                                                 PROPOSED
                                                 PROPOSED        MAXIMUM
    TITLE OF EACH CLASS           AMOUNT         MAXIMUM        AGGREGATE       AMOUNT OF
    OF SECURIITES TO BE           TO BE       OFFERING PRICE     OFFERING      REGISTRATION
         REGISTERED             REGISTERED       PER UNIT         PRICE            FEE
<S>                           <C>             <C>             <C>             <C>
Fixed Annuity Contract......        *               *         $1,000,000,000  $      344,830
<FN>
* These Contracts are not issued in predetermined amounts or units.
</TABLE>

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION  STATEMENT ON SUCH DATE OR  DATES
AS  MAY BE NECESSARY  TO DELAY ITS  EFFECTIVE DATE UNTIL  THE REGISTRATION 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),
SHALL DETERMINE.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
               SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)

                   Registration Statement on Form S-2
                    Cross Reference Sheet Pursuant To
                       Regulation S-K, Item 501(b)

       Form S-2 Item Number
             and Caption                   Location in Prospectus; Caption
- --------------------------------------  --------------------------------------
 1.  Forepart of the Registration         Cover Pages
     Statement and Outside Front Cover
     Page of Prospectus

 2.  Inside Front and Outside Back        Cover Pages; Table of Contents
     Cover Pages of Prospectus

 3.  Summary Information, Risk Factors    Cover Pages (Summary); Expense Summary
     and Ratio of Earnings to Fixed
     Charges

 4.  Use of Proceeds                      A Word About the Company, the Fixed
                                          Account,the Variable Account and the
                                          Series Fund

 5.  Determination of Offering Price      Not Applicable

 6.  Dilution                             Not Applicable

 7.  Selling Security Holders             Not Applicable

 8.  Plan of Distribution                 Distribution of the Contracts

 9.  Description of Securities to be      Cover Pages; A Word About the Company,
     Registered                           the Fixed Account, the Variable
                                          Account and the Series Fund; Purchase
                                          Payments and Contract Values During
                                          Accumulation Period; Cash Withdrawals,
                                          Withdrawal Charges and Market Value
                                          Adjustment; Other Contractual
                                          Provisions

10.  Interests of Named Experts and       Not Applicable
     Counsel

11.  Information with Respect to         A Word About the Company, the Fixed
     Registrant                          Account, the Variable Account and the
                                         Series Fund; Other Contractual
                                         Provisions; Additional Information
                                         About the Company; The Company's
                                         Directors and Executive Officers;
                                         Legal Proceedings; Legal Matters;
                                         Financial Statements

Reggold

<PAGE>

       Form S-2 Item Number
             and Caption                   Location in Prospectus; Caption
- --------------------------------------  --------------------------------------

12.  Incorporation of Certain            Cover Pages
     Information by Reference

13.  Disclosure of Commission Position   Not Applicable
     on Indemnification for Securities
     Act Liabilities


<PAGE>
                                    PART I
                      INFORMATION REQUIRED IN PROSPECTUS

Attached hereto and made a part hereof is the Prospectus dated May 1, 1995.


<PAGE>
                                                                      PROSPECTUS
                                                                     MAY 1, 1995

                                MFS REGATTA GOLD

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

    The   master  group   flexible  payment  deferred   annuity  contracts  (the
"Contracts") and related  certificates offered by  this Prospectus are  designed
for  use in connection with retirement  and deferred compensation plans, some of
which may qualify as retirement programs under Sections 401, 403, or 408 of  the
Internal Revenue Code. The Contracts are issued by Sun Life Assurance Company of
Canada  (U.S.) (the "Company"), a wholly-owned  subsidiary of Sun Life Assurance
Company of  Canada, having  its  Principal Executive  Offices  at One  Sun  Life
Executive  Park, Wellesley Hills, Massachusetts 02181, telephone (617) 237-6030.
The Contracts provide  that annuity  payments will  begin on  a selected  future
date.  The Contracts provide for the accumulation of values on either a variable
basis, a fixed basis, or  a fixed and variable basis  and provide for fixed  and
variable annuity payments as elected.

    Each Participant under a Contract will receive a Certificate evidencing such
Participant's coverage under the Contract. The initial Purchase Payment for each
Certificate must be at least $5,000 and each additional Purchase Payment must be
at least $1,000, unless waived by the Company. The prior approval of the Company
is required before it will accept a Purchase Payment in excess of $1,000,000.

    The Participant may elect to have values under the Certificate accumulate on
a  fixed  basis in  the Fixed  Account,  which pays  interest at  the applicable
Guaranteed Interest  Rate(s)  for  the  duration  of  the  particular  Guarantee
Period(s)  selected by the  Participant, or on  a variable basis  in Sun Life of
Canada (U.S.) Variable Account F (the "Variable Account"), a separate account of
the Company, or divided between the Fixed Account and the Variable Account.  The
assets  of the Variable Account are  divided into Sub-Accounts. Each Sub-Account
uses its assets  to purchase, at  their net  asset value, shares  of a  specific
series  of  MFS/Sun  Life Series  Trust    (the "Series  Fund"),  a  mutual fund
registered  under  the  Investment   Company  Act  of   1940,  and  advised   by
Massachusetts  Financial  Services  Company, a  wholly-owned  subsidiary  of the
Company. Fourteen series are available  for investment under the Contracts:  (1)
Money Market Series; (2) High Yield Series; (3) Capital Appreciation Series; (4)
Government  Securities Series;  (5) World  Governments Series;  (6) Total Return
Series;  (7)  Managed  Sectors  Series;  (8)  Conservative  Growth  Series;  (9)
Utilities  Series; (10)  World Growth Series;  (11) Research  Series; (12) World
Asset Allocation  Series; (13)  World  Total Return  Series; and  (14)  Emerging
Growth  Series. The Series Fund pays its investment adviser certain fees charged
against the assets of each Series. The value of the variable portion, if any, of
a Participant's Account and the amount of variable annuity payments will vary to
reflect the investment performance of the series of the Series Fund selected  by
the  Participant and the deduction of  the contract charges described under "How
the Contract Charges Are  Assessed" on page 25.  For more information about  the
Series  Fund, see "The Series Fund" on  page 14 and the accompanying Series Fund
prospectus.

                                                        (CONTINUED ON NEXT PAGE)

THE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED OR ENDORSED  BY,
ANY  BANK,  AND  ARE NOT  FEDERALLY  INSURED  BY THE  FEDERAL  DEPOSIT INSURANCE
CORPORATION, THE FEDERAL RESERVE BOARD, OR ANY OTHER AGENCY.

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 IS  VALID ONLY  WHEN ACCOMPANIED  BY THE  CURRENT PROSPECTUS  OF
MFS/SUN  LIFE  SERIES TRUST.  YOU SHOULD  RETAIN  THESE PROSPECTUSES  FOR FUTURE
REFERENCE.

*ANY REFERENCE IN THIS PROSPECTUS TO RECEIPT BY THE COMPANY MEANS RECEIPT AT ITS
ANNUITY SERVICE MAILING ADDRESS, C/O SUN  LIFE ANNUITY SERVICE CENTER, P.O.  BOX
1024, BOSTON, MASSACHUSETTS 02103.
<PAGE>
    If  the  Participant elects  to have  values accumulated  on a  fixed basis,
Purchase Payments are allocated to one or more Guarantee Periods made  available
by  the Company in connection with the  Fixed Account with durations of from one
to ten years, as selected by the  Participant. The Fixed Account is the  general
account  of the Company (See  "The Fixed Account" on  page 12). The Company will
credit interest at a rate not less than the minimum specified in the  applicable
Contract  and Certificate  (at least  three percent  (3%) per  year), compounded
annually, to amounts allocated to the Fixed Account and guarantees these amounts
at various interest rates (the "Guaranteed Interest Rates") for the duration  of
the  Guarantee Period elected  by the Participant, subject  to the imposition of
any  applicable  withdrawal   charge,  Market  Value   Adjustment,  or   account
administration  fee. The Company  may not change a  Guaranteed Interest Rate for
the duration  of  the  Guarantee  Period;  however,  Guaranteed  Interest  Rates
applicable  to  subsequent Guarantee  Periods cannot  be  predicted and  will be
determined at  the  sole discretion  of  the  Company (subject  to  the  minimum
guarantee).  That  part  of  the  Contract  relating  to  the  Fixed  Account is
registered under  the Securities  Act of  1933,  but the  Fixed Account  is  not
subject to the restrictions of the Investment Company Act of 1940.

    The  Company does not deduct a sales charge from Purchase Payments. However,
if any  part  of a  Participant's  Account  is withdrawn,  a  withdrawal  charge
(contingent  deferred sales charge) may be  assessed by the Company. This charge
is intended to reimburse the Company  for expenses relating to the  distribution
of  the  Contracts  and Certificates.  A  portion (specified  in  the applicable
Contract and Certificate) of the Participant's Account Value may be withdrawn in
each Account Year  without the imposition  of a withdrawal  charge, and after  a
Purchase  Payment  has  been held  by  the Company  for  seven years  it  may be
withdrawn  without  charge.  Also,  no   withdrawal  charge  is  assessed   upon
annuitization  or  upon  transfers.  Other amounts  withdrawn,  adjusted  by any
applicable Market Value Adjustment  with respect to the  Fixed Account, will  be
subject  to a withdrawal charge ranging from 6%  to 0%. In no event will the the
withdrawal charges  assessed  against  a  Participant's  Account  exceed  6%  of
Purchase Payments (See "Withdrawal Charges" on page 20).

    In  addition, any cash withdrawal of amounts allocated to the Fixed Account,
other than a withdrawal effective within 30 days prior to the Expiration Date of
the applicable Guarantee  Period or  the withdrawal  of interest  credited to  a
Guarantee  Amount during the current  Account Year, will be  subject to a Market
Value Adjustment.  The Market  Value Adjustment  will reflect  the  relationship
between  the  Current  Rate (which  is  the Guaranteed  Interest  Rate currently
declared by  the Company  for Guarantee  Periods  equal to  the balance  of  the
Guarantee  Period applicable to  the amount being  withdrawn) and the Guaranteed
Interest Rate  applicable  to the  amount  being withdrawn.  Generally,  if  the
Guaranteed Interest Rate is lower than the Current Rate, then the application of
the  Market Value  Adjustment will  result in  a lower  payment upon withdrawal.
Similarly, if the Guaranteed Interest Rate is higher than the Current Rate,  the
application  of the Market Value Adjustment will result in a higher payment upon
withdrawal (See "Market Value Adjustment" on page 23).

    The Company reserves  the right to  defer the payment  of amounts  withdrawn
from  the Fixed  Account for  a period not  to exceed  six months  from the date
written request for such withdrawal is received by the Company.

    Special restrictions  on withdrawals  apply to  Certificates used  with  Tax
Sheltered  Annuities  established pursuant  to  Section 403(b)  of  the Internal
Revenue Code (See "Section 403(b) Annuities" on page 22).

    In addition,  under  certain circumstances  withdrawals  may result  in  tax
penalties  (See "Federal  Tax Status").  For a  discussion of  cash withdrawals,
withdrawal charges  and  the  Market Value  Adjustment  see  "Cash  Withdrawals,
Withdrawal Charges and Market Value Adjustment" beginning on page 19.

    On each Account Anniversary and on surrender of a Certificate for full value
the  Company will  deduct an annual  account administration  fee ("Account Fee")
from the Participant's Account. The amount of  this fee is $30 in Account  Years
one  through five; thereafter, it may be  changed annually, subject to a maximum
of $50.  After the  Annuity Commencement  Date an  Account Fee  of $30  will  be
deducted  pro rata from each  variable annuity payment made  during the year. In
addition, the Company makes a deduction from the Variable Account at the end  of
each  Valuation Period equal to an annual rate  of 0.15% of the daily net assets
of the

                                       2
<PAGE>
Variable Account. These charges are to reimburse the Company for  administrative
expenses   related  to  the  issuance  and  maintenance  of  the  Contracts  and
Certificates. The  Account  Fee may  be  waived  by the  Company  under  certain
circumstances (See "Administrative Charges" on page 25).

    The  Company also deducts a mortality and  expense risk charge at the end of
each Valuation Period equal to an annual  rate of 1.25% of the daily net  assets
of  the Variable Account for mortality and  expense risks assumed by the Company
(See "Mortality and Expense Risk Charge" on page 26).

    Under certain circumstances  the Company  may substitute  shares of  another
registered  open-end investment company or unit investment trust both for Series
Fund shares already purchased by the Variable Account and as the security to  be
purchased  in the  future. Also,  upon notice to  the Owner,  Participant or the
Payee during the  annuity period, the  Company may modify  the contract if  such
modification:  (i) is  necessary to  make the  Contract or  the Variable Account
comply with any law or regulation issued  by a governmental agency to which  the
Company  or the  Variable Account  is subject;  or (ii)  is necessary  to assure
continued qualification of the Contract under the Internal Revenue Code or other
federal or state laws relating to retirement annuities or annuity contracts;  or
(iii)  is necessary to reflect a change in the operation of the Variable Account
or the Sub-Accounts; or (iv)  provides additional Variable Account and/or  fixed
accumulation  options (See "Substituted Securities"  and "Change in Operation of
Variable Account" on page 32 and "Modification" on page 33).

    In  addition,  the  Contracts  provide  that  the  Company  may  change  the
withdrawal   charges,  Account   Fee,  mortality   and  expense   risk  charges,
administrative expense charges, transfer charges, the tables used in determining
the amount  of the  first monthly  variable annuity  payment and  fixed  annuity
payments and the formula used to calculate the Market Value Adjustment, provided
that  such modification shall apply only  with respect to Participant's Accounts
established after the effective date of such modification (See "Modification" on
page 33).

    In the event of the death of the Annuitant prior to the Annuity Commencement
Date, the Company will pay a death  benefit to the Beneficiary. If the death  of
the Annuitant occurs on or after the Annuity Commencement Date, no death benefit
will  be payable except as may be provided under the Annuity Option elected (See
"Death Benefit" on page 23).

    Annuity  Payments  will  begin  on   the  Annuity  Commencement  Date.   The
Participant selects the Annuity Commencement Date, frequency of payments and the
Annuity Option (See "Annuity Provisions" on page 26).

    Premium  taxes payable to any governmental  entity will be deducted from the
Participant's Account (See "Premium Taxes" on page 26).

    Subject to  certain  conditions, and  during  the Accumulation  Period,  the
Participant  may transfer  amounts among  the Sub-Accounts  or Guarantee Periods
available under  the  Contract. Currently  there  is no  charge  for  transfers.
Transfers  (except of interest  credited during the current  Account Year to the
Guarantee Amount transferred) from or within  the Fixed Account will be  subject
to  the Market Value Adjustment unless the  transfer is effective within 30 days
prior to the Expiration Date of the amount transferred (See "Transfer Privilege"
on page 19).

    After the  Annuity Commencement  Date,  the Payee  may, subject  to  certain
restrictions,  exchange the  value of  a designated  number of  Annuity Units of
particular Sub-Accounts then credited with  respect to the particular Payee  for
other  Annuity Units, the value of which would be such that the dollar amount of
an annuity payment made on the date  of the exchange would be unaffected by  the
fact of the exchange (See "Exchange of Variable Annuity Units" on page 29).

    The  Company  will  vote Series  Fund  shares  held by  the  Sub-Accounts at
meetings of shareholders of the Series Fund, but will follow voting instructions
received from persons having the right to give voting instructions. The Owner or
Participant is the person having the right to give voting instructions prior  to
the  Annuity Commencement  Date. On or  after the Annuity  Commencement Date the
Payee is the person having

                                       3
<PAGE>
such voting  rights. Any  shares attributable  to the  Company and  Series  Fund
shares for which no timely voting instructions are received will be voted by the
Company in the same proportion as the shares for which instructions are received
from persons having such right (See "Voting of Series Fund Shares" on page 31).

    The  Company will furnish Participants and  such other persons having voting
rights with certain reports and statements described under "Periodic Reports" on
page 32. Such reports, other than  prospectuses, will not include the  Company's
financial statements.

    If a Participant is not satisfied with the Certificate it may be returned to
the  Company at its Annuity Service Mailing Address within ten days after it was
delivered to the Participant. When the Company receives the returned Certificate
it will be  cancelled and  the Participant's  Account Value  at the  end of  the
Valuation  Period during which the Certificate  was received by the Company will
be refunded. However, if  applicable state law so  requires, the full amount  of
any  Purchase Payment received by the Company  will be refunded, the "free look"
period may be  greater than ten  days and alternative  methods of returning  the
Certificate may be acceptable.

                             AVAILABLE INFORMATION

    The  Company is subject to the  informational requirements of the Securities
Exchange Act of 1934 (the "1934  Act"), as amended, and in accordance  therewith
files  reports and other information with the Securities and Exchange Commission
(the "Commission").  Such reports  and other  information can  be inspected  and
copied  at the public reference  facilities of the Commission  at Room 1024, 450
Fifth Street, N.W., Washington,  D.C. and at  the Commission's Regional  Offices
located at 75 Park Place, New York, New York and Northwestern Atrium Center, 500
West  Madison Street, Suite  1400, Chicago, Illinois  60661-2511. Copies of such
materials also  can  be  obtained  from the  Public  Reference  Section  of  the
Commission  at 450  Fifth Street,  N.W., Washington,  D.C. 20549,  at prescribed
rates.

    The  Company   has   filed  registration   statements   (the   "Registration
Statements")  with the Commission  under the Securities Act  of 1933 relating to
the Contracts offered by  this Prospectus. This Prospectus  has been filed as  a
part  of the Registration Statements and does not contain all of the information
set forth in the Registration Statements and exhibits thereto, and reference  is
hereby made to such Registration Statements and exhibits for further information
relating  to the Company and the  Contracts. The Registration Statements and the
exhibits thereto may  be inspected  and copied, and  copies can  be obtained  at
prescribed rates, in the manner set forth in the preceding paragraph.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    The  Annual  Report  on Form  10-K  for  the year  ended  December  31, 1994
heretofore filed  by the  Company with  the  Commission under  the 1934  Act  is
incorporated by reference in this Prospectus.

    Any statement contained in a document incorporated by reference herein shall
be deemed modified or superseded hereby to the extent that a statement contained
in  a later-filed document  or herein shall modify  or supersede such statement.
Any statement  so modified  or superseded  shall  not be  deemed, except  as  so
modified or superseded, to constitute a part of this Prospectus.

    The  Company will furnish, without charge, to  each person to whom a copy of
this Prospectus is delivered, upon the written or oral request of such person, a
copy of the document referred to above which has been incorporated by  reference
in  this Prospectus, other than exhibits  to such document (unless such exhibits
are specifically incorporated by reference in the Prospectus). Requests for such
document should be directed  to Bonnie S. Angus,  Secretary, Sun Life  Assurance
Company  of  Canada  (U.S.),  One  Sun  Life  Executive  Park,  Wellesley Hills,
Massachusetts 02181, telephone (617) 237-6030.

                                       4
<PAGE>
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                PAGE
<S>                                                                                                          <C>
Definitions                                                                                                           7
Expense Summary                                                                                                       9
Condensed Financial Information--Accumulation Unit Values                                                            10
Performance Data                                                                                                     11
This Prospectus Is a Catalog of Facts                                                                                11
Uses of the Contract                                                                                                 11
A Word About the Company, the Fixed Account, the Variable Account and the Series Fund                                12
    The Company                                                                                                      12
    The Fixed Account                                                                                                12
    The Variable Account                                                                                             13
    The Series Fund                                                                                                  14
Purchase Payments and Contract Values During Accumulation Period                                                     16
    Purchase Payments                                                                                                16
    Participant's Account                                                                                            17
    Variable Accumulation Value                                                                                      17
    Fixed Accumulation Value                                                                                         18
    Guarantee Periods                                                                                                18
    Guaranteed Interest Rates                                                                                        19
    Transfer Privilege                                                                                               19
Cash Withdrawals, Withdrawal Charges and Market Value Adjustment                                                     19
    Cash Withdrawals                                                                                                 19
    Withdrawal Charges                                                                                               20
    Section 403(b) Annuities                                                                                         22
    Market Value Adjustment                                                                                          23
Death Benefit                                                                                                        23
    Death Benefit Provided by the Contract                                                                           23
    Election and Effective Date of Election                                                                          24
    Payment of Death Benefit                                                                                         24
    Amount of Death Benefit                                                                                          24
How the Contract Charges Are Assessed                                                                                25
    Administrative Charges                                                                                           25
    Premium Taxes                                                                                                    26
    Mortality and Expense Risk Charge                                                                                26
    Withdrawal Charges                                                                                               26
Annuity Provisions                                                                                                   26
    Annuity Commencement Date                                                                                        26
    Election--Change of Annuity Option                                                                               27
    Annuity Options                                                                                                  27
    Determination of Annuity Payments                                                                                28
    Fixed Annuity Payments                                                                                           28
    Variable Annuity Payments                                                                                        29
    Variable Annuity Unit Value                                                                                      29
    Exchange of Variable Annuity Units                                                                               29
    Annuity Payment Rates                                                                                            29
</TABLE>

                                       5
<PAGE>
                         TABLE OF CONTENTS--(CONTINUED)
<TABLE>
<CAPTION>
                                                                                                                PAGE
<S>                                                                                                          <C>
Other Contractual Provisions                                                                                         30
    Payment Limits                                                                                                   30
    Designation and Change of Beneficiary                                                                            30
    Exercise of Contract Rights                                                                                      30
    Change of Ownership                                                                                              30
    Death of Participant                                                                                             31
    Voting of Series Fund Shares                                                                                     31
    Periodic Reports                                                                                                 32
    Substituted Securities                                                                                           32
    Change in Operation of Variable Account                                                                          32
    Splitting Units                                                                                                  33
    Modification                                                                                                     33
    Discontinuance of New Participants                                                                               33
    Custodian                                                                                                        33
    Right to Return                                                                                                  33
Federal Tax Status                                                                                                   34
    Introduction                                                                                                     34
    Tax Treatment of the Company and the Variable Account                                                            34
    Taxation of Annuities in General                                                                                 34
    Qualified Retirement Plans                                                                                       36
    Pension and Profit-Sharing Plans                                                                                 36
    Tax-Sheltered Annuities                                                                                          36
    Individual Retirement Accounts                                                                                   37
Administration of the Contracts                                                                                      37
Distribution of the Contracts                                                                                        37
Additional Information About the Company                                                                             38
    Selected Financial Data                                                                                          38
    Management's Discussion and Analysis of Financial Condition and Results of Operations                            38
    Reinsurance                                                                                                      41
    Reserves                                                                                                         41
    Investments                                                                                                      41
    Competition                                                                                                      41
    Employees                                                                                                        41
    Properties                                                                                                       42
The Company's Directors and Executive Officers                                                                       42
State Regulation                                                                                                     45
Legal Proceedings                                                                                                    46
Legal Matters                                                                                                        46
Accountants                                                                                                          46
Registration Statements                                                                                              46
Financial Statements                                                                                                 47
Appendix A--Variable Accumulation Unit Value, Variable Annuity Unit Value and Variable Annuity Payment
  Calculations                                                                                                       76
Appendix B--State Premium Taxes                                                                                      76
Appendix C--Withdrawals, Withdrawal Charges and the Market Value Adjustment                                          77
Appendix D--Calculation of Performance Data; Advertising and Sales Literature                                        81
</TABLE>

                                       6
<PAGE>
                                  DEFINITIONS

    The following terms as used in this Prospectus have the indicated meanings:

    ACCOUNT  YEARS AND ACCOUNT  ANNIVERSARIES:  The first  Account Year shall be
the period of 12  months plus a  part of a  month as measured  from the Date  of
Coverage  for each  Participant to  the first  day of  the calendar  month which
follows the  calendar month  of coverage.  All Account  Years and  Anniversaries
thereafter  shall be 12 month periods based  upon such first day of the calendar
month which follows the calendar month of coverage. If, for example, the Date of
Coverage is in March, the first Account Year will be determined from the Date of
Coverage but will end on the last day of March in the following year; all  other
Account Years and all Account Anniversaries will be measured from April 1.

    ACCUMULATION  PERIOD:  The  period before the  Annuity Commencement Date and
during the lifetime of the Annuitant.

    ANNUITANT:  The person or persons named in the Application and on whose life
the first annuity payment  is to be  made. The Participant  may not designate  a
"Co-Annuitant"  unless the Participant  and Annuitant are  different persons. If
more than one person is so named, all provisions of the Contract which are based
on the death of the "Annuitant" will be  based on the date of death of the  last
survivor  of the persons so named. By example, the death benefit will become due
only upon  the  death, prior  to  the Annuity  Commencement  Date, of  the  last
survivor of the persons so named. Collectively, these persons are referred to in
this  Contract  as "Annuitants."  The  Participant is  not  permitted to  name a
"Co-Annuitant" under a Qualified Contract.

    *ANNUITY COMMENCEMENT DATE:   The date  on which the  first annuity  payment
under each Certificate is to be made.

    *ANNUITY OPTION:  The method for making annuity payments.

    ANNUITY  UNIT:  A unit  of measure used in the  calculation of the amount of
the second  and  each subsequent  variable  annuity payment  from  the  Variable
Account.

    APPLICATION:   The document signed by each Participant that serves as his or
her application for participation under this Contract.

    *BENEFICIARY:  The person  or entity having the  right to receive the  death
benefit  set forth in each Certificate  and, for Non-Qualified Contracts, who is
the "designated  beneficiary" for  purposes  of Section  72(s) of  the  Internal
Revenue Code in the event of the Participant's death.

    CERTIFICATE:  The document for each Participant which evidences the coverage
of the Participant under the Contract.

    COMPANY:  Sun Life Assurance Company of Canada (U.S.).

    CONTRACT  APPLICATION:  The document signed  by the Owner that evidences the
Owner's application for this Contract.

    DATE OF  COVERAGE:   The  date  on  which a  Participant's  Account  becomes
effective.

    DUE  PROOF  OF DEATH:    An original  certified  copy of  an  official death
certificate, an original  certified copy  of a decree  of a  court of  competent
jurisdiction  as to the finding of death, or any other proof satisfactory to the
Company.

    FIXED ACCOUNT:   The Fixed  Account consists of  all assets  of the  Company
other than those allocated to a separate account of the Company.

    FIXED  ANNUITY:   An annuity with  payments which  do not vary  as to dollar
amount.

    GUARANTEE AMOUNT:  Any portion of a Participant's Account Value allocated to
a particular  Guarantee  Period with  a  particular Expiration  Date  (including
interest earned thereon).

    GUARANTEE  PERIOD:   The  period  for which  a  Guaranteed Interest  Rate is
credited.

    GUARANTEED INTEREST RATE:  The rate of interest credited by the Company on a
compound annual basis during any Guarantee Period.

- ---------
*As specified in the Application, unless changed.

                                       7
<PAGE>
    ISSUE DATE:  The date on which the Contract becomes effective.

    NON-QUALIFIED CONTRACT:   A Contract  used in connection  with a  retirement
plan  which  does  not  receive favorable  federal  income  tax  treatment under
Sections 401,  403, or  408  of the  Internal  Revenue Code.  The  Participant's
interest  in the  Contract must  be owned  by a  natural person  or agent  for a
natural person for the Contract to receive favorable income tax treatment as  an
annuity.

    *OWNER:   The  person, persons  or entity  entitled to  the ownership rights
stated in the Contract and  in whose name or names  the Contract is issued.  The
Owner  may designate a trustee or custodian of a retirement plan which meets the
requirements of Section 401,  Section 408(c) or Section  408(k) of the  Internal
Revenue  Code to serve  as legal owner of  assets of a  retirement plan, but the
term "Owner", as used herein, shall refer to the organization entering into  the
Contract.

    PARTICIPANT:    The  person named  in  the  Certificate who  is  entitled to
exercise all rights and privileges of ownership under the Certificate, except as
reserved by the Owner.

    PARTICIPANT'S ACCOUNT:  An account established for each Participant to which
Net Purchase Payments are credited.

    PARTICIPANT'S ACCOUNT VALUE:  The Variable Accumulation Value, if any,  plus
the  Fixed  Accumulation  Value, if  any,  of  a Participant's  Account  for any
Valuation Period.

    PAYEE:  A  recipient of payments  under the Contract.  The term includes  an
Annuitant  or a Beneficiary who  becomes entitled to benefits  upon the death of
the Annuitant.

    PURCHASE PAYMENT (PAYMENT):  An amount paid to the Company as  consideration
for the benefits provided by the Contract.

    QUALIFIED  CONTRACT:  A  Contract used in connection  with a retirement plan
which receives favorable federal income  tax treatment under Sections 401,  403,
or 408 of the Internal Revenue Code of 1986, as amended.

    RECEIPT:   Receipt  by the  Company at  its Annuity  Service Mailing Address
shown on the cover of this Prospectus.

    SERIES FUND:  MFS/Sun Life Series Trust.

    SEVEN YEAR ANNIVERSARY:  The seventh Account Anniversary and each succeeding
Account Anniversary  occurring  at  any  seven  year  interval  thereafter,  for
example, the 14th, 21st and 28th Account Anniversaries.

    SUB-ACCOUNT:   That portion of the  Variable Account which invests in shares
of a specific series or sub-series of the Series Fund.

    VALUATION PERIOD:   The period of  time from one  determination of  Variable
Accumulation  Unit and Annuity Unit values  to the next subsequent determination
of these values. Such  determination shall be  made as of the  close of the  New
York  Stock Exchange on  each day the Exchange  is open for  trading and on such
other days on which  there is a  sufficient degree of  trading in the  portfolio
securities  of the Variable Account so that the values of the Variable Account's
Accumulation Units and Annuity Units might be materially affected.

    VARIABLE ACCOUNT:  A  separate account of the  Company consisting of  assets
set  aside by the Company, the investment  performance of which is kept separate
from that of the general assets of the Company.

    VARIABLE ACCUMULATION UNIT:   A unit of measure  used in the calculation  of
the value of the variable portion of a Participant's Account.

    VARIABLE  ANNUITY:  An annuity with payments  which vary as to dollar amount
in relation  to the  investment  performance of  specified Sub-Accounts  of  the
Variable Account.

- ---------
*As specified in the Application, unless changed.

                                       8
<PAGE>
                                EXPENSE SUMMARY

    The  purpose of the following table and  Example is to help Participants and
prospective purchasers  to understand  the costs  and expenses  that are  borne,
directly  and indirectly,  by Participants  WHEN PAYMENTS  ARE ALLOCATED  TO THE
VARIABLE ACCOUNT. The table reflects expenses of the Variable Account as well as
of the Series Fund. The information set forth should be considered together with
the narrative provided under the heading "How the Contract Charges Are Assessed"
in this Prospectus, and  with the Series Fund's  prospectus. In addition to  the
expenses listed below, premium taxes may be applicable.
<TABLE>
<CAPTION>
                                             CAPITAL
                             MONEY    HIGH   APPRE-   GOVERNMENT     WORLD     TOTAL   MANAGED  CONSERVATIVE
 PARTICIPANT                 MARKET  YIELD   CIATION  SECURITIES  GOVERNMENTS  RETURN  SECTORS     GROWTH
 TRANSACTION EXPENSES        SERIES  SERIES  SERIES     SERIES      SERIES     SERIES  SERIES      SERIES
 --------------------------- ------  ------  -------  ----------  -----------  ------  -------  ------------
 <S>                         <C>     <C>     <C>      <C>         <C>          <C>     <C>      <C>
 Sales Load Imposed on
  Purchases                      0       0       0          0           0          0       0           0
 Deferred Sales Load (as a
  percentage of Purchase
  Payments withdrawn)(1)
   Number of Complete
    Account Years Purchase
    Payment in Account
     0-1....................     6%      6%      6%         6%          6%         6%      6%          6%
     2-3....................     5%      5%      5%         5%          5%         5%      5%          5%
     4-5....................     4%      4%      4%         4%          4%         4%      4%          4%
     6......................     3%      3%      3%         3%          3%         3%      3%          3%
     7 or more..............     0%      0%      0%         0%          0%         0%      0%          0%
 Exchange fee(2)............     0       0       0          0           0          0       0           0

<CAPTION>
 ANNUAL ACCOUNT FEE (3)                               $30 Per Participant's Account
 ---------------------------
 SEPARATE ACCOUNT ANNUAL
 EXPENSES
 ---------------------------
 <S>                         <C>     <C>     <C>      <C>         <C>          <C>     <C>      <C>
 (as a percentage of average
 separate account assets)
 Mortality and Expense Risk
  Fees......................  1.25%   1.25%   1.25%      1.25%       1.25%      1.25%   1.25%       1.25%
 Administrative Expense
  Charge....................  0.15%   0.15%   0.15%      0.15%       0.15%      0.15%   0.15%       0.15%
 Other Fees and Expenses of
  the Separate Account......  0.00%   0.00%   0.00%      0.00%       0.00%      0.00%   0.00%       0.00%
 Total Separate Account
  Annual Expenses...........  1.40%   1.40%   1.40%      1.40%       1.40%      1.40%   1.40%       1.40%
<CAPTION>
 SERIES FUND ANNUAL EXPENSES
 ---------------------------
 <S>                         <C>     <C>     <C>      <C>         <C>          <C>     <C>      <C>
 (as a percentage of Series
 Fund average net assets)
 Management Fees............  0.50%   0.75%   0.75%      0.55%       0.75%      0.71%   0.75%       0.55%
 Other Expenses.............  0.08%   0.11%   0.08%      0.07%       0.15%      0.05%   0.12%       0.09%
 Total Series Fund Annual
  Expenses..................  0.58%   0.86%   0.83%      0.62%       0.90%      0.76%   0.87%       0.64%

<CAPTION>
                                                                           WORLD
                                          WORLD              WORLD ASSET   TOTAL    EMERGING
 PARTICIPANT                 UTILITIES    GROWTH   RESEARCH  ALLOCATION    RETURN    GROWTH
 TRANSACTION EXPENSES          SERIES     SERIES    SERIES     SERIES      SERIES    SERIES
 --------------------------- ----------  --------  --------  -----------  --------  --------
 <S>                         <C>         <C>       <C>       <C>          <C>       <C>
 Sales Load Imposed on
  Purchases                       0         0         0            0         0         0
 Deferred Sales Load (as a
  percentage of Purchase
  Payments withdrawn)(1)
   Number of Complete
    Account Years Purchase
    Payment in Account
     0-1....................      6%        6%        6%           6%        6%        6%
     2-3....................      5%        5%        5%           5%        5%        5%
     4-5....................      4%        4%        4%           4%        4%        4%
     6......................      3%        3%        3%           3%        3%        3%
     7 or more..............      0%        0%        0%           0%        0%        0%
 Exchange fee(2)............      0         0         0            0         0         0
 ANNUAL ACCOUNT FEE (3)
 ---------------------------
 SEPARATE ACCOUNT ANNUAL
 EXPENSES
 ---------------------------
 <S>                         <C>         <C>       <C>       <C>          <C>       <C>
 (as a percentage of average
 separate account assets)
 Mortality and Expense Risk
  Fees......................   1.25%     1.25%     1.25%        1.25%     1.25%     1.25%
 Administrative Expense
  Charge....................   0.15%     0.15%     0.15%        0.15%     0.15%     0.15%
 Other Fees and Expenses of
  the Separate Account......   0.00%     0.00%     0.00%        0.00%     0.00%     0.00%
 Total Separate Account
  Annual Expenses...........   1.40%     1.40%     1.40%        1.40%     1.40%     1.40%
 SERIES FUND ANNUAL EXPENSES
 ---------------------------
 <S>                         <C>         <C>       <C>       <C>          <C>       <C>
 (as a percentage of Series
 Fund average net assets)
 Management Fees............   0.00%(4)  0.90%(5)  0.00%(4)     0.00%(4)  0.00%(4)  0.00%(4)
 Other Expenses.............   0.39%     0.30%     1.50%(6)     1.50%(6)  1.50%(6)  1.50%(6)
 Total Series Fund Annual
  Expenses..................   0.39%     1.20%     1.50%        1.50%     1.50%     1.50%
<FN>
- ------------
(1)  A  portion of the Participant's Account  may be withdrawn each year without
     imposition of any withdrawal charge, and after a Purchase Payment has  been
     held  by  the Company  for  seven years  it may  be  withdrawn free  of any
     withdrawal charge.
(2)  A Market Value  Adjustment may be  imposed on amounts  transferred from  or
     within the Fixed Account.
(3)  The  Annual  Account  Fee  is  $30  in  Account  Years  one  through  five;
     thereafter, the fee may be changed annually, but it may not exceed $50.
(4)  The Series  Fund's  investment  adviser  (the  "Adviser")  has  voluntarily
     reduced  the  management fees  for the  Utilities Series,  Research Series,
     World Asset  Allocation  Series, World  Total  Return Series  and  Emerging
     Growth  Series to 0%  of average daily  net assets on  an annualized basis.
     This voluntary fee  reduction may  be rescinded  at any  time. Absent  this
     voluntary reduction, management fees payable by such series would be 0.75%.
(5)  From  the inception of the World Growth  Series until November 15, 1994 the
     Adviser voluntarily reduced the management fee to 0%.
(6)  Other expenses of the Emerging Growth Series are based on estimated amounts
     for the  current fiscal  year.  The Series  Fund's investment  adviser  has
     undertaken to reimburse each of the Research Series, World Asset Allocation
     Series,  World Total Return Series and  Emerging Growth Series for expenses
     that exceed 1.50%  of the average  daily net  assets of such  series on  an
     annualized  basis, as more fully described in the Series Fund's Prospectus.
     Absent such reimbursement,  expenses of  the Research  Series, World  Asset
     Allocation  Series and World  Total Return Series for  1994 would have been
     2.74%, 3.29% and 6.17%, respectively, on an annualized basis.
</TABLE>

                                       9
<PAGE>
                                    EXAMPLE

    If you surrender your Certificate at the end of the applicable time  period,
you  would pay  the following  expenses on  a $1,000  investment, assuming  a 5%
annual return on assets:*

<TABLE>
<CAPTION>
                                           1 YEAR   3 YEARS   5 YEARS   10 YEARS
                                           ------   -------   -------   --------
 <S>                                       <C>      <C>       <C>       <C>
 Capital Appreciation Series                 $77      $115      $155      $256
 Conservative Growth Series                   75       109       146       237
 Emerging Growth Series                       83       135      N/A       N/A
 High Yield Series                            77       116       157       260
 Government Securities Series                 75       108       145       235
 Managed Sectors Series                       77       116       158       261
 Money Market Series                          74       107       143       231
 Total Return Series                          76       113       152       249
 Utilities Series                             72       101       133       211
 World Governments Series                     77       117       159       264
 World Growth Series                          73       104       174       293
 Research Series                              83       135       189       322
 World Asset Allocation Series                83       135       189       322
 World Total Return Series                    83       135       189       322
<FN>
- ------------
* Expenses under Certificates containing the cumulative free withdrawal
  provision described on page 21 of this Prospectus would be lower than those
  illustrated, for the one, three and five year periods.
</TABLE>

    If you do not surrender your Certificate, or if you annuitize at the end  of
the  applicable time period,  you would pay  the following expenses  on a $1,000
investment, assuming a 5% annual return on assets:

<TABLE>
<CAPTION>
                                           1 YEAR   3 YEARS   5 YEARS   10 YEARS
                                           ------   -------   -------   --------
 <S>                                       <C>      <C>       <C>       <C>
 Capital Appreciation Series                 $23      $70        119      $256
 Conservative Growth Series                   21       64        110       237
 Emerging Growth Series                       29       90       N/A       N/A
 High Yield Series                            23       71        121       260
 Government Securities Series                 21       63        109       235
 Managed Sectors Series                       23       71        122       261
 Money Market Series                          20       62        107       231
 Total Return Series                          22       68        116       249
 Utilities Series                             18       56         97       211
 World Governments Series                     23       72        123       264
 World Growth Series                          19       59        138       293
 Research Series                              29       90        153       322
 World Asset Allocation Series                29       90        153       322
 World Total Return Series                    29       90        153       322
</TABLE>

    THE EXAMPLE SHOULD  NOT BE  CONSIDERED A  REPRESENTATION OF  PAST OR  FUTURE
EXPENSES, AND ACTUAL EXPENSES MAY BE GREATER OR LOWER THAN THOSE SHOWN.

           CONDENSED FINANCIAL INFORMATION--ACCUMULATION UNIT VALUES
    The  following information should  be read in  conjunction with the Variable
Account's financial statements  appearing elsewhere in  this Prospectus, all  of
which  has been audited  by Deloitte & Touche  LLP, independent certified public
accountants.
<TABLE>
<CAPTION>
                                                         YEAR ENDED
                            PERIOD ENDED                DECEMBER 31,
                            DECEMBER 31,   ---------------------------------------
                               1991*          1992         1993           1994
                            ------------   ----------  -------------   -----------
 <S>                        <C>            <C>         <C>             <C>
 CAPITAL APPRECIATION SERIES
   Unit Value:
     Beginning of period..    $10.0000     $  11.5021  $     12.8402   $   14.9429
     End of period........    $11.5021     $  12.8402  $     14.9429   $   14.2064
   Units outstanding end
    of period.............     124,454      5,131,355     13,245,142    19,909,649
 CONSERVATIVE GROWTH SERIES
   Unit Value:
     Beginning of period..    $10.0000     $  10.9605  $     11.4156   $   12.2052
     End of period........    $10.9605     $  11.4156  $     12.2052   $   11.9036
   Units outstanding end
    of period.............      85,141      2,557,065      6,412,270    10,979,711
 GOVERNMENT SECURITIES SERIES
   Unit Value:
     Beginning of period..    $10.0000     $  10.3731  $     10.9166   $   11.6996
     End of period........    $10.3731     $  10.9166  $     11.6996   $   11.2891
   Units outstanding end
    of period.............     256,848      5,447,047     13,661,303    18,784,262
 HIGH YIELD SERIES
   Unit Value:
     Beginning of period..    $10.0000     $  10.0378  $     11.3864   $   13.2209
     End of period........    $10.0378     $  11.3864  $     13.2209   $   12.7475
   Units outstanding end
    of period.............       6,734      1,380,530      3,599,473     4,605,818
 MANAGED SECTORS SERIES
   Unit Value:
     Beginning of period..    $10.0000     $  11.7627  $     12.3521   $   12.6760
     End of period........    $11.7627     $  12.3521  $     12.6760   $   12.2606
   Units outstanding end
    of period.............      51,219      2,614,510      4,525,423     6,351,641
 MONEY MARKET SERIES
   Unit Value:
     Beginning of period..    $10.0000     $  10.0370  $     10.2288   $   10.3527
     End of period........    $10.0370     $  10.2288  $     10.3527   $   10.5878
   Units outstanding end
    of period.............     417,559      4,101,024      6,055,673    14,774,386
 RESEARCH SERIES
   Unit Value:
     Beginning of period..      --             --           --         $   10.0000***
     End of period........      --             --           --         $    9.8615
   Units outstanding end
    of period.............      --             --           --             392,528

<CAPTION>
                                                         YEAR ENDED
                            PERIOD ENDED                DECEMBER 31,
                            DECEMBER 31,   ---------------------------------------
                               1991*          1992         1993           1994
                            ------------   ----------  -------------   -----------
 <S>                        <C>            <C>         <C>             <C>

 TOTAL RETURN SERIES
   Unit Value:
     Beginning of period..    $10.0000     $  10.3042  $     11.0125   $   12.3142
     End of period........    $10.3042     $  11.0125  $     12.3142   $   11.8694
   Units outstanding end
    of period.............     280,202     12,952,314     32,979,812    48,270,556
 UTILITIES SERIES
   Unit Value:
     Beginning of period..      --             --      $     10.0000** $   10.0000
     End of period........      --             --      $     10.0000   $    9.3739
   Units outstanding end
    of period.............      --             --            279,796     2,273,439
 WORLD ASSET ALLOCATION SERIES
   Unit Value:
     Beginning of period..      --             --           --         $   10.0000***
     End of period........      --             --           --         $   10.0367
   Units outstanding end
    of period.............      --             --           --             299,210
 WORLD GOVERNMENTS SERIES
   Unit Value:
     Beginning of period..    $10.0000     $  10.6125  $     10.5161   $   12.3309
     End of period........    $10.6125     $  10.5161  $     12.3309   $   11.6151
   Units outstanding end
    of period.............      44,190      3,405,280      7,008,613     8,334,019
 WORLD GROWTH SERIES
   Unit Value:
     Beginning of period..      --             --      $     10.0000** $   10.6200
     End of period........      --             --      $     10.6200   $   10.7803
   Units outstanding end
    of period.............      --             --          1,778,644     9,182,555
 WORLD TOTAL RETURN SERIES
   Unit Value:
     Beginning of period..      --             --           --         $   10.0000***
     End of period........      --             --           --         $   10.0195
   Units outstanding end
    of period.............      --             --           --             138,126
<FN>
- -------------
  * From November 18, 1991 (date of commencement of issuance of the Contracts)
    to December 31, 1991.
 ** Unit value on November 16, 1993 (commencement of investment operations of
    the Utilities Series and the World Growth Series).
*** Unit value on November 7, 1994 (commencement of operations of the Research
    Series, World Asset Allocation Series and World Total Return Series).
</TABLE>

                                       10
<PAGE>
                                PERFORMANCE DATA

    From time to time the Variable Account may publish reports to  shareholders,
sales  literature and advertisements containing performance data relating to the
Sub-Accounts. Performance data  will consist  of total  return quotations  which
will  always include quotations for the period  subsequent to the date each Sub-
Account became available for investment under the Contracts, and for recent  one
year  and, when applicable, five year  periods. Such quotations for such periods
will be the  average annual  rates of return  required for  an initial  Purchase
Payment  of $1,000 to equal the  actual variable accumulation value attributable
to such Purchase Payment on the last day of the period, after reflection of  all
applicable  withdrawal and contract  charges. In addition,  the Variable Account
may calculate non-standardized rates  of return that  do not reflect  withdrawal
and  contract  charges. Results  calculated  without withdrawal  and/or contract
charges will be  higher. Performance figures  used by the  Variable Account  are
based  on the  actual historical  performance of  the Series  Fund for specified
periods, and the figures  are not intended to  indicate future performance.  The
Variable  Account may also from time  to time compare its investment performance
to various  unmanaged indices  or  other variable  annuities  and may  refer  to
certain rating and other organizations in its marketing materials. More detailed
information on the computations is set forth in Appendix D.

                     THIS PROSPECTUS IS A CATALOG OF FACTS

    This Prospectus contains information about the master group deferred annuity
contract  (the "Contract") which provides fixed benefits, variable benefits or a
combination of both.  It describes  its uses  and objectives,  its benefits  and
costs,  and  the rights  and privileges  of  the Owner  and the  Participant, as
applicable. It  also  contains  information  about  the  Company,  the  Variable
Account,  the Fixed Account and the Series  Fund. It has been carefully prepared
in non-technical language to help you decide whether the purchase of a  Contract
will fit the needs of your retirement plan. We urge you to read it carefully and
retain it for future reference. The Contract has appropriate provisions relating
to  variable  and  fixed  accumulation values  and  variable  and  fixed annuity
payments. A Variable Annuity and a Fixed Annuity have certain similarities. Both
provide that Purchase  Payments, less  certain deductions,  will be  accumulated
prior  to the  Annuity Commencement Date.  After the  Annuity Commencement Date,
annuity payments  will  be  made  to the  Annuitant.  The  Company  assumes  the
mortality  and expense risks  under the Contract, for  which it receives certain
amounts. The  significant difference  between  a Variable  Annuity and  a  Fixed
Annuity  is that under a Variable Annuity, all investment risk is assumed by the
Participant or  Payee and  the amounts  of the  annuity payments  vary with  the
investment  performance  of the  Variable Account;  under  a Fixed  Annuity, the
investment risk  is  assumed  by  the  Company (except  in  the  case  of  early
withdrawals  (See  "Cash Withdrawals"  and "Market  Value Adjustment"))  and the
amounts of the annuity payments do not vary. However, the Participant bears  the
risk  that the Guaranteed Interest  Rate to be credited  on amounts allocated to
the Fixed Account may not exceed  the minimum guaranteed rate for any  Guarantee
Period.

                              USES OF THE CONTRACT

    The  Contract is designed for use  in connection with retirement plans which
meet the requirements of  Section 401 (including  Section 401(k)), Section  403,
Section  408(b), Section 408(c) or Section  408(k) of the Internal Revenue Code;
however, the Company may discontinue  offering new Contracts in connection  with
certain  types of qualified plans. Certain  federal tax advantages are currently
available to retirement  plans which qualify  as (1) self-employed  individuals'
retirement  plans  under Section  401; (2)  corporate or  association retirement
plans under Section  401; (3) annuity  purchase plans sponsored  by certain  tax
exempt  organizations  or public  school systems  under  Section 403(b);  or (4)
individual retirement accounts, including  employer or association of  employees
individual  retirement accounts under Section  408(c) and SEP-IRAs under Section
408(k) (See "Federal Tax Status").

    The Contract is  also designed so  that it  may be used  in connection  with
non-tax-qualified  retirement plans,  such as deferred  compensation and payroll
savings plans and such other groups (trusteed or nontrusteed) as may be eligible
under applicable law.

    A  Contract  is  issued  to  the  Owner  covering  all  Participants.   Each
Participant  receives  a Certificate  which evidences  his or  her participation
under the Contract. For the purposes of determining benefits under the Contract,
a Participant's Account is established for each Participant.

                                       11
<PAGE>
                           A WORD ABOUT THE COMPANY,
          THE FIXED ACCOUNT, THE VARIABLE ACCOUNT AND THE SERIES FUND

THE COMPANY

    The Company is a stock life insurance company incorporated under the laws of
Delaware on January 12,  1970. Its Executive Office  mailing address is One  Sun
Life  Executive  Park,  Wellesley Hills,  Massachusetts  02181,  telephone (617)
237-6030. It has obtained  authorization to do  business in forty-eight  states,
the District of Columbia and Puerto Rico, and it is anticipated that the Company
will  be authorized to  do business in  all states except  New York. The Company
issues life insurance policies and  individual and group annuities. The  Company
has  formed a wholly-owned subsidiary, Sun Life Insurance and Annuity Company of
New York, which issues individual  fixed and combination fixed/variable  annuity
contracts  and group  life and  long-term disability  insurance in  New York and
which offers  in New  York contracts  similar to  the Contract  offered by  this
Prospectus.  The  Company's  other wholly-owned  subsidiaries  are Massachusetts
Financial Services Company and Sun Capital Advisers, Inc., registered investment
advisers, Sun  Investment  Services  Company,  a  registered  broker-dealer  and
investment  adviser, Sun  Benefit Services  Company, Inc.,  which offers claims,
administrative and  pension  brokerage services,  New  London Trust,  F.S.B.,  a
federally  chartered savings bank, and Massachusetts Casualty Insurance Company,
which issues individual disability income policies.

    The Company is a  wholly-owned subsidiary of Sun  Life Assurance Company  of
Canada,  150  King Street  West, Toronto,  Ontario,  Canada. Sun  Life Assurance
Company of Canada is  a mutual life insurance  company incorporated pursuant  to
Act  of Parliament of Canada in 1865  and currently transacts business in all of
the Canadian provinces and territories, all states except New York, the District
of Columbia, Puerto Rico, the Virgin Islands, Great Britain, Ireland, Hong Kong,
Bermuda and the Philippines (See "Additional Information about the Company").

THE FIXED ACCOUNT

    The Fixed Account is  made up of  all of the general  assets of the  Company
other  than those allocated  to any separate account.  Purchase Payments will be
allocated to Guarantee Periods available in connection with the Fixed Account to
the extent elected  by the Participant  at the  time of the  establishment of  a
Participant's  Account or as  subsequently changed. In addition,  all or part of
the  Participant's  Account  Value  may  be  transferred  to  Guarantee  Periods
available  under the  Contract as  described under  "Transfer Privilege". Assets
supporting amounts allocated to Guarantee  Periods become part of the  Company's
general  account assets and are  available to fund the  claims of all classes of
customers of the Company, including claims for benefits under Certificates.

    The Company will  invest the  assets of the  Fixed Account  in those  assets
chosen  by the Company and allowed by applicable state laws regarding the nature
and quality of investments that may be made by life insurance companies and  the
percentage  of their  assets that  may be  committed to  any particular  type of
investment. In general, these laws  permit investments, within specified  limits
and   subject  to  certain  qualifications,  in  federal,  state  and  municipal
obligations,  corporate  bonds,  preferred   and  common  stocks,  real   estate
mortgages, real estate and certain other investments.

    The  Company intends to invest the assets  of the Fixed Account primarily in
debt instruments  as  follows:  (1)  Securities  issued  by  the  United  States
Government  or its agencies or instrumentalities, which issues may or may not be
guaranteed by the United  States Government; (2) Debt  securities which have  an
investment  grade,  at the  time  of purchase,  within  the four  highest grades
assigned by Moody's  Investors Services, Inc.  (Aaa, Aa, A  or Baa), Standard  &
Poor's Corporation (AAA, AA, A or BBB) or any other nationally recognized rating
service; (3) Other debt instruments, including, but not limited to, issues of or
guaranteed  by banks  or bank  holding companies  and other  corporations, which
obligations, although not rated by Moody's  or Standard & Poor's, are deemed  by
the  Company's management to have an investment quality comparable to securities
which may be purchased as stated above; and (4) Other evidences of  indebtedness
secured  by mortgages  or deeds  of trust  representing liens  upon real estate.
Notwithstanding the foregoing,  the Company  may also  invest a  portion of  the
Fixed Account in below investment grade debt instruments.

                                       12
<PAGE>
Instruments  rated Baa  and/or BBB  or lower normally  involve a  higher risk of
default and are less liquid than higher  rated instruments. If the rating of  an
investment grade debt security held by the Company is subsequently downgraded to
below  investment grade, the decision to retain  or dispose of the security will
be made based upon an individual evaluation of the circumstances surrounding the
downgrading and the prospects for continued deterioration, stabilization  and/or
improvement.

    The  Company  is not  obligated  to invest  amounts  allocated to  the Fixed
Account according  to any  particular strategy,  except as  may be  required  by
applicable  state  insurance laws.  Investment  income from  such  Fixed Account
assets will be allocated between the Company and all contracts participating  in
the  Fixed  Account,  including the  Contracts  offered by  this  Prospectus, in
accordance with the terms of such contracts.

Fixed annuity  payments made  to  Annuitants under  the  Contracts will  not  be
affected  by the  mortality experience  (death rate)  of persons  receiving such
payments or of the general population. The Company assumes this "mortality risk"
by virtue of annuity rates incorporated in the Contract which cannot be  changed
(except as described under "Modification" with respect to Participant's Accounts
established  after the  effective date of  such modification).  In addition, the
Company guarantees that  it will  not increase  charges for  maintenance of  the
Contracts,  regardless  of  its  actual  expenses  (except  as  described  under
"Modification" with  respect to  Participant's  Accounts established  after  the
effective date of such modification).

    Investment  income from the Fixed Account  allocated to the Company includes
compensation  for  mortality  and  expense  risks,  distribution  expenses   and
administrative  expenses  borne  by  the Company  in  connection  with contracts
participating in the Fixed Account. The Company expects to derive a profit  from
this  compensation. The amount  of investment income  allocated to the Contracts
will vary from Guarantee  Period to Guarantee Period  in the sole discretion  of
the  Company. However, the Company guarantees that  it will credit interest at a
minimum rate specified  in the Contract  and Certificate (not  less than 3%  per
year),  compounded annually, to amounts allocated to the Fixed Account under the
Contract. The Company may  credit interest at  a rate in  excess of the  minimum
rate;  however, the Company is not obligated to credit any interest in excess of
such rate. There is no specific formula for the determination of excess interest
credits. Such  credits, if  any, will  be  determined by  the company  based  on
information  as  to expected  investment yields.  Some of  the factors  that the
Company may  consider  in determining  whether  to credit  interest  to  amounts
allocated  to the  Fixed Account and  the amount thereof,  are: general economic
trends; rates of  return currently  available and anticipated  on the  Company's
investments;  regulatory  and  tax requirements;  and  competitive  factors. The
Company's general investment strategy will be to invest amounts allocated to the
Fixed  Account  in   investment-grade  debt  securities   and  mortgages   using
immunization  strategies with respect to  the applicable Guarantee Periods. This
includes, with respect to  investments and average  terms of investments,  using
dedication  (cash  flow  matching)  and/or  duration  matching  to  minimize the
Company's risk  of not  achieving  the rates  it  is crediting  under  Guarantee
Periods in volatile interest rate environments. ANY INTEREST CREDITED TO AMOUNTS
ALLOCATED  TO THE FIXED ACCOUNT  IN EXCESS OF THE  MINIMUM RATE SPECIFIED IN THE
CONTRACT WILL  BE  DETERMINED  IN  THE  SOLE  DISCRETION  OF  THE  COMPANY.  THE
PARTICIPANT  ASSUMES THE RISK THAT INTEREST CREDITED ON AMOUNTS ALLOCATED TO THE
FIXED ACCOUNT MAY NOT EXCEED THE MINIMUM GUARANTEE FOR ANY GIVEN YEAR.

    The Company is aware  of no statutory limitations  on the maximum amount  of
interest  it may  credit, and  the Board  of Directors  has set  no limitations.
However, inherent in the Company's exercise of discretion in this regard is  the
equitable  allocation of  distributable earnings  and surplus  among its various
policyholders and contract owners and to its sole stockholder.

THE VARIABLE ACCOUNT

    The basic objective of  a variable annuity contract  is to provide  variable
annuity  payments which  will be  to some  degree responsive  to changes  in the
economic environment,  including inflationary  forces and  changes in  rates  of
return  available from various types of investments. The Contract is designed to
seek to accomplish this  objective by providing  that variable annuity  payments
(1) will reflect the investment performance of the Variable Account with respect
to   amounts   allocated   to   the   Variable   Account   before   the  Annuity

                                       13
<PAGE>
Commencement Date  and  (2)  will  reflect the  investment  performance  of  the
Variable  Account after  that date. Since  the Variable Account  is always fully
invested  in  Series  Fund  shares,  its  investment  performance  reflects  the
investment  performance of the Series Fund. Values of Series Fund shares held by
the Variable Account fluctuate and are subject to the risks of changing economic
conditions as well  as the risk  inherent in  the ability of  the Series  Fund's
management  to make necessary changes in its portfolios to anticipate changes in
economic conditions. Therefore, the Participant bears the entire investment risk
that the basic  objectives of the  Contract may  not be realized,  and that  the
adverse  effects of inflation may not be  lessened and there can be no assurance
that the aggregate amount of variable annuity payments will equal or exceed  the
aggregate  amount  of  Purchase  Payments  made  with  respect  to  a particular
Participant's Account  for  the  reasons  described  above  or  because  of  the
premature death of a Payee.

    Another  important feature of the Contract related to its basic objective is
the Company's promise that the dollar  amount of variable annuity payments  made
during the lifetime of the Payee(s) will not be adversely affected by the actual
mortality  experience of the Company  or by the actual  expenses incurred by the
Company in excess of expense deductions provided for in the Contract.

    Sun Life of Canada  (U.S.) Variable Account F  (the "Variable Account")  was
established  by the Company as a separate account on July 13, 1989 pursuant to a
resolution of  its Board  of Directors.  Under Delaware  insurance law  and  the
Contract, the income, gains or losses of the Variable Account are credited to or
charged  against the assets of the Variable  Account without regard to the other
income, gains, or losses of  the Company. These assets  are held in relation  to
the  Contracts  described in  this Prospectus  and  such other  variable annuity
contracts issued by the Company and designated by it as providing benefits which
vary in  accordance with  the investment  performance of  the Variable  Account.
Although  the assets maintained in the Variable Account will not be charged with
any liabilities arising out of any other business conducted by the Company,  all
obligations  arising under the Contracts, including  the promise to make annuity
payments, are general corporate obligations of the Company.

    The Variable Account meets  the definition of a  separate account under  the
federal  securities laws and is registered as  a unit investment trust under the
Investment Company Act of  1940. Registration with  the Securities and  Exchange
Commission  does  not  involve  supervision  of  the  management  or  investment
practices or  policies  of  the  Variable  Account or  of  the  Company  by  the
Commission.

    The  assets  of the  Variable Account  are  divided into  Sub-Accounts. Each
Sub-Account invests exclusively  in shares of  a specific series  of the  Series
Fund.  All amounts allocated  to the Variable  Account will be  used to purchase
Series Fund shares as  designated by the Participant  at their net asset  value.
Any  and all distributions  made by the  Series Fund with  respect to the shares
held by the Variable Account will be reinvested to purchase additional shares at
their  net  asset  value.  Deductions   from  the  Variable  Account  for   cash
withdrawals,  annuity payments,  death benefits, Account  Fees, contract charges
against the assets of the Variable  Account for the assumption of mortality  and
expense risks, distribution expenses, administrative expenses and any applicable
taxes  will, in effect, be made by redeeming the number of Series Fund shares at
their net asset value  equal in total  value to the amount  to be deducted.  The
Variable Account will be fully invested in Series Fund shares at all times.

THE SERIES FUND

    MFS/Sun  Life Series  Trust (the  "Series Fund")  is an  open-end investment
management  company  registered  under  the  Investment  Company  Act  of  1940.
Currently  shares of the  Series Fund are  also sold to  other separate accounts
established by the  Company and Sun  Life Insurance and  Annuity Company of  New
York  in connection  with individual  and group  variable annuity  contracts and
single premium variable life insurance contracts.  In the future, shares of  the
Series Fund may be sold to other separate accounts established by the Company or
its  affiliates  to  fund  other variable  annuity  or  variable  life insurance
contracts. The Company and its affiliates  will be responsible for reporting  to
the  Series Fund's Board of Trustees any potential or existing conflicts between
the interests of variable annuity contract owners/participants and the interests
of owners of variable  life insurance contracts that  provide for investment  in
shares  of the Series  Fund. The Board of  Trustees, a majority  of whom are not
"interested persons"  of  the  Series Fund,  as  that  term is  defined  in  the
Investment  Company Act  of 1940,  also intends  to monitor  the Series  Fund to
identify

                                       14
<PAGE>
the existence of  any such  irreconcilable material conflicts  and to  determine
what  action, if any, should be taken by  the Series Fund and/or the Company and
its affiliates  (see  "Management  of  the  Series  Fund"  in  the  Series  Fund
prospectus).

    The Series Fund is composed of fifteen independent portfolios of securities,
each  of which  has separate investment  objectives and policies.  Shares of the
Series Fund  are issued  in fifteen  series, each  corresponding to  one of  the
portfolios;  however, the Contracts provide for investment only in shares of the
fourteen series of the Series Fund described below. Additional portfolios may be
added to the Series Fund which may or may not be available for investment by the
Variable Account.

    (1) MONEY MARKET  SERIES ("MMS")  will seek  maximum current  income to  the
extent  consistent with stability of principal by investing exclusively in money
market instruments maturing in  less than 13  months, including U.S.  government
securities   and  repurchase  agreements   collateralized  by  such  securities,
obligations of the larger banks and prime commercial paper.

    (2) HIGH YIELD  SERIES ("HYS")  will seek  high current  income and  capital
appreciation  by  investing primarily  in fixed  income  securities of  U.S. and
foreign issuers which may be in the lower rated categories or unrated  (commonly
known  as "junk bonds") and which  may include equity features. These securities
generally involve greater volatility of price  and risk to principal and  income
and  less liquidity than  securities in the higher  rated categories. Any person
contemplating allocating  Purchase  Payments  to the  Sub-Account  investing  in
shares  of the High Yield Series should review the risk disclosure in the Series
Fund prospectus carefully and consider the investment risks involved.

    (3) CAPITAL APPRECIATION  SERIES ("CAS") will  seek capital appreciation  by
investing in securities of all types, with a major emphasis on common stocks.

    (4)  GOVERNMENT  SECURITIES  SERIES  ("GSS") will  seek  current  income and
preservation of capital by investing  in U.S. Government and  Government-related
Securities.

    (5)  WORLD GOVERNMENTS SERIES ("WGS") will  seek moderate current income and
preservation and  growth of  capital by  investing in  a portfolio  of U.S.  and
Foreign Government Securities.

    (6)  TOTAL RETURN SERIES ("TRS") will seek primarily to obtain above-average
income  (compared  to  a  portfolio  entirely  invested  in  equity  securities)
consistent  with prudent  employment of capital;  its secondary  objective is to
take advantage of opportunities for growth of capital and income. Assets will be
allocated and reallocated from time to  time between money market, fixed  income
and  equity securities. Generally at least 40% of its assets will be invested in
equity securities.

    (7) MANAGED SECTORS SERIES ("MSS") will seek capital appreciation by varying
the weighting of its portfolio of common stocks among certain industry  sectors.
Dividend income, if any, is incidental to its objective of capital appreciation.

    (8) CONSERVATIVE GROWTH SERIES ("CGS") will seek long-term growth of capital
and  future income while providing more current dividend income than is normally
obtainable from a  portfolio of only  growth stocks by  investing a  substantial
proportion  of its  assets in the  common stocks or  securities convertible into
common stocks of companies believed to possess better than average prospects for
long-term growth and  a smaller  proportion of  its assets  in securities  whose
principal characteristic is income production.

    (9)  UTILITIES SERIES  ("UTS") will seek  capital growth  and current income
(income above  that  available from  a  portfolio invested  entirely  in  equity
securities)  by investing, under  normal market conditions, at  least 65% of its
assets in equity and debt securities issued by both domestic and foreign utility
companies.

    (10) WORLD GROWTH SERIES ("WGR") will seek capital appreciation by investing
in securities of companies worldwide growing at rates expected to be well  above
the growth rate of the overall U.S. economy.

    (11)  RESEARCH  SERIES  ("RES") will  seek  to provide  long-term  growth of
capital and future income.

                                       15
<PAGE>
    (12)  WORLD ASSET ALLOCATION SERIES ("WAA")  will seek total return over the
long term through investments  in foreign and domestic  equity and fixed  income
securities  and will also seek  to have low volatility  of share price (i.e. net
asset value per share) and reduced risk (compared to an aggressive equity/ fixed
income portfolio).

    (13) WORLD TOTAL RETURN SERIES ("WTR")  will seek total return by  investing
in  securities which  will provide above  average current income  (compared to a
portfolio  invested  entirely  in  equity  securities)  and  opportunities   for
long-term  growth of  capital and  income. The  series will  invest primarily in
global equity  and fixed  income securities  (i.e. those  of U.S.  and  non-U.S.
issuers).

    (14) EMERGING GROWTH SERIES ("EGS") will seek to provide long-term growth of
capital  by investing primarily  (i.e. at least  80% of its  assets under normal
circumstances) in common  stocks of emerging  growth companies, including  small
and medium sized companies that are early in their life cycle but which have the
potential  to  become  major  enterprises.  Dividend  and  interest  income from
portfolio securities, if any, is incidental to its objective of long-term growth
of capital.

    The investment adviser of the Series Fund, Massachusetts Financial  Services
Company  ("MFS"), is paid fees  by the Series Fund  for its services pursuant to
investment advisory agreements. MFS, a  Delaware corporation, is a  wholly-owned
subsidiary  of the Company. MFS also serves as investment adviser to each of the
funds in the  MFS Family  of Funds, and  to certain  other investment  companies
established or distributed by MFS and/or the Company. MFS Asset Management Inc.,
a  subsidiary of MFS, provides investment advice to substantial private clients.
MFS and its predecessor organizations have a history of money management  dating
from  1924. MFS  operates as  an autonomous  organization and  the obligation of
performance with respect to the investment advisory and underwriting  agreements
(including  supervision of the sub-advisers noted  below) is solely that of MFS.
The Company undertakes no obligation in this respect.

    The investment advisory agreement  for the World  Growth Series permits  MFS
from  time  to  time  to  engage  one or  more  sub-advisers  to  assist  in the
performance of its  services. MFS  has engaged  Oechsle International  Advisors,
L.P.  and Batterymarch Financial  Management, Inc. as  sub-advisers to the World
Growth Series.

    A more  detailed  description  of  the  Series  Fund,  its  management,  its
investment  objectives, policies and restrictions and  its expenses may be found
in the accompanying  current prospectus  of the Series  Fund and  in the  Series
Fund's Statement of Additional Information.

        PURCHASE PAYMENTS AND CONTRACT VALUES DURING ACCUMULATION PERIOD

PURCHASE PAYMENTS

(1) PLACE, AMOUNT AND FREQUENCY

    All  Purchase Payments are to be paid  to the Company at its Annuity Service
Mailing Address. The amount of Purchase Payments may vary; however, the  Company
will  not accept an initial Purchase Payment  to be allocated to a Participant's
Account which is less than $5,000, and each additional Purchase Payment must  be
at  least $1,000, unless waived by the  Company. In addition, the prior approval
of the Company is required before it will accept a Purchase Payment which  would
cause the value of a Participant's Account to exceed $1,000,000. If the value of
a Participant's Account exceeds $1,000,000, no additional Purchase Payments will
be allocated without the prior approval of the Company.

    A  completed Application and  the initial Purchase  Payment are forwarded to
the Company for acceptance. Upon acceptance, the Contract and Certificate(s), as
applicable, are issued to the Owner and/or Participant(s), respectively, and the
initial Purchase  Payment is  then credited  to the  Participant's Account.  The
initial  Purchase Payment must be applied within two business days of receipt by
the Company of  a completed  Application. The  Company may  retain the  Purchase
Payment  for up to five business days while attempting to complete an incomplete
Application. If the  Application cannot  be made complete  within five  business
days,  the prospective participant will be informed of the reasons for the delay
and the Purchase

                                       16
<PAGE>
Payment  will  be  returned  immediately  unless  the  prospective   participant
specifically  consents to the Company's retaining the Purchase Payment until the
Application is made complete. Thereafter,  the Purchase Payment must be  applied
within two business days. Subsequent Purchase Payments are applied at the end of
the Valuation Period during which they are received by the Company.

(2) ACCOUNT CONTINUATION

    A  Participant's  Account shall  be  continued automatically  in  full force
during the lifetime  of the  Annuitant until  the Annuity  Commencement Date  or
until the Participant's Account is surrendered. Purchase Payments may be made at
any time while the Participant's Account is in force.

(3) ALLOCATION OF NET PURCHASE PAYMENTS

    The Net Purchase Payment is that portion of a Purchase Payment which remains
after  deduction of  any applicable  premium or  similar tax.  Each Net Purchase
Payment will be allocated  either to Guarantee  Periods available in  connection
with  the Fixed Account  or to Sub-Accounts  of the Variable  Account or to both
Sub-Accounts and the  Fixed Account  in accordance with  the allocation  factors
specified  in  the  particular  Participant's  Application,  or  as subsequently
changed.

    The allocation factors for  new Payments between  the Guarantee Periods  and
among  the Sub-Accounts may be changed by  the Participant at any time by giving
written notice of the change  to the Company. Any  change will take effect  with
the  first Purchase  Payment received  with or  after receipt  of notice  of the
change by the Company and will continue in effect until subsequently changed.

PARTICIPANT'S ACCOUNT

    The Company  will establish  a Participant's  Account for  each  Participant
under  a  Contract  and  will  maintain  the  Participant's  Account  during the
Accumulation Period. The Participant's Account Value for any Valuation Period is
equal to the  sum of the  variable accumulation  value, if any,  plus the  fixed
accumulation  value, if  any, of  the Participant's  Account for  that Valuation
Period.

VARIABLE ACCUMULATION VALUE

    The variable accumulation value of a Participant's Account, if any, for  any
Valuation  Period is equal to the sum  of the value of all Variable Accumulation
Units credited to the Participant's Account for such Valuation Period.

(1) CREDITING VARIABLE ACCUMULATION UNITS

    Upon receipt of a Purchase Payment by  the Company, all or that portion,  if
any,  of  the  Net Purchase  Payment  to  be allocated  to  any  Sub-Accounts in
accordance with the  allocation factors  will be credited  to the  Participant's
Account  in the  form of Variable  Accumulation Units. The  number of particular
Variable Accumulation Units to be credited is determined by dividing the  dollar
amount allocated to the particular Sub-Account by the Variable Accumulation Unit
value  for the particular Sub-Account for  the Valuation Period during which the
Purchase Payment is applied by the Company to the Participant's Account.

(2) VARIABLE ACCUMULATION UNIT VALUE

    The Variable Accumulation Unit value for each Sub-Account was established at
$10.00 for  the  first  Valuation  Period of  the  particular  Sub-Account.  The
Variable  Accumulation  Unit  value  for  the  particular  Sub-Account  for  any
subsequent  Valuation  Period  is  determined   by  methodology  which  is   the
mathematical  equivalent of multiplying the Variable Accumulation Unit value for
the particular Sub-Account for the immediately preceding Valuation Period by the
Net Investment  Factor  for  the  particular  Sub-Account  for  such  subsequent
Valuation  Period. The Variable Accumulation Unit value for each Sub-Account for
any Valuation Period is  the value determined  as of the  end of the  particular
Valuation  Period and may  increase, decrease or remain  the same from Valuation
Period to  Valuation  Period  in  accordance  with  the  Net  Investment  Factor
described below. For a hypothetical example of the calculation of the value of a
Variable Accumulation Unit, see Appendix A.

                                       17
<PAGE>
(3) NET INVESTMENT FACTOR

    The  Net Investment  Factor is  an index  applied to  measure the investment
performance of a  Sub-Account from  one Valuation Period  to the  next. The  Net
Investment  Factor may be  greater or less  than or equal  to one; therefore the
value of a Variable Accumulation Unit may increase, decrease or remain the same.

    The Net Investment Factor  for any Sub-Account for  any Valuation Period  is
determined  by dividing  (a) by  (b) and  then subtracting  (c) from  the result
where:

        (a) is the net result of:

           (1) the  net  asset  value  of  a  Series  Fund  share  held  in  the
       Sub-Account determined as of the end of the Valuation Period, plus

           (2)  the  per  share amount  of  any dividend  or  other distribution
       declared by the Series Fund on the shares held in the Sub-Account if  the
       "ex-dividend" date occurs during the Valuation Period, plus or minus

           (3)  a per share credit  or charge with respect  to any taxes paid or
       reserved for  by  the  Company  during the  Valuation  Period  which  are
       determined  by the  Company to  be attributable  to the  operation of the
       Sub-Account (no federal income taxes are applicable under present law);

        (b) is  the  net  asset  value  of a  Series  Fund  share  held  in  the
    Sub-Account determined as of the end of the preceding Valuation Period; and

        (c)  is  the  asset charge  factor  determined  by the  Company  for the
    Valuation Period  to reflect  the  charges for  assuming the  mortality  and
    expense risks and administrative expense risk.

FIXED ACCUMULATION VALUE

    The  fixed accumulation  value of a  Participant's Account, if  any, for any
Valuation Period is  equal to the  sum of  the values of  all Guarantee  Amounts
credited to the Participant's Account for such Valuation Period.

GUARANTEE PERIODS

    The  Participant may elect one or more Guarantee Period(s) with durations of
from one  to ten  years from  among those  made available  by the  Company.  The
period(s)  elected will  determine the  Guaranteed Interest  Rate(s). A Purchase
Payment, or the portion thereof (at least $1,000) (or the amount transferred  in
accordance  with  the Transfer  Privilege) allocated  to a  particular Guarantee
Period,  less  any  applicable  premium   or  similar  taxes  and  any   amounts
subsequently  withdrawn,  will earn  interest  at the  Guaranteed  Interest Rate
during the Guarantee  Period. Initial Guarantee  Periods begin on  the date  the
Purchase  Payment is applied,  or, in the  case of a  transfer, on the effective
date of the  transfer, and end  the number  of calendar years  in the  Guarantee
Period  elected  from the  end of  the calendar  month in  which the  amount was
allocated to the Guarantee Period (the "Expiration Date"). Subsequent  Guarantee
Periods begin on the first day following the Expiration Date.

    Any  portion  of a  Participant's Account  Value  allocated to  a particular
Guarantee Period with  a particular Expiration  Date (including interest  earned
thereon)  will be referred to  herein as a "Guarantee  Amount". Interest will be
credited daily at a rate equivalent to the compound annual rate. As a result  of
additional  Purchase  Payments,  renewals  and  transfers  of  portions  of  the
Participant's Account Value  described under "Transfer  Privilege" below,  which
will  begin  new Guarantee  Periods,  Guarantee Amounts  allocated  to Guarantee
Periods of the  same duration  may have  different Expiration  Dates. Thus  each
Guarantee  Amount will  be treated  separately for  purposes of  determining any
Market Value Adjustment (See "Market Value Adjustment").

    The Company will notify the Participant in  writing at least 45 and no  more
than  75  days prior  to the  Expiration Date  for any  Guarantee Amount.  A new
Guarantee Period of  the same  duration as  the previous  Guarantee Period  will
commence  automatically at the  end of the previous  Guarantee Period unless the
Company receives, prior to the end of such Guarantee Period, a written  election
by the Participant of a

                                       18
<PAGE>
different Guarantee Period from among those being offered by the Company at such
time,  or instructions to transfer  all or a portion  of the Guarantee Amount to
one or more Sub-Accounts  in accordance with  the Transfer Privilege  Provision.
Each new Guarantee Amount must be at least $1,000.

GUARANTEED INTEREST RATES

    The  Company periodically  will establish an  applicable Guaranteed Interest
Rate for  each  Guarantee Period  offered  by the  Company.  Current  Guaranteed
Interest  Rates  may  be  changed  by  the  Company  frequently  or infrequently
depending on  interest rates  available  to the  Company  and other  factors  as
described  below, but once established rates will be guaranteed for the duration
of the  respective  Guarantee  Periods.  However,  Participant's  Account  Value
withdrawn  from the Fixed  Account will be subject  to any applicable withdrawal
charge and  Account Fee  and may  be subject  to a  Market Value  Adjustment  on
withdrawal or surrender (See "Market Value Adjustment").

    The  Guaranteed Interest Rate  will not be less  than the minimum guaranteed
rate specified in the Contract and Certificate, compounded annually. The Company
has no  specific formula  for determining  the  rate of  interest that  it  will
declare  as a  Guaranteed Interest  Rate, as these  rates will  be reflective of
interest rates available on the types  of debt instruments in which the  Company
intends  to  invest  amounts allocated  to  the  Fixed Account  (See  "The Fixed
Account"). In addition, the Company's  management may consider other factors  in
determining  Guaranteed  Interest  Rates for  a  particular  duration including:
regulatory and  tax  requirements;  sales  commissions  and  administrative  and
distribution  expenses  borne  by  the  Company;  general  economic  trends; and
competitive factors. The Participant bears the risk that the Guaranteed Interest
Rate to be credited on amounts allocated to the Fixed Account may not exceed the
minimum guaranteed rate for any Guarantee Period.

TRANSFER PRIVILEGE

    At any time during the Accumulation Period the Participant may, upon written
request received  by the  Company, transfer  all or  part of  the  Participant's
Account  Value to one or more  Sub-Accounts or Guarantee Periods available under
the Contract,  subject  to  the  following conditions:  (1)  not  more  than  12
transfers may be made in any Account Year; (2) the amount being transferred from
a  Sub-Account  may not  be  less than  $1,000,  unless the  total Participant's
Account Value  attributable  to a  Sub-Account  is being  transferred;  (3)  any
Participant's  Account Value  remaining in  a Sub-Account  may not  be less than
$1,000; and  (4)  the total  Participant's  Account Value  attributable  to  the
Guarantee Amount must be transferred; however, the transfer of interest credited
to such Guarantee Amount during the current Account Year and automatic transfers
to  a Sub-Account  of amounts  allocated to a  Guarantee Period  with a one-year
duration in connection with  an approved dollar cost  averaging program are  not
subject  to  this  restriction. In  addition,  transfers of  a  Guarantee Amount
(except the automatic transfers  described under (4) above)  will be subject  to
the  Market Value  Adjustment described below  unless the  transfer is effective
within 30 days prior to the Expiration Date applicable to the Guarantee  Amount;
and  transfers involving  Variable Accumulation Units  shall be  subject to such
terms and conditions as may be imposed  by the Series Fund. Currently, there  is
no  charge for transfers;  however, the Company  reserves the right  to impose a
charge of up to $15 for each transfer. A transfer generally will be effective on
the date the request for transfer is received by the Company. Under current law,
there will not be any tax liability to the Participant if a Participant makes  a
transfer.

        CASH WITHDRAWALS, WITHDRAWAL CHARGES AND MARKET VALUE ADJUSTMENT

CASH WITHDRAWALS

    At  any time before the Annuity Commencement Date and during the lifetime of
the Annuitant, the Participant  may elect to receive  a cash withdrawal  payment
from  the Company. Any such election shall  specify the amount of the withdrawal
and will be effective on the date that it is received by the Company.

    The Participant may request a full  surrender or partial withdrawal. A  full
surrender  will result in  a cash withdrawal  payment equal to  the value of the
Participant's Account  at the  end  of the  Valuation  Period during  which  the
election  becomes effective less  the Account Fee, plus  or minus any applicable
Market Value Adjustment, and  less any applicable  withdrawal charge. A  request
for  a partial withdrawal  will result in  the cancellation of  a portion of the
Participant's Account Value equal  to the dollar amount  of the cash  withdrawal

                                       19
<PAGE>
payment,  plus  or minus  any applicable  Market Value  Adjustment and  plus any
applicable withdrawal charge. If a  partial withdrawal is requested which  would
leave  a Participant's  Account Value  of less than  the Account  Fee, then such
partial withdrawal will be treated as a full surrender. The Account Fee and  any
applicable  Market  Value Adjustment  will  be deducted  from  the Participant's
Account before the application of any withdrawal charge.

    In the  case of  a  partial withdrawal,  the  Participant may  instruct  the
Company as to the amounts to be withdrawn from each Sub-Account and/or Guarantee
Amount.  If not so instructed, the  Company will effect such withdrawal pro-rata
from each Sub-Account and  Guarantee Amount in  which the Participant's  Account
Value is invested at the end of the Valuation Period during which the withdrawal
becomes  effective. ALL CASH  WITHDRAWALS OF ANY  GUARANTEE AMOUNT, EXCEPT THOSE
EFFECTIVE WITHIN 30 DAYS PRIOR TO  THE EXPIRATION DATE OF SUCH GUARANTEE  AMOUNT
OR  THE WITHDRAWAL OF INTEREST CREDITED DURING THE CURRENT ACCOUNT YEAR, WILL BE
SUBJECT TO THE MARKET VALUE ADJUSTMENT.

    Cash withdrawals  from a  Sub-Account  will result  in the  cancellation  of
Variable  Accumulation Units attributable  to the Participant's  Account with an
aggregate value  on the  effective date  of the  withdrawal equal  to the  total
amount  by which the Sub-Account is reduced. The cancellation of such units will
be based on the Variable Accumulation Unit values of the Sub-Account at the  end
of the Valuation Period during which the cash withdrawal is effective.

    The  Company, upon request, will advise  the Participant of the amounts that
would be payable in the event of a full surrender or partial withdrawal.

    Any cash withdrawal payment will be paid within seven days from the date the
election becomes effective, except as the Company may be permitted to defer such
payment in accordance  with the Investment  Company Act of  1940 and  applicable
state  insurance law. Deferral of amounts withdrawn from the Variable Account is
currently permissible only  (1) for  any period (a)  during which  the New  York
Stock  Exchange is closed other than  customary week-end and holiday closings or
(b) during  which  trading on  the  New York  Stock  Exchange is  restricted  as
determined  by the Securities and Exchange Commission, (2) for any period during
which an emergency exists as a result  of which (a) disposal of securities  held
by  the Series Fund  is not reasonably  practicable or (b)  it is not reasonably
practicable to determine the value of the  net assets of the Series Fund or  (3)
for  such other periods as  the Securities and Exchange  Commission may by order
permit for the protection of security holders. The Company reserves the right to
defer the payment of amounts withdrawn from  the Fixed Account for a period  not
to  exceed  six months  from the  date  written request  for such  withdrawal is
received by the Company. The Company is not required to pay interest on  amounts
so deferred.

    Since  the Qualified Contracts offered by  this Prospectus will be issued in
connection with retirement plans  which meet the  requirements of Sections  401,
403, and 408 of the Internal Revenue Code, reference should be made to the terms
of  the particular retirement  plan for any limitations  or restrictions on cash
withdrawals. For special restrictions  applicable to withdrawals from  Contracts
used  with Tax-Sheltered Annuities established pursuant to Section 403(b) of the
Internal Revenue Code, see "Section 403(b) Annuities" below.

    A cash withdrawal under either a Qualified or Non-Qualified Contract offered
by this Prospectus also may result in  a tax penalty. The tax consequences of  a
cash  withdrawal payment under both Qualified and Non-Qualified Contracts should
be carefully considered (See "Federal Tax Status").

WITHDRAWAL CHARGES

    No sales charges are deducted from Purchase Payments. However, a  withdrawal
charge  (contingent deferred sales charge), when applicable, will be assessed to
reimburse the Company for certain expenses  relating to the distribution of  the
Contracts,  including commissions, costs of  preparation of sales literature and
other promotional costs and acquisition expenses. Cash withdrawals may result in
a 10% tax  penalty in  addition to any  withdrawal charge  applicable under  the
Contracts (See "Federal Tax Status").

                                       20
<PAGE>
    A  portion of  the Participant's  Account Value  may be  withdrawn each year
without imposition of any  withdrawal charge, and after  a Purchase Payment  has
been  held  by the  Company for  seven years  it  may be  withdrawn free  of any
withdrawal  charge.  In  addition,  no   withdrawal  charge  is  assessed   upon
annuitization,  upon  payment  of the  death  benefit  or upon  the  transfer of
Participant's Account Value among the  Sub-Accounts or between the  Sub-Accounts
and the Fixed Account or within the Fixed Account.

    The  withdrawal  charge  is not  assessed  with respect  to  a Participant's
Account established for the personal account of an employee of the Company or of
any of its affiliates, or of a licensed insurance agent engaged in  distributing
the  Contracts and Certificates, and the Company may waive the withdrawal charge
with respect to  Purchase Payments  derived from the  surrender of  certificates
issued  under certain  single premium  group combination  fixed/variable annuity
contracts issued by the Company. In addition, if approval has been received from
state  regulatory   authorities   having  jurisdiction   over   the   applicable
Certificate, Certificates issued after November 1, 1994 provide that the Company
will  waive the withdrawal charge arising from  a full surrender if: 1) at least
one year  has elapsed  since the  Certificate's  Date of  Coverage; and  2)  the
Participant  is confined  to an  eligible nursing  home (a  licensed hospital or
licensed skilled or  intermediate care  nursing facility at  which treatment  is
available  on a daily basis and daily medical records are kept for each patient)
and has been confined there for the  preceding 180 days. Such withdrawal may  be
subject to the 10% tax penalty described above.

    All  other full  or partial withdrawals  are subject to  a withdrawal charge
which will be applied  in accordance with  the applicable methodology  described
below:

PARTICIPANTS' ACCOUNTS ESTABLISHED ON OR AFTER NOVEMBER 1, 1994 IN JURISDICTIONS
WHERE  APPROVAL OF  THE CUMULATIVE FREE  WITHDRAWAL PROVISION  HAS BEEN RECEIVED
FROM THE APPROPRIATE STATE REGULATORY AUTHORITY:

    Certificates issued in connection with these Participants' Accounts  provide
for the accumulation of the 10% annual free withdrawal amount into future years.
The applicable withdrawal charge will be determined on the following basis:

    (1)  Old Payments  and new  Payments: With  respect to  a particular Account
Year, "new Payments" are those Payments made in that Account Year or in the  six
immediately  preceding Account Years, and "old  Payments" are those Payments not
defined as new Payments.

    (2) Order of liquidation: To effect a full surrender or partial  withdrawal,
each  withdrawal is allocated  first to the  free withdrawal amount  and then to
previously unliquidated  Payments (on  a first-in,  first-out basis)  until  all
Purchase Payments have been liquidated.

    (3)  Free withdrawal amount: The  free withdrawal amount is  equal to 10% of
any  new  Payments,  irrespective  of  whether  these  new  Payments  have  been
liquidated.  Any portion of the  free withdrawal amount that  is not used in the
current Account Year is cumulative into future years.

    (4) Maximum  withdrawal  amount without  a  withdrawal charge:  The  maximum
amount  that can be withdrawn without a  withdrawal charge in an Account Year is
equal to the sum of (a) any previously unliquidated free withdrawal amount,  and
(b) any previously unliquidated old Payments.

    (5)  Amount  subject  to  withdrawal  charge:  The  amount  subject  to  the
withdrawal charge is the amount of the partial withdrawal or full surrender less
the maximum withdrawal amount  without a withdrawal charge,  up to a maximum  of
the sum of all unliquidated new Payments.

PARTICIPANTS' ACCOUNTS ESTABLISHED BEFORE NOVEMBER 1, 1994 AND THOSE ESTABLISHED
AFTER  THAT  DATE  IN  JURISDICTIONS  WHERE  APPROVAL  OF  THE  CUMULATIVE  FREE
WITHDRAWAL PROVISION HAS NOT BEEN RECEIVED FROM THE APPROPRIATE STATE REGULATORY
AUTHORITY:

    Certificates issued in  connection with these  Participants' Account do  not
provide  for  the accumulation  of the  10% annual  free withdrawal  amount into
future years.

    The applicable withdrawal charge will be determined as follows:

                                       21
<PAGE>
    (1) Old Payments,  new Payments  and accumulated  value: With  respect to  a
particular  Account Year, "new Payments" are those Payments made in that Account
Year or in the six immediately preceding Account Years; "old Payments" are those
Payments  not  defined  as  new   Payments;  and  "accumulated  value"  is   the
Participant's Account Value less the sum of old and new Payments.

    (2)  Order of liquidation: To effect a full surrender or partial withdrawal,
the  oldest  previously  unliquidated  Payment  will  be  deemed  to  have  been
liquidated  first, then  the next  oldest, and  so forth.  Once all  old and new
Payments have been withdrawn, additional amounts withdrawn will be attributed to
accumulated value.

    (3) Maximum free withdrawal amount: The maximum amount that can be withdrawn
without a withdrawal charge in  an Account Year is equal  to the sum of (a)  any
old  Payments  not  already  liquidated,  and  (b)  10%  of  any  new  Payments,
irrespective of whether these new Payments have been liquidated.

    (4)  Amount  subject  to  withdrawal  charge:  The  amount  subject  to  the
withdrawal charge will be the excess, if any, of (a) amounts liquidated from old
and  new  Payments (as  specified  above) over  (b)  the remaining  maximum free
withdrawal amount at the time of the withdrawal.

AMOUNT OF WITHDRAWAL CHARGE

    The withdrawal charge percentage varies according to the number of  complete
Account  Years between the Account Year in which a Purchase Payment was credited
to a Participant's Account and the Account  Year in which it was withdrawn.  The
amount  of the withdrawal charge is determined by multiplying the amount subject
to the withdrawal charge by the withdrawal charge percentage, in accordance with
the following table:

<TABLE>
<CAPTION>
                    NUMBER OF COMPLETE
                      ACCOUNT YEARS     WITHDRAWAL CHARGE
                    ------------------  -----------------
                    <S>                 <C>
                    0-1                         6%
                    2-3                         5%
                    4-5                         4%
                    6                           3%
                    7 or more                   0%
</TABLE>

    In no  event  shall the  aggregate  withdrawal charges  assessed  against  a
Participant's  Account exceed 6% of the aggregate Purchase Payments made under a
Certificate (See Appendix C for examples of withdrawals, withdrawal charges  and
the  Market Value Adjustment). The Company may, upon notice to the Owner, modify
the withdrawal  charges, provided  that such  modification shall  apply only  to
Participant's Accounts established after the effective date of such modification
(See "Modification").

SECTION 403(B) ANNUITIES

    The  Internal  Revenue Code  imposes restrictions  on cash  withdrawals from
Contracts used with Section  403(b) Annuities. In order  for these Contracts  to
receive  tax deferred treatment, the Contract must provide that cash withdrawals
of  amounts  attributable   to  salary  reduction   contributions  (other   than
withdrawals  of accumulation  account value as  of December  31, 1988 ("Pre-1989
Account Value"))  may be  made only  when the  Participant attains  age 59  1/2,
separates  from service with the employer,  dies or becomes disabled (within the
meaning of Section 72(m)(7) of the Code). These restrictions apply to any growth
or interest  on or  after January  1,  1989 on  Pre-1989 Account  Value,  salary
reduction  contributions made  on or  after January 1,  1989, and  any growth or
interest on such contributions ("Restricted Account Value").

    Withdrawals of  Restricted Account  Value  are also  permitted in  cases  of
financial  hardship,  but  only  to the  extent  of  contributions;  earnings on
contributions cannot be  withdrawn for  hardship reasons.  While specific  rules
defining  hardship have not been  issued by the Internal  Revenue Service, it is
expected that to qualify for a hardship distribution, the Participant must  have
an  immediate  and  heavy bona  fide  financial  need and  lack  other resources
reasonably available  to satisfy  the  need. Hardship  withdrawals (as  well  as
certain  other premature withdrawals) will  be subject to a  10% tax penalty, in
addition to any withdrawal  charge applicable under  the Contract (See  "Federal
Tax Status").

                                       22
<PAGE>
    Under  the terms of a particular Section 403(b) plan, the Participant may be
entitled to transfer all or a portion of the Participant's Account Value to  one
or  more alternative funding options.  Participants should consult the documents
governing their plan and the person who administers the plan for information  as
to such investment alternatives.

    With respect to these restrictions on withdrawals from the Variable Account,
the  Company is relying upon a no-action letter dated November 28, 1988 from the
staff of the Securities and Exchange Commission to the American Council of  Life
Insurance, the requirements for which have been complied with by the Company.

    For  information on the  federal income tax withholding  rules that apply to
distributions from Qualified Contracts (including Section 403(b) Annuities)  see
"Federal Tax Status".

MARKET VALUE ADJUSTMENT

    Any cash withdrawal of a Guarantee Amount, other than a withdrawal effective
within  30 days  prior to  the Expiration  Date of  the Guarantee  Amount or the
withdrawal of  interest credited  on such  Guarantee Amount  during the  current
Account  Year, will be  subject to a  Market Value Adjustment  ("MVA") (for this
purpose, transfers  (except  automatic transfers  to  a Sub-Account  of  amounts
allocated  to a Guarantee Period with a  one-year duration in connection with an
approved dollar  cost  averaging  program),  distributions on  the  death  of  a
Participant  and  amounts applied  to purchase  an annuity  are treated  as cash
withdrawals). The MVA  will be applied  to the amount  being withdrawn which  is
subject  to the MVA,  after deduction of  any applicable Account  Fee and before
deduction of any applicable withdrawal charge.

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

    The  Market  Value  Adjustment  is  determined  by  the  application  of the
following formula:

<TABLE>
 <S>                        <C>
                              N/12
                      1 + I
                    ( ----- )      -1
                      1 + J
</TABLE>

where,

    I is the  Guaranteed Interest Rate  being credited to  the Guarantee  Amount
subject to the Market Value Adjustment,

    J  is  the Guaranteed  Interest  Rate declared  by  the Company,  as  of the
effective date of the  application of the Market  Value Adjustment, for  current
allocations to Guarantee Periods equal to the balance of the Guarantee Period of
the Guarantee Amount subject to the Market Value Adjustment, rounded to the next
higher number of complete years (the "Current Rate"), and

    N  is the number of complete months remaining in the Guarantee Period of the
Guarantee Amount subject to the Market Value Adjustment.

    In the  determination of  J, if  the Company  currently does  not offer  the
applicable  Guarantee  Period,  then  the  rate  will  be  determined  by linear
interpolation of the current rates for Guarantee Periods that are available.

    See Appendix  C  for  examples  of  the  application  of  the  Market  Value
Adjustment.

                                 DEATH BENEFIT

DEATH BENEFIT PROVIDED BY THE CONTRACT

    In the event of the death of the Annuitant prior to the Annuity Commencement
Date,  the Company will pay  a death benefit to the  Beneficiary. If there is no
designated Beneficiary living on the date of death of the Annuitant, the Company
will, upon  receipt  of  Due Proof  of  Death  of both  the  Annuitant  and  the
designated

                                       23
<PAGE>
Beneficiary,  pay the  death benefit in  one sum  to the Participant  or, if the
Annuitant was the Participant,  to the estate  of the Participant/Annuitant.  If
the  death of the Annuitant occurs on or after the Annuity Commencement Date, no
death benefit will be payable under the Contract except as may be provided under
the Annuity Option elected.

ELECTION AND EFFECTIVE DATE OF ELECTION

    During the lifetime of the Annuitant  and prior to the Annuity  Commencement
Date,  the Participant may elect to have  the death benefit applied under one or
more Annuity  Options to  effect a  Variable Annuity  or a  Fixed Annuity  or  a
combination  of  both  for the  Beneficiary  as  Payee after  the  death  of the
Annuitant. If no election of a method of settlement of the death benefit by  the
Participant  is in effect on the date of death of the Annuitant, the Beneficiary
may elect (a) to receive the death benefit in the form of a single cash payment;
or (b)  to have  the death  benefit applied  under one  or more  of the  Annuity
Options  (on the  Annuity Commencement  Date described  under "Payment  of Death
Benefit") to effect a Variable  Annuity or a Fixed  Annuity or a combination  of
both  for the Beneficiary as Payee. Either  election described above may be made
by filing with the Company  a written election in such  form as the Company  may
require.  Any election  of a method  of settlement  of the death  benefit by the
Participant will become effective on the date it is received by the Company. For
the purposes  of  the Payment  of  Death Benefit  and  Amount of  Death  Benefit
sections  below, any election of the method of settement of the death benefit by
the Participant which is in effect on the date of death of the Annuitant will be
deemed effective on the date Due Proof of Death of the Annuitant is received  by
the  Company. Any election of a method of settlement of the death benefit by the
Beneficiary will become effective on the later of: (a) the date the election  is
received  by the Company; or (b) the date Due Proof of Death of the Annuitant is
received by the Company. If  an election by the  Beneficiary is not received  by
the  Company  within  60 days  following  the date  Due  Proof of  Death  of the
Annuitant is received  by the Company,  the Beneficiary will  be deemed to  have
elected a cash payment as of the last day of the 60 day period.

    In  all cases, no  Participant or Beneficiary shall  be entitled to exercise
any rights  that would  adversely affect  the treatment  of the  Contract as  an
annuity  contract  under  the  Internal Revenue  Code.  (See  "Other Contractual
Provisions -- Death of Participant").

PAYMENT OF DEATH BENEFIT

    If the death benefit is to be paid in cash to the Beneficiary, payment  will
be  made within  seven days  of the  date the  election becomes  effective or is
deemed to become effective, except as the Company may be permitted to defer  any
such payment of amounts derived from the Variable Account in accordance with the
Investment Company Act of 1940. If the death benefit is to be paid in one sum to
the  Participant or, if the Annuitant was  the Participant, to the estate of the
deceased Participant/Annuitant, payment will  be made within  seven days of  the
date  Due Proof of Death of the Annuitant, the Participant and/or the designated
Beneficiary, as applicable, is received by the Company. If settlement under  one
or  more of the Annuity Options is elected the Annuity Commencement Date will be
the first day of the second calendar  month following the effective date or  the
deemed  effective date  of the election,  and the Participant's  Account will be
maintained in effect until the Annuity Commencement Date.

AMOUNT OF DEATH BENEFIT

    The death benefit is determined as of the effective date or deemed effective
date of the death benefit election.

    If the Annuitant  was age  85 or  less on the  Date of  Coverage, the  death
benefit  is equal to the greatest of (1) the Participant's Account Value for the
Valuation Period during  which the  death benefit  election is  effective or  is
deemed  to become effective; (2) the amount  that would have been payable in the
event of a full  surrender of the  Participant's Account on  the date the  death
benefit  election  is  effective  or  is deemed  to  become  effective;  (3) the
Participant's Account Value on the Seven Year Anniversary immediately  preceding
the  date  the  death benefit  election  is  effective or  is  deemed  to become
effective, adjusted for any subsequent Purchase Payments and partial withdrawals
and charges made between such Seven  Year Anniversary and the date the  election
is  effective or is deemed to become  effective; and (subject to state approval)
(4) the total Purchase Payments made with respect to the Participant's  Account,
minus  the sum of all  partial withdrawals. For the  purposes of determining the
amount payable under (4), each Purchase Payment and

                                       24
<PAGE>
each partial withdrawal  will accumulate daily  at a rate  equivalent to 5%  per
year  until the first day of the  month following the Annuitant's 80th birthday.
No such accumulation will apply to a Purchase Payment or partial withdrawal once
that  Purchase  Payment  or  partial  withdrawal  has,  as  a  result  of   such
accumulation, grown to double its original amount.

    If  the Annuitant was age  86 or greater on the  Date of Coverage, the death
benefit is equal to (2) above.

    If (2), (3)  or (4)  is operative the  Participant's Account  Value will  be
increased  by the  excess of (2),  (3) or (4),  as applicable, over  (1) and the
increase will be allocated to the Sub-Accounts based on the respective values of
the Sub-Accounts on the date the amount  of the death benefit is determined.  If
no  portion of the  Participant's Account is allocated  to the Sub-Accounts, the
entire increase  will be  allocated to  the Sub-Account  invested in  the  Money
Market Series of the Series Fund.

                     HOW THE CONTRACT CHARGES ARE ASSESSED

    As  more fully described  below, charges under the  Contract offered by this
Prospectus are assessed  in three ways:  (1) as deductions  for the Account  Fee
and,  if applicable, for premium taxes; (2) as charges against the assets of the
Variable  Account  for  the  assumption  of  mortality  and  expense  risks  and
administrative  expenses;  and (3)  as  withdrawal charges  (contingent deferred
sales charges). In addition, certain deductions are made from the assets of  the
Series Fund for investment management fees and expenses. These fees and expenses
are  described  in  the Series  Fund's  Prospectus and  Statement  of Additional
Information.

ADMINISTRATIVE CHARGES

    Each year  on  the  Account  Anniversary,  the  Company  deducts  from  each
Participant's  Account an annual  account administration fee  ("Account Fee") as
partial compensation for expenses relating to  the issue and maintenance of  the
Contract,  the Certificate and  the Participant's Account.  In Account Years one
through five  the Account  Fee is  equal to  the lesser  of $30  and 2%  of  the
Participant's Account Value; thereafter the Account Fee may be changed annually,
but  in no event  may it exceed  the lesser of  $50 and 2%  of the Participant's
Account Value. If a Participant's Account  is surrendered for its full value  on
other  than the Account Anniversary, the Account Fee will be deducted in full at
the time of such surrender. The Account Fee will be deducted on a pro rata basis
from amounts allocated to  each Guarantee Period and  each Sub-Account in  which
the  Participant's Account is invested at the  time of such deduction. Also, the
Account Fee will  be waived by  the Company when:  (1) the entire  Participant's
Account Value has been allocated to the Fixed Account during the entire previous
Account  Year; or (2) the Participant's Account Value is greater than $75,000 at
the time of such deduction. On the  Annuity Commencement Date, the value of  the
Participant's  Account will be reduced by  a proportionate amount of the Account
Fee to reflect the time elapsed between the last Account Anniversary and the day
before the Annuity Commencement  Date. After the  Annuity Commencement Date,  an
annual  Account Fee of $30 will be  deducted in equal amounts from each variable
annuity payment  made during  the year.  No deduction  will be  made from  fixed
annuity payments.

    The  Company makes a deduction from the  Variable Account at the end of each
Valuation Period (during both the Accumulation Period and after annuity payments
begin) at an effective annual rate of  0.15% to reimburse the Company for  those
administrative  expenses attributable  to the  Contracts, the  Certificates, the
Participant's Accounts  and  the  Variable Account  which  exceed  the  revenues
received  from the  Account Fee.  The Company  believes that  the administrative
expense charge has been set at a level that will recover no more than the actual
costs associated  with  administering  the Contracts  and  Certificates.  For  a
description  of  administrative  services provided  see  "Administration  of the
Contracts" on Page 37 of this Prospectus.

    The Contract provides that  the Company may modify  the Account Fee and  the
administrative  expense charge, provided that such modification shall apply only
with respect to Participant's Accounts  established after the effective date  of
such  modification (See "Modification").  The Company does not  expect to make a
profit from the Account Fee or the administrative expense charge.

                                       25
<PAGE>
PREMIUM TAXES

    A deduction, when applicable, is made for premium or similar state or  local
taxes  (See Appendix B). It is currently the policy of the Company to deduct the
tax from the amount applied to provide  an annuity at the time annuity  payments
commence;  however, the  Company reserves  the right  to deduct  such taxes when
incurred.

MORTALITY AND EXPENSE RISK CHARGE

    The mortality  risk  assumed by  the  Company arises  from  the  contractual
obligation  to continue to make annuity payments to each Annuitant regardless of
how long the  Annuitant lives and  regardless of  how long all  annuitants as  a
group  live. This  assures each annuitant  that neither the  longevity of fellow
annuitants nor an  improvement in  the life  expectancy generally  will have  an
adverse effect on the amount of any annuity payment received under the Contract.
The  Company assumes this mortality risk by virtue of annuity rates incorporated
into the Contract which cannot be  changed except with respect to  Participant's
Accounts established after the effective date of such change, as provided in the
section  of this Prospectus entitled "Modification". The expense risk assumed by
the Company  is the  risk that  the administrative  charges assessed  under  the
Contract  may be insufficient to cover  the actual total administrative expenses
incurred by the Company.

    For assuming these risks,  the Company makes a  deduction from the  Variable
Account  at the end of each Valuation Period during both the Accumulation Period
and after annuity payments begin  at an effective annual  rate of 1.25%. If  the
deduction  is insufficient to cover the actual cost of the mortality and expense
risk undertaking, the Company will bear  the loss. Conversely, if the  deduction
proves  more than sufficient, the excess will be profit to the Company and would
be available for  any proper  corporate purpose including,  among other  things,
payment  of distribution  expenses. The Company  will recoup  its expected costs
associated with registering and distributing the Contracts by the assessment  of
the  withdrawal  charges (contingent  deferred  sales charges)  described below.
However, the withdrawal  charges may prove  to be insufficient  to cover  actual
distribution  expenses. If this is the case, the deficiency will be met from the
Company's general corporate  funds which  may include amounts  derived from  the
mortality and expense risk charges.

    The  Contract provides that the Company may modify the mortality and expense
risk charge;  however,  such  modification  shall apply  only  with  respect  to
Participant's Accounts established after the effective date of such modification
(See  "Modification").  Mortality and  expense  risk and  administrative expense
charges are the only expenses of the Variable Account.

WITHDRAWAL CHARGES

    No deduction for sales  charges is made from  Purchase Payments. However,  a
withdrawal  charge (contingent  deferred sales  charge) of  up to  6% of certain
amounts withdrawn,  when applicable,  will  be used  to cover  certain  expenses
relating  to the  sale of  the Contract  and Certificates  thereunder, including
commissions  paid  to  sales  personnel,  the  costs  of  preparation  of  sales
literature   and  other  promotional  costs   and  acquisition  expenses.  Gross
commissions paid on  the sale of  these Contracts are  not more than  7% of  the
Purchase Payments. In addition, after the first Account Year, a trail commission
of  no more than 0.70% of the Participant's Account Value may be paid (See "Cash
Withdrawals" and "Withdrawal Charges").

                               ANNUITY PROVISIONS

ANNUITY COMMENCEMENT DATE

    Annuity payments  will  begin on  the  Annuity Commencement  Date  which  is
selected  by the Participant, as specified in the Application. The date selected
by the Participant may not be sooner  than the first day of the second  calendar
month  following  the  Date  of  Coverage.  This  date  may  be  changed  by the
Participant from time to  time by written notice  to the Company, provided  that
notice  of each change is received by the  Company at least 30 days prior to the
then current Annuity Commencement Date and the new Annuity Commencement Date  is
a  date which is: (1)  at least 30 days  after the date notice  of the change is
received by the Company; (2)  the first day of a  month; and (3) not later  than
the first day of the first month following the Annuitant's 90th birthday, unless
otherwise   restricted,  in   the  case   of  a   Qualified  Contract,   by  the

                                       26
<PAGE>
particular retirement plan or by applicable law. In most situations, current law
requires that the  Annuity Commencement Date  under a Qualified  Contract be  no
later than April 1 following the year the Annuitant reaches age 70 1/2 , and the
terms  of the particular retirement plan  may impose additional limitations. The
Annuity Commencement  Date may  also be  changed by  an election  of an  Annuity
Option as described in the Death Benefit section of this Prospectus.

    On the Annuity Commencement Date the Participant's Account will be cancelled
and  its adjusted value will be applied to  provide an annuity under one or more
of the  options described  below.  No withdrawal  charge  will be  imposed  upon
amounts applied to purchase an annuity. However, the Market Value Adjustment may
apply,  as noted under  "Determination of Amount." NO  PAYMENTS MAY BE REQUESTED
UNDER THE  CONTRACT'S  CASH  WITHDRAWAL  PROVISIONS  ON  OR  AFTER  THE  ANNUITY
COMMENCEMENT  DATE, AND NO  CASH WITHDRAWAL WILL  BE PERMITTED EXCEPT  AS MAY BE
AVAILABLE UNDER THE ANNUITY OPTION ELECTED.

    Since the Contracts offered by this  Prospectus may be issued in  connection
with  retirement plans which meet the requirements of Section 401, 403 or 408 of
the Internal Revenue  Code, as  well as certain  non-qualified plans,  reference
should  be  made to  the terms  of the  particular plan  for any  limitations or
restrictions on the Annuity Commencement Date.

ELECTION--CHANGE OF ANNUITY OPTION

    During the lifetime of the Annuitant  and prior to the Annuity  Commencement
Date,  the Participant may  elect one or  more of the  Annuity Options described
below, or such other settlement option as  may be agreed to by the Company,  for
the  Annuitant  as Payee.  The  Participant may  also  change any  election, but
written notice of any  election or change  of election must  be received by  the
Company  at least 30 days prior to the Annuity Commencement Date. If no election
is in effect on  the 30th day  prior to the  Annuity Commencement Date,  Annuity
Option  B, for a Life Annuity with  120 monthly payments certain, will be deemed
to have been elected. If there is no  election of a sole Annuitant in effect  on
the  30th day prior to  the Annuity Commencement Date,  the person designated as
"Co-Annuitant" will be the Payee under the applicable Annuity Option.

    Any election  may  specify the  proportion  of  the adjusted  value  of  the
Participant's  Account to be applied  to provide a Fixed  Annuity and a Variable
Annuity. In the event the election does not so specify, or if no election is  in
effect  on the 30th day prior to the Annuity Commencement Date, then the portion
of the adjusted value of  the Participant's Account to  be applied to provide  a
Fixed Annuity and a Variable Annuity will be determined on a pro rata basis from
the composition of the Participant's Account on the Annuity Commencement Date.

    Annuity Options may also be elected by the Participant or the Beneficiary as
provided in the Death Benefit section of this Prospectus.

    Reference  should be made to  the terms of a  particular retirement plan and
any applicable legislation for  any limitations or  restrictions on the  options
which may be elected.

    NO  CHANGE OF  ANNUITY OPTION  IS PERMITTED  AFTER THE  ANNUITY COMMENCEMENT
DATE.

ANNUITY OPTIONS

    No  lump  sum  settlement  option  is  available  under  the  Contract.  The
Participant  may surrender a Certificate prior to the Annuity Commencement Date;
however, any  applicable  surrender  charge  will  be  deducted  from  the  cash
withdrawal  payment  and  a  Market Value  Adjustment,  if  applicable,  will be
applied.

    Annuity Options  A, B,  C and  D are  available to  provide either  a  Fixed
Annuity  or a Variable Annuity. Annuity Option  E is available only to provide a
Fixed Annuity.

    Annuity Option A.   Life Annuity:  Monthly  payments during the lifetime  of
the  Payee. This option offers  a higher level of  monthly payments than Annuity
Options B or C because  no further payments are payable  after the death of  the
Payee and there is no provision for a death benefit payable to a Beneficiary.

    Annuity  Option B.  Life  Annuity with 60, 120,  180 or 240 Monthly Payments
Certain:  Monthly payments during the lifetime of the Payee and in any event for
60, 120, 180 or 240 months certain  as elected. The election of a longer  period
certain  results  in  smaller monthly  payments  than  would be  the  case  if a

                                       27
<PAGE>
shorter period certain  were elected. In  the event  of the death  of the  Payee
under  this  option,  the  Contract  provides that  if  there  is  no designated
beneficiary entitled to the remaining payments then living, the discounted value
of the remaining payments, if any, will be calculated and paid in one sum to the
deceased Payee's estate. In  addition, any beneficiary  who becomes entitled  to
any  remaining payments under this  option may elect to  receive the amounts due
under this option in one sum. The discounted value for variable annuity payments
will be  based on  interest compounded  annually at  the assumed  interest  rate
specified  in the applicable Contract and  Certificate. The discounted value for
payments being  made  on a  fixed  basis will  be  based on  the  interest  rate
initially used by the Company to determine the amount of each payment.

    Annuity  Option C.   Joint and  Survivor Annuity:   Monthly payments payable
during the joint lifetime of the Payee and a designated second person and during
the lifetime of  the survivor.  During the  lifetime of  the survivor,  variable
monthly  payments, if any, will be determined using the percentage chosen at the
time of election  of this  option of  the number of  each type  of Annuity  Unit
credited  to the Contract with respect to  the Payee and fixed monthly payments,
if any,  will be  equal to  the same  percentage of  the fixed  monthly  payment
payable during the joint lifetime of the Payee and the designated second person.

    *   Annuity   Option  D.     Monthly   Payments   for  a   Specified  Period
Certain:  Monthly payments for a specified  period of time (at least five  years
but  not exceeding 30 years), as elected. In the event of the death of the Payee
under this option, the Contract provides that, as described under Annuity Option
B above,  in  certain  circumstances  the  discounted  value  of  the  remaining
payments, if any, will be calculated and paid in one sum.

    *  Annuity Option E.   Fixed Payments:  The  amount applied to provide fixed
payments in accordance with this option will be held by the Company at interest.
Fixed payments will be made in such amounts  and at such times (at least over  a
period  of five years) as may be agreed  upon with the Company and will continue
until the  amount held  by the  Company with  interest is  exhausted. The  final
payment  will be for  the balance remaining and  may be less  than the amount of
each preceding payment. Interest will be credited yearly on the amount remaining
unpaid at a rate which shall be determined by the Company from time to time  but
which  shall  not be  less than  the  minimum rate  specified in  the applicable
Contract and Certificate (at least 3%  per year), compounded annually. The  rate
so  determined may be changed at  any time and as often  as may be determined by
the Company, provided, however, that the rate may not be reduced more frequently
than once during each calendar year.

DETERMINATION OF ANNUITY PAYMENTS

    On the Annuity Commencement Date the Participant's Account will be cancelled
and its adjusted value will be applied to provide a Variable Annuity or a  Fixed
Annuity  or  a combination  of both.  The adjusted  value will  be equal  to the
Participant's Account  Value at  the  end of  the  Valuation Period  which  ends
immediately  preceding the Annuity Commencement Date, reduced by a proportionate
amount of the Account Fee to reflect  the time elapsed between the last  Account
Anniversary  and the day before the Annuity Commencement Date, plus or minus any
applicable Market Value Adjustment and  minus any applicable premium or  similar
taxes.

    If the amount to be applied under any annuity option is less than $2,000, or
if the first annuity payment payable in accordance with such option is less than
$20,  the Company will pay the  amount to be applied in  a single payment to the
Payee.

FIXED ANNUITY PAYMENTS

    The dollar  amount of  each  fixed annuity  payment  will be  determined  in
accordance  with the Annuity Payment Rates found in the Contract which are based
on the minimum guaranteed interest rate specified in the applicable Contract and
Certificate (at least 3% per  year), or, if more  favorable to the Payee(s),  in
accordance with the Annuity Payment Rates published by the Company and in use on
the Annuity Commencement Date.

- ---------
* The election of this annuity option may result in the imposition of a penalty
tax.

                                       28
<PAGE>
VARIABLE ANNUITY PAYMENTS

    The  dollar amount of the first  variable annuity payment will be determined
in accordance with the  Annuity Payment Rates found  in the applicable  Contract
which  are based  on an assumed  interest rate of  at least 3%  per year, unless
these rates  are changed  (See "Modification").  All variable  annuity  payments
other  than the first are  determined by means of  Annuity Units credited to the
Contract with respect to the particular Payee. The number of Annuity Units to be
credited in respect of a particular  Sub-Account is determined by dividing  that
portion  of the first variable annuity  payment attributable to that Sub-Account
by the Annuity Unit value of that Sub-Account at the end of the Valuation Period
which ends immediately preceding  the Annuity Commencement  Date. The number  of
Annuity  Units  of  each particular  Sub-Account  credited with  respect  to the
particular Payee then remains fixed unless an exchange of Annuity Units is  made
as described below. The dollar amount of each variable annuity payment after the
first  may increase, decrease or remain constant, and is equal to the sum of the
amounts determined by multiplying  the number of Annuity  Units of a  particular
Sub-Account  credited with respect  to the particular Payee  by the Annuity Unit
value for  the  particular  Sub-Account  for the  Valuation  Period  which  ends
immediately  preceding  the due  date  of each  subsequent  payment. If  the net
investment return on  the assets  of the  Variable Account  is the  same as  the
assumed  interest rate, variable annuity payments  will remain level. If the net
investment return exceeds  the assumed interest  rate variable annuity  payments
will  increase and, conversely, if it is less than the assumed interest rate the
payments will decrease.

    For a hypothetical example of the calculation of a Variable Annuity Payment,
see Appendix A.

VARIABLE ANNUITY UNIT VALUE

    The Annuity Unit value  for each Sub-Account was  established at $10.00  for
the first Valuation Period of the particular Sub-Account. The Annuity Unit Value
for the particular Sub-Account for any subsequent Valuation Period is determined
by  multiplying the  Annuity Unit value  for the particular  Sub-Account for the
immediately preceding  Valuation  Period  by  the  Net  Investment  Factor  (See
"Variable  Accumulation  Value,  Net  Investment  Factor")  for  the  particular
Sub-Account for the current Valuation  Period and then multiplying that  product
by  a  factor to  neutralize the  assumed  interest rate  used to  establish the
Annuity Payment Rates found in the applicable Contract. For a one day  Valuation
Period  the factor is 0.99989255  using an assumed interest  rate of 4% per year
and 0.99991902 using an assumed interest rate of 3% per year.

    For a hypothetical  example of the  calculation of the  value of a  Variable
Annuity Unit, see Appendix A.

EXCHANGE OF VARIABLE ANNUITY UNITS

    After  the  Annuity Commencement  Date the  Payee may,  by filing  a written
request with the Company, exchange the  value of a designated number of  Annuity
Units  of particular Sub-Accounts  then credited with  respect to the particular
Payee into other Annuity Units, the value of which would be such that the dollar
amount of  an  annuity  payment made  on  the  date of  the  exchange  would  be
unaffected  by the fact of the exchange.  No more than twelve (12) exchanges may
be made within each Account Year.

    Exchanges may  be made  only between  Sub-Accounts. Exchanges  will be  made
using  the Annuity Unit values for the Valuation Period during which any request
for exchange is received by the Company.

ANNUITY PAYMENT RATES

    The  Contract  contains  Annuity  Payment  Rates  for  each  Annuity  Option
described  in  this Prospectus.  The rates  show, for  each $1,000  applied, the
dollar amount of: (a)  the first monthly variable  annuity payment based on  the
assumed  interest rate specified in the  applicable Contract and Certificate (at
least 3%); and (b) the monthly fixed annuity payment, when this payment is based
on  the  minimum  guaranteed  interest  rate  specified  in  the  Contract   and
Certificate  (at least 3%  per year).These rates  may be changed  by the Company
with respect to Participant's Accounts  established after the effective date  of
such change (See "Modification").

    The  annuity payment rates may vary  according to the Annuity Option elected
and the adjusted age  of the Payee.  The Contract also  describes the method  of
determining  the  adjusted  age  of  the  Payee.  The  mortality  table  used in
determining the  annuity payment  rates  for Options  A, B  and  C is  the  1983
Individual Annuitant Mortality Table.

                                       29
<PAGE>
                          OTHER CONTRACTUAL PROVISIONS

PAYMENT LIMITS

    The  initial Purchase Payment credited to each Participant's Account must be
at least $5,000 and  each additional Purchase Payment  must be at least  $1,000,
unless  waived by the Company. In addition, the prior approval of the Company is
required before it will accept a Purchase Payment which would cause the value of
a Participant's Account to  exceed $1,000,000. If the  value of a  Participant's
Account  exceeds $1,000,000,  no additional  Purchase Payments  will be accepted
without the  prior  approval of  the  Company.  Purchase Payments  may  be  made
annually, semi-annually, quarterly, monthly or at any other frequency acceptable
to the Company. The Participant may, subject to the minimum payment, increase or
decrease the amount of Purchase Payments or change the frequency of payment, but
the  Participant is not obligated to continue Purchase Payments in the amount or
frequency elected.  There are  no  penalties for  failure  to continue  to  make
Purchase  Payments.  While the  Contract and  the  Participant's Account  are in
force, Purchase  Payments  may  be  made  at  any  time  prior  to  the  Annuity
Commencement Date.

DESIGNATION AND CHANGE OF BENEFICIARY

    The  beneficiary  designation contained  in the  Application will  remain in
effect until  changed.  The  interest  of any  Beneficiary  is  subject  to  the
particular  Beneficiary  surviving the  Annuitant  and, in  the  case of  a Non-
Qualified Contract, the Participant as well.

    Subject  to  the  rights  of  an  irrevocably  designated  Beneficiary,  the
Participant  may change or revoke  the designation of a  Beneficiary at any time
while the Annuitant is living by  filing with the Company a written  beneficiary
designation or revocation in such form as the Company may require. The change or
revocation  will not  be binding upon  the Company  until it is  received by the
Company. When it is so received the change or revocation will be effective as of
the date on which the beneficiary designation or revocation was signed, but  the
change  or revocation will be without prejudice to the Company on account of any
payment made or any action taken by the Company prior to receiving the change or
revocation.

    Reference should be made  to the terms of  a particular retirement plan  and
any applicable legislation for any restrictions on the beneficiary designation.

EXERCISE OF CONTRACT RIGHTS

    The  Contract shall belong to the  Owner. All Contract rights and privileges
may be expressly reserved by the Owner, failing which, each Participant shall be
entitled to  exercise  such  rights  and  privileges  in  connection  with  such
Participant's  Certificate.  In  any case,  such  rights and  privileges  can be
exercised without  the consent  of the  Beneficiary (other  than an  irrevocably
designated  Beneficiary) or any other person.  Such rights and privileges may be
exercised only during  the lifetime of  the Annuitant and  prior to the  Annuity
Commencement Date, except as otherwise provided in the Contract.

    The  Annuitant becomes the Payee on and after the Annuity Commencement Date.
The Beneficiary becomes the Payee on the death of the Annuitant. Such Payees may
thereafter exercise  such rights  and  privileges, if  any, of  ownership  which
continue.

CHANGE OF OWNERSHIP

    Ownership  of a Qualified Contract may not be transferred except to: (1) the
Annuitant; (2) a  trustee or successor  trustee of a  pension or profit  sharing
trust which is qualified under Section 401 of the Internal Revenue Code; (3) the
employer of the Annuitant provided that the Qualified Contract after transfer is
maintained  under the terms of a  retirement plan qualified under Section 403(a)
of the Internal Revenue Code for the  benefit of the Annuitant; (4) the  trustee
of  an individual  retirement account  plan qualified  under Section  408 of the
Internal Revenue  Code  for  the benefit  of  the  Owner; or  (5)  as  otherwise
permitted  from time to time by laws and regulations governing the retirement or
deferred compensation  plans  for which  a  Qualified Contract  may  be  issued.
Subject  to  the foregoing,  a  Qualified Contract  may  not be  sold, assigned,
transferred, discounted or pledged as collateral  for a loan or as security  for
the  performance of an obligation  or for any other  purpose to any person other
than the Company.

    The Owner  of a  Non-Qualified  Contract may  change  the ownership  of  the
Contract  during the  lifetime of  any Annuitant and  prior to  the last Annuity
Commencement   Date;    and   each    Participant,   in    like   manner,    may

                                       30
<PAGE>
change  the ownership  interest in  a Contract  evidenced by  that Participant's
Certificate. A change of  ownership will not be  binding upon the Company  until
written  notification is received  by the Company. When  such notification is so
received, the change will be effective as  of the date on which the request  for
change  was signed by the  Owner or Participant, as  appropriate, but the change
will be without prejudice to the Company  on account of any payment made or  any
action taken by the Company prior to receiving the change.

DEATH OF PARTICIPANT

    If  a Participant under a Non-Qualified Contract dies prior to the Annuitant
and before the Annuity Commencement Date, that Participant's Account Value, plus
or minus any  applicable Market  Value Adjustment,  must be  distributed to  the
"designated  beneficiary" (as defined below) either  (1) within five years after
the date of death of the Participant, or (2) as an annuity over some period  not
greater  than  the life  or expected  life of  the designated  beneficiary, with
annuity payments  beginning within  one year  after  the date  of death  of  the
Participant. For this purpose (and for purposes of Section 72(s) of the Internal
Revenue  Code),  the  person  named  as  Beneficiary  shall  be  considered  the
designated beneficiary, and if no person then living has been so named, then the
Annuitant shall automatically be the  designated beneficiary. If the  designated
beneficiary  is the surviving spouse of the deceased Participant, the spouse can
elect to continue the  Certificate in the spouse's  own name as Participant,  in
which  case these mandatory distribution requirements will apply on the spouse's
death.

    When the  deceased Participant  was also  the Annuitant,  the Death  Benefit
provision  of the contract controls  unless the deceased Participant's surviving
spouse is the designated beneficiary and  elects to continue the Certificate  in
the spouse's own name as both Participant and Annuitant.

    If  the Payee dies on or after  the Annuity Commencement Date and before the
entire accumulation under such Participant's  Account has been distributed,  the
remaining  portion of such Participant's Account, if any, must be distributed at
least as rapidly as the method of distribution then in effect.

    In any  case in  which a  non-natural  person constitutes  a holder  of  the
Certificate  for the purposes of Section 72(s) of the Internal Revenue Code, (1)
the distribution requirements described above shall apply upon the death of  any
Annuitant, and (2) a change in any Annuitant shall be treated as the death of an
Annuitant.

    In  all cases, no  Participant or Beneficiary shall  be entitled to exercise
any rights  that would  adversely affect  the treatment  of the  Contract as  an
annuity contract under the Internal Revenue Code.

    Any distributions upon the death of a Participant under a Qualified Contract
will  be subject to the laws and regulations governing the particular retirement
or deferred compensation plan  in connection with  which the Qualified  Contract
was issued.

VOTING OF SERIES FUND SHARES

    The  Company  will  vote Series  Fund  shares  held by  the  Sub-Accounts at
meetings of shareholders of the Series Fund, but will follow voting instructions
received from persons having the right to give voting instructions. The Owner or
Participant is the person having the right to give voting instructions prior  to
the  Annuity Commencement  Date. On or  after the Annuity  Commencement Date the
Payee is the person  having such voting rights.  Any shares attributable to  the
Company  and  Series Fund  shares for  which no  timely voting  instructions are
received will be voted by the Company  in the same proportion as the shares  for
which instructions are received from Owners, Participants and Payees.

    Owners  of Qualified Contracts may be  subject to other voting provisions of
the particular plan  and of the  Investment Company Act  of 1940. Employees  who
contribute  to  plans which  are  funded by  the  Contracts may  be  entitled to
instruct the Owners as to  how to instruct the Company  to vote the Series  Fund
shares  attributable to  their contributions.  Such plans  may also  provide the
additional extent, if any, to which the Owners shall follow voting  instructions
of  persons with rights under the plans.  If no voting instructions are received
from any such  person with respect  to a particular  Participant's Account,  the
Owner  may instruct  the Company  as to how  to vote  the number  of Series Fund
shares for which instructions may be given.

                                       31
<PAGE>
    Neither the Variable Account  nor the Company is  under any duty to  provide
information  concerning the  voting instruction rights  of persons  who may have
such rights under plans,  other than rights afforded  by the Investment  Company
Act  of 1940,  nor any duty  to inquire as  to the instructions  received or the
authority of Owners,  Participants or others  to instruct the  voting of  Series
Fund  shares. Except as the Variable Account or the Company has actual knowledge
to the contrary, the instructions  given by Owners and  Payees will be valid  as
they  affect  the Variable  Account, the  Company and  any others  having voting
instruction rights with respect to the Variable Account.

    All Series Fund proxy material, together with an appropriate form to be used
to give voting instructions, will be provided to each person having the right to
give voting  instructions  at  least ten  days  prior  to each  meeting  of  the
shareholders  of the Series Fund.  The number of Series  Fund shares as to which
each such person  is entitled  to give instructions  will be  determined by  the
Company on a date not more than 90 days prior to each such meeting. Prior to the
Annuity  Commencement Date, the number of Series  Fund shares as to which voting
instructions may be given to the Company is determined by dividing the value  of
all of the Variable Accumulation Units of the particular Sub-Account credited to
the  Participant's Account by the net asset value of one Series Fund share as of
the same date. On or after the  Annuity Commencement Date, the number of  Series
Fund  shares as to which such instructions may be given by a Payee is determined
by dividing the reserve held by the  Company in the Sub-Account with respect  to
the  particular Payee by  the net asset value  of a Series Fund  share as of the
same date. After the Annuity Commencement Date, the number of Series Fund shares
as to  which a  Payee is  entitled to  give voting  instructions will  generally
decrease due to the decrease in the reserve.

PERIODIC REPORTS

    During  the Accumulation  Period the Company  will send  the Participant, or
such other person having voting rights, at least once during each Account  Year,
a statement showing the number, type and value of Accumulation Units credited to
the  Participant's Account  and the  Fixed Accumulation  Value of  such account,
which statement shall be accurate as of a date not more than two months previous
to the date  of mailing.  In addition, every  person having  voting rights  will
receive  such reports  or prospectuses concerning  the Variable  Account and the
Series Fund as may  be required by  the Investment Company Act  of 1940 and  the
Securities  Act of 1933.  The Company will also  send such statements reflecting
transactions in the Participant's Account as may be required by applicable laws,
rules and regulations.

    Upon request,  the Company  will provide  the Participant  with  information
regarding fixed and variable accumulation values.

SUBSTITUTED SECURITIES

    Shares  of any or all Series of the  Series Fund may not always be available
for purchase by  the Sub-Accounts  of the Variable  Account or  the Company  may
decide  that further investment in  any such shares is  no longer appropriate in
view of the purposes of the Variable Account. In either event, shares of another
registered  open-end  investment  company  or  unit  investment  trust  may   be
substituted  both  for  Series Fund  shares  already purchased  by  the Variable
Account and/or as the security to be purchased in the future provided that these
substitutions have been approved by  the Securities and Exchange Commission.  In
the  event of any substitution pursuant to  this provision, the Company may make
appropriate endorsement to the Contract to reflect the substitution.

CHANGE IN OPERATION OF VARIABLE ACCOUNT

    At the  Company's election  and subject  to any  necessary vote  by  persons
having  the right to give instructions with respect to the voting of Series Fund
shares held  by the  Sub-Accounts, the  Variable Account  may be  operated as  a
management  company  under the  Investment  Company Act  of  1940 or  it  may be
deregistered under the Investment Company Act of 1940 in the event  registration
is  no longer required. Deregistration of the Variable Account requires an order
by the Securities and  Exchange Commission. In  the event of  any change in  the
operation  of the Variable  Account pursuant to this  provision, the Company may
make appropriate endorsement to the Contract to reflect the change and take such
other action as may be necessary and appropriate to effect the change.

                                       32
<PAGE>
SPLITTING UNITS

    The Company reserves  the right to  split or combine  the value of  Variable
Accumulation  Units, Annuity Units or any of  them. In effecting any such change
of unit  values, strict  equity will  be preserved  and no  change will  have  a
material effect on the benefits or other provisions of the Contract.

MODIFICATION

    Upon  notice to  the Owner  and Participant(s)  (or the  Payee(s) during the
annuity  period),  the  Contract  may  be  modified  by  the  Company  if   such
modification:  (i) is  necessary to  make the  Contract or  the Variable Account
comply with any law or regulation issued  by a governmental agency to which  the
Company  or the  Variable Account  is subject;  or (ii)  is necessary  to assure
continued qualification of the Contract under the Internal Revenue Code or other
federal or state laws relating to retirement annuities or annuity contracts;  or
(iii)  is necessary to reflect a change in the operation of the Variable Account
or the Sub-Account(s) (See "Change in  Operation of Variable Account"); or  (iv)
provides  additional Variable Account and/or  fixed accumulation options. In the
event of any such modification, the Company may make appropriate endorsement  in
the Contract to reflect such modification.

    In  addition, upon notice to  the Owner the Contract  may be modified by the
Company to change the  withdrawal charges, Account  Fees, mortality and  expense
risk charges, administrative expense charges, the tables used in determining the
amount  of the first monthly variable annuity and fixed annuity payments and the
formula used  to  calculate the  Market  Value Adjustment,  provided  that  such
modification  shall apply only  to Participant's Accounts  established after the
effective date  of such  modification.  In order  to exercise  its  modification
rights  in these particular instances, the Company must notify the Owner of such
modification in writing.  The notice shall  specify the effective  date of  such
modification which must be at least 60 days following the date of mailing of the
notice of modification by the Company. All of the charges and the annuity tables
which are provided in the Contract prior to any such modification will remain in
effect   permanently,  unless   improved  by   the  Company,   with  respect  to
Participant's  Accounts  established  prior  to  the  effective  date  of   such
modification.

DISCONTINUANCE OF NEW PARTICIPANTS

    The Company, by giving 30 days' prior written notice to the Owner, may limit
or  discontinue  the acceptance  of  new Applications  and  the issuance  of new
Certificates under a Contract. Such  limitation or discontinuance shall have  no
effect  on  rights  or  benefits  with  respect  to  any  Participant's Accounts
established prior to the effective date of such limitation or discontinuance.

CUSTODIAN

    The Company is  the Custodian  of the assets  of the  Variable Account.  The
Company  will purchase Series Fund shares at  net asset value in connection with
amounts allocated to the Sub-Accounts in accordance with the instructions of the
Participant and redeem Series Fund shares at net asset value for the purpose  of
meeting  the  contractual obligations  of the  Variable Account,  paying charges
relative to the Variable Account or making adjustments for annuity reserves held
in the Variable Account.

RIGHT TO RETURN

    If the Participant is not satisfied with the Certificate it may be  returned
by mailing it to the Company at the Annuity Service Mailing Address on the cover
of  this Prospectus within ten  days after it was  delivered to the Participant.
When the Company receives the returned Certificate it will be cancelled and  the
Participant's  Account Value at the end of the Valuation Period during which the
Certificate was received  by the Company  will be refunded  to the  Participant.
However,  if applicable state law  so requires, the full  amount of any Purchase
Payment(s) received by the Company will be refunded, the "free look" period  may
be  greater than ten  days and alternative methods  of returning the Certificate
may be acceptable.

    With  respect  to  Individual   Retirement  Accounts,  under  the   Employee
Retirement  Income Security Act of 1974  ("ERISA") a Participant establishing an
Individual Retirement  Account must  be furnished  with a  disclosure  statement
containing   certain  information  about  the   Contract  and  applicable  legal
requirements. This  statement  must be  furnished  on  or before  the  date  the
Individual  Retirement Account is  established. If the  Participant is furnished
with such disclosure  statement before the  seventh day preceding  the date  the
Individual  Retirement Account is established, the Participant will not have any
right of revocation. If the

                                       33
<PAGE>
disclosure   statement  is  furnished  after   the  seventh  day  preceding  the
establishment of the  Individual Retirement  Account, then  the Participant  may
give  a notice of revocation to the Company  at any time within seven days after
the Date of Coverage. Upon such revocation, the Company will refund the Purchase
Payment(s) made  by the  Participant.  The foregoing  right of  revocation  with
respect  to  an  Individual Retirement  Account  is  in addition  to  the return
privilege set  forth  in the  preceding  paragraph.  The Company  will  allow  a
participant establishing an Individual Retirement Account a "ten day free-look,"
notwithstanding the provisions of ERISA.

                               FEDERAL TAX STATUS

INTRODUCTION

    The  Contracts  and related  Certificates described  in this  Prospectus are
designed for use by employer, association and other group retirement plans under
the provisions of Sections 401  (including Section 401(k)), 403, 408(b),  408(c)
and  408(k) of the Internal Revenue Code  (the "Code"), as well as non-qualified
retirement plans, such as deferred compensation plans and payroll savings plans.
The ultimate  effect  of  federal income  taxes  may  depend upon  the  type  of
retirement  plan for which the Contract or Certificate is purchased and a number
of different factors. This  discussion is general in  nature, is based upon  the
Company's  understanding of current federal income tax laws, and is not intended
as tax advice.  Congress has the  power to enact  legislation affecting the  tax
treatment   of  annuity  contracts,  and   such  legislation  could  be  applied
retroactively to Contracts purchased before the date of enactment. Also, because
the Internal Revenue Code, as  amended, is not in  force in the Commonwealth  of
Puerto  Rico, some references in this discussion  will not apply to Contracts or
Certificates issued in Puerto Rico. Any  person contemplating the purchase of  a
Contract or Certificate should consult a qualified tax adviser. THE COMPANY DOES
NOT MAKE ANY GUARANTEE REGARDING THE TAX STATUS, FEDERAL, STATE OR LOCAL, OF ANY
CONTRACT   OR  CERTIFICATE  OR  ANY   TRANSACTION  INVOLVING  THE  CONTRACTS  OR
CERTIFICATES.

TAX TREATMENT OF THE COMPANY AND THE VARIABLE ACCOUNT

    The Company  is  taxed as  a  life insurance  company  under the  Code.  The
operations  of  the Variable  Account are  accounted  for separately  from other
operations of  the Company  for purposes  of federal  income taxation,  but  the
Variable  Account is not taxable as  a regulated investment company or otherwise
as an  entity separate  from the  Company. The  income of  the Variable  Account
(consisting  primarily  of interest,  dividends and  net  capital gains)  is not
taxable to the Company  to the extent  that it is  applied to increase  reserves
under contracts participating in the Variable Account.

TAXATION OF ANNUITIES IN GENERAL

    Purchase Payments made under Non-Qualified Contracts are not deductible from
the  Participant's income  for federal  income tax  purposes. Participants under
Qualified Contracts should consult a tax adviser regarding the tax treatment  of
Purchase Payments.

    Generally,  no taxes are imposed on the  increase in the value of a Contract
or Certificate until a distribution occurs, either as an annuity payment or as a
cash withdrawal  or lump-sum  payment prior  to the  Annuity Commencement  Date.
However,  corporate Owners  and Participants  and other  Owners and Participants
that are  not natural  persons are  subject to  current taxation  on the  annual
increase in the value of a Non-Qualified Contract, unless the non-natural person
holds  the Contract as agent for a natural person (such as where a bank or other
entity holds  a Contract  as  trustee under  a  trust agreement).  This  current
taxation  of annuities  held by non-natural  persons does not  apply to earnings
accumulated under  an immediate  annuity, which  the Code  defines as  a  single
premium  contract with an annuity commencement date  within one year of the date
of purchase. Also,  the Internal  Revenue Service  could assert  that Owners  or
Participants  under both Qualified and  Non-Qualified Contracts annually receive
and are subject to tax  on a deemed distribution equal  to the cost of any  life
insurance benefit provided by the Contract.

    The Code is unclear in its application to a group annuity contract where the
Owner  is distinct from  the individuals who receive  the Contract benefits (the
Participants). The following discussion is  the Company's best understanding  of
the operation of the Code in the context of group contracts. However, Owners and
Participants should consult a qualified tax adviser.

                                       34
<PAGE>
    A  partial cash withdrawal  (that is, a  withdrawal of less  than the entire
Participant's Account Value)  from a  Certificate issued  under a  Non-Qualified
Contract (a "Non-Qualified Certificate") before the Annuity Commencement Date is
treated  first as  a withdrawal from  the increase in  the Participant's Account
Value, rather  than  as  a  return  of Purchase  Payments.  The  amount  of  the
withdrawal  allocable to this  increase will be  includible in the Participant's
income and  subject to  tax  at ordinary  income  rates. If  part  or all  of  a
Participant's Account Value is assigned or pledged as collateral for a loan, the
amount  assigned or  pledged must be  treated as  if it were  withdrawn from the
Certificate.

    In the case of annuity payments under a Non-Qualified Certificate after  the
Annuity  Commencement Date, a portion of each payment is treated as a nontaxable
return of Purchase Payments. The nontaxable portion is determined by applying to
each annuity payment an "exclusion ratio," which, in general, is the ratio  that
the  total amount the Participant paid for  the Certificate bears to the Payee's
expected return under the Certificate. The  remainder of the payment is  taxable
at ordinary income rates.

    The total amount that a Payee may exclude from income through application of
the  "exclusion ratio"  is limited  to the amount  the Participant  paid for the
Certificate. If the Annuitant survives for his full life expectancy, so that the
Payee recovers  the  entire amount  paid  for the  Certificate,  any  subsequent
annuity  payments will be fully taxable  as income. Conversely, if the Annuitant
dies before the Payee recovers the entire amount paid, the Payee will be allowed
a deduction for the amount of unrecovered Purchase Payments.

    Taxable  cash   withdrawals  and   lump-sum  payments   from   Non-Qualified
Certificates  may be subject to a penalty tax equal to 10% of the amount treated
as taxable income. This 10% penalty also may apply to certain annuity  payments.
This  penalty  will  not  apply  in certain  circumstances  (such  as  where the
distribution is made upon the death of the Participant). The withdrawal  penalty
also  does not  apply to  distributions under  an immediate  annuity (as defined
above).

    In the case of a Certificate issued under a Qualified Contract (a "Qualified
Certificate"), distributions generally are taxable and distributions made  prior
to  age 59 1/2 are subject to a  10% penalty tax, although this penalty tax will
not apply in  certain circumstances. Certain  distributions, known as  "eligible
rollover  distributions," if rolled  over to certain  other qualified retirement
plans (either directly or after being distributed to the Participant or  Payee),
are  not taxable until distributed from the  plan to which they are rolled over.
In general, an eligible rollover distribution is any taxable distribution  other
than  a distribution that is part of a series of payments made for life or for a
specified period of ten years or more. Owners, Participants, Annuitants,  Payees
and  Beneficiaries should  seek qualified advice  about the  tax consequences of
distributions, withdrawals, rollovers and payments under the retirement plans in
connection with which the Certificates are purchased.

    If the Participant under a Non-Qualified Certificate dies, the value of  the
Certificate  generally must be distributed within a specified period (See "Other
Contractual Provisions  --  Death  of  Participant").  For  contracts  owned  by
non-natural  persons, a change in  the Annuitant is treated  as the death of the
Participant.

    A purchaser of  a Qualified  Certificate should refer  to the  terms of  the
applicable  retirement  plan and  consult a  tax adviser  regarding distribution
requirements upon the death of the Participant.

    A transfer  of  a Non-Qualified  Certificate  by  gift (other  than  to  the
Participant's  spouse) is treated as the receipt by the Participant of income in
an amount equal to the Participant's  Account Value minus the total amount  paid
for the Certificate.

    The  Company will withhold  and remit to  the U.S. government  a part of the
taxable portion of each distribution  made under a Non-Qualified Certificate  or
under  a  Qualified Certificate  issued for  use  with an  individual retirement
account  unless  the  Participant  or   Payee  provides  his  or  her   taxpayer
identification  number to  the Company and  notifies the Company  (in the manner
prescribed) before the time of  the distribution that he  or she chooses not  to
have any amounts withheld.

    In  the  case  of distributions  from  a Qualified  Certificate  (other than
distributions from a Certificate  issued for use  with an individual  retirement
account),  the Company or the plan administrator  must withhold and remit to the
U.S.  government  20%  of  each  distribution  that  is  an  eligible   rollover
distribution (as defined

                                       35
<PAGE>
above)  unless the Participant or Payee elects  to make a direct rollover of the
distribution to another qualified  retirement plan that  is eligible to  receive
the  rollover. If a distribution from a Qualified Certificate is not an eligible
rollover distribution, then  the Participant  or Payee  can choose  not to  have
amounts withheld as described above for Non-Qualified Certificates and Qualified
Certificates issued for use with individual retirement accounts.

    Amounts   withheld  from  any  distribution  may  be  credited  against  the
Participant's or  Payee's federal  income  tax liability  for  the year  of  the
distribution.

    The   Internal  Revenue  Service  has   issued  regulations  that  prescribe
investment  diversification  requirements  for  mutual  fund  series  underlying
nonqualified  variable  contracts.  Contracts  that  do  not  comply  with these
regulations do not  qualify as annuities  for federal income  tax purposes,  and
therefore  the annual  increase in  the value  of such  contracts is  subject to
current taxation.  The Company  believes that  each series  of the  Series  Fund
complies with the regulations.

    The preamble to the regulations states that the Internal Revenue Service may
promulgate  guidelines under which a variable contract will not be treated as an
annuity for tax purposes if the owner has excessive control over the investments
underlying the contract.  It is not  known whether such  guidelines, if in  fact
promulgated,  would have retroactive effect.  If guidelines are promulgated, the
Company will  take  any action  (including  modification of  the  Contract,  the
Certificate   and/or  the  Variable  Account)   necessary  to  comply  with  the
guidelines.

    THE FOLLOWING  INFORMATION  SHOULD  BE CONSIDERED  ONLY  WHEN  AN  IMMEDIATE
ANNUITY  CONTRACT AND  A DEFERRED ANNUITY  CONTRACT ARE  PURCHASED TOGETHER: The
Company  understands  that  the  Treasury  Department  is  in  the  process   of
reconsidering  the tax treatment of annuity  payments under an immediate annuity
contract (as defined above) purchased together with a deferred annuity contract.
The Company believes that  any adverse change in  the existing tax treatment  of
such  immediate annuity contracts is likely to be prospective, that is, it would
not apply to contracts issued before such a change is announced. However,  there
can  be no  assurance that  any such  change, if  adopted, would  not be applied
retroactively.

QUALIFIED RETIREMENT PLANS

    The Qualified Contracts described  in this Prospectus  are designed for  use
with  several types of  qualified retirement plans. The  tax rules applicable to
participants in such qualified  retirement plans vary according  to the type  of
plan  and its  terms and  conditions. Therefore,  no attempt  is made  herein to
provide more than general information about  the use of the Qualified  Contracts
with  the various types  of qualified retirement  plans. Participants under such
plans as well as Owners, Annuitants, Payees and Beneficiaries are cautioned that
the rights of any person to any benefits under these plans may be subject to the
terms and  conditions of  the  plans themselves,  regardless  of the  terms  and
conditions  of  the  Qualified  Contracts  issued  in  connection  therewith. In
addition, Owners,  Participants,  Payees, Beneficiaries  and  administrators  of
qualified  retirement  plans  should  consider  and  consult  their  tax adviser
concerning whether  the Death  Benefit payable  under the  Contract affects  the
qualified  status of their retirement plan.  Following are brief descriptions of
various types  of  qualified retirement  plans  and  the use  of  the  Qualified
Contracts in connection therewith.

PENSION AND PROFIT-SHARING PLANS

    Sections 401(a), 401(k) and 403(a) of the Code permit business employers and
certain  associations  to  establish  various  types  of  retirement  plans  for
employees. The Tax Equity and Fiscal Responsibility Act of 1982 eliminated  most
differences  between  qualified retirement  plans of  corporations and  those of
self-employed individuals. The Contract may be purchased by those who would have
been covered under the rules governing old  H.R. 10 (Keogh) Plans as well as  by
corporate  plans. Such retirement plans may permit the purchase of the Qualified
Contracts to provide benefits  under the plans. Employers  intending to use  the
Qualified  Contracts in connection with such  plans should seek qualified advice
in connection therewith.

TAX-SHELTERED ANNUITIES

    Section 403(b) of the Code permits public school employees and employees  of
certain  types of charitable, educational and scientific organizations specified
in Section 501(c) (3) of the Code to purchase annuity contracts and, subject  to
certain  limitations,  exclude  the  amount  of  purchase  payments  from  gross

                                       36
<PAGE>
income for tax  purposes. These annuity  contracts are commonly  referred to  as
"Tax-Sheltered  Annuities."  Purchasers  of  the  Qualified  Contracts  for such
purposes  should  seek  qualified  advice  as  to  eligibility,  limitations  on
permissible  amounts of Purchase Payments  and tax consequences of distributions
(See "Section 403(b) Annuities").

INDIVIDUAL RETIREMENT ACCOUNTS

    Sections 219 and 408 of the  Code permit eligible individuals to  contribute
to an individual retirement program, including Simplified Employee Pension Plans
and  Employer/Association of Employees Established Individual Retirement Account
Trusts, known  as an  Individual  Retirement Account  ("IRA"). These  IRA's  are
subject  to limitations on the  amount that may be  contributed, the persons who
may be eligible, and on the  time when distributions may commence. In  addition,
certain distributions from some other types of retirement plans may be placed on
a  tax-deferred basis in an IRA. Sale of the Contracts for use with IRA's may be
subject to  special  requirements  imposed  by  the  Internal  Revenue  Service.
Purchasers  of  the  Contracts for  such  purposes  will be  provided  with such
supplementary information as may be required by the Internal Revenue Service  or
other  appropriate agency, and will have the  right to revoke the Contract under
certain circumstances as described  in the section  of this Prospectus  entitled
"Right to Return Contract."

                        ADMINISTRATION OF THE CONTRACTS

    The  Company  performs  certain  administrative  functions  relating  to the
Contracts, the Participant's Accounts, and the Variable Account. These functions
include, but  are not  limited to,  maintaining  the books  and records  of  the
Variable Account and the Sub-Accounts; maintaining records of the name, address,
taxpayer  identification number,  Contract number,  Participant's Account number
and  type,  the  status  of  each  Participant's  Account  and  other  pertinent
information  necessary  to the  administration and  operation of  the Contracts;
processing Applications,  Purchase  Payments,  transfers and  full  and  partial
surrenders;  issuing Contracts and Certificates; administering annuity payments;
furnishing accounting and  valuation services; reconciling  and depositing  cash
receipts;  providing confirmations; providing  toll-free customer service lines;
and furnishing telephonic transfer services.

                         DISTRIBUTION OF THE CONTRACTS

    The offering of the Contracts is  continuous. The Contracts will be sold  by
licensed  insurance agents in  those states where the  Contracts may be lawfully
sold.  Such  agents  will   be  registered  representatives  of   broker-dealers
registered  under the  Securities Exchange  Act of 1934  who are  members of the
National Association  of Securities  Dealers,  Inc. and  who have  entered  into
distribution  agreements with the Company and the General Distributor, Clarendon
Insurance Agency, Inc. ("Clarendon"), 500 Boylston Street, Boston, Massachusetts
02116, a wholly-owned  subsidiary of Massachusetts  Financial Services  Company,
which  in  turn  is  a  wholly-owned subsidiary  of  the  Company.  Clarendon is
registered with  the Securities  and Exchange  Commission under  the  Securities
Exchange  Act  of  1934  as  broker-dealer  and  is  a  member  of  the National
Association of  Securities Dealers,  Inc.  Clarendon also  acts as  the  general
distributor  of certain  other annuity contracts  issued by the  Company and its
wholly-owned subsidiary, Sun Life Insurance and Annuity Company of New York, and
variable life insurance contracts issued  by the Company. Commissions and  other
distribution  compensation will be paid by the Company and will not be more than
7% of  Purchase Payments.  In addition,  after the  first Account  Year,  broker
dealers  who  have entered  into distribution  agreements  with the  Company may
receive an annual renewal commission of no more than 0.70% of the  Participant's
Account  Value. In addition to commissions, the  Company may, from time to time,
pay or allow  additional promotional incentives,  in the form  of cash or  other
compensation.  In some instances,  such other incentives may  be offered only to
certain broker-dealers that sell or are  expected to sell during specified  time
periods  certain  minimum  amounts of  the  Contracts or  Certificates  or other
contracts offered by the Company. Commissions  will not be paid with respect  to
Participant's  Accounts established for the personal account of employees of the
Company or any of its affiliates, or  of persons engaged in the distribution  of
the  Contracts. During 1992, 1993  and 1994 approximately $6,842,565, $6,495,974
and $10,480,589,  respectively,  was  paid  to  and  retained  by  Clarendon  in
connection with the distribution of the Contracts.

                                       37
<PAGE>
                    ADDITIONAL INFORMATION ABOUT THE COMPANY

SELECTED FINANCIAL DATA

    The  following selected  financial data  for the  Company should  be read in
conjunction with the  financial statements  and notes thereto  included in  this
Prospectus beginning on page 57.

<TABLE>
<CAPTION>
                                       SELECTED FINANCIAL DATA
                                                              (IN $ THOUSANDS)
                                                      FOR THE YEARS ENDED DECEMBER 31,
                                         -----------------------------------------------------------
                                            1994         1993        1992        1991        1990
                                         -----------  ----------  ----------  ----------  ----------
 <S>                                     <C>          <C>         <C>         <C>         <C>
 Revenues
     Premiums, annuity deposits and
      other revenue                      $ 1,391,699  $1,866,237  $  908,933  $ (151,073) $  796,448
     Net investment income and realized
      gains (losses)                         334,896     243,796     209,087     162,031     225,838
                                         -----------  ----------  ----------  ----------  ----------
                                           1,726,595   2,110,033   1,118,020      10,958   1,022,286
                                         -----------  ----------  ----------  ----------  ----------
 Benefits and Expenses
     Policyholder benefits                 1,504,277   1,880,411     921,180    (161,110)    923,877
     Other expenses                          209,819     240,440     232,221     168,689      76,009
                                         -----------  ----------  ----------  ----------  ----------
                                           1,714,096   2,120,851   1,153,401       7,579     999,886
                                         -----------  ----------  ----------  ----------  ----------
 Operating Gain (Loss)                        12,499     (10,818)    (35,381)      3,379      22,400
 Interest on Surplus Notes                   (31,150)    (26,075)    (18,000)    (12,500)    (50,923)
 Equity in Income of Subsidiaries             62,629      62,640      49,009      42,702      34,180
 Federal Income Tax Benefit (Expense)        (42,521)    (22,491)     (4,000)    (13,615)     (1,150)
                                         -----------  ----------  ----------  ----------  ----------
 Net Income (Loss)                       $     1,457  $    3,256  $   (8,372) $   19,966  $    4,507
                                         -----------  ----------  ----------  ----------  ----------
                                         -----------  ----------  ----------  ----------  ----------
 Assets                                  $10,137,822  $9,199,090  $7,494,407  $6,405,599  $5,133,537
                                         -----------  ----------  ----------  ----------  ----------
                                         -----------  ----------  ----------  ----------  ----------
 Surplus Notes                           $   335,000  $  335,000  $  265,000  $  180,000  $  125,000
                                         -----------  ----------  ----------  ----------  ----------
                                         -----------  ----------  ----------  ----------  ----------
</TABLE>

    See  note  to the  financial statements  for the  effect of  the reinsurance
agreements on net income.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
(1)  FINANCIAL CONDITION AND RESULTS OF OPERATIONS (DOLLAR AMOUNTS IN THOUSANDS)

FINANCIAL CONDITION
ASSETS

    For management purposes it is the Company's practice to segment its  general
account  to  facilitate the  matching of  assets  and liabilities;  however, all
general account assets stand behind all general account liabilities. A  majority
of  the Company's assets are  income producing investments. Particular attention
is paid to the quality of these assets.

    The Company's  bond holdings  consist  of a  diversified portfolio  of  both
public and private issues. It is the Company's policy to acquire only investment
grade  securities. Private placements are rated internally with reference to the
National Association of Insurance  Commissioners ("NAIC") designation issued  by
the  NAIC Securities Valuation Office. The overall quality of the Company's bond
portfolio remains high, despite the industry wide experience of net declines  in
credit  ratings. At December 31,  1994, 2.9% of the  Company's holdings of bonds
were rated  below investment  grade (i.e.  below NAIC  rating "1"  or "2").  Net
unrealized  losses on below  investment grade bonds  were $977 for  the year. No
bonds were written down during 1994.

    The  Company   holds  real   estate  primarily   because  such   investments
historically  have offered  better yields over  the long-term  than fixed income
investments. Real estate investments are used  to enhance the yield of  products
with  long-term liability durations. During 1994 the Company provided for losses
of $671 on its  real estate where  appraised market values  were less than  cost
adjusted for depreciation.

    Significant  attention is  being given  to insurance  companies' exposure to
mortgage loans secured by real estate.  The Company had a mortgage portfolio  of
$1,120,981 at December 31, 1994, representing 28.9% of cash and invested assets.
At  December  31, 1993  mortgage loans  represented 28.1%  of cash  and invested
assets. The  Company underwrites  commercial mortgages  with a  maximum loan  to
value  ratio of 75%. The  Company as a rule invests  only in properties that are
almost fully leased.  The portfolio  is diversified  by region  and by  property
type.  The level of arrears in the portfolio is substantially below the industry

                                       38
<PAGE>
average. At December 31, 1994,  0.8% of the Company's  portfolio was 60 days  or
more  in  arrears,  compared  to  the  most  recent  industry  delinquency ratio
published by the American Council of Life Insurance of 4.2%. The expense in  the
year for the provision for losses and for losses on foreclosures was $5,689.

    In  1994, the Company entered into a leveraged lease agreement under which a
fleet of  rail cars  was leased  for a  term of  9.75 years.  The investment  is
classified as "other invested assets" in the Company's balance sheet at December
31, 1994.

    In  the normal course of business, the Company makes commitments to purchase
investments at  a  future  date.  As  of  December  31,  1994  the  Company  had
outstanding mortgage commitments of $5,000, which will be funded during 1995.

LIABILITIES

    The  majority  of the  Company's liabilities  consist  of reserves  for life
insurance and annuity contracts and deposit funds.

CAPITAL AND SURPLUS

    Total capital stock and surplus of the Company was $455,489 at December  31,
1994.  During  1994, the  Company reduced  its  carrying value  of Massachusetts
Casualty  Insurance  Company,  a   wholly-owned  subsidiary,  by  $18,397,   the
unamortized  amount of  goodwill. The  reduction was  accounted for  as a direct
charge to surplus. The Company's management considers its surplus position to be
adequate.

RESULTS OF OPERATIONS

    1994 COMPARED WITH 1993

    Income from operations  before surplus  note interest, equity  in income  of
subsidiaries  and federal  income taxes  was $12,499  in 1994  versus a  loss of
$10,818 in 1993. The  increase in income is  a result of reinsurance  agreements
with  the parent which decreased income from operations by approximately $31,327
in 1994  and  $54,567 in  1993.  The relatively  flat  change in  income  before
reinsurance   results  from  a  combination   of  factors:  realized  losses  on
investments decreased by $6,237; mortality and expense risk charges increased by
$9,357; general  expenses  increased  by $8,061;  and  approximately  $6,000  of
additional  surplus strain (selling costs and  reserves required on new business
in excess of the  premium) was incurred reflecting  the increased volume of  new
sales.

    Total  revenues decreased by $383,437 from  $2,110,033 in 1993 to $1,726,595
in 1994.  Revenues from  reinsurance transactions  decreased by  $690,973,  from
$959,536  in 1993 to $268,563 in 1994.  1993 revenues include the termination of
the reinsurance agreement under which the Company reinsured with its parent 100%
of certain  fixed  annuity  contracts.  Before the  impact  of  the  reinsurance
agreements,  total revenues increased by $307,536 in 1994. Sales of individually
marketed fixed annuities increased by $582,533 as a result of improved  interest
rates  and product  enhancements. This  was offset  by decreased  sales of group
pension deposit contracts of $271,913 reflecting management's decision to  limit
sales  due to the  volatility of interest  rates and changes  in the competitive
market  place.  Realized  losses  on  investments  decreased,  reflecting  fewer
mortgage  writedowns  in 1994.  Mortality  and expense  risk  charges increased,
reflecting the increase in separate account net assets.

    Benefits and  expenses decreased  by  $406,755 from  $2,120,851 in  1993  to
$1,714,096  in  1994.  Reinsurance had  the  effect of  increasing  benefits and
expenses by $299,890 in 1994 as compared to $1,014,957 in 1993. As noted  above,
the  1993 results include the termination  of the reinsurance agreement with the
parent under  which 100%  of  certain fixed  annuity contracts  were  reinsured.
Before  the  impact  of  reinsurance,  benefits  increased  by  $307,458. Before
reinsurance, the liability  for annuity  and other deposit  funds and  actuarial
reserves decreased as a result of lower sales of group pension deposit contracts
and  increased surrender  activity. Annuity  and other  deposit fund withdrawals
increased as  a result  of increased  surrenders of  fixed annuities  for  which
interest  rate  guarantee periods  have expired.  Transfers to  the non-unitized
separate account  increased  reflecting  the increase  in  fixed  annuity  sales
described   above.  Prior  to  reinsurance,  commissions  increased  by  $35,497
reflecting increased  sales of  individual combination  fixed/ variable  annuity
contracts. General expenses increased due to an increase in the amount allocated
from the

                                       39
<PAGE>
parent  under the  service agreement,  and costs  of selling  and administration
associated with the increased sales  and inforce block of individually  marketed
fixed/variable  annuity contracts. Federal  income tax expense  increased as net
operating loss carryforwards were utilized in 1993.

    1993 COMPARED WITH 1992

    The loss from operations before surplus  note interest and equity in  income
of  subsidiaries decreased by $24,563, from a loss  of $35,381 in 1992 to a loss
of $10,818 in 1993. The decrease  in loss in 1993 is  a result of the impact  of
reinsurance  agreements with the parent,  which decreased income from operations
by approximately $52,249 in 1993 and $71,282 in 1992. The decrease in this  loss
is  also a result of  the increasing in-force block  of business relative to the
new business. The  strain of  new sales  is offset  by profits  on the  in-force
business.  Effective December  31, 1993,  the annuity  reinsurance agreement was
terminated resulting in  an additional  decrease in income  of $2,318.  Realized
losses  on investments  increased by  $1,726, primarily  due to  the increase in
losses on real estate. Mortgage  writedowns decreased minimally from $10,089  in
1992  to $9,975 in 1993. Mortality and  expense risk charges increased by $9,300
from $33,681 in 1992 to $42,981 in 1993 due to the increase in separate  account
net assets.

    Total  revenues increased by $992,013 from  $1,118,020 in 1992 to $2,110,033
in 1993. Reinsurance had the effect of increasing revenues by $960,431 for  1993
as  compared to $25,239  for 1992. This  increase in revenues  for 1993 includes
$803,079 reflecting the  recapture of annuity  premiums and deposits  previously
ceded  to  the parent.  Before the  impact of  the reinsurance  agreements total
revenues increased  by  $63,966  in  1993.  Sales  of  group  pension  contracts
increased  by $82,277  from $374,081  for the  year ended  December 31,  1992 to
$456,358 for the year  ended December 31, 1993.  While total combination  fixed/
variable annuity sales increased in 1993, amounts allocated to the fixed account
decreased.  This change  in allocation is  associated with the  decline in fixed
interest rate guarantees during the year. The increase in mortality and  expense
risk  charges discussed above is the result  of the increase in separate account
assets.

    Benefits and expenses  increased by  $967,450 from $1,153,401  for the  year
ended  December 31,  1992 to  $2,120,851 for the  year ended  December 31, 1993.
Reinsurance had the effect of increasing benefits and expenses by $1,014,957  in
1993  as compared to $105,109 in 1992.  Included in this increase in benefits is
$805,397 resulting from  the recapture  of the annuity  deposit liabilities  and
reserves  that had previously been ceded to the parent. Before the impact of the
reinsurance  agreements,  benefits  and  expenses  increased  by  $57,602   from
$1,048,292 in 1992 to $1,105,894 in 1993. This is directly related to the change
in  the mix of  deferred annuity sales  from fixed to  variable. The increase in
sales of group pension contracts noted  above results in the increase in  policy
reserves and liability for annuity and other deposit funds.

    General  expenses increased by  $2,392 from $21,778 for  1992 to $24,170 for
1993 as a result of  an increase in the amount  allocated from the parent  under
the  service agreement. Commissions increased in line with the increase in sales
of annuity contracts. Taxes, licenses and  fees decreased by $1,916 as a  result
of lower premium taxes, guaranty association assessments and examination fees.

(2)  LIQUIDITY

    The  Company's cash inflow  consists primarily of  premiums on insurance and
annuity products, income  from investments, repayments  of investment  principal
and  sales of investments. The Company's cash outflow is primarily to meet death
and other maturing  insurance and annuity  contract obligations, to  pay out  on
contract  terminations,  to  fund  investment  commitments  and  to  pay  normal
operating expenses and  taxes. Cash outflows  are met from  the normal net  cash
inflows.

    The  Company  segments its  business internally  and matches  projected cash
inflows and outflows within each segment. Targets for money market holdings  are
established  for each segment, which  in the aggregate meet  the day to day cash
needs of the Company. If greater liquidity is required, government issued bonds,
which are highly liquid, are sold to provide the necessary funds. Government and
publicly traded corporate bonds comprise  54.7% of the Company's long-term  bond
holdings.

    Management  believes that the  Company's sources of  liquidity are more than
adequate to meet its anticipated needs.

                                       40
<PAGE>
REINSURANCE

    The Company has agreements  with its parent company  which provide that  the
parent  company  will  reinsure  the  mortality  risks  of  the  individual life
insurance contracts  sold by  the Company.  Under these  agreements basic  death
benefits  and supplementary  benefits are reinsured  on a  yearly renewable term
basis and coinsurance basis, respectively.

    Effective January 1,  1991 the Company  entered into an  agreement with  the
parent company under which 100% of certain fixed annuity contracts issued by the
Company  were reinsured.  This agreement  was terminated  effective December 31,
1993.

    Effective January 1,  1991 the Company  entered into an  agreement with  the
parent company under which certain individual life insurance contracts issued by
the  parent  were reinsured  by the  Company  on a  90% coinsurance  basis. Also
effective January 1, 1991 the Company entered into an agreement with the  parent
which  provides that the parent  will reinsure the mortality  risks in excess of
$500,000 per policy for the individual  life insurance contracts assumed by  the
Company  in  the  reinsurance  agreement  described  above.  Death  benefits are
reinsured on  a  yearly  renewable  term basis.  The  life  reinsurance  assumed
agreement  requires the reinsurer  to withhold funds  in an amount  equal to the
reserves assumed.

    The Company also has executed  a reinsurance agreement with an  unaffiliated
company   which  provides  reinsurance  of  certain  individual  life  insurance
contracts on  a  modified  coinsurance  basis and  under  which  all  deficiency
reserves are ceded.

RESERVES

    In  accordance with the life insurance  laws and regulations under which the
Company operates  it  is  obligated  to carry  on  its  books,  as  liabilities,
actuarially  determined  reserves to  meet  its obligations  on  its outstanding
contracts. Reserves are based on mortality  tables in general use in the  United
States  and are computed to equal amounts  that, with additions from premiums to
be received, and with interest on  such reserves compounded annually at  certain
assumed  rates, will be  sufficient to meet the  Company's policy obligations at
their maturities or  in the  event of an  insured's death.  In the  accompanying
Financial  Statements these reserves are determined in accordance with statutory
regulations which are generally accepted accounting principles for the Company.

INVESTMENTS

    Of the Company's total assets of  $10.1 billion at December 31, 1994,  54.1%
consisted  of separate account assets, 24.4%  were invested in bonds and similar
securities, 11.1% in mortgages, 1.3% in  subsidiaries, 0.9% in real estate,  and
the remaining 8.2% in cash and other assets.

COMPETITION

    The  Company is engaged in a business  that is highly competitive because of
the large number of stock and mutual life insurance companies and other entities
marketing insurance products.  There are approximately  1,800 stock, mutual  and
other  types of insurers  in the life  insurance business in  the United States.
According to the most recent Best's Review, Life-Health Edition, as of  December
31,  1993 the  Company ranked  45th among  all life  insurance companies  in the
United States based upon  total assets. Its parent  company, Sun Life  Assurance
Company  of Canada, ranked 15th.  Best's Insurance Reports, Life-Health Edition,
1994, assigned the Company  and the parent  company its highest  classification,
A++,  as of December 31, 1993. Standard & Poor's and Duff & Phelps have assigned
the Company  and the  parent company  their highest  ratings for  claims  paying
ability,  AAA.  These  ratings  should  not  be  considered  as  bearing  on the
investment performance of the Series Fund shares held in the Sub-Accounts of the
Variable Account. However, the ratings are relevant to the Company's ability  to
meet its general corporate obligations under the Contracts.

EMPLOYEES

    The  Company and Sun  Life Assurance Company  of Canada have  entered into a
Service Agreement which provides  that the latter will  furnish the Company,  as
required, with personnel as well as certain

                                       41
<PAGE>
services  and facilities on a cost reimbursement  basis. As of December 31, 1994
the Company had 225 direct employees who are employed at its Principal Executive
Office in  Wellesley Hills,  Massachusetts  and its  Annuity Service  Center  in
Boston, Massachusetts.

PROPERTIES

    The  Company occupies office space owned by it and leased to its parent, Sun
Life Assurance Company of Canada, and certain unrelated parties for lease  terms
not exceeding five years.

                 THE COMPANY'S DIRECTORS AND EXECUTIVE OFFICERS

    The  directors  and  principal officers  of  the Company  are  listed below,
together with information  as to  their ages,  dates of  election and  principal
business  occupations during  the last five  years (if other  than their present
business occupations). Except as otherwise indicated, the directors and officers
of the Company  who are  associated with Sun  Life Assurance  Company of  Canada
and/or  its subsidiaries have been associated with Sun Life Assurance Company of
Canada for  more than  five  years either  in the  position  shown or  in  other
positions.

JOHN D. MCNEIL, 61, Chairman and Director (1982*)
150 King Street West
Toronto, Ontario, Canada M5H 1J9

    He  is Chairman and a  Director of Sun Life  Assurance Company of Canada and
Sun Life Insurance and Annuity Company of New York; a Director of  Massachusetts
Financial  Services Company;  President and  a Director  of Sun  Growth Variable
Annuity Fund,  Inc.;  Chairman and  a  Trustee  of MFS/Sun  Life  Series  Trust;
Chairman  and  a Member  of  the Boards  of  Managers of  Money  Market Variable
Account, High  Yield Variable  Account, Capital  Appreciation Variable  Account,
Government  Securities  Variable  Account, World  Governments  Variable Account,
Total Return  Variable  Account and  Managed  Sectors Variable  Account;  and  a
Director of Shell (Canada) Limited and Canadian Pacific, Ltd.

JOHN R. GARDNER, 57, President and Director (1986*)
150 King Street West
Toronto, Ontario, Canada M5H 1J9

    He  is President and a Director of Sun Life Assurance Company of Canada, and
Sun Life  Insurance  and  Annuity  Company  of  New  York;  and  a  Director  of
Massachusetts Financial Services Company.

DAVID D. HORN, 53, Senior Vice President and General Manager and Director (1970,
1985*)
One Sun Life Executive Park
Wellesley Hills, Massachusetts 02181

    He is Senior Vice President and General Manager for the United States of Sun
Life  Assurance Company of Canada; Chairman and  President and a Director of Sun
Investment Services Company; Senior  Vice President and a  Director of Sun  Life
Insurance  and Annuity Company of New York; Vice President and a Director of Sun
Growth Variable Annuity  Fund, Inc.;  President and  a Director  of Sun  Benefit
Services Company, Inc.; a Director of Sun Capital Advisers, Inc.; Chairman and a
Director  of Massachusetts Casualty Insurance Company; a Trustee of MFS/Sun Life
Series Trust; and a Member  of the Boards of  Managers of Money Market  Variable
Account,  High Yield  Variable Account,  Capital Appreciation  Variable Account,
Government Securities  Variable  Account, World  Governments  Variable  Account,
Total Return Variable Account and Managed Sectors Variable Account.

- ---------
* Year Elected Director

                                       42
<PAGE>
ANGUS A. MACNAUGHTON, 63, Director (1985*)
Metro Tower, Suite 1170,
950 Tower Lane
Foster City, California 94404

    He is President of Genstar Investment Corporation and a Director of Sun Life
Assurance Company of Canada, Sun Life Insurance and Annuity Company of New York,
Canadian Pacific, Ltd., Stelco, Inc. and Varian Associates, Inc.

JOHN S. LANE, 60, Director (1991*)
150 King Street West
Toronto, Ontario, Canada M5H 1J9

    He  is Senior Vice  President, Investments of Sun  Life Assurance Company of
Canada; and a Director of Sun Investment Services Company, Sun Capital Advisers,
Inc. and Sun Life Insurance and Annuity Company of New York.

RICHARD B. BAILEY, 68, Director (1983*)
500 Boylston Street
Boston, Massachusetts 02116

    He is a Director of Sun Life Insurance and Annuity Company of New York and a
Director/Trustee of the Funds in  the MFS Family of  Funds. Prior to October  1,
1991,  he  was  Chairman  and a  Director  of  Massachusetts  Financial Services
Company.

A. KEITH BRODKIN, 59, Director (1990*)
500 Boylston Street
Boston, Massachusetts 02116

    He is Chairman and a Director of Massachusetts Financial Services Company; a
Director of  Sun  Life  Insurance  and  Annuity  Company  of  New  York;  and  a
Director/Trustee and/or Officer of the Funds in the MFS Family of Funds.

M. COLYER CRUM, 62, Director (1986*)
Harvard Business School
Soldiers Field Road
Boston, Massachusetts 02163

    He is a Professor at the Harvard Business School; and a Director of Sun Life
Assurance Company of Canada, Sun Life Insurance and Annuity Company of New York,
Merrill  Lynch Ready Assets Trust, Merrill Lynch Basic Value Fund, Inc., Merrill
Lynch Special Value Fund, Inc., Merrill Lynch Capital Fund, Inc., Merrill  Lynch
U.S.A. Government Reserves, Merrill Lynch Natural Resources Trust, Merrill Lynch
U.S.  Treasury  Money Fund,  MuniVest  California Insured  Fund,  Inc., MuniVest
Florida Fund, Inc., MuniVest  Michigan Insured Fund,  Inc., MuniVest New  Jersey
Fund,  Inc., MuniVest  New York  Insured Fund,  Inc., MuniYield  Florida Insured
Fund, MuniYield Insured Fund  II, Inc., MuniYield  Michigan Insured Fund,  Inc.,
MuniYield  New Jersey Insured  Fund, Inc., MuniYield New  York Insured Fund III,
Inc. and MuniYield Pennsylvania Fund.

ROBERT A. BONNER, 50, Vice President, Pensions (1986)
One Sun Life Executive Park
Wellesley Hills, Massachusetts 02181

    He is Vice President, Pensions for  the United States of Sun Life  Assurance
Company of Canada.

ROBERT E. MCGINNESS, 53, Vice President and Counsel (1983)
One Sun Life Executive Park
Wellesley Hills, Massachusetts 02181

- ---------
* Year Elected Director

                                       43
<PAGE>
He  is Vice President  and Counsel for  the United States  of Sun Life Assurance
Company of Canada; Vice President and  Counsel and a Director of Sun  Investment
Services  Company and Sun Benefit Services Company,  Inc.; and a Director of New
London Trust, F.S.B. and Massachusetts Casualty Insurance Company.

C. JAMES PRIEUR, 43, Vice President, Investments (1993)
One Sun Life Executive Park
Wellesley Hills, Massachusetts 02181

    He is  Vice  President,  Investments  for the  United  States  of  Sun  Life
Assurance  Company  of Canada;  Vice  President, Investments  of  Sun Investment
Services Company and Sun Life Insurance and  Annuity Company of New York; and  a
Director of Sun Capital Advisers, Inc.

S. CAESAR RABOY, 58, Vice President, Individual Insurance (1991)
One Sun Life Executive Park
Wellesley Hills, Massachusetts 02181

    He is Vice President, Individual Insurance for the United States of Sun Life
Assurance  Company  of Canada;  and  Vice President  of  Sun Life  Insurance and
Annuity Company of New York. Prior to 1990 he was President and Chief  Operating
Officer of Connecticut Mutual Life Insurance Company.

ROBERT P. VROLYK, 42, Vice President and Actuary (1986)
One Sun Life Executive Park
Wellesley Hills, Massachusetts 02181

    He  is Vice President, Finance  for the United States  of Sun Life Assurance
Company of Canada; Vice President, Controller and Actuary of Sun Life  Insurance
and  Annuity  Company of  New  York; and  a  Director of  Massachusetts Casualty
Insurance Company.

BONNIE S. ANGUS, 53, Secretary (1974)
One Sun Life Executive Park
Wellesley Hills, Massachusetts 02181

    She is  Assistant Secretary  for the  United States  of Sun  Life  Assurance
Company of Canada; and Secretary of Sun Investment Services Company, Sun Benefit
Services  Company, Inc., MFS/Sun Life Series  Trust, Sun Growth Variable Annuity
Fund, Inc., Money Market Variable Account, High Yield Variable Account,  Capital
Appreciation  Variable  Account, Government  Securities Variable  Account, World
Governments Variable  Account, Total  Return Variable  Account, Managed  Sectors
Variable  Account,  Sun Life  Insurance  and Annuity  Company  of New  York, Sun
Capital Advisers, Inc. and New London Trust, F.S.B.

L. BROCK THOMSON, 53, Vice President and Treasurer (1974)
One Sun Life Executive Park
Wellesley Hills, Massachusetts 02181

    He is Vice President, Portfolio Management for the United States of Sun Life
Assurance Company  of Canada;  Vice President  and Treasurer  of Sun  Investment
Services Company, Sun Capital Advisers, Inc., Sun Benefit Services Company, Inc.
and  Sun Life Insurance and Annuity Company of New York; and Assistant Treasurer
of Massachusetts Casualty Insurance Company.

    The directors, officers  and employees of  the Company are  covered under  a
commercial  blanket bond  and a  liability policy.  The directors,  officers and
employees of Massachusetts  Financial Services Company  and Clarendon  Insurance
Agency, Inc. are covered under a fidelity bond and errors and omissions policy.

                                       44
<PAGE>
EXECUTIVE COMPENSATION

    All  of the executive officers of the  Company also serve as officers of Sun
Life Assurance Company of Canada and  receive no compensation directly from  the
Company.  Allocations have been made as to such officers' time devoted to duties
as executive officers of  the Company and its  subsidiaries. The allocated  cash
compensation  of all executive officers  of the Company as  a group for services
rendered in  all capacities  to the  Company and  its subsidiaries  during  1994
totalled $602,252. The allocated compensation of the named executive officers is
as follows:

<TABLE>
<CAPTION>
                                                                  ALLOCATED
                                                                COMPENSATION
                                                              -----------------
 NAME/POSITION                                          YEAR   SALARY    BONUS
 -----------------------------------------------------  ----  --------  -------
 <S>                                                    <C>   <C>       <C>
 John D. McNeil, Chairman                               1994  $ 59,189  $12,284
                                                        1993  $ 16,655  $ 3,482
                                                        1992  $ 14,756  $ 4,132

 Robert A. Bonner, Vice President, Pensions             1994  $111,325  $15,708
                                                        1993  $ 97,160  $18,877
                                                        1992  $ 85,402  $21,028

 Robert P. Vrolyk, Vice President, Finance              1994  $ 90,026  $17,552
                                                        1993  $ 67,587  $16,897
                                                        1992  $ 82,958  $20,740

 C. James Prieur, Vice President, Investments           1994  $100,803  $17,398
                                                        1993  $ 80,621  $20,155
                                                        1992    N/A       N/A
</TABLE>

    Directors of the Company who are also officers of Sun Life Assurance Company
of  Canada  or  its affiliates  receive  no  compensation in  addition  to their
compensation as  officers  of  Sun  Life Assurance  Company  of  Canada  or  its
affiliates.  Messrs. Crum and MacNaughton receive  compensation in the amount of
$5,000 per year, plus $800 for each meeting attended, plus expenses.

    No shares of the Company are owned by any executive officer or director. The
Company is a wholly-owned  subsidiary of Sun Life  Assurance Company of  Canada,
150 King Street West, Toronto, Ontario, Canada M5H 1J9.

                                STATE REGULATION

    The  Company is subject to the laws  of the State of Delaware governing life
insurance companies  and  to regulation  by  the Commissioner  of  Insurance  of
Delaware.  An annual statement is filed with the Commissioner of Insurance on or
before March 1st in each year relating to the operations of the Company for  the
preceding  year and its financial  condition on December 31st  of such year. Its
books and records are  subject to review or  examination by the Commissioner  or
his  agents at any time and a full examination of its operations is conducted at
periodic intervals.

    The Company is  also subject to  the insurance laws  and regulations of  the
other  states and jurisdictions in which it  is licensed to operate. The laws of
the  various   jurisdictions   establish   supervisory   agencies   with   broad
administrative powers with respect to licensing to transact business, overseeing
trade  practices, licensing agents, approving policy forms, establishing reserve
requirements, fixing maximum interest rates  on life insurance policy loans  and
minimum  rates for  accumulation of surrender  values, prescribing  the form and
content of required financial statements and regulating the type and amounts  of
investments  permitted.  Each insurance  company  is required  to  file detailed
annual reports with supervisory agencies in  each of the jurisdictions in  which
it  does business and its operations and  accounts are subject to examination by
such agencies at regular intervals.

                                       45
<PAGE>
    In addition, many states regulate affiliated groups of insurers, such as the
Company,  its  parent  and  its  affiliates,  under  insurance  holding  company
legislation.  Under such  laws, inter-company  transfers of  assets and dividend
payments from insurance subsidiaries may be subject to prior notice or approval,
depending on  the  size  of such  transfers  and  payments in  relation  to  the
financial positions of the companies involved.

    Under  insurance guaranty fund laws in  most states, insurers doing business
therein can  be  assessed (up  to  prescribed limits)  for  policyholder  losses
incurred  by insolvent  companies. The amount  of any future  assessments of the
Company under these laws cannot be reasonably estimated. However, most of  these
laws  do  provide that  an assessment  may be  excused or  deferred if  it would
threaten an insurer's own  financial strength and many  permit the deduction  of
all or a portion of any such assessment from any future premium or similar taxes
payable.

    Although  the federal  government generally  does not  directly regulate the
business of insurance, federal initiatives often have an impact on the  business
in  a  variety  of  ways.  Current  and  proposed  federal  measures  which  may
significantly affect the insurance business include employee benefit regulation,
removal of barriers preventing  banks from engaging  in the insurance  business,
tax law changes affecting the taxation of insurance companies, the tax treatment
of  insurance products  and its impact  on the relative  desirability of various
personal investment vehicles, and  proposed legislation to  prohibit the use  of
gender in determining insurance and pension rates and benefits.

                               LEGAL PROCEEDINGS

    There  are no pending legal proceedings  affecting the Variable Account. The
Company and its subsidiaries are engaged in various kinds of routine  litigation
which,  in  management's  judgment,  is  not  of  material  importance  to their
respective total assets or material with respect to the Variable Account.

                                 LEGAL MATTERS

    The organization of the  Company, its authority to  issue the Contracts  and
the  validity of  the form of  the Contracts have  been passed upon  by David D.
Horn, Esq., Senior Vice President and General Manager of the Company.  Covington
&  Burling, Washington, D.C.,  has advised the Company  on certain legal matters
concerning federal  securities laws  applicable to  the issue  and sale  of  the
Contracts and federal income tax laws applicable to the Contracts.

                                  ACCOUNTANTS

    The   financial  statements  of  the  Variable  Account  and  the  financial
statements of the Company for the years  ended December 31, 1994, 1993 and  1992
included  in  this  Prospectus have  been  audited  by Deloitte  &  Touche LLP,,
independent auditors,  as stated  in  their reports  appearing herein,  and  are
included in reliance upon the reports of such firm given upon their authority as
experts in accounting and auditing.

                            REGISTRATION STATEMENTS

    Registration  statements have  been filed  with the  Securities and Exchange
Commission, Washington, D.C., under the Securities Act of 1933 as amended,  with
respect  to the Contracts  offered by this Prospectus.  This Prospectus does not
contain all the  information set forth  in the registration  statements and  the
exhibits filed as part of the registration statements, to all of which reference
is  hereby made  for further  information concerning  the Variable  Account, the
Fixed Account, the Company, the Series Fund, the Contract and the  Certificates.
Statements  found  in this  Prospectus as  to  the terms  of the  Contracts, the
Certificates and other legal instruments are summaries, and reference is made to
such instruments as filed.

                                       46
<PAGE>
                              FINANCIAL STATEMENTS

    The  financial  statements  of  the  Company  which  are  included  in  this
Prospectus should be considered only as bearing on the ability of the Company to
meet  its obligations with respect to amounts allocated to the Fixed Account and
with respect to the death benefit and the Company's assumption of the  mortality
and  expense risks. They should  not be considered as  bearing on the investment
performance of the Series Fund shares  held in the Sub-Accounts of the  Variable
Account.  The Variable Account  value of the  interests of Owners, Participants,
Annuitants, Payees and Beneficiaries under  the Contracts is affected  primarily
by  the investment results of  the Series Fund. The  financial statements of the
Variable Account  reflect  units outstanding  and  expenses incurred  under  the
Contracts and other contracts participating in the Variable Account which impose
certain  contract  charges  that  are different  from  those  imposed  under the
Contracts.

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

                                       47
<PAGE>
SUN LIFE OF CANADA (U.S.) VARIABLE ACCOUNT F

STATEMENT OF CONDITION -- December 31, 1994

<TABLE>
<CAPTION>
 Assets:
   Investments in MFS/Sun Life Series Trust:                                              Shares          Cost           Value
                                                                                        -----------  --------------  --------------
 <S>                                                                                    <C>          <C>             <C>
     Capital Appreciation Series ("CAS")..............................................   15,546,045  $  403,897,954  $  379,444,897
     Conservative Growth Series ("CGS")...............................................    7,957,852     130,831,761     130,956,442
     Government Securities Series ("GSS").............................................   22,228,132     283,100,445     269,446,089
     High Yield Series ("HYS")........................................................    8,802,267      72,547,050      72,055,389
     Managed Sectors Series ("MSS")...................................................    5,436,296     114,133,313     108,085,836
     Money Market Series ("MMS")......................................................  203,157,645     203,157,645     203,157,645
     Research Series ("RES")..........................................................      391,744       3,860,071       3,871,280
     Total Return Series ("TRS")......................................................   51,588,442     765,334,785     778,274,442
     Utilities Series ("UTS").........................................................    2,242,118      21,759,297      21,338,798
     World Asset Allocation Series ("WAA")............................................      298,587       2,985,338       3,003,118
     World Governments Series ("WGS").................................................   11,025,415     133,357,787     125,434,887
     World Growth Series ("WGR")......................................................    9,061,390     100,025,165      99,157,984
     World Total Return Series ("WTR")................................................      137,844       1,379,853       1,384,031
                                                                                                     --------------  --------------
                                                                                                     $2,236,370,464  $2,195,610,838
                                                                                                     --------------
                                                                                                     --------------
 Liability:
   Payable to sponsor..............................................................................................          90,053
                                                                                                                     --------------
         Net assets................................................................................................  $2,195,520,785
                                                                                                                     --------------
                                                                                                                     --------------
</TABLE>

<TABLE>
<CAPTION>
                                               Deferred Variable Annuity Contracts    Reserve for
                                              --------------------------------------   Variable
 NET ASSETS APPLICABLE TO CONTRACT OWNERS:      Units     Unit Value      Value        Annuities       Total
                                              ----------  ----------  --------------  -----------  --------------
 <S>                                          <C>         <C>         <C>             <C>          <C>
   MFS Regatta Contracts:
     CAS....................................   6,184,731  $ 15.5512   $   96,173,392   $  175,427  $   96,348,819
     GSS....................................   4,235,203    13.3872       56,697,536      220,353      56,917,889
     HYS....................................     839,825    15.4801       13,003,889       14,775      13,018,664
     MSS....................................   2,066,642    14.5653       30,099,533        7,760      30,107,293
     MMS....................................   3,873,044    11.8185       45,769,935      415,189      46,185,124
     TRS....................................  14,225,539    14.2495      202,696,964    1,043,621     203,740,585
     WGS....................................   1,967,375    14.2437       28,026,156       79,501      28,105,657
                                                                      --------------  -----------  --------------
                                                                      $  472,467,405   $1,956,626  $  474,424,031
                                                                      --------------  -----------  --------------
   MFS Regatta Gold Contracts:
     CAS....................................  19,909,649  $ 14.2064   $  282,812,710   $  351,131  $  283,163,841
     CGS....................................  10,979,711    11.9036      130,689,597      261,584     130,951,181
     GSS....................................  18,784,262    11.2891      212,061,058      498,271     212,559,329
     HYS....................................   4,605,818    12.7475       58,706,581      317,905      59,024,486
     MSS....................................   6,351,641    12.2606       77,873,569      102,524      77,976,093
     MMS....................................  14,774,386    10.5878      156,416,560      332,228     156,748,788
     RES....................................     392,528     9.8615        3,871,280      --            3,871,280
     TRS....................................  48,270,556    11.8694      572,914,204    1,556,142     574,470,346
     UTS....................................   2,273,439     9.3739       21,310,879       27,920      21,338,799
     WAA....................................     299,210    10.0367        3,003,118      --            3,003,118
     WGS....................................   8,334,019    11.6151       96,801,492      529,315      97,330,807
     WGR....................................   9,182,555    10.7803       98,992,127      161,187      99,153,314
     WTR....................................     138,126    10.0195        1,384,031      --            1,384,031
                                                                      --------------  -----------  --------------
                                                                      $1,716,837,206   $4,138,207  $1,720,975,413
                                                                      --------------  -----------  --------------
 NET ASSETS APPLICABLE TO SPONSOR...................................  $      121,341   $  --       $      121,341
                                                                      --------------  -----------  --------------
         Net assets.................................................  $2,189,425,952   $6,094,833  $2,195,520,785
                                                                      --------------  -----------  --------------
                                                                      --------------  -----------  --------------
</TABLE>

                       See notes to financial statements

                                       48
<PAGE>
SUN LIFE OF CANADA (U.S.) VARIABLE ACCOUNT F

STATEMENT OF OPERATIONS -- Year Ended December 31, 1994

<TABLE>
<CAPTION>
                                CAS           CGS            GSS           HYS            MSS           MMS          RES
                            Sub-Account   Sub-Account    Sub-Account   Sub-Account    Sub-Account   Sub-Account  Sub-Account*
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
 <S>                       <C>            <C>           <C>            <C>           <C>            <C>          <C>
 INCOME AND EXPENSES:
   Dividend income and
    capital gain
    distributions
    received.............. $  32,730,984  $ 1,648,699   $  14,102,493  $  4,285,200  $  11,772,826  $  6,481,559   $ --
   Mortality and expense
    risk charges..........     4,379,608    1,339,985       3,179,715       832,178      1,251,222     2,136,254      3,602
   Distribution expense
    risk charges..........       157,578      --               89,979        21,274         47,903        64,702     --
   Administrative expense
    charges...............       367,975      160,798         291,587        78,588        102,244       191,648        432
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
       Net investment
        income
        (expense)......... $  27,825,823  $   147,916   $  10,541,212  $  3,353,160  $  10,371,457  $  4,088,955   $ (4,034)
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
 REALIZED AND UNREALIZED
  GAINS (LOSSES):
   Realized gains (losses)
    on investment
    transactions:
     Proceeds from
      sales............... $ 168,229,693  $ 3,936,598   $  46,912,933  $ 82,182,013  $  30,253,463  $309,203,050   $167,790
     Cost of investments
      sold................   155,579,765    3,467,188      45,923,619    84,017,597     27,940,553   309,203,050    171,667
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
       Net realized gains
        (losses).......... $  12,649,928  $   469,410   $     989,314  $ (1,835,584) $   2,312,910  $    --        $ (3,877)
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
   Net unrealized
    appreciation
    (depreciation) on
    investments:
     End of period........ $ (24,453,057) $   124,681   $ (13,654,356) $   (491,661) $  (6,047,477) $    --        $ 11,209
     Beginning of
      period..............    33,543,210    4,020,954       6,278,438     2,862,574     10,136,236       --          --
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
       Change in
        unrealized
        appreciation
        (depreciation).... $ (57,996,267) $(3,896,273)  $ (19,932,794) $ (3,354,235) $ (16,183,713) $    --        $ 11,209
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
   Realized and unrealized
    gains (losses)........ $ (45,346,339) $(3,426,863)  $ (18,943,480) $ (5,189,819) $ (13,870,803) $    --        $  7,332
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
   INCREASE (DECREASE) IN
    NET ASSETS FROM
    OPERATIONS............ $ (17,520,516) $(3,278,947)  $  (8,402,268) $ (1,836,659) $  (3,499,346) $  4,088,955   $  3,298
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
                           -------------  ------------  -------------  ------------  -------------  ------------ ------------
</TABLE>

<TABLE>
<CAPTION>
                                TRS           UTS          WAA            WGS            WGR           WTR
                            Sub-Account   Sub-Account  Sub-Account*   Sub-Account    Sub-Account   Sub-Account*      Total
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
 <S>                       <C>            <C>          <C>           <C>            <C>            <C>           <C>
 INCOME AND EXPENSES:
   Dividend income and
    capital gain
    distributions
    received.............. $  29,511,760  $    4,930     $--         $  11,284,999  $      15,288    $--         $  111,838,738
   Mortality and expense
    risk charges..........     9,221,405     182,729       2,648         1,610,896        808,859      1,291         24,950,392
   Distribution expense
    risk charges..........       325,266      --          --                45,713       --           --                752,415
   Administrative expense
    charges...............       781,302      21,927         318           147,595         97,063        155          2,241,632
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
       Net investment
        income
        (expense)......... $  19,183,787  $ (199,726)    $(2,966)    $   9,480,795  $    (890,634)   $(1,446)    $   83,894,299
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
 REALIZED AND UNREALIZED
  GAINS (LOSSES):
   Realized gains (losses)
    on investment
    transactions:
     Proceeds from
      sales............... $  53,301,147  $2,993,532     $17,410     $  28,274,119  $  24,070,900    $33,296     $  749,575,944
     Cost of investments
      sold................    44,169,598   3,115,564      17,557        29,147,452     22,575,486     33,233        725,362,329
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
       Net realized gains
        (losses).......... $   9,131,549  $ (122,032)    $  (147)    $    (873,333) $   1,495,414    $    63     $   24,213,615
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
   Net unrealized
    appreciation
    (depreciation) on
    investments:
     End of period........ $  12,939,657  $ (420,499)    $17,780     $  (7,922,900) $    (867,181)   $ 4,178     $  (40,759,626)
     Beginning of
      period..............    69,149,939      22,690      --             8,502,641        716,829     --            135,233,511
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
       Change in
        unrealized
        appreciation
        (depreciation).... $ (56,210,282) $ (443,189)    $17,780     $ (16,425,541) $  (1,584,010)   $ 4,178     $ (175,993,137)
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
   Realized and unrealized
    gains (losses)........ $ (47,078,733) $ (565,221)    $17,633     $ (17,298,874) $     (88,596)   $ 4,241     $ (151,779,522)
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
   INCREASE (DECREASE) IN
    NET ASSETS FROM
    OPERATIONS............ $ (27,894,946) $ (764,947)    $14,667     $  (7,818,079) $    (979,230)   $ 2,795     $  (67,885,223)
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
                           -------------  -----------  ------------  -------------  -------------  ------------  --------------
</TABLE>

*For the period from November 7, 1994 (commencement of investment operations) to
December 31, 1994.

                       See notes to financial statements

                                       49
<PAGE>
SUN LIFE OF CANADA (U.S.) VARIABLE ACCOUNT F

STATEMENT OF CHANGES IN NET ASSETS
<TABLE>
<CAPTION>
                                              CAS                             CGS                             GSS
                                          Sub-Account                     Sub-Account                     Sub-Account
                                 -----------------------------   -----------------------------   -----------------------------
 <S>                             <C>             <C>             <C>             <C>             <C>             <C>
                                          Year Ended                      Year Ended                      Year Ended
                                         December 31,                    December 31,                    December 31,
                                 -----------------------------   -----------------------------   -----------------------------

<CAPTION>
                                     1994            1993            1994            1993            1994            1993
                                 -------------   -------------   -------------   -------------   -------------   -------------
 <S>                             <C>             <C>             <C>             <C>             <C>             <C>
 OPERATIONS:
   Net investment income
    (expense)..................  $  27,825,823   $   4,701,566   $     147,916   $     479,271   $  10,541,212   $   8,564,805
   Net realized gains
    (losses)...................     12,649,928      17,949,555         469,410         132,124         989,314       1,805,405
   Net unrealized gains
    (losses)...................    (57,996,267)     11,962,856      (3,896,273)      2,308,898     (19,932,794)       (546,544)
                                 -------------   -------------   -------------   -------------   -------------   -------------
     Increase (decrease) in net
      assets from operations...  $ (17,520,516)  $  34,613,977   $  (3,278,947)  $   2,920,293   $  (8,402,268)  $   9,823,666
                                 -------------   -------------   -------------   -------------   -------------   -------------
 PARTICIPANT TRANSACTIONS:
   Accumulation Activity:
     Purchase payments
      received.................  $ 131,738,032   $ 110,564,332   $  54,704,628   $  42,500,009   $  81,307,573   $  91,253,868
     Net transfers between
      Sub-Accounts and Fixed
      Account..................    (30,000,160)      7,715,689       5,906,300       5,360,043     (10,559,956)     13,443,082
     Withdrawals, surrenders,
      annuitizations and
      contract charges.........    (22,127,701)    (16,673,990)     (4,909,494)     (1,703,557)    (18,857,834)    (10,411,003)
                                 -------------   -------------   -------------   -------------   -------------   -------------
       Net accumulation
        activity...............  $  79,610,171   $ 101,606,031   $  55,701,434   $  46,156,495   $  51,889,783   $  94,285,947
                                 -------------   -------------   -------------   -------------   -------------   -------------
   Annuitization Activity:
     Annuitizations............  $     325,123   $     292,314   $     131,189   $     114,686   $     519,211   $     440,410
     Annuity payments..........       (135,087)        (52,288)        (58,514)        (15,802)       (131,378)       (122,454)
     Net transfers between
      Sub-Accounts.............        (13,777)        (19,251)         68,480              26        (128,389)         13,596
     Adjustments to annuity
      reserve..................       (138,996)        207,885          (3,424)           (997)         41,563          (6,793)
                                 -------------   -------------   -------------   -------------   -------------   -------------
       Net annuitization
        activity...............  $      37,263   $     428,660   $     137,731   $      97,913   $     301,007   $     324,759
                                 -------------   -------------   -------------   -------------   -------------   -------------
   Increase in net assets from
    participant transactions...  $  79,647,434   $ 102,034,691   $  55,839,165   $  46,254,408   $  52,190,790   $  94,610,706
                                 -------------   -------------   -------------   -------------   -------------   -------------
     Increase in net assets....  $  62,126,918   $ 136,648,668   $  52,560,218   $  49,174,701   $  43,788,522   $ 104,434,372
 NET ASSETS:
   Beginning of year...........    317,385,742     180,737,074      78,390,963      29,216,262     225,688,696     121,254,324
                                 -------------   -------------   -------------   -------------   -------------   -------------
   End of year.................  $ 379,512,660   $ 317,385,742   $ 130,951,181   $  78,390,963   $ 269,477,218   $ 225,688,696
                                 -------------   -------------   -------------   -------------   -------------   -------------
                                 -------------   -------------   -------------   -------------   -------------   -------------
</TABLE>
<TABLE>
<CAPTION>
                                               HYS                           MSS                             MMS
                                           Sub-Account                   Sub-Account                     Sub-Account
                                   ---------------------------   ----------------------------   -----------------------------
 <S>                               <C>            <C>            <C>             <C>            <C>             <C>
                                           Year Ended                     Year Ended                     Year Ended
                                          December 31,                   December 31,                   December 31,
                                   ---------------------------   ----------------------------   -----------------------------

<CAPTION>
                                       1994           1993           1994            1993           1994            1993
                                   ------------   ------------   -------------   ------------   -------------   -------------
 <S>                               <C>            <C>            <C>             <C>            <C>             <C>
 OPERATIONS:
   Net investment income
    (expense)....................  $  3,353,160   $  2,150,049   $  10,371,457   $ (1,099,073)  $   4,088,955   $   1,145,352
   Net realized gains (losses)...    (1,835,584)     2,256,839       2,312,910      5,045,999        --              --
   Net unrealized gains
    (losses).....................    (3,354,235)     1,858,458     (16,183,713)    (1,426,592)       --              --
                                   ------------   ------------   -------------   ------------   -------------   -------------
       Increase (decrease) in net
        assets from operations...  $ (1,836,659)  $  6,265,346   $  (3,499,346)  $  2,520,334   $   4,088,955   $   1,145,352
                                   ------------   ------------   -------------   ------------   -------------   -------------
 PARTICIPANT TRANSACTIONS:
   Accumulation Activity:
     Purchase payments
      received...................  $ 25,863,588   $ 20,601,720   $  29,286,189   $ 26,489,524   $ 169,065,890   $ 100,938,073
     Net transfers between
      Sub-Accounts and Fixed
      Account....................   (10,800,800)    11,179,745      (4,775,869)    (3,338,814)    (47,970,496)    (81,687,693)
     Withdrawals, surrenders,
      annuitizations and contract
      charges....................    (6,561,955)    (2,962,687)     (7,012,701)    (4,617,864)    (21,288,054)    (11,024,797)
                                   ------------   ------------   -------------   ------------   -------------   -------------
       Net accumulation
        activity.................  $  8,500,833   $ 28,818,778   $  17,497,619   $ 18,532,846   $  99,807,340   $   8,225,583
                                   ------------   ------------   -------------   ------------   -------------   -------------
   Annuitization Activity:
     Annuitizations..............  $    143,700   $    122,694   $      68,728   $     57,305   $     559,738   $       6,213
     Annuity payments............       (71,050)       (28,444)        (32,033)       (14,084)       (103,980)        (44,011)
     Net transfers between
      Sub-Accounts...............       119,221          5,187             976          3,147         122,710        (109,126)
     Adjustments to annuity
      reserve....................        (8,871)        (1,378)           (388)          (508)         96,065        (189,635)
                                   ------------   ------------   -------------   ------------   -------------   -------------
       Net annuitization
        activity.................  $    183,000   $     98,059   $      37,283   $     45,860   $     674,533   $    (336,559)
                                   ------------   ------------   -------------   ------------   -------------   -------------
   Increase in net assets from
    participant transactions.....  $  8,683,833   $ 28,916,837   $  17,534,902   $ 18,578,706   $ 100,481,873   $   7,889,024
                                   ------------   ------------   -------------   ------------   -------------   -------------
     Increase in net assets......  $  6,847,174   $ 35,182,183   $  14,035,556   $ 21,099,040   $ 104,570,828   $   9,034,376
 NET ASSETS:
   Beginning of year.............    65,195,976     30,013,793      94,047,830     72,948,790      98,484,425      89,450,049
                                   ------------   ------------   -------------   ------------   -------------   -------------
   End of year...................  $ 72,043,150   $ 65,195,976   $ 108,083,386   $ 94,047,830   $ 203,055,253   $  98,484,425
                                   ------------   ------------   -------------   ------------   -------------   -------------
                                   ------------   ------------   -------------   ------------   -------------   -------------
</TABLE>

                       See notes to financial statements

                                       50
<PAGE>
SUN LIFE OF CANADA (U.S.) VARIABLE ACCOUNT F

STATEMENT OF CHANGES IN NET ASSETS -- continued
<TABLE>
<CAPTION>
                                               RES                     TRS                            UTS
                                           Sub-Account             Sub-Account                    Sub-Account
                                           ------------   -----------------------------   ---------------------------
 <S>                                       <C>            <C>             <C>             <C>            <C>
                                            Year Ended             Year Ended                     Year Ended
                                           December 31,           December 31,                   December 31,
                                           ------------   -----------------------------   ---------------------------

<CAPTION>
                                              1994**          1994            1993            1994          1993*
                                           ------------   -------------   -------------   ------------   ------------
 <S>                                       <C>            <C>             <C>             <C>            <C>
 OPERATIONS:
   Net investment income (expense).......   $   (4,034)   $  19,183,787   $   9,193,215   $   (199,726)  $     (2,032)
   Net realized gains (losses)...........       (3,877)       9,131,549       6,721,382       (122,032)           (93)
   Net unrealized gains (losses).........       11,209      (56,210,282)     33,455,673       (443,189)        22,690
                                           ------------   -------------   -------------   ------------   ------------
       Increase (decrease) in net assets
        from operations..................   $    3,298    $ (27,894,946)  $  49,370,270   $   (764,947)  $     20,565
                                           ------------   -------------   -------------   ------------   ------------
 PARTICIPANT TRANSACTIONS:
   Accumulation Activity:
     Purchase payments received..........   $1,223,399    $ 222,713,883   $ 232,135,192   $ 17,617,955   $  1,907,801
     Net transfers between Sub-Accounts
      and Fixed Account..................    2,663,995       (7,151,070)     32,557,862      2,488,460        870,567
     Withdrawals, surrenders,
      annuitizations and contract
      charges............................      (19,412)     (51,917,624)    (33,138,008)      (828,336)        (1,194)
                                           ------------   -------------   -------------   ------------   ------------
       Net accumulation activity.........   $3,867,982    $ 163,645,189   $ 231,555,046   $ 19,278,079   $  2,777,174
                                           ------------   -------------   -------------   ------------   ------------
   Annuitization Activity:
     Annuitizations......................   $  --         $     816,949   $     998,805   $     27,927   $    --
     Annuity payments....................      --              (624,252)       (426,277)       --             --
     Net transfers between
      Sub-Accounts.......................      --               (63,499)         71,007        --             --
     Adjustments to annuity reserve......      --                21,464         (39,612)             1        --
                                           ------------   -------------   -------------   ------------   ------------
       Net annuitization activity........   $  --         $     150,662   $     603,923   $     27,928   $    --
                                           ------------   -------------   -------------   ------------   ------------
   Increase in net assets from
    participant transactions.............   $3,867,982    $ 163,795,851   $ 232,158,969   $ 19,306,007   $  2,777,174
                                           ------------   -------------   -------------   ------------   ------------
     Increase in net assets..............   $3,871,280    $ 135,900,905   $ 281,529,239   $ 18,541,060   $  2,797,739
 NET ASSETS:
   Beginning of year.....................      --           642,310,026     360,780,787      2,797,739        --
                                           ------------   -------------   -------------   ------------   ------------
   End of year...........................   $3,871,280    $ 778,210,931   $ 642,310,026   $ 21,338,799   $  2,797,739
                                           ------------   -------------   -------------   ------------   ------------
                                           ------------   -------------   -------------   ------------   ------------
</TABLE>
<TABLE>
<CAPTION>
                                               WAA                     WGS                            WGR
                                           Sub-Account             Sub-Account                    Sub-Account
                                           ------------   -----------------------------   ---------------------------
 <S>                                       <C>            <C>             <C>             <C>            <C>
                                            Year Ended             Year Ended                     Year Ended
                                           December 31,           December 31,                   December 31,
                                           ------------   -----------------------------   ---------------------------

<CAPTION>
                                              1994**          1994            1993            1994          1993*
                                           ------------   -------------   -------------   ------------   ------------
 <S>                                       <C>            <C>             <C>             <C>            <C>
 OPERATIONS:
   Net investment income (expense).......   $   (2,966)   $   9,480,795   $   4,381,253   $   (890,634)  $    (18,478)
   Net realized gains (losses)...........         (147)        (873,333)      1,651,717      1,495,414          6,570
   Net unrealized gains (losses).........       17,780      (16,425,541)      7,866,536     (1,584,010)       716,829
                                           ------------   -------------   -------------   ------------   ------------
     Increase (decrease) in net assets
      from operations....................   $   14,667    $  (7,818,079)  $  13,899,506   $   (979,230)  $    704,921
                                           ------------   -------------   -------------   ------------   ------------
 PARTICIPANT TRANSACTIONS:
   Accumulation Activity:
     Purchase payments received..........   $1,457,362    $  37,946,650   $  37,269,033   $ 62,712,792   $  5,340,380
     Net transfers between Sub-Accounts
      and Fixed Account..................    1,534,984      (17,688,160)     10,516,383     21,605,891     12,894,684
     Withdrawals, surrenders,
      annuitizations and contract
      charges............................       (3,895)      (8,869,406)     (4,652,823)    (3,238,104)       (49,858)
                                           ------------   -------------   -------------   ------------   ------------
       Net accumulation activity.........   $2,988,451    $  11,389,084   $  43,132,593   $ 81,080,579   $ 18,185,206
                                           ------------   -------------   -------------   ------------   ------------
   Annuitization Activity:
     Annuitizations......................   $  --         $     303,841   $     258,892   $    139,258   $    --
     Annuity payments....................      --              (162,696)       (130,055)        (9,292)       --
     Net transfers between
      Sub-Accounts.......................      --              (142,264)         35,414         36,542        --
     Adjustments to annuity reserve......      --                  (338)         (2,731)        (4,670)       --
                                           ------------   -------------   -------------   ------------   ------------
       Net annuitization activity........   $  --         $      (1,457)  $     161,520   $    161,838   $    --
                                           ------------   -------------   -------------   ------------   ------------
   Increase in net assets from
    participant transactions.............   $2,988,451    $  11,387,627   $  43,294,113   $ 81,242,417   $ 18,185,206
                                           ------------   -------------   -------------   ------------   ------------
     Increase in net assets..............   $3,003,118    $   3,569,548   $  57,193,619   $ 80,263,187   $ 18,890,127
 NET ASSETS:
   Beginning of year.....................      --           121,866,916      64,673,297     18,890,127        --
                                           ------------   -------------   -------------   ------------   ------------
   End of year...........................   $3,003,118    $ 125,436,464   $ 121,866,916   $ 99,153,314   $ 18,890,127
                                           ------------   -------------   -------------   ------------   ------------
                                           ------------   -------------   -------------   ------------   ------------
</TABLE>

 *For  the period from November 16, 1993 (commencement of investment operations)
  to December 31, 1993.
**For the period from November  7, 1994 (commencement of investment  operations)
  to December 31, 1994.

                       See notes to financial statements

                                       51
<PAGE>
SUN LIFE OF CANADA (U.S.) VARIABLE ACCOUNT F

STATEMENT OF CHANGES IN NET ASSETS -- continued
<TABLE>
<CAPTION>
                                               WTR
                                           Sub-Account                  TOTAL
                                           ------------   ---------------------------------
 <S>                                       <C>            <C>               <C>
                                            Year Ended               Year Ended
                                           December 31,             December 31,
                                           ------------   ---------------------------------

<CAPTION>
                                              1994**           1994              1993
                                           ------------   ---------------   ---------------
 <S>                                       <C>            <C>               <C>
 OPERATIONS:
   Net investment income (expense).......   $   (1,446)   $    83,894,299   $    29,491,687
   Net realized gains (losses)...........           63         24,213,615        35,569,561
   Net unrealized gains (losses).........        4,178       (175,993,137)       56,222,982
                                           ------------   ---------------   ---------------
     Increase (decrease) in net assets
      from operations....................   $    2,795    $   (67,885,223)  $   121,284,230
                                           ------------   ---------------   ---------------
 PARTICIPANT TRANSACTIONS:
   Accumulation Activity:
     Purchase payments received..........   $  756,005    $   836,393,946   $   668,999,932
     Net transfers between Sub-Accounts
      and Fixed Account..................      626,641        (94,120,240)        9,511,548
     Withdrawals, surrenders,
      annuitizations and contract
      charges............................       (1,410)      (145,635,926)      (85,235,781)
                                           ------------   ---------------   ---------------
       Net accumulation activity.........   $1,381,236    $   596,637,780   $   593,275,699
                                           ------------   ---------------   ---------------
   Annuitization Activity:
     Annuitizations......................   $  --         $     3,035,664   $     2,291,319
     Annuity payments....................      --              (1,328,282)         (833,415)
     Net transfers between
      Sub-Accounts.......................      --               --                --
     Adjustments to annuity reserve......      --                   2,406           (33,769)
                                           ------------   ---------------   ---------------
       Net annuitization activity........   $  --         $     1,709,788   $     1,424,135
                                           ------------   ---------------   ---------------
   Increase in net assets from
    participant transactions.............   $1,381,236    $   598,347,568   $   594,699,834
                                           ------------   ---------------   ---------------
     Increase in net assets..............   $1,384,031    $   530,462,345   $   715,984,064
 NET ASSETS:
   Beginning of year.....................      --           1,665,058,440       949,074,376
                                           ------------   ---------------   ---------------
   End of year...........................   $1,384,031    $ 2,195,520,785   $ 1,665,058,440
                                           ------------   ---------------   ---------------
                                           ------------   ---------------   ---------------
</TABLE>

**For  the period from November 7,  1994 (commencement of investment operations)
  to December 31, 1994.

                       See notes to financial statements

                                       52
<PAGE>
SUN LIFE OF CANADA (U.S.) VARIABLE ACCOUNT F

NOTES TO FINANCIAL STATEMENTS

(1) ORGANIZATION
Sun  Life  of  Canada (U.S.)  Variable  Account  F (the  "Variable  Account"), a
separate account of Sun  Life Assurance Company of  Canada (U.S.), the  Sponsor,
was  established on July 13, 1989 as  a funding vehicle for the variable portion
of certain  group combination  fixed/variable  annuity contracts.  The  Variable
Account  is registered  with the  Securities and  Exchange Commission  under the
Investment Company Act of 1940 as a unit investment trust.

The  assets  of  the  Variable  Account  are  divided  into  Sub-Accounts.  Each
Sub-Account  is invested in shares  of a specific series  of MFS/Sun Life Series
Trust (the "Series Trust"), an open-end management investment company registered
under the  Investment  Company Act  of  1940. Massachusetts  Financial  Services
Company,  a wholly-owned subsidiary of the Sponsor, is investment adviser to the
Series Trust.

(2) SIGNIFICANT ACCOUNTING POLICIES
INVESTMENT VALUATIONS
Investments in shares of the Series Trust are recorded at their net asset value.
Realized gains and losses on sales of shares of the Series Trust are  determined
on  the identified  cost basis. Dividend  income and  capital gain distributions
received by the Sub-Accounts  are reinvested in  additional Series Trust  shares
and are recognized on the ex-dividend date.

Exchanges  between Sub-Accounts requested by contract owners are recorded in the
new Sub-Account upon receipt of the redemption proceeds.

FEDERAL INCOME TAX STATUS
The operations of the Variable Account are part of the operations of the Sponsor
and are not taxed separately; the Variable  Account is not taxed as a  regulated
investment  company. The Sponsor qualifies for  the federal income tax treatment
granted to life insurance companies under  Subchapter L of the Internal  Revenue
Code. Under existing federal income tax law, investment income and capital gains
earned  by the Variable  Account on contract  owner reserves are  not subject to
tax.

(3) CONTRACT CHARGES
A mortality and expense risk charge based  on the value of the Variable  Account
is  deducted from the Variable  Account at the end  of each valuation period for
the mortality  and expense  risks assumed  by the  Sponsor. The  deductions  are
transferred  periodically  to the  Sponsor. Currently,  the  deduction is  at an
effective annual rate of 1.25%.

Each year on the contract  anniversary, an account administration fee  ("Account
Fee")  equal to the lesser  of $30 and 2% of  the participant's account value is
deducted from the  participant's account  to reimburse the  Sponsor for  certain
administrative  expenses. After  the annuity  commencement date  the Account Fee
will be deducted  pro rata from  each variable annuity  payment made during  the
year.

The  Sponsor does not deduct  a sales charge from  purchase payments. However, a
withdrawal charge (contingent  deferred sales  charge) of  up to  6% of  certain
amounts  withdrawn, when applicable,  may be deducted  to cover certain expenses
relating to the sale of the contracts and certificates.

For assuming the risk that withdrawal charges may be insufficient to  compensate
it  for the costs of distributing the MFS Regatta contracts, the Sponsor makes a
deduction from the Variable Account at the

                                       53
<PAGE>
SUN LIFE OF CANADA (U.S.) VARIABLE ACCOUNT F

NOTES TO FINANCIAL STATEMENTS -- continued
end of each valuation period for the  first seven account years at an  effective
annual  rate  of 0.15%  of the  net  assets attributable  to such  contracts. No
deduction for the distribution expense charge is made after the seventh  account
anniversary.

As  reimbursement for administrative  expenses attributable to  MFS Regatta Gold
contracts which exceed  the revenues  received from the  Account Fees  described
above  derived  from such  contracts,  the Sponsor  makes  a deduction  from the
Variable Account at the end of each valuation period at an effective annual rate
of 0.15% of the net assets attributable to such contracts.

(4) ANNUITY RESERVES
Annuity reserves are  calculated using the  1983 Individual Annuitant  Mortality
Table  and an assumed interest rate of  4%. Required adjustments to the reserves
are accomplished by transfers to or from the Sponsor.

(5) UNIT ACTIVITY FROM PARTICIPANT TRANSACTIONS
<TABLE>
<CAPTION>
                                                                                     Units Transferred
                                                                                 Between Sub-Accounts and
                                   Units Outstanding                                Fixed Accumulation
                                   Beginning of Year        Units Purchased               Account
                                 ----------------------  ----------------------  -------------------------
 <S>                             <C>         <C>         <C>         <C>         <C>           <C>
                                       Year Ended              Year Ended               Year Ended
                                      December 31,            December 31,             December 31,
                                 ----------------------  ----------------------  -------------------------

<CAPTION>
                                    1994        1993        1994        1993        1994          1993
                                 ----------  ----------  ----------  ----------  -----------   -----------
 <S>                             <C>         <C>         <C>         <C>         <C>           <C>
 MFS REGATTA CONTRACTS
 ------------------------------
 CAS Sub-Account...............   7,272,302   8,168,037       9,333      11,880     (455,183)     (147,448)
 GSS Sub-Account...............   4,708,841   4,761,049      10,633       8,662      (21,084)      309,527
 HYS Sub-Account...............   1,087,265   1,031,001          --       2,109      (47,560)      157,473
 MSS Sub-Account...............   2,431,072   2,768,568       1,536       3,137     (134,616)     (150,604)
 MMS Sub-Account...............   3,081,737   4,115,845       4,866      18,404    1,706,748      (390,320)
 TRS Sub-Account...............  15,806,723  16,375,301      10,133      68,466      (92,067)      678,654
 WGS Sub-Account...............   2,300,611   2,205,650       2,332       2,657      (73,063)      214,539
 MFS REGATTA GOLD CONTRACTS
 ------------------------------
 CAS Sub-Account...............  13,245,124   5,131,355   9,091,150   7,157,645   (1,559,101)    1,323,916
 CGS Sub-Account...............   6,412,270   2,557,065   4,513,854   3,126,934      483,956       869,119
 GSS Sub-Account...............  13,661,303   5,447,047   7,175,667   7,297,390     (868,594)    1,399,121
 HYS Sub-Account...............   3,599,473   1,380,530   1,996,981   1,488,977     (717,869)      841,473
 MSS Sub-Account...............   4,525,423   2,614,510   2,365,855   2,058,010     (238,446)        7,969
 MMS Sub-Account...............   6,055,673   4,101,024  16,275,632   9,046,083   (6,440,721)   (6,769,998)
 RES Sub-Account...............      --          --         124,868      --          269,642       --
 TRS Sub-Account...............  32,979,812  12,952,314  18,470,599  17,772,619     (520,442)    3,423,684
 UTS Sub-Account...............     279,796      --       1,824,507     175,364      258,454       104,544
 WAA Sub-Account...............      --          --         145,953      --          153,647       --
 WGR Sub-Account...............   1,778,644      --       5,802,910     448,238    1,954,152     1,338,071
 WGS Sub-Account...............   7,008,613   3,405,280   3,238,912   2,872,676   (1,467,047)      989,303
 WTR Sub-Account...............      --          --          75,613      --           62,654       --
</TABLE>

                                       54
<PAGE>
SUN LIFE OF CANADA (U.S.) VARIABLE ACCOUNT F

NOTES TO FINANCIAL STATEMENTS -- continued

(5) UNIT ACTIVITY FROM PARTICIPANT TRANSACTIONS -- continued
<TABLE>
<CAPTION>
                                     Units Withdrawn,
                                      Surrendered and          Units Outstanding
                                        Annuitized                End of Year
                                 -------------------------   ----------------------
 <S>                             <C>           <C>           <C>         <C>
                                        Year Ended                 Year Ended
                                       December 31,               December 31,
                                 -------------------------   ----------------------

<CAPTION>
                                    1994          1993          1994        1993
                                 -----------   -----------   ----------  ----------
 <S>                             <C>           <C>           <C>         <C>
 MFS REGATTA CONTRACTS
 ------------------------------
 CAS Sub-Account...............     (641,721)     (760,167)   6,184,731   7,272,302
 GSS Sub-Account...............     (463,187)     (370,397)   4,235,203   4,708,841
 HYS Sub-Account...............     (199,880)     (103,318)     839,825   1,087,265
 MSS Sub-Account...............     (231,350)     (190,029)   2,066,642   2,431,072
 MMS Sub-Account...............     (920,307)     (662,192)   3,873,044   3,081,737
 TRS Sub-Account...............   (1,499,250)   (1,315,698)  14,225,539  15,806,723
 WGS Sub-Account...............     (262,505)     (122,235)   1,967,375   2,300,611

 MFS REGATTA GOLD CONTRACTS
 ------------------------------
 CAS Sub-Account...............     (867,524)     (367,792)  19,909,649  13,245,124
 CGS Sub-Account...............     (430,369)     (140,848)  10,979,711   6,412,270
 GSS Sub-Account...............   (1,184,114)     (482,255)  18,784,262  13,661,303
 HYS Sub-Account...............     (272,767)     (111,507)   4,605,818   3,599,473
 MSS Sub-Account...............     (301,191)     (155,066)   6,351,641   4,525,423
 MMS Sub-Account...............   (1,116,198)     (321,436)  14,774,386   6,055,673
 RES Sub-Account...............       (1,982)      --           392,528      --
 TRS Sub-Account...............   (2,659,413)   (1,168,805)  48,270,556  32,979,812
 UTS Sub-Account...............      (89,318)         (112)   2,273,439     279,796
 WAA Sub-Account...............         (390)      --           299,210      --
 WGR Sub-Account...............     (353,151)       (7,665)   9,182,555   1,778,644
 WGS Sub-Account...............     (446,459)     (258,646)   8,334,019   7,008,613
 WTR Sub-Account...............         (141)      --           138,126      --
</TABLE>

                                       55
<PAGE>
INDEPENDENT AUDITORS' REPORT

To the Participants in Sun Life of Canada (U.S.) Variable Account F
 and the Board of Directors of Sun Life Assurance Company of Canada (U.S.):

We have audited the  accompanying statement of condition  of Sun Life of  Canada
(U.S.)  Variable Account F (the "Variable Account")  as of December 31, 1994 and
the related statement of operations for  the year then ended and the  statements
of  changes in net assets for the years  ended December 31, 1994 and 1993. These
financial statements are the responsibility of management. Our responsibility is
to express an opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally  accepted   auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation  with the custodian of securities  held for the Variable Account as
of December 31, 1994. 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,  such financial  statements  present fairly,  in  all  material
respects,  the financial  position of  the Variable  Account as  of December 31,
1994, the results of its  operations and the changes in  its net assets for  the
respective  stated  periods  in conformity  with  generally  accepted accounting
principles.

DELOITTE & TOUCHE LLP

Boston, Massachusetts
February 3, 1995

                                       56
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)
BALANCE SHEETS

<TABLE>
<CAPTION>
                                                  DECEMBER 31,
                                           --------------------------
                                               1994          1993
                                           ------------   -----------
 <S>                                       <C>            <C>
                                                   (IN 000'S)
 ASSETS
     Bonds                                 $  2,471,152   $ 2,584,870
     Mortgage loans                           1,120,981     1,116,889
     Investments in subsidiaries                134,807       146,176
     Real estate                                 89,487        87,289
     Other invested assets                       26,036             0
     Policy loans                                36,584        34,222
     Cash                                       (11,459)        2,056
     Investment income due and accrued           86,836        84,100
     Funds withheld on reinsurance
      assumed                                   535,953       336,126
     Due from separate accounts                 145,099       101,007
     Other assets                                15,080        12,219
                                           ------------   -----------
     General account assets                   4,650,556     4,504,954
                                           ------------   -----------
     Unitized separate account assets         4,061,821     3,719,762
     Non-unitized separate account assets     1,425,445       974,374
                                           ------------   -----------
                                           $ 10,137,822   $ 9,199,090
                                           ------------   -----------
                                           ------------   -----------
 LIABILITIES
     Policy reserves                       $  1,765,327   $ 1,545,993
     Annuity and other deposits               2,277,104     2,346,645
     Policy benefits in process of
      payment                                     5,796         2,301
     Accrued expenses and taxes                  12,386        19,318
     Other liabilities                           50,086        10,227
     Due to parent and affiliates--net           41,881        50,124
     Interest maintenance reserve                18,140        31,414
     Asset valuation reserve                     28,409        20,033
                                           ------------   -----------
     General account liabilities              4,199,129     4,026,055
                                           ------------   -----------
     Unitized separate account
      liabilities                             4,057,759     3,715,473
     Non-unitized separate account
      liabilities                             1,425,445       974,374
                                           ------------   -----------
                                              9,682,333     8,715,902
                                           ------------   -----------
 CAPITAL STOCK AND SURPLUS
     Capital Stock--Par value $1,000:
         Authorized 10,000 shares,
         issued and outstanding 5,900
         shares                                   5,900         5,900
     Surplus                                    449,589       477,288
                                           ------------   -----------
     Total capital stock and surplus            455,489       483,188
                                           ------------   -----------
                                           $ 10,137,822   $ 9,199,090
                                           ------------   -----------
                                           ------------   -----------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.

                                       57
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)
STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                  YEARS ENDED DECEMBER 31,
                                           ---------------------------------------
                                              1994          1993          1992
                                           -----------   -----------   -----------
 <S>                                       <C>           <C>           <C>
                                                         (IN 000'S)
 INCOME
     Premiums and annuity considerations   $   313,025   $   469,157   $   267,388
     Annuity and other deposit funds           992,958     1,299,522       574,088
     Net investment income                     337,747       253,496       218,970
     Amortization of interest maintenance
      reserve                                    3,316         2,703           794
     Realized losses on investments             (6,166)      (12,403)      (10,677)
     Expense allowance on reinsurance
      ceded                                          0         8,475        10,030
     Mortality and expense risk charges         52,338        42,981        33,681
     Other income--net                          33,377        46,102        23,746
                                           -----------   -----------   -----------
                                             1,726,595     2,110,033     1,118,020
 BENEFITS AND EXPENSES
     Increase (decrease) in liability for
      annuity and other deposit funds          (69,542)      894,128       341,594
     Increase in policy reserves               219,334       589,559       170,766
     Death, surrender benefits, and
      annuity payments                         166,889       128,902        81,498
     Annuity and other deposit fund
      withdrawals                              731,908       239,752       201,378
     Transfers to non-unitized separate
      account                                  455,688        28,070       125,944
                                           -----------   -----------   -----------
                                             1,504,277     1,880,411       921,180
     General expenses                           32,231        24,170        21,778
     Commissions                               150,011       204,016       197,202
     Dividends                                  22,928         8,074         7,145
     Taxes, licenses and fees                    4,649         4,180         6,096
                                           -----------   -----------   -----------
                                             1,714,096     2,120,851     1,153,401
                                           -----------   -----------   -----------
     Net income (loss) from operations
      before surplus note interest and
      equity in income of subsidiaries          12,499       (10,818)      (35,381)
     Surplus note interest                     (31,150)      (26,075)      (18,000)
                                           -----------   -----------   -----------
     Net loss from operations before
      equity in income of subsidiaries
      and federal income tax                   (18,651)      (36,893)      (53,381)
     Equity in income of subsidiaries           62,629        62,640        49,009
     Federal income tax expense                (42,521)      (22,491)       (4,000)
                                           -----------   -----------   -----------
 NET INCOME (LOSS)                         $     1,457   $     3,256   $    (8,372)
                                           -----------   -----------   -----------
                                           -----------   -----------   -----------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.

                                       58
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)
STATEMENTS OF CAPITAL STOCK AND SURPLUS

<TABLE>
<CAPTION>
                                               YEARS ENDED DECEMBER 31,
                                           ---------------------------------
                                             1994        1993        1992
                                           ---------   ---------   ---------
 <S>                                       <C>         <C>         <C>
                                                      (IN 000'S)

 CAPITAL STOCK                             $   5,900   $   5,900   $   5,900
 PAID-IN SURPLUS                             199,355     199,355     199,355
 SURPLUS NOTES
     Balance, beginning of year              335,000     265,000     180,000
     Issued during year                            0      70,000      85,000
                                           ---------   ---------   ---------
     Balance, end of year                    335,000     335,000     265,000
                                           ---------   ---------   ---------
 UNASSIGNED SURPLUS
     Balance, beginning of year              (57,067)    (57,485)    (47,092)
     Net income (loss)                         1,457       3,256      (8,372)
     Recapture (writedown) of goodwill       (18,397)          0       5,132
     Increase in non-admitted assets          (1,485)       (191)       (788)
     Unrealized loss on investments             (671)     (4,440)     (9,357)
     Earnings on and transfers of
      separate account surplus                  (227)        117           0
     Change in asset valuation reserve        (8,376)      1,676       2,992
                                           ---------   ---------   ---------
     Balance, end of year                    (84,766)    (57,067)    (57,485)
                                           ---------   ---------   ---------
 TOTAL SURPLUS                               449,589     477,288     406,870
                                           ---------   ---------   ---------
 TOTAL CAPITAL AND SURPLUS                 $ 455,489   $ 483,188   $ 412,770
                                           ---------   ---------   ---------
                                           ---------   ---------   ---------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.

                                       59
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                 YEARS ENDED DECEMBER 31,
                                            -----------------------------------
                                               1994         1993        1992
                                            -----------  -----------  ---------
 <S>                                        <C>          <C>          <C>
                                                        (IN 000'S)
 Cash flows from operating activities:
     Net income (loss) from operations
      before equity in income of
      subsidiaries                          $    12,499  $   (10,818) $ (35,381)
     Adjustments to reconcile net income
      (loss) to net cash:
     Increase (decrease) in liability for
      annuity and other deposit funds           (69,542)     894,128    341,594
     Increase in policy reserves                219,334      589,559    170,766
     Increase in investment income due and
      accrued                                    (2,736)     (21,746)    (9,869)
     Net accrual and amortization of
      discount and premium on investments         7,272        5,911      2,770
     Realized losses on investments               6,166       12,403     10,677
     Increase in non-admitted assets             (1,485)        (191)      (788)
     Change in funds withheld on
      reinsurance                              (199,826)  (1,087,862)  (244,439)
     Other                                      (71,746)      24,953      7,542
                                            -----------  -----------  ---------
 Net cash (used in) provided by operating
   activities                                  (100,064)     406,337    242,872
                                            -----------  -----------  ---------
 Cash flows from investing activities:
     Proceeds from sale and maturity of
      investments                             1,596,851    1,173,345    535,495
     Purchase of investments                 (1,491,159)  (1,618,587)  (889,399)
     Net change in short-term investments       (20,543)     (38,782)    15,544
     Dividends from subsidiaries                 37,444       42,520     31,400
     Investments in subsidiaries                 (4,894)     (15,250)    (6,000)
                                            -----------  -----------  ---------
 Net cash provided by (used in) investing
   activities                                   117,699     (456,754)  (312,960)
                                            -----------  -----------  ---------
 Cash flows from financing activities:
     Interest paid on surplus notes             (31,150)     (26,075)   (18,000)
     Recapture of goodwill                            0            0      5,132
     Issue of surplus notes                           0       70,000     85,000
                                            -----------  -----------  ---------
 Net cash provided by (used in) financing
   activities                                   (31,150)      43,925     72,132
                                            -----------  -----------  ---------
 Increase (decrease) in cash during the
   year                                         (13,515)      (6,492)     2,044
 Cash balance, beginning of year                  2,056        8,548      6,504
                                            -----------  -----------  ---------
 Cash balance, end of year                  $   (11,459) $     2,056  $   8,548
                                            -----------  -----------  ---------
                                            -----------  -----------  ---------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.

                                       60
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1994, 1993, AND 1992

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

GENERAL--

Sun  Life Assurance Company of Canada (U.S.) (the Registrant) is incorporated as
a life insurance  company and  is currently engaged  in the  sale of  individual
fixed  and  variable annuities,  group fixed  and  variable annuities  and group
pension contracts. Sun Life Assurance Company of Canada (the parent company)  is
a mutual life insurance company. The Registrant, which is domiciled in the State
of  Delaware, prepares  its financial  statements in  accordance with accounting
practices prescribed by the State  of Delaware Insurance Department.  Prescribed
accounting   practices  include  a  variety  of  publications  of  the  National
Association  of  Insurance  Commissioners  (NAIC),   as  well  as  state   laws,
regulations  and  general administrative  rules. Permitted  accounting practices
encompass all accounting practices not  so prescribed. The permitted  accounting
practices   adopted  by  the  Registrant  are  not  material  to  the  financial
statements.

Assets in the balance sheets are stated at values prescribed or permitted to  be
reported by state regulatory authorities. Bonds are carried at cost adjusted for
amortization  of premium or accrual of discount. Investments in subsidiaries are
carried on the equity  basis. Mortgage loans acquired  at a premium or  discount
are  carried at amortized values and other  mortgage loans at the amounts of the
unpaid balances. Real  estate investments are  carried at the  lower of cost  or
appraised  value,  adjusted  for  accumulated  depreciation,  less encumbrances.
Depreciation of buildings and improvements is calculated using the straight line
method over the  estimated useful  life of the  property. For  life and  annuity
contracts,  premiums are recognized as revenues  over the premium paying period,
whereas commissions  and  other  costs  applicable to  the  acquisition  of  new
business  are  charged  to  operations  as  incurred.  Furniture  and  equipment
acquisitions are capitalized  but treated as  nonadmitted assets. Furniture  and
equipment  depreciation is calculated  on a straight line  basis over the useful
life of the assets.

MANAGEMENT AND SERVICE CONTRACTS--

The Registrant has an agreement with its parent company which provides that  the
parent company will furnish, as requested, personnel as well as certain services
and  facilities on  a cost  reimbursement basis.  Expenses under  this agreement
amounted  to  approximately  $18,452,000  in  1994,  $13,883,000  in  1993,  and
$11,049,000 in 1992.

REINSURANCE--

The  Registrant has  agreements with the  parent company which  provide that the
parent company  will  reinsure  the  mortality  risks  of  the  individual  life
insurance  contracts sold by the Registrant.  Under these agreements basic death
benefits and supplementary  benefits are  reinsured on a  yearly renewable  term
basis  and coinsurance basis, respectively. Reinsurance transactions under these
agreements had the effect of decreasing income from operations by  approximately
$2,138,000,  $1,046,000, and $1,443,000  for the years  ended December 31, 1994,
1993 and 1992, respectively.

Effective January 1,  1991, the Registrant  entered into an  agreement with  the
parent company under which 100% of certain fixed annuity contracts issued by the
Registrant  were  reinsured.  Effective  December 31,  1993  this  agreement was
terminated. This agreement had the  effect of decreasing income from  operations
by approximately $9,930,000 in 1993 and $2,925,000 in 1992.

Effective  January 1,  1991, the Registrant  entered into an  agreement with the
parent company under which certain individual life insurance contracts issued by
the parent company were reinsured by the Registrant on a 90% coinsurance  basis.
Also,  effective January 1, 1991, the  Registrant entered into an agreement with
the parent company  which provides  that the  parent company  will reinsure  the
mortality  risks  in  excess of  $500,000  per  policy for  the  individual life
insurance   contracts   assumed   by   the   Registrant   in   the   reinsurance

                                       61
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):
agreement  described  above.  Such  death benefits  are  reinsured  on  a yearly
renewable term basis. These agreements had the effect of decreasing income  from
operations  by approximately  $29,188,000, $43,591,000, and  $68,357,000 for the
years ended December 31, 1994, 1993 and 1992, respectively.

The life reinsurance assumed agreement requires the reinsurer to withhold  funds
in amounts equal to the reserves assumed.

The  following are summarized pro-forma results  of operations of the Registrant
for the  years ended  December 31,  1994, 1993  and 1992  before the  effect  of
reinsurance transactions with the parent company.

<TABLE>
<CAPTION>
                                              1994        1993        1992
                                           ----------  ----------  ----------
 <S>                                       <C>         <C>         <C>
                                                       (IN 000'S)
 Income:
     Premiums, annuity deposits and other
      revenues                             $1,153,877  $  856,045  $  804,539
     Net investment income and realized
      gains                                   304,155     293,557     281,097
                                           ----------  ----------  ----------
                                            1,458,032   1,149,602   1,085,636
                                           ----------  ----------  ----------
 Benefits and Expenses:
     Policyholder benefits                  1,283,749   1,020,319     966,091
     Other expenses                           130,457      85,575      82,201
                                           ----------  ----------  ----------
                                            1,414,206   1,105,894   1,048,292
                                           ----------  ----------  ----------
 Income from operations                    $   43,826  $   43,708  $   37,344
                                           ----------  ----------  ----------
                                           ----------  ----------  ----------
</TABLE>

The  Registrant  has  an  agreement with  an  unrelated  company  which provides
reinsurance of  certain  individual  life  insurance  contracts  on  a  modified
coinsurance  basis  and under  which all  deficiency  reserves related  to these
contracts are reinsured. Reinsurance transactions  under this agreement had  the
effect  of increasing income  from operations by  $1,854,000 in 1994, decreasing
income by $390,000 in 1993 and increasing income by $237,000 in 1992.

SEPARATE ACCOUNTS--

The Registrant has established unitized separate accounts applicable to  various
classes  of contracts providing for variable benefits. Contracts for which funds
are invested in separate accounts include variable life insurance and individual
and group qualified and non-qualified variable annuity contracts.

Assets and liabilities of the  separate accounts, representing net deposits  and
accumulated net investment earnings less fees, held primarily for the benefit of
contract  holders are  shown as separate  captions in  the financial statements.
Assets held in the separate accounts are carried at market values.

Deposits to all separate accounts are reported as increases in separate  account
liabilities  and are not reported as revenues. Mortality and expense charges and
surrender fees incurred by the separate  accounts are included in income of  the
Registrant.

The  Registrant  has established  a  non-unitized separate  account  for amounts
allocated to the  fixed portion of  certain combination fixed/variable  deferred
annuity  contracts. The  assets of  this account  are available  to fund general
account liabilities and general account assets are available to fund liabilities
of this account.

Any difference between the net assets  and reserves of the separate accounts  is
treated  as payable to or receivable from the general account of the Registrant.
Amounts payable to the  general account of the  Registrant were $138,255,000  in
1994 and $101,007,000 in 1993.

                                       62
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):
OTHER--

Income on investments is recognized on the accrual method.

The  reserves for  life insurance and  annuity contracts,  developed by accepted
actuarial methods,  have  been  established  and  maintained  on  the  basis  of
published  mortality tables using  assumed interest rates  and valuation methods
that will  provide reserves  at least  as great  as those  required by  law  and
contract provisions.

Net  income reported in the Registrant's statutory Annual Statement differs from
net income reported in these  financial statements. Dividends from  subsidiaries
are  included in  income and undistributed  income (losses)  of subsidiaries are
included as  gains  (losses)  in  unassigned surplus  in  the  statutory  Annual
Statement.  Equity in income of subsidiaries is  included in net income in these
financial statements.

Certain reclassifications  have  been  made  in  the  1993  and  1992  financial
statements to conform to the classifications used in 1994.

2.  INVESTMENTS IN SUBSIDIARIES:
The  Registrant owns  all of the  outstanding shares  of Massachusetts Financial
Services Company (MFS), Sun Life Insurance and Annuity Company of New York  (Sun
Life  (N.Y.)), Sun Investment  Services Company (Sunesco),  Sun Benefit Services
Company, Inc. (Sunbesco), Massachusetts  Casualty Insurance Company (MCIC),  New
London Trust F.S.B. (NLT) and Sun Capital Advisers, Inc. (Sun Capital).

Effective  January 1,  1994, The  New London Trust  Company acquired  all of the
outstanding  shares  of  Danielson  Federal  Savings  and  Loan  Association  of
Danielson,  Connecticut. These  two banks have  been merged into  a newly formed
federally chartered savings bank now called New London Trust, F.S.B.

MFS, a registered investment adviser, serves as investment adviser to the mutual
funds in the MFS family of funds and certain mutual funds and separate  accounts
established  by  the Registrant,  and the  MFS  Asset Management  Group provides
investment advice to  substantial private clients.  Clarendon Insurance  Agency,
Inc.,  a wholly-owned  subsidiary of MFS,  serves as the  distributor of certain
variable contracts issued by the Registrant and Sun Life (N.Y.). Sun Life (N.Y.)
is engaged  in the  sale of  individual fixed  and combination  fixed/  variable
annuity contracts and group life and disability insurance contracts in the state
of  New  York. Sunesco  is a  registered  investment adviser  and broker-dealer.
Sunbesco provides  administrative, claims  and  actuarial services  to  employee
benefits  plans. MCIC is  a life insurance company  which issues only individual
disability income policies.  Sun Capital, a  registered investment adviser,  and
Sunbesco are currently inactive.

In  1994, the Registrant reduced its carrying  value of MCIC by $18,397,000, the
unamortized amount of  goodwill. The  reduction was  accounted for  as a  direct
charge to surplus.

During  1994, 1993 and 1992, the Registrant contributed capital in the following
amounts to its subsidiaries:

<TABLE>
<CAPTION>
                                              1994        1993        1992
                                           ----------  ----------  ----------
 <S>                                       <C>         <C>         <C>
 MCIC                                      $6,000,000  $6,000,000  $6,000,000
 Sun Capital                                        0     250,000           0
 New London Trust                                   0   9,000,000           0
</TABLE>

                                       63
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

2.  INVESTMENTS IN SUBSIDIARIES (CONTINUED):
Summarized combined  financial information  of the  Registrant's  unconsolidated
subsidiaries as of December 31, 1994, 1993 and 1992 and for the years then ended
follows:

<TABLE>
<CAPTION>
                                                    DECEMBER 31,
                                           -------------------------------
                                             1994       1993       1992
                                           ---------  ---------  ---------
                                                     (IN 000'S)
 <S>                                       <C>        <C>        <C>
 Goodwill (net of amortization of
   $10,277,
   $10,277 and $7,075)                     $       0  $       0  $   3,202
 Other intangible assets                      13,485     14,891     17,298
 Other assets, net of liabilities            121,321    112,332     92,492
                                           ---------  ---------  ---------
 Total net assets                          $ 134,806  $ 127,223  $ 112,992
                                           ---------  ---------  ---------
                                           ---------  ---------  ---------
 Total income                              $ 495,097  $ 424,324  $ 429,180
 Operating expenses                         (425,891)  (355,679)  (374,145)
 Income tax expense                          (29,374)   (24,507)   (26,250)
                                           ---------  ---------  ---------
 Net income                                $  39,832  $  44,138  $  28,785
                                           ---------  ---------  ---------
                                           ---------  ---------  ---------
</TABLE>

3.  STOCK, SURPLUS NOTES, CONTRIBUTIONS AND NOTE PAYABLE:
Prior  to 1994, the Registrant  issued to the parent  a $70,000,000 surplus note
bearing interest at 7.25%  per annum, a total  of $180,000,000 of surplus  notes
bearing  interest  at 10%  per annum  and $85,000,000  of surplus  notes bearing
interest at  9.5% per  annum.  Included in  these  amounts are  $70,000,000  and
$85,000,000 of surplus notes issued on December 31, 1993 and 1992, respectively.

Principal  and interest on surplus notes are payable only to the extent that the
Registrant meets specified requirements as regards free surplus exclusive of the
principal amount and accrued interest, if any, on these notes; and, in the  case
of   principal  repayments,   with  the   consent  of   the  Delaware  Insurance
Commissioner. After December 31, 1993, interest payments require the consent  of
the  Delaware  Insurance  Commissioner.  The  Registrant  expensed  $31,150,000,
$26,075,000, and $18,000,000  in respect of  interest on surplus  notes for  the
years 1994, 1993 and 1992, respectively.

                                       64
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

4.  BONDS:
The  amortized cost,  gross unrealized  gains and  losses, and  estimated market
values of investments in debt securities are as follows:

<TABLE>
<CAPTION>
                                                      DECEMBER 31, 1994
                                           ----------------------------------------
                                                        GROSS    GROSS   ESTIMATED
                                           AMORTIZED   UNREALIZED UNREALIZED   MARKET
                                              COST      GAINS   LOSSES     VALUE
                                           ----------  -------  -------  ----------
 <S>                                       <C>         <C>      <C>      <C>
                                                          (IN 000'S)
 Long-term bonds:
     United States government and
      government agencies and authorities  $  444,100  $5,017   $11,010  $  438,107
     States, provinces and political
      subdivisions                                252       0       17          235
     Foreign governments                       20,965     147      187       20,925
     Public utilities                         458,839  11,414   11,619      458,633
     Transportation                           215,478   5,099    9,444      211,133
     Finance                                  193,355   3,734    4,010      193,080
     All other corporate bonds              1,055,455  15,785   31,171    1,040,069
                                           ----------  -------  -------  ----------
         Total long-term bonds              2,388,444  41,196   67,458    2,362,182
 Short-term bonds:
     U.S. Treasury Bills, bankers
      acceptances and commercial paper         82,708       0        0       82,708
                                           ----------  -------  -------  ----------
                                           $2,471,152  $41,196  $67,458  $2,444,890
                                           ----------  -------  -------  ----------
                                           ----------  -------  -------  ----------
</TABLE>

<TABLE>
<CAPTION>
                                                      DECEMBER 31, 1993
                                           ----------------------------------------
                                                        GROSS    GROSS   ESTIMATED
                                           AMORTIZED   UNREALIZED UNREALIZED   MARKET
                                              COST      GAINS    LOSSES    VALUE
                                           ----------  --------  ------  ----------
 <S>                                       <C>         <C>       <C>     <C>
                                                          (IN 000'S)
 Long-term bonds:
     United States government and
      government agencies and authorities  $  412,551  $22,436   $1,407  $  433,580
     States, provinces and political
      subdivisions                                252       20       0          272
     Foreign governments                       65,478    3,714     358       68,834
     Public utilities                         524,309   60,018     272      584,055
     Transportation                           232,012   30,132     441      261,703
     Finance                                  208,200   18,838     131      226,907
     All other corporate bonds              1,079,903   94,732   1,909    1,172,726
                                           ----------  --------  ------  ----------
         Total long-term bonds              2,522,705  229,891   4,518    2,748,077
 Short-term bonds:
     U.S. Treasury Bills, bankers
      acceptances and commercial paper         62,165        0       0       62,165
                                           ----------  --------  ------  ----------
                                           $2,584,870  $229,891  $4,518  $2,810,242
                                           ----------  --------  ------  ----------
                                           ----------  --------  ------  ----------
</TABLE>

                                       65
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

4.  BONDS (CONTINUED):
The amortized cost and estimated  fair value of bonds  at December 31, 1994  and
1993  by contractual maturity  are shown below.  Expected maturities will differ
from contractual maturities  because borrowers  may have  the right  to call  or
prepay obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                             DECEMBER 31, 1994
                                           ----------------------
                                                       ESTIMATED
                                           AMORTIZED      FAIR
                                              COST       VALUE
                                           ----------  ----------
 <S>                                       <C>         <C>
                                                 (IN 000'S)
 Maturities are:
     Due in one year or less               $  209,875  $  209,527
     Due after one year through five
      years                                   953,222     930,578
     Due after five years through ten
      years                                   319,858     311,360
     Due after ten years                      877,062     885,462
                                           ----------  ----------
                                           $2,360,017  $2,336,927
     Mortgage-backed securities               111,135     107,963
                                           ----------  ----------
                                           $2,471,152  $2,444,890
                                           ----------  ----------
                                           ----------  ----------
</TABLE>

<TABLE>
<CAPTION>
                                             DECEMBER 31, 1993
                                           ----------------------
                                                       ESTIMATED
                                           AMORTIZED      FAIR
                                              COST       VALUE
                                           ----------  ----------
 <S>                                       <C>         <C>
                                                 (IN 000'S)
 Maturities are:
     Due in one year or less               $  139,693  $  141,811
     Due after one year through five
      years                                   792,203     819,545
     Due after five years through ten
      years                                   539,943     575,868
     Due after ten years                      927,359   1,082,036
                                           ----------  ----------
                                           $2,399,198  $2,619,260
     Mortgage-backed securities               185,672     190,982
                                           ----------  ----------
                                           $2,584,870  $2,810,242
                                           ----------  ----------
                                           ----------  ----------
</TABLE>

Long-term  bonds at  December 31,  1994 and  1993 included  $20,000,000 of bonds
issued to the Registrant by MFS during 1987.

Bonds included  above with  an amortized  cost of  approximately $1,561,000  and
$1,523,000  at December  31, 1994 and  1993, respectively, were  on deposit with
governmental authorities as required by law.

5.  MORTGAGE LOANS:
The Registrant invests in non-residential  mortgage loans throughout the  United
States.  The return  on and  the ultimate recovery  of these  loans is generally
dependent on the successful operation, sale or refinancing of the real estate.

The Registrant employs a system to  monitor the effects of current and  expected
market  conditions and other factors on the collectability of real estate loans.
When, in management's judgement, these  assets are impaired, appropriate  losses
are  recorded. Such estimates  necessarily include assumptions,  which may often
include anticipated improvements in market conditions for real estate which  may
or may not occur. The

                                       66
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

5.  MORTGAGE LOANS (CONTINUED):
more  significant  assumptions  management considers  involve  estimates  of the
following: lease, absorption and  sales rates; real estate  values and rates  of
return; operating expenses; inflation; and sufficiency of collateral independent
of the real estate including, in limited instances, personal guarantees.

Significant concentrations of mortgage loans in various states at amortized cost
were:

<TABLE>
<CAPTION>
                                                DECEMBER 31,
                                           -----------------------
                                              1994        1993
                                           ----------  -----------
                                                 (IN 000'S)
 <S>                                       <C>         <C>
 California                                $  131,953   $  144,615
 Massachusetts                                101,932       92,414
 Pennsylvania                                 136,778      138,967
 Ohio                                          79,478       85,700
 Washington                                    90,422       88,241
 Michigan                                      75,592       77,416
 New York                                      93,178       81,132
 All other                                    411,648      408,404
                                           ----------  -----------
                                           $1,120,981   $1,116,889
                                           ----------  -----------
                                           ----------  -----------
</TABLE>

The   Registrant  has   restructured  mortgage   loans  totalling  approximately
$43,381,000 and there are  two loans in the  process of foreclosure at  December
31, 1994.

The  Registrant has made commitments  of mortgage loans on  real estate into the
future. The outstanding commitments for these mortgages amount to $5,000,000  at
December 31, 1994.

6.  INVESTMENTS--GAINS AND LOSSES:

<TABLE>
<CAPTION>
                                            YEARS ENDED DECEMBER 31,
                                           ---------------------------
 Realized gains (losses):                   1994      1993      1992
                                           -------  --------  --------
                                                   (IN 000'S)
 <S>                                       <C>      <C>       <C>
 Stocks                                    $     0  $    445  $      0
 Bonds                                           0         0       107
 Mortgage loans                             (5,689)   (9,975)  (10,089)
 Real estate                                  (334)   (2,873)     (695)
 Other assets                                 (143)        0         0
                                           -------  --------  --------
                                           $(6,166) $(12,403) $(10,677)
                                           -------  --------  --------
                                           -------  --------  --------
 Changes in unrealized gains (losses):
 Bonds                                     $     0  $     84  $    740
 Real estate                                  (671)   (4,113)  (10,508)
 Stocks                                          0      (411)      411
                                           -------  --------  --------
                                           $  (671) $ (4,440) $ (9,357)
                                           -------  --------  --------
                                           -------  --------  --------
</TABLE>

Realized  capital  gains  and losses  on  bonds  and mortgages  which  relate to
interest rate risk are  charged or credited to  an interest maintenance  reserve
and  amortized into  income over the  remaining historical life  of the security
sold. The  amounts charged  were  capital losses  of  $14,070,000 in  1994;  the
amounts  credited were capital gains of  $40,993,000 and $12,715,000 in 1993 and
1992.

                                       67
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

7.  INVESTMENT INCOME:
Net investment income consisted of:

<TABLE>
<CAPTION>
                                             YEARS ENDED DECEMBER 31,
                                           ----------------------------
                                             1994      1993      1992
                                           --------  --------  --------
                                                    (IN 000'S)
 <S>                                       <C>       <C>       <C>
 Interest income from bonds                $200,339  $204,405  $197,981
 Interest income from mortgage loans        106,347    99,790    92,203
 Interest income from policy loans            2,670     2,503     2,118
 Real estate investment income                8,649     8,593     8,634
 Interest income on funds withheld           30,741    19,420     7,894
 Other                                        1,418       645     1,169
                                           --------  --------  --------
     Gross investment income                350,614   335,356   309,999
 Investment expenses                         12,417    12,679    11,125
 Interest expense on funds withheld               0    69,181    79,904
                                           --------  --------  --------
                                           $337,747  $253,496  $218,970
                                           --------  --------  --------
                                           --------  --------  --------
</TABLE>

8.  DERIVATIVES:
Periodically, the  Registrant uses  derivative instruments  for risk  management
purposes,   including  the  management   of  interest  rate   exposure  and  for
asset-liability immunization purposes. The Registrant's exposure to  derivatives
has  included U.S.  Treasury note  futures and  interest rate  and currency swap
agreements structured as forward spread lock contracts.

The strategy in  utilizing interest rate  futures is to  hedge against  interest
rate  risk and  to match investment  maturities with  insurance liabilities. The
futures contracts are marked to market daily. Gains and losses on contracts that
qualify as  hedges are  deferred until  the earliest  of the  completion of  the
hedging  transaction,  determination that  the transaction  will no  longer take
place or determination that the hedge is no longer effective. Upon completion of
the hedge, deferred gains or losses are amortized over the remaining life of the
hedged assets. At December 31, 1994, the notional principal amounts  outstanding
are $100,093,000.

The forward spread lock contracts protect the Registrant against the gap between
corporate  and treasury interest rates  for reinvestment risk purposes. Interest
rate and  currency swap  agreements are  also  used solely  for the  purpose  of
minimizing  the  Registrant's exposure  to  fluctuations in  interest  rates and
foreign currency exchange rates.  Gains and losses  on spread lock  transactions
are  deferred until the swap has been terminated or completed. At that time, the
deferred gains or  losses are amortized  over the remaining  life of the  hedged
asset. The notional principal amounts of swaps outstanding at December 31, 1994,
are  $99,905,000.  The counterparties  to hedge  agreements are  major financial
institutions and management believes that  the risk of incurring losses  related
to credit risk is remote. The estimated fair value of the Registrant's open swap
agreements  at December 31, 1994, shows a potential amount due to counterparties
of $94,867.

9.  LEVERAGED LEASES:
The Registrant  is a  lessor in  a  leveraged lease  agreement entered  into  in
October, 1994 under which a fleet of rail cars having an estimated economic life
of  25-40 years  was leased for  a term  of 9.75 years.  The Registrant's equity
investment represented 22.9% of the purchase price of the railcar equipment. The
balance of  the purchase  price  was furnished  by  third party  long-term  debt
financing, secured by the rail equipment and non-recourse to the Registrant. The
Master Lessee's obligations under the lease are

                                       68
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

9.  LEVERAGED LEASES (CONTINUED):
unconditionally  guaranteed by a third party. At  the end of the lease term, the
Master Lessee  may  exercise a  fixed  price  purchase option  to  purchase  the
equipment.  If such  option is  not exercised, the  Registrant has  the right to
require the Master Lessee to manage the  fleet for 20 years. For federal  income
tax  purposes, the Registrant has the benefit of tax deductions for depreciation
on the entire leased asset and for interest on the long-term debt. Since  during
the  early years of the  lease those deductions exceed  the lease rental income,
substantial  excess  deductions  are  available   to  be  applied  against   the
Registrant's   other  income.  In  later   years,  when  rental  income  exceeds
deductions, taxes will be payable.

The Registrant's net  investment in leveraged  leases at December  31, 1994,  is
composed of the following elements:

<TABLE>
<CAPTION>
                                                                                                        (IN 000'S)
<S>                                                                                                     <C>
Lease contracts receivable                                                                              $  121,716
Less non-recourse debt                                                                                    (121,699)
                                                                                                        ----------
                                                                                                                17
Estimated residual value of leased assets                                                                   41,150
Less unearned and deferred income                                                                          (15,292)
                                                                                                        ----------
Investment in leveraged leases                                                                              25,875
Less fees                                                                                                     (237)
                                                                                                        ----------
Net investment in leveraged leases                                                                      $   25,638
                                                                                                        ----------
                                                                                                        ----------
</TABLE>

Such  amount is classified as other  invested assets in the accompanying balance
sheets.

10. LOAN-BACKED AND STRUCTURED SECURITIES (CMO'S):
Loan-backed and structured  securities are  recorded at purchase  cost with  the
discount or premium amortized over the full term to maturity as an adjustment to
investment  income. This results in the recognition of a constant rate of return
equal to the prevailing rate at the time of purchase.

The NAIC's  Accounting  Practices and  Procedures  Task Force  has  adopted  new
accounting  requirements  which  became  effective January  1,  1995.  This will
require that securities be revalued using prepayment assumptions resulting  from
annual  or quarterly review of prepayment experience. The effective yield on the
new basis is calculated using anticipated cash flows of the security based on an
assumption of prepayment rates of the underlying loans.

As of December  31, 1994, the  Registrant had  not yet determined  which of  two
acceptable   adjustment   methods  (prospective   or  retrospective)   would  be
implemented for each security type when revaluing these investments. The  impact
on  investment income is  not, however, expected to  be significant under either
method.

                                       69
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

11. WITHDRAWAL CHARACTERISTICS OF ANNUITY ACTUARIAL RESERVES AND DEPOSIT
LIABILITIES:
Withdrawal characteristics  of  general  account and  separate  account  annuity
reserves and deposits:

<TABLE>
<CAPTION>
                                             DECEMBER 31, 1994
                                           ----------------------
                                             AMOUNT    % OF TOTAL
                                           ----------  ----------
                                                 (IN 000'S)
 <S>                                       <C>         <C>
 Subject to discretionary
  withdrawal--with adjustment
     -- with market value adjustment       $3,083,623      35.98%
     -- at book value less surrender
      charges (surrender charge > 5%)       2,915,460      34.02
     -- at book value (minimal or no
      charge or adjustment)                 1,252,843      14.62
 Not subject to discretionary withdrawal
  provision                                 1,318,092      15.38
                                           ----------  ----------
 Total annuity actuarial reserves and
  deposit liabilities                      $8,570,018     100.00%
                                           ----------  ----------
                                           ----------  ----------
</TABLE>

<TABLE>
<CAPTION>
                                             DECEMBER 31, 1993
                                           ----------------------
                                             AMOUNT    % OF TOTAL
                                           ----------  ----------
                                                 (IN 000'S)
 <S>                                       <C>         <C>
 Subject to discretionary withdrawal --
  with adjustment
     -- with market value adjustment       $2,429,921      30.67%
     -- at book value less surrender
      charges (surrender charge > 5%)       2,584,520      32.62
     -- at book value (minimal or no
      charge or adjustment)                 1,506,264      19.01
 Not subject to discretionary withdrawal
  provision                                 1,402,856      17.70
                                           ----------  ----------
 Total annuity actuarial reserves and
  deposit liabilities                      $7,923,561     100.00%
                                           ----------  ----------
                                           ----------  ----------
</TABLE>

12. RETIREMENT PLANS:
The  Registrant  participates  with  its parent  company  in  a non-contributory
defined benefit pension  plan covering essentially  all employees. The  benefits
are based on years of service and compensation.

The  funding policy  for the pension  plan is  to contribute an  amount which at
least satisfies the minimum amount required by ERISA. The Registrant is  charged
for  its share of the pension cost  based upon its covered participants. Pension
plan  assets  consist  principally  of  an  immediate  participation  guaranteed
investment contract issued by the parent company.

On  January 1,  1994, the Registrant  adopted Statement  of Financial Accounting
Standards No. 87,  "Employers Accounting  for Pensions."  As a  result, the  net
pension  expense was $417,000 in 1994. There  was no pension expense in 1993 and
1992.

                                       70
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

12. RETIREMENT PLANS (CONTINUED):
The following table sets forth the pension plan's funded status (for the  parent
company  and  its participating  subsidiaries and  affiliates),  as well  as the
Registrant's share at December 31, 1994:

<TABLE>
<CAPTION>
                                             TOTAL
                                            PENSION    REGISTRANT'S
                                             PLAN       SHARE
                                           ---------   --------
                                                (IN 000'S)
 <S>                                       <C>         <C>
 Actuarial present value of benefit
  obligations:
 Accumulated benefit obligations,
  including vested benefits of $(38,157)
  and $(1,662)                             $ (39,686)  $(1,741)
                                           ---------   --------
                                           ---------   --------
 Projected benefit obligations for
  service rendered to date                   (53,494)   (3,205)
 Plan assets at fair value                   101,833     1,935
                                           ---------   --------
 Difference between assets and projected
  benefit obligation                          48,339    (1,270)
 Unrecognized net loss since January 1,
  1994                                        (1,238)      (22)
 Unrecognized net asset/liability at
  January 1, 1994, being recognized over
  17 years                                   (32,898)      875
                                           ---------   --------
 (Accrued) Prepaid pension cost included
  in other assets                          $  14,203   $  (417)
                                           ---------   --------
                                           ---------   --------
</TABLE>

The components of the  1994 pension cost  for the pension plan,  as well as  the
Registrant's share were:

<TABLE>
<CAPTION>
                                            TOTAL
                                           PENSION    REGISTRANT'S
                                             PLAN     SHARE
                                           --------   -----
                                              (IN 000'S)
 <S>                                       <C>        <C>
 Service cost                              $  2,847   $272
 Interest cost                                3,769    225
 Actual return on plan assets                (8,294)  (156)
 Net amortization and deferral                 (817)    76
                                           --------   -----
 Net pension cost (income)                 $ (2,495)  $417
                                           --------   -----
                                           --------   -----
</TABLE>

The  discount rate and  rate of increase  in future compensation  levels used in
determining the actuarial present value of the projected benefit obligation were
7.5% and 4.5%, respectively. The expected long-term rate of return on assets was
7.5%.

The Registrant also  participates with its  parent and certain  affiliates in  a
401(k)  savings plan  for which  substantially all  employees are  eligible. The
Registrant matches, up  to specified  amounts, employees'  contributions to  the
plan.  Employer contributions were $152,000, $124,000  and $87,000 for the years
ended December 31, 1994, 1993, and 1992, respectively.

13. OTHER POST-RETIREMENT BENEFIT PLANS:
In addition to pension benefits the Registrant provides certain health,  dental,
and  life insurance benefits ("post-retirement  benefits") for retired employees
and dependents.  Substantially  all  employees may  become  eligible  for  these
benefits  if they reach normal retirement  age while working for the Registrant,
or retire early upon  satisfying an alternate age  plus service condition.  Life
insurance benefits are generally set at a fixed amount.

Effective  January  1,  1993,  the  Registrant  adopted  Statement  of Financial
Accounting Standards (SFAS) No.  106, "Employers Accounting for  Post-retirement
Benefits other than Pensions." SFAS No. 106 requires

                                       71
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

13. OTHER POST-RETIREMENT BENEFIT PLANS (CONTINUED):
the  Registrant to accrue the estimated  cost of retiree benefit payments during
the years the employee provides services. SFAS No. 106 allows recognition of the
cumulative effect of the liability in  the year of adoption or the  amortization
of the obligation over a period of up to 20 years. The Registrant has elected to
recognize  this obligation of approximately $400,000 over a period of ten years.
The Registrant's cash flows are not affected by implementation of this standard,
but implementation decreased  net income  by $114,000  in 1994  and $120,000  in
1993.  The  Registrant's post-retirement  health  care plans  currently  are not
funded.

The following table sets forth the plan's funded status, reconciled with amounts
recognized in the Registrant's balance sheet:

<TABLE>
<CAPTION>
                                                                    DECEMBER 31,
                                                               ----------------------
                                                                  1994        1993
                                                               ----------  ----------
                                                                     (IN 000'S)
 <S>                                                           <C>         <C>
 Accumulated post-retirement benefit obligation:
   Retirees                                                      $      0    $      0
   Fully eligible active plan participants                              0           0
   Other active plan participants                                    (444)       (480)
                                                                    -----       -----
       Total                                                         (444)       (480)
   Plan assets at fair value                                            0           0
                                                                    -----       -----
 Accumulated post-retirement benefit obligation in excess of
  plan assets                                                        (444)       (480)
 Unrecognized gains from past experience                             (110)          0
 Unrecognized transition obligation                                   320         360
                                                                    -----       -----
 Accrued post-retirement benefit cost                            $   (234)   $   (120)
                                                                    -----       -----
                                                                    -----       -----

 Net periodic post-retirement benefit cost components:

 Service cost--benefits earned                                   $     49    $     44
 Interest cost on accumulated post-retirement benefit
  obligation                                                           33          36
 Amortization of transition obligation                                 40          40
 Net amortization and deferral                                         (8)          0
                                                                    -----       -----
 Net periodic post-retirement benefit cost                       $    114    $    120
                                                                    -----       -----
                                                                    -----       -----
</TABLE>

The discount rate  used in determining  the accumulated post-retirement  benefit
obligation was 8.0% and the assumed health care cost trend rate was 12.0% graded
to 6% over 10 years after which it remains constant.

The  health care  cost trend  rate assumption  has a  significant effect  on the
amounts reported. To illustrate, increasing  the assumed health care cost  trend
rates  by one percentage  point in each year  would increase the post-retirement
benefit obligation as of December 31, 1994 by $111,000 and the estimated service
and interest cost components  of the net  periodic post-retirement benefit  cost
for 1994 by $22,000.

Since  substantially all services to the Registrant are provided by employees of
Sun Life Assurance Company  of Canada pursuant to  the service agreement,  their
benefits are covered under the parent company's plan.

                                       72
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

14. FAIR VALUE OF FINANCIAL INSTRUMENTS:
The  following  table  presents the  carrying  amounts  and fair  values  of the
Registrant's financial instruments at December 31, 1994 and 1993:
<TABLE>
<CAPTION>
                                             DECEMBER 31, 1994
                                           ----------------------
                                            CARRYING
                                             AMOUNT    FAIR VALUE
                                           ----------  ----------
                                                 (IN 000'S)
 <S>                                       <C>         <C>
 ASSETS
 Bonds                                     $2,471,152  $2,444,890
 Mortgages                                 1,120,981    1,107,012
 Derivatives relating to assets*             200,000      199,999
 LIABILITIES
 Insurance reserves                        $ 129,302   $  129,302
 Individual annuities                        475,557      476,570
 Pension products                          2,772,618    2,668,382

<CAPTION>
                                             DECEMBER 31, 1993
                                           ----------------------
                                            CARRYING
                                             AMOUNT    FAIR VALUE
                                           ----------  ----------
                                                 (IN 000'S)
 <S>                                       <C>         <C>
 ASSETS
 Bonds                                     $2,584,870  $2,810,242
 Mortgages                                 1,116,889    1,162,549
 Derivatives relating to assets*             100,000       99,787
 LIABILITIES
 Insurance reserves                        $ 123,711   $  123,711
 Individual annuities                        637,877      645,244
 Pension products                          2,035,265    2,130,236

 *Represents off-balance  sheet  notional amounts  pertaining  to
  interest  rate  futures  and  interest  rate  and  current swap
  agreements.
</TABLE>

The major  methods  and  assumptions  used in  estimating  the  fair  values  of
financial instruments are as follows:

The  fair values of short-term bonds are estimated to be the amortized cost. The
fair values of long-term bonds which  are publicly traded are based upon  market
prices  or dealer quotes. For privately  placed bonds, fair values are estimated
using prices for publicly traded bonds  of similar credit risk and maturity  and
repayment characteristics.

The  fair values  of the Registrant's  general account  reserves and liabilities
under investment-type contracts (insurance,  annuity and pension contracts  that
do not involve mortality or morbidity risks) are estimated using discounted cash
flow analyses or surrender values.

The  fair values  of mortgages  are estimated  by discounting  future cash flows
using current  rates at  which similar  loans would  be made  to borrowers  with
similar credit ratings and for the same remaining maturities.

                                       73
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

15. STATUTORY INVESTMENT VALUATION RESERVES:
The asset valuation reserve (AVR) provides a reserve for losses from investments
in  bonds, stocks,  mortgage loans, real-estate  and other  invested assets with
related increases or decreases being recorded directly to surplus.

Realized gains and losses on bonds and mortgages, which relate to interest  rate
risk,  are charged to  an interest maintenance reserve  (IMR) and amortized into
income over the remaining historical life of the security sold.

The tables shown below present changes in the major elements of the AVR and IMR.

<TABLE>
<CAPTION>
                                                 1994             1993
                                           ----------------  ---------------
                                             AVR      IMR      AVR     IMR
                                           -------  -------  -------  ------
                                              (IN 000'S)       (IN 000'S)
 <S>                                       <C>      <C>      <C>      <C>
 Balance, beginning of year                $20,033  $31,414  $21,709  $7,471
 Realized investment gains (losses), net
  of tax                                    (1,320)  (9,146)  (8,432) 26,646
 Amortization of investment (gains)
  losses                                         0   (4,128)       0  (2,703)
 Unrealized investment gains (losses)       (3,537)       0   (5,351)      0
 Required by formula                        13,233        0   12,107       0
                                           -------  -------  -------  ------
 Balance, end of year                      $28,409  $18,140  $20,033  $31,414
                                           -------  -------  -------  ------
                                           -------  -------  -------  ------
</TABLE>

16. FEDERAL INCOME TAXES:
The Registrant  and its  subsidiaries  file a  consolidated federal  income  tax
return.  Federal income  taxes are calculated  for the  consolidated group based
upon amounts  determined to  be payable  as a  result of  operations within  the
current  year. No provision is recognized for timing differences which may exist
between financial statement and taxable income. Such timing differences  include
reserves,  depreciation and accrual  of market discount  on bonds. Cash payments
for  federal  income  taxes  were  approximately  $43,200,000,  $25,000,000  and
$12,000,000 for the years ended December 31, 1994, 1993 and 1992, respectively.

17. RISK-BASED CAPITAL:
Effective December 31, 1993 the NAIC adopted risk-based capital requirements for
life  insurance companies. The risk-based  capital requirements provide a method
for measuring the  minimum acceptable  amount of  adjusted capital  that a  life
insurer  should have, as determined under statutory accounting practices, taking
into account  the risk  characteristics  of its  investments and  products.  The
Registrant  has met  the minimum  risk-based capital  requirements for  1994 and
1993.

18. NEW ACCOUNTING PRONOUNCEMENT:
In April,  1993, the  Financial Accounting  Standards Board  (FASB) issued  FASB
Interpretation   No.  40,   "Applicability  of   Generally  Accepted  Accounting
Principles  to  Mutual  LIfe  Insurance  and  Other  Enterprises."  Under   this
interpretation, annual financial statements of mutual life insurance enterprises
for  fiscal  years beginning  after  December 15,  1992,  shall provide  a brief
description that  financial  statements  prepared  on  the  basis  of  statutory
accounting  practices will no longer be described as prepared in conformity with
generally  accepted  accounting  principles.  In  January,  1995,  Statement  of
Financial  Accounting Standards No. 120 (SFAS No. 120) "Accounting and Reporting
by Mutual Life  Insurance Enterprises  for Certain  Long Duration  Participating
Contracts"  was issued. SFAS No. 120 delays the effective date of Interpretation
No. 40 until fiscal years beginning after December 15, 1995.

                                       74
<PAGE>
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

18. NEW ACCOUNTING PRONOUNCEMENT (CONTINUED):
The Registrant has not yet determined whether it will continue to file statutory
financial statements with the Securities and Exchange Commission as permitted by
Regulation S-X, Rule 7-02(b) or file financial statements prepared in accordance
with  all  applicable  authoritative   accounting  pronouncements  that   define
generally accepted accounting principles for all enterprises.

INDEPENDENT AUDITORS' REPORT

TO THE BOARD OF DIRECTORS AND STOCKHOLDER
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
WELLESLEY HILLS, MASSACHUSETTS

We have audited the accompanying balance sheets of Sun Life Assurance Company of
Canada  (U.S.) (wholly-owned subsidiary of Sun Life Assurance Company of Canada)
as of December  31, 1994  and 1993, and  the related  statements of  operations,
capital  stock and surplus,  and cash flows for  each of the  three years in the
period  ended   December  31,   1994.  These   financial  statements   are   the
responsibility  of the Registrant's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally  accepted   auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. 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,  such financial  statements  present fairly,  in  all  material
respects,  the financial position of the Registrant  as of December 31, 1994 and
1993, and the results of its operations,  its capital stock and surplus and  its
cash flows for each of the three years in the period ended December 31, 1994, in
conformity with generally accepted accounting principles.

DELOITTE & TOUCHE LLP

Boston, Massachusetts
January 31, 1995

                                       75
<PAGE>
                                   APPENDIX A

ILLUSTRATIVE EXAMPLE OF VARIABLE ACCUMULATION UNIT VALUE CALCULATIONS:
    Suppose the net asset value of a Series Fund share at the end of the current
valuation  period is $18.38;  at the end of  the immediately preceding valuation
period was  $18.32;  the  Valuation Period  is  one  day; and  no  dividends  or
distributions  caused Series Fund shares to  go "ex-dividend" during the current
Valuation Period. $18.38 divided  by $18.32 is  1.00327511. Subtracting the  one
day  risk factor for mortality and  expense risks and the administrative expense
charge of .00003809 (the daily equivalent of the current maximum charge of 1.40%
on an annual basis) gives a net investment factor of 1.00323702. If the value of
the variable accumulation  unit for the  immediately preceding valuation  period
had  been  14.5645672,  the value  for  the  current valuation  period  would be
14.6117130 (14.5645672 X 1.00323702).

ILLUSTRATIVE EXAMPLE OF VARIABLE ANNUITY UNIT VALUE CALCULATIONS:
    Suppose the circumstances of  the first example exist,  and the value of  an
annuity unit for the immediately preceding valuation period had been 12.3456789.
If  the first variable annuity payment is determined by using an annuity payment
based on an assumed interest rate of 4% per year, the value of the annuity  unit
for  the current valuation  period would be  12.3843113 (12.3456789 X 1.00323702
(the Net Investment Factor) X 0.99989255).  0.99989255 is the factor, for a  one
day Valuation Period, that neutralizes the assumed interest rate of four percent
(4%)  per year  used to  establish the  Annuity Payment  Rates found  in certain
Contracts. (The  factor that  neutralizes  the assumed  interest rate  of  three
percent (3%) per year used to establish the Annuity Payment Rates found in other
Contracts is 0.99991902.)

ILLUSTRATIVE EXAMPLE OF VARIABLE ANNUITY PAYMENT CALCULATIONS:
    Suppose  that a Participant's  Account is credited  with 8,765.4321 variable
accumulation units of  a particular  Sub-Account but  is not  credited with  any
fixed  accumulation units;  that the  variable accumulation  unit value  and the
annuity unit value for the particular Sub-Account for the valuation period which
ends immediately  preceding the  annuity commencement  date are  14.5645672  and
12.3456789  respectively; that the  annuity payment rate for  the age and option
elected is $6.78 per $1,000; and that the annuity unit value on the day prior to
the second  variable annuity  payment  date is  12.3843113. The  first  variable
annuity  payment would  be $865.57  (8,765.4321 X  14.5645672 X  6.78 divided by
1,000). The number of annuity units  credited would be 70.1112 ($865.57  divided
by 12.3456789) and the second variable annuity payment would be $868.28 (70.1112
X 12.3843113).

                                   APPENDIX B

STATE PREMIUM TAXES
    The  amount of  applicable tax varies  depending on the  jurisdiction and is
subject to change by the legislature  or other authority. In many  jurisdictions
there  is no tax at all. The Company  believes that as of April 30, 1995 premium
taxes will be imposed with respect to Contracts offered by this Prospectus  only
by  the  jurisdictions  listed below  at  the rates  indicated.  For information
subsequent to April 30, 1995 a tax adviser should be consulted.

<TABLE>
<CAPTION>
                                                  RATE OF TAX
                                           -------------------------
                                           QUALIFIED   NON-QUALIFIED
 STATE                                     CONTRACTS     CONTRACTS
 ----------------------------------------  ---------   -------------
 <S>                                       <C>         <C>
 California                                   .50%        2.35%
 District of Columbia                        2.25%        2.25%
 Kansas                                       --          2.00%
 Kentucky                                    2.00%        2.00%
 Maine                                        --          2.00%
 Mississippi                                  --          1.00%*
 Nevada                                       --          3.50%
 Pennsylvania                                 --          2.00%
 South Dakota                                 --          1.25%
 West Virginia                               1.00%        1.00%
 Wyoming                                      --          1.00%
<FN>
* No tax on purchase payments received on or after July 1, 1995.
</TABLE>

                                       76
<PAGE>
                                   APPENDIX C
        WITHDRAWALS, WITHDRAWAL CHARGES AND THE MARKET VALUE ADJUSTMENT

PART 1: VARIABLE ACCOUNT (THE MARKET VALUE ADJUSTMENT DOES NOT APPLY TO THE
VARIABLE ACCOUNT)

WITHDRAWAL CHARGE CALCULATION FOR CERTIFICATES WITH DATE OF COVERAGE ON OR AFTER
NOVEMBER 1, 1994 WHICH CONTAIN THE CUMULATIVE WITHDRAWAL PROVISION:

FULL SURRENDER:

    Assume a Purchase Payment  of $40,000 is  made on the  Date of Coverage,  no
additional  Purchase Payments are made and there are no partial withdrawals. The
table below presents  four examples of  the withdrawal charge  resulting from  a
full  surrender  of the  Participant's  Account, based  on  hypothetical Account
Values.

<TABLE>
<CAPTION>
          HYPOTHETICAL      FREE       PURCHASE    WITHDRAWAL   WITHDRAWAL
 ACCOUNT    ACCOUNT      WITHDRAWAL    PAYMENTS      CHARGE       CHARGE
  YEAR       VALUE         AMOUNT     LIQUIDATED   PERCENTAGE     AMOUNT
 -------  ------------   ----------   ----------   ----------   ----------
 <S>      <C>            <C>          <C>          <C>          <C>
    1        $41,000       $ 4,000(a)   $37,000       6.00%       $2,220
    3        $52,000       $12,000(b)   $40,000       5.00%       $2,000
    7        $80,000       $28,000(c)   $40,000       3.00%       $1,200
    9        $98,000       $28,000(d)   $40,000       0.00%       $    0
<FN>
- ---------
(a)  The free withdrawal amount during  an account year is  equal to 10% of  new
     payments  (those  payments  made in  current  account  year or  in  the six
     immediately preceding account years) less any prior partial withdrawals  in
     that  account year. Any portion  of the free withdrawal  amount that is not
     used in the current Account Year  is carried forward into future years.  In
     the  first account year 10%  of new payments is  $4,000. Therefore, on full
     surrender $4,000  is  withdrawn  free  of the  withdrawal  charge  and  the
     purchase  payment liquidated is $37,000 (account value less free withdrawal
     amount). The  withdrawal  charge  amount  is  determined  by  applying  the
     withdrawal charge percentage to the purchase payment liquidated.
(b)  In  the third account year, the free  withdrawal amount is equal to $12,000
     ($4,000 for the current account year, plus an additional $8,000 for account
     years 1 & 2 because no partial  withdrawals were taken and the unused  free
     withdrawal  amount  is  carried  forward into  future  account  years). The
     withdrawal charge percentage is applied to the liquidated purchase  payment
     (account value less free withdrawal amount).
(c)  In the seventh account year, the free withdrawal amount is equal to $28,000
     ($4,000  for  the  current account  year,  plus an  additional  $24,000 for
     account years  1-6,  $4,000  for  each  account  year  because  no  partial
     withdrawals  were taken  and the unused  free withdrawal  amount is carried
     forward into future  account years).  The withdrawal  charge percentage  is
     applied  to  the  liquidated  purchase  payment  (account  value  less free
     withdrawal amount, but not greater than actual purchase payments).
(d)  There is no withdrawal charge on  any purchase payment liquidated that  has
     been in the participant's account for at least seven years.
</TABLE>

PARTIAL WITHDRAWAL:

    Assume  a  single purchase  payment  of $40,000  is  deposited at  issue, no
additional purchase payments are  made, no partial  withdrawals have been  taken
prior  to  the fifth  account  year, and  there are  a  series of  three partial
withdrawals made during the fifth account year of $9,000, $12,000, and $15,000.

<TABLE>
<CAPTION>
     HYPOTHETICAL   PARTIAL       FREE      PURCHASE   WITHDRAWAL  WITHDRAWAL
       ACCOUNT     WITHDRAWAL  WITHDRAWAL   PAYMENTS     CHARGE      CHARGE
        VALUE        AMOUNT      AMOUNT    LIQUIDATED  PERCENTAGE    AMOUNT
     ------------  ----------  ----------  ----------  ----------  ----------
 <S> <C>           <C>         <C>         <C>         <C>         <C>
 (a)    $64,000      $ 9,000     $20,000     $     0      4.00%       $  0
 (b)    $56,000      $12,000     $11,000     $ 1,000      4.00%       $ 40
 (c)    $40,000      $15,000     $     0     $15,000      4.00%       $600
<FN>
- ---------
(a)  The free withdrawal amount during  an account year is  equal to 10% of  new
     payments  (those  payments  made in  current  account  year or  in  the six
     immediately preceding account years) less any prior partial withdrawals  in
     that  account year. Any portion  of the free withdrawal  amount that is not
     used in the
</TABLE>

                                       77
<PAGE>
<TABLE>
<S>  <C>
     current account year  is carried forward  into future years.  In the  fifth
     account  year, the free  withdrawal amount is equal  to $20,000 ($4,000 for
     the current account year, plus an additional $16,000 for account years 1-4,
     $4,000 for each account  year because no  partial withdrawals were  taken).
     The  partial withdrawal  amount ($9,000) is  less than  the free withdrawal
     amount so  no purchase  payments are  liquidated and  no withdrawal  charge
     applies.

(b)  Since  a  partial  withdrawal  of  $9,000  was  taken,  the  remaining free
     withdrawal amount is equal to $11,000. The $12,000 partial withdrawal  will
     first  be applied against the $11,000 free withdrawal amount, and then will
     liquidate purchase payments  of $1,000,  incurring a  withdrawal charge  of
     $40.

(c)  The  free withdrawal amount is zero  since the previous partial withdrawals
     have already used the free withdrawal amount. The entire partial withdrawal
     amount will result in purchase payments  being liquidated and will incur  a
     withdrawal  charge.  At the  beginning  of the  next  account year,  10% of
     purchase payments would  be available for  withdrawal requests during  that
     account year.
</TABLE>

WITHDRAWAL  CHARGE  CALCULATION FOR  CERTIFICATES WITH  DATE OF  COVERAGE BEFORE
NOVEMBER 1, 1994 AND  CERTIFICATES ISSUED AFTER THAT  DATE WHICH DO NOT  CONTAIN
THE CUMULATIVE WITHDRAWAL PROVISION.

    This  example  assumes  that  the  date of  the  full  surrender  or partial
withdrawal is during the 9th Account Year.

<TABLE>
<CAPTION>
             1          2           3            4         5         6
            ---      -------      ------      -------      --     -------
            <S>      <C>          <C>         <C>          <C>
             1       $ 1,000      $1,000      $     0      0%     $  0
             2         1,200       1,200            0      0         0
             3         1,400       1,280          120      3         3.60
             4         1,600           0        1,600      4        64.00
             5         1,800           0        1,800      4        72.00
             6         2,000           0        2,000      5       100.00
             7         2,000           0        2,000      5       100.00
             8         2,000           0        2,000      6       120.00
             9         2,000           0        2,000      6       120.00
                     -------      ------      -------             -------
                     $15,000      $3,480      $11,520             $579.60
                     -------      ------      -------             -------
                     -------      ------      -------             -------
</TABLE>

EXPLANATION OF COLUMNS IN TABLE

  COLUMNS 1 AND 2:

    Represent Purchase  Payments  ("Payments")  and amounts  of  Payments.  Each
Payment was made on the first day of each Account Year.

  COLUMN 3:

    Represents  the  amounts that  may be  withdrawn  without the  imposition of
withdrawal charges, as follows:

        a)   Payments  1 and  2,  $1,000  and $1,200,  respectively,  have  been
    credited to the Certificate for more than seven years.

        b)    $1,280 of  Payment 3  represents  10% of  Payments that  have been
    credited to the  Certificate for less  than seven years.  The 10% amount  is
    applied  to the  oldest unliquidated  Payment, then  the next  oldest and so
    forth.

  COLUMN 4:

    Represents the  amount of  each  Payment that  is  subject to  a  withdrawal
charge.  It is determined by subtracting the amount in Column 3 from the Payment
in Column 2.

  COLUMN 5:

    Represents the  withdrawal  charge percentages  imposed  on the  amounts  in
Column 4.

                                       78
<PAGE>
  COLUMN 6:

    Represents  the withdrawal charge imposed on  each Payment. It is determined
by multiplying the amount in Column 4 by the percentage in Column 5.

    For example, the withdrawal charge imposed on Payment 8
           = Payment 8 Column 4 X Payment 8 Column 5
           = $2,000 X 6%
           = $120

FULL SURRENDER:

    The total of Column  6, $579.60, represents the  total amount of  withdrawal
charges imposed on Payments in this example.

PARTIAL WITHDRAWAL:

    The  sum  of amounts  in Column  6 for  as many  Payments as  are liquidated
reflects the withdrawal charges imposed in the case of a partial withdrawal.

    For example,  if $7,000  of  Payments (Payments  1, 2,  3,  4, and  5)  were
withdrawn,  the amount  of the  withdrawal charges imposed  would be  the sum of
amounts in Column 6 for Payments 1, 2, 3, 4 and 5 which is $139.60.

PART 2--FIXED ACCOUNT--EXAMPLES OF THE MARKET VALUE ADJUSTMENT (MVA)

    The MVA factor is:

<TABLE>
 <S>                        <C>
                              N/12
                      1 + I
                    ( ----- )      -1
                      1 + J
</TABLE>

    These examples assume the following:

        1)  the Guarantee Amount was  allocated to a five year Guarantee  Period
    with a Guaranteed Interest Rate of 6% or .06 (l).

        2)   the date  of surrender is two  years from the  Expiration Date (N =
    24).

        3)   the value  of the  Guarantee Amount  on the  date of  surrender  is
    $11,910.16.

        4)  the interest earned in the current Account Year is $674.16.

        5)   no transfers or partial withdrawals affecting this Guarantee Amount
    have been made

        6)  withdrawal  charges, if any,  are calculated in  the same manner  as
    shown in the examples in Part 1.

EXAMPLE OF A NEGATIVE MVA:

    Assume that on the date of surrender, the current rate (J) is 8% or .08

<TABLE>
    <C>              <S> <C>     <C>
                                   N/12
                         1 + l
    The MVA factor =   ( ------  )       -1
                         1 + J
                                   24/12
                         1 + .06
                   =   ( ------  )       -1
                         1 + .08

                   =   (.981)2 -1

                   =   .963 -1

                   = - .037
</TABLE>

    The  value of the  Guarantee Amount less interest  credited to the Guarantee
Amount in the current Account Year is multiplied by the MVA factor to  determine
the MVA

                   ($11,910.16 - $674.16) X (-.037) = -$415.73

                                       79
<PAGE>
    -$415.73  represents the  MVA that  will be deducted  from the  value of the
Guarantee Amount before the deduction of any withdrawal charge.

    For a partial withdrawal of $2,000 from this Guarantee Amount, the MVA would
be ($2,000.00 - $674.16)  X (-.037) = -$49.06.  -$49.06 represents the MVA  that
will  be deducted from the partial withdrawal amount before the deduction of any
withdrawal charge.

EXAMPLE OF A POSITIVE MVA:
Assume that on the date of surrender, the current rate (J) is 5% or .05.

                                   N/12
                         1 + l
    The MVA factor =   ( ------  )       -1
                         1 + J
                                   24/12
                         1 + .06
                   =   ( ------  )       -1
                         1 + .05

                   =   (1.010)2 -1

                   =   1.019 -1

                   =   .019

    The value of the Guarantee Amount less interested credited to the  Guarantee
Amount  in the current Account Year is multiplied by the MVA factor to determine
the MVA

                     ($11,910.16 - $674.16) X .019 = $213.48

    $213.48 represents the MVA that would be added to the value of the Guarantee
Amount before the deduction of any withdrawal charge.

    For a partial withdrawal of $2,000 from this Guarantee Amount, the MVA would
be ($2,000.00 - $674.16) X .019 = $25.19.

    $25.19 represents the MVA that  would be added to  the value of the  partial
withdrawal amount before the deduction of any withdrawal charge.

                                       80
<PAGE>
                                   APPENDIX D
                        CALCULATION OF PERFORMANCE DATA

AVERAGE ANNUAL TOTAL RETURN:

    The table below shows, for various Sub-Accounts of the Variable Account, the
Average  Annual Total Return for the stated periods (or shorter period indicated
in the  note below),  based  upon a  hypothetical  initial Purchase  Payment  of
$1,000,  calculated in accordance with the formula  set out below the table. For
purposes  of  determining  these  investment  results,  the  actual   investment
performance  of each Series of  MFS/Sun Life Series Trust  is reflected from the
date such Series commenced operations ("Inception"), although the Contracts have
been offered  only since  November 1,  1991.  No information  is shown  for  the
Research  Series, World Asset  Allocation Series, World  Total Return Series and
the Emerging Growth Series as they  did not commence operations until  November,
1994 and May, 1995, respectively.

                          AVERAGE ANNUAL TOTAL RETURN
                        PERIOD ENDING DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                           1 YEAR    5 YEAR    10 YEAR     SINCE          DATE OF
                                           PERIOD    PERIOD    PERIOD    INCEPTION       INCEPTION
                                           -------   -------   -------   ---------   -----------------
 <S>                                       <C>       <C>       <C>       <C>         <C>
 Capital Appreciation Series.............  -10.48%    7.91%       *       12.17%       July 19, 1985
 Government Securities Series............   -8.98%    5.14%       *        6.83%       July 19, 1985
 High Yield Series.......................   -8.88%    8.68%       *        7.67%       July 19, 1985
 Conservative Growth Series..............   -7.93%    6.17%       *        8.18%     November 14, 1986
 Managed Sectors Series..................   -8.65%    7.26%       *       12.20%        May 2, 1988
 Total Return Series.....................   -9.37%    5.87%       *        7.48%        May 2, 1988
 Utilities Series........................  -11.32%    *           *       -9.63%     November 16, 1993
 World Governments Series................  -11.03%    6.01%       *        6.38%        May 2, 1988
 World Growth Series.....................   -4.12%    *           *        2.03%     November 16, 1993
<FN>
- ---------
*The lifetimes of these Series are shorter than the period indicated.
 The  length of the  period and the  last day of  each period used  in the above
 table are set out in the table heading and in the footnotes above. The  Average
 Annual  Total  Return for  each period  was determined  by finding  the average
 annual compounded rate of return over each period that would equate the initial
 amount invested to the ending redeemable  value for that period, in  accordance
 with the following formula:
</TABLE>

                                P(1 + T)n = ERV

      Where: P = a  hypothetical initial Purchase Payment
                 of $1,000
             T = average  annual  total  return  for  the
                 period
             n = number of years
           ERV = redeemable  value (as of  the end of the
                 period)   of   a   hypothetical   $1,000
                 Purchase  Payment made  at the beginning
                 of the 1-year, 5-year, or 10-year period
                 (or fractional portion thereof)

   The formula assumes that: 1) all  recurring fees have been deducted from  the
   Participant's  Account; 2) all applicable  non-recurring Contract charges are
   deducted at the end of the period; and  3) there will be a full surrender  at
   the end of the period.

    The  $30 annual Account Fee will be allocated among the Sub-Accounts so that
each Sub-Account's allocated portion of the  Account Fee is proportional to  the
percentage  of the  number of Certificates  that have amounts  allocated to that
Sub-Account. Because the impact of Account Fees on a particular Certificate  may
differ  from those assumed in the  computation due to differences between actual
allocations and  the  assumed  ones,  the total  return  that  would  have  been
experienced  by an actual Certificate over these same time periods may have been
different from that shown above.

                                       81
<PAGE>
NON-STANDARDIZED INVESTMENT PERFORMANCE:
    The Variable Account  may illustrate  its results over  various periods  and
compare  its results to indices and  other variable annuities in sales materials
including advertisements, brochures and reports. Such results may be computed on
a "cumulative" and/or "annualized" basis.

    "Cumulative" quotations  are arrived  at by  calculating the  change in  the
Accumulation  Unit value of a Sub-Account between  the first and last day of the
base period being measured, and expressing the difference as a percentage of the
Accumulation Unit value at the beginning of the base period.

    "Annualized" quotations  (described  in  the following  table  as  "Compound
Growth  Rate") are calculated  by applying a formula  which determines the level
rate of return which, if earned over  the entire base period, would produce  the
cumulative return.
                    NON-STANDARDIZED INVESTMENT PERFORMANCE:

$10,000 INVESTED IN THIS SUB-ACCOUNT UNDER A REGATTA GOLD CONTRACT THIS MANY
YEARS AGO...

            ...WOULD HAVE GROWN TO THIS AMOUNT ON DECEMBER 31, 1994*
<TABLE>
<CAPTION>
                                           CAPITAL APPRECIATION SERIES                  GOVERNMENT SECURITIES SERIES
                                     ---------------------------------------      ----------------------------------------
  NUMBER                                             CUMULATIVE      COMPOUND                     CUMULATIVE     COMPOUND
    OF                                                 GROWTH        GROWTH                        GROWTH         GROWTH
   YEARS            PERIODS            AMOUNT           RATE          RATE          AMOUNT          RATE           RATE
 ---------     -----------------     -----------     ----------      -------      -----------     ---------      ---------
 <S>           <C>                   <C>             <C>             <C>          <C>             <C>            <C>
     1           1/1/94-12/31/94     $ 9,507.12         -4.93 %       -4.93%      $ 9,649.21        -3.51 %       -3.51 %
     2           1/1/93-12/31/94     $11,063.97         10.64 %        5.19%      $10,341.24         3.41 %        1.69 %
     3           1/1/92-12/31/94     $12,351.18         23.51 %        7.29%      $10,883.05         8.83 %        2.86 %
     4           1/1/91-12/31/94     $17,166.33         71.66 %       14.46%      $12,436.53        24.37 %        5.60 %
     5           1/1/90-12/31/94     $15,291.57         52.92 %        8.87%      $13,352.48        33.52 %        5.95 %
 Lifetime       7/19/85-12/31/94     $30,191.24        201.91 %       12.49%      $19,129.91        91.30 %        7.15 %
 of Series

<CAPTION>
                                             MANAGED SECTORS SERIES                         TOTAL RETURN SERIES
                                     ---------------------------------------      ----------------------------------------
                                                     CUMULATIVE      COMPOUND                     CUMULATIVE     COMPOUND
                                                       GROWTH        GROWTH                        GROWTH         GROWTH
                                       AMOUNT           RATE          RATE          AMOUNT          RATE           RATE
                                     -----------     ----------      -------      -----------     ---------      ---------
 <S>           <C>                   <C>             <C>             <C>          <C>             <C>            <C>
     1           1/1/94-12/31/94     $ 9,672.33         -3.28 %       -3.28%      $ 9,638.83        -3.61 %       -3.61 %
     2           1/1/93-12/31/94     $ 9,925.96         -0.74 %       -0.37%      $10,778.15         7.78 %        3.82 %
     3           1/1/92-12/31/94     $10,423.30          4.23 %        1.39%      $11,519.02        15.19 %        4.83 %
     4           1/1/91-12/31/94     $16,653.76         66.54 %       13.60%      $13,819.04        38.19 %        8.42 %
     5           1/1/90-12/31/94     $14,704.88         47.05 %        8.02%      $13,991.55        39.92 %        6.95 %
 Lifetime        5/2/88-12/31/94     $21,887.80        118.88 %       12.60%      $17,001.56        70.02 %        8.33 %
 of Series
<CAPTION>
                                           CONSERVATIVE GROWTH SERIES
                                     ---------------------------------------
                                                     CUMULATIVE      COMPOUND
                                                       GROWTH        GROWTH
                                       AMOUNT           RATE          RATE
                                     -----------     ----------      -------
 <S>           <C>                   <C>             <C>             <C>          <C>             <C>            <C>
     1           1/1/94-12/31/94     $ 9,752.97         -2.47 %       -2.47%
     2           1/1/93-12/31/94     $10,427.53          4.28 %        2.12%
     3           1/1/92-12/31/94     $10,860.51          8.61 %        2.79%
     4           1/1/91-12/31/94     $14,657.91         46.58 %       10.03%
     5           1/1/90-12/31/94     $13,960.04         39.60 %        6.90%
 Lifetime      11/14/86-12/31/94     $19,147.88         91.48 %        8.38%
 of Series
<CAPTION>
                                                UTILITIES SERIES                            WORLD GROWTH SERIES
                                     ---------------------------------------      ----------------------------------------
                                                     CUMULATIVE      COMPOUND                     CUMULATIVE     COMPOUND
                                                       GROWTH        GROWTH                        GROWTH         GROWTH
                                       AMOUNT           RATE          RATE          AMOUNT          RATE           RATE
                                     -----------     ----------      -------      -----------     ---------      ---------
 <S>           <C>                   <C>             <C>             <C>          <C>             <C>            <C>
     1           1/1/94-12/31/94     $ 9,373.94         -6.26 %       -6.26%      $10,150.30         1.51 %        1.51 %
 Lifetime      11/16/93-12/31/94     $ 9,373.94         -6.26 %       -5.59%      $10,780.33         7.80 %        6.92 %
 of Series

<CAPTION>
                        HIGH YIELD SERIES
            ------------------------------------------
  NUMBER                    CUMULATIVE       COMPOUND
    OF                        GROWTH          GROWTH
   YEARS      AMOUNT           RATE            RATE
 ---------  -----------     -----------      ---------
 <S>           <C>          <C>              <C>
     1      $ 9,641.97          -3.58 %        -3.58 %
     2      $11,195.37          11.95 %         5.81 %
     3      $12,699.54          27.00 %         8.29 %
     4      $18,489.01          84.89 %        16.61 %
     5      $15,613.96          56.14 %         9.32 %
 Lifetime   $20,146.26         101.46 %         7.75 %
 of Series           WORLD GOVERNMENTS SERIES
            ------------------------------------------
                            CUMULATIVE       COMPOUND
                              GROWTH          GROWTH
              AMOUNT           RATE            RATE
            -----------     -----------      ---------
 <S>           <C>          <C>              <C>
     1      $ 9,419.46          -5.80 %        -5.80 %
     2      $11,045.06          10.45 %         5.10 %
     3      $10,944.71           9.45 %         3.05 %
     4      $12,389.13          23.89 %         5.50 %
     5      $13,846.81          38.47 %         6.73 %
 Lifetime   $15,509.77          55.10 %         6.84 %
 of Series
 <S> 1         <C>          <C>              <C>
     2
     3
     4
     5
 Lifetime
 of Series
 <S> 1         <C>          <C>              <C>
 Lifetime
 of Series
<FN>
- ------------
*For  purposes of  determining these  investment results,  the actual investment
 performance of each Series of MFS/Sun  Life Series Trust is reflected from  the
 date such Series commenced operations, although the Contracts have been offered
 only  since November 1, 1991. No information  is shown for the Research Series,
 World Asset Allocation Series  and World Total Return  Series and the  Emerging
 Growth Series as they did not commence operations until November, 1994 and May,
 1995,  respectively. The charges imposed under  the Contract against the assets
 of the  Variable Account  for mortality  and expense  risks and  administrative
 expenses  have been deducted. However, the  annual Account Fee is not reflected
 and these examples do not assume surrender at the end of the period.
</TABLE>

                                       82
<PAGE>
                        ADVERTISING AND SALES LITERATURE

    As set  forth in  the Prospectus,  the Company  may refer  to the  following
organizations (and others) in its marketing materials:

    A.M.  BEST'S  RATING  SYSTEM is  designed  to evaluate  the  various factors
affecting the overall performance of an insurance company in order to provide an
opinion as to an insurance company's relative financial strength and ability  to
meet its contractual obligations. The procedure includes both a quantitative and
qualitative review of each company.

    DUFF  &  PHELPS  CREDIT  RATING COMPANY's  Insurance  Company  Claims Paying
Ability Rating is an  independent evaluation by  a nationally accredited  rating
organization  of an insurance  company's ability to  meet its future obligations
under the contracts and  products it sells. The  rating takes into account  both
quantitative and qualitative factors.

    LIPPER  VARIABLE  INSURANCE  PRODUCTS  PERFORMANCE  ANALYSIS  SERVICE  is  a
publisher of statistical data  covering the investment  company industry in  the
United  States and overseas. Lipper is recognized  as the leading source of data
on open-end and  closed-end funds.  Lipper currently tracks  the performance  of
over  5,000  investment companies  and  publishes numerous  specialized reports,
including reports  on  performance  and  portfolio  analysis,  fee  and  expense
analysis.

    STANDARD & POOR's insurance claims-paying ability rating is an opinion of an
operating  insurance  company's financial  capacity to  meet obligations  of its
insurance policies in accordance with their terms.

    VARDS (Variable  Annuity Research  Data  Service) provides  a  comprehensive
guide to variable annuity contract features and historical fund performance. The
service  also  provides a  readily  understandable analysis  of  the comparative
characteristics and market performance of funds inclusive in variable contracts.

    STANDARD & POOR'S INDEX--broad-based measurement of changes in  stock-market
conditions  based on the  average performance of 500  widely held common stocks;
commonly known as the Standard & Poor's 500 (S&P 500). The selection of  stocks,
their  relative weightings to  reflect differences in  the number of outstanding
shares, and publication of  the index itself are  services of Standard &  Poor's
Corporation,  a financial advisory, securities  rating, and publishing firm. The
index tracks  400  industrial  company  stocks,  20  transportation  stocks,  40
financial company stocks, and 40 public utilities.

    NASDAQ-OTC  Price Index--this index is based  on the National Association of
Securities Dealers  Automated Quotations  (NASDAQ) and  represents all  domestic
over-the-counter  stocks except those traded on  exchanges and those having only
one market maker, a total of some 3,500 stocks. It is market value-weighted  and
was introduced with a base of 100.00 on February 5, 1971.

    DOW  JONES INDUSTRIAL AVERAGE (DJIA)--price-weighted  average of 30 actively
traded blue chip stocks, primarily  industrials, but including American  Express
Company  and American Telephone and Telegraph Company. Prepared and Published by
Dow Jones & Company, it is the oldest  and most widely quoted of all the  market
indicators. The average is quoted in points, not dollars.

    In  its advertisements and  other sales literature  for the Variable Account
and the Series  Fund, the Company  intends to illustrate  the advantages of  the
Contracts in a number of ways:

    COMPOUND INTEREST ILLUSTRATIONS.  These will emphasize several advantages of
the  variable annuity contract. For  example, but not by  way of limitation, the
literature may  emphasize  the  potential  savings  through  tax  deferral;  the
potential  advantage of  the Variable  Account over  the fixed  account; and the
compounding effect  when a  participant makes  regular deposits  to his  or  her
account.

    DOLLAR  COST AVERAGING  ILLUSTRATIONS.   These illustrations  will generally
discuss the  price-leveling effect  of making  regular investments  in the  same
Sub-Accounts  over a period of  time, to take advantage  of the trends in market
prices of the portfolio securities purchased by those Sub-Accounts.

    SYSTEMATIC WITHDRAWAL PROGRAM.  A  service provided by the Company,  through
which  a Participant may take any distribution allowed by Code Section 401(a)(9)
in the case of Qualified  Contracts, or permitted under  Code Section 72 in  the
case  of Non-Qualified  Contracts, by  way of  a series  of partial withdrawals.
Withdrawals under this program  may be fully or  partially includible in  income
and may be subject to a 10% penalty tax. Consult your tax advisor.

    THE COMPANY'S OR MFS'S CUSTOMERS.  Sales literature for the Variable Account
and  the Series Fund may refer to the  number of clients which they serve. As of
the date of  this Prospectus, MFS  was serving over  [TO COME] million  investor
accounts.

    THE  COMPANY'S OR MFS'S ASSETS,  SIZE.  The Company  may discuss its general
financial condition (see, for example, the references to Standard & Poor's, Duff
& Phelps and A.M. Best Company above); it  may refer to its assets; it may  also
discuss  its relative  size and/or  ranking among  companies in  the industry or
among  any  sub-classification  of   those  companies,  based  upon   recognized
evaluation  criteria. For  example, at  year-end 1993  the Company  was the 45th
largest U.S. life  insurance company based  upon overall assets  and its  parent
company, Sun Life Assurance Company of Canada, was the 15th largest.

                                       83
<PAGE>
                                   SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
                                   ANNUITY SERVICE MAILING ADDRESS:
                                   C/O SUN LIFE ANNUITY SERVICE CENTER
                                   P.O. BOX 1024
                                   BOSTON, MASSACHUSETTS 02103

                                   TELEPHONE:
                                   Toll Free (800) 752-7215
                                   In Massachusetts (617) 348-9600

                                   GENERAL DISTRIBUTOR
                                   Clarendon Insurance Agency, Inc.
                                   500 Boylston Street
                                   Boston, Massachusetts 02116

                                   LEGAL COUNSEL
                                   Covington & Burling
                                   1201 Pennsylvania Avenue, N.W.
                                   P.O. Box 7566
                                   Washington, D.C. 20044

                                   AUDITORS
                                   Deloitte & Touche LLP
                                   125 Summer Street
                                   Boston, Massachusetts 02110
<PAGE>
                                   PART II
                   INFORMATION NOT REQUIRED IN PROSPECTUS.

Item 14. Other Expenses of Issuance and Distribution

    The expenses of the issuance and distribution of the Contracts, other than
any underwriting discounts and commissions, will be as follows:

             Securities and Exchange
               Commission Registration Fees     $344,830
             Printing and Engraving               50,000   *
             Accounting Fees and Expenses          5,000   *
             Legal Fees and Expenses              10,000   *
                                                --------
                                                $409,830
*  Estimate

Item 15. Indemnification of Directors and Officers

     Article 8 of the By-Laws of Sun Life Assurance Company of Canada (U.S.)
provides for indemnification of directors and officers as follows:

    "Section 8.01 (a).  Every person who is or was a director, officer or
employee of this corporation or of any other corporation which he served at
the request of this corporation and in which this corporation owns or owned
shares of capital stock or of which it is or was a creditor shall have a
right to be indemnified by this corporation against all liability and
reasonable expenses incurred by him in connection with or resulting from any
claim, action, suit or proceeding in which he may become involved as a party
or otherwise by reason of his being or having been a director, officer or
employee of this corporation or such other corporation, provided (1) said
claim, action, suit or proceeding shall be prosecuted to a final
determination and he shall be vindicated on the merits, or (2) in the absence
of such a final determination vindicating him on the merits, the board of
directors shall determine that he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
corporation, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful; said determination to
be made by the board of directors acting through a quorum of disinterested
directors, or in its absence on the opinion of counsel.

    (b)  For purposes of the preceding subsection: (1) "liability and
reasonable expenses" shall include but not be limited to reasonable counsel
fees and disbursements, amounts of any judgment, fine or penalty, and
reasonable amounts paid in settlement; (2) "claim, action, suit or
proceeding" shall  include every such  claim, action, suit or proceeding,
whether civil or criminal, derivative or otherwise, administrative, judicial
or legislative, any appeal relating thereto, and shall include any reasonable
apprehension or threat of such a claim, action, suit or proceeding; (3) a
settlement, plea of nolo contendere, consent judgment, adverse civil
judgment, or conviction shall not of itself create a presumption that the
conduct of the person seeking indemnification did not meet the standard of
conduct set forth in subsection (a)(2) hereof.

                                     II-1


<PAGE>
      (c)  Notwithstanding the foregoing, the following limitations shall
apply with respect to any action by or in the right of the Corporation: (1)
no indemnification shall be made in respect of any claim, issue or matter as
to which the person seeking indemnification shall have been adjudged to be
liable for negligence or misconduct in the performance of his duty to the
corporation unless and only to the extent that the Court of Chancery of the
State of Delaware or the court in which such action or suit was brought shall
determine upon application that, despite the adjudication of liability but in
view of all the circumstances of the case, such person is fairly and
reasonably entitled to indemnity for such expenses which the Court of
Chancery or such other court shall deem proper; and (2) indemnification shall
extend only to reasonable expenses, including reasonable counsel's fees and
disbursements.

    (d)  The right of indemnification shall extend to any person otherwise
entitled to it under this by-law whether or not that person continues to be a
director, officer or employee of this corporation or such other corporation
at the time such liability or expense shall be incurred.  The right of
indemnification shall extend to the legal representative and heirs of any
person otherwise entitled to indemnification.  If a person meets the
requirements of this by-law with respect to some matters in a claim, action,
suit or proceeding, but not with respect to others, he shall be entitled to
indemnification as the former.  Advances against liability and expenses may
be made by the corporation on terms fixed by the board of directors subject
to an obligation to repay if indemnification proves unwarranted.

    (e)  This by-law shall not exclude any other rights of indemnification or
other rights to which any director, officer or employee may be entitled to by
contract, vote of the stockholders or as a matter of law. If any clause,
provision or application of this section shall be determined to be invalid,
the other clauses, provisions or applications of this section shall not be
affected but shall remain in full force and effect.  The provisions of this
by-law shall be applicable to claims, actions, suits or proceedings made or
commenced after the adoption hereof, whether arising from acts or omissions
to act occurring before or after the adoption hereof.

    (f)  Nothing contained in this by-law shall be construed to protect any
director or officer of the corporation against any liability to the
corporation or its security holders to which he would otherwise be subject by
reason of wilful misfeasance, bad faith, gross negligence or reckless
disregard of the duties involved in the conduct of his office."

                                     II-2

<PAGE>

Item 16. Exhibits

Exhibits:

Exhibit
Number                Description             Method of Filing

 1         Underwriting Agreement                **
 3(a)      Certificate of Incorporation          *
 3(b)      By-laws                               *
 4(a)      Combination Fixed/Variable Group
             Annuity Contract                    ***
 4(b)      Certificate to be used in con-
             nection with Contract filed as
             Exhibit 4(a)                        ***
 5         Opinion re: Legality                  ****
23         Consents of Experts and Counsel
           (a) Independent Auditors' Consent     Filed Herewith
           (b) Consent of Counsel                Filed Herewith
24         Powers of Attorney                    Filed Herewith

*    Incorporated by reference from the Registration Statement of the
     Registrant on Form S-1, File No. 33-29851.

**   Incorporated by reference from Pre-effective Amendment No. 1 to the
     Registration Statement of the Registrant on Form S-2, File No. 33-29851.

***  Incorporated by reference from  Post-effective Amendment No. 3 to the
     Registration Statement of the Registrant on Form S-2, File No. 33-43008.

**** Incorporated by reference from the Registration Statement of the
     Registrant on Form S-2, File No. 33-43008.


Item 17. Undertakings

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

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

              (ii) To reflect in the prospectus any facts or events arising
          after the effective date of the registration statement (or the most
          recent post-effective amendment thereof) which, individually or in
         the aggregate, represent a fundamental change in the information set
         forth in the registration statement;

                                     II-3

<PAGE>
              (iii) To include any material information with respect to the
         plan of distribution not previously disclosed in the registration
         statement or any material change to such information in the
         registration statement;

              Provided, however, that paragraphs (a)(1)(i) and a(1)(ii) do
         not apply if the registration statement is on Form S-3 or Form S-8,
         and the information required to be included in a post-effective
         amendment by those paragraphs is contained in periodic reports filed
         by the registrant pursuant to Section 13 or Section 15(d) of the
         Securities Exchange Act of 1934 that are incorporated by reference in
         the registration statement.

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

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

    The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of
the registrant's annual report pursuant to Section 13(a) or Section 15(d) of
the Securities Exchange Act of 1934 (and where applicable, each filing of an
employee benefit plan's annual report pursuant to Section 15(d) of the
Securities Exchange Act of 1934) that is incorporated by reference in the
registration statement shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.

    Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons
of the registrant pursuant to the foregoing provisions, or otherwise, the
registrant 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
registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrant 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.

                                     II-4

<PAGE>
                                  SIGNATURES
     Pursuant to the requirements of the Securities Act of 1933, the
Registrant, Sun Life Assurance Company of Canada (U.S.), certifies that it
has reasonable grounds to believe that it meets all of the requirements for
filing on Form S-2 and has duly caused this Registration Statement on Form
S-2 to be signed on its behalf by the undersigned, thereunto duly authorized,
in the Town of Wellesley, Commonwealth of Massachusetts, on the 26th day of
April, 1995.

                                  Sun Life Assurance Company of
                                  Canada (U.S.)

                                  (Registrant)


                                  By:*    /s/ JOHN D. McNEIL
                                       -------------------------
                                              John D. McNeil
                                              Chairman

    Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

    SIGNATURE                           TITLE                    DATE

*  /s/ JOHN D. McNEIL            Chairman and Director
- --------------------------     (Principal Executive Officer)   April 26, 1995
   John D. McNeil

*  /s/  ROBERT P. VROLYK          Vice President and Actuary
- ----------------------------       (Principal Financial
     Robert P. Vrolyk              & Accounting Officer)      April 26, 1995

*  /s/ RICHARD B. BAILEY                Director              April 26, 1995
- ----------------------------
     Richard B. Bailey

- --------------------
* By Bonnie S. Angus pursuant to Power of Attorney filed herewith.

                                     II-5

<PAGE>

    SIGNATURE                           TITLE                    DATE

*   /s/ A. KEITH BRODKIN                Director            April 26, 1995
- ------------------------------
      A. Keith Brodkin


- -------------------------------         Director            April 26, 1995
       M. Colyer Crum

*   /s/ JOHN R. GARDNER           President and Director    April 26, 1995
- -------------------------------
      John R. Gardner


*   /s/ DAVID D. HORN              Senior Vice President
- --------------------------------    and General Manager     April 26, 1995
        David D. Horn                   Director

*   /s/ JOHN S. LANE                      Director          April 26, 1995
- --------------------------------
        John S. Lane

*   /s/ ANGUS A. MacNAUGHTON              Director          April 26, 1995
- ---------------------------------
     Angus A. MacNaughton


- -----------------------
*   By Bonnie S. Angus pursuant to Power of Attorney filed herewith.

                                     II-6

<PAGE>
                                  EXHIBIT INDEX
Exhibit
Number                                              Page

 1       Underwriting Agreement....................  **
 3(a)    Certificate of Incorporation..............  *
 3(b)    By-Laws...................................  *
 4(a)    Combination Fixed/Variable Group Annuity
           Contract................................  ***
 4(b)    Certificate to be issued in connection with
           Contract Filed as Exhibit 4(a)..........  ***
 5       Opinion Re: Legality......................  ****
23(a)    Independent Auditors' Consent.............
23(b)    Consent of Counsel........................
24       Powers of Attorney........................

- -------------------------
*     Filed with the Registration Statement of the Registrant on Form S-1,
      File No. 33-29851.

**    Filed with Pre-effective Amendment No. 1 to the Registration Statement
      of the Registrant on Form S-2, File No. 33-29851.

***   Filed with Post-effective Amendment No. 3 to the Registration Statement
      of the Registrant on Form S-2, File No. 33-43008.

****  Filed with the Registration Statement of the Registrant on Form S-2,
      File No. 33-43008.

                                  II-7



<PAGE>
                                                Exhibit 23(a)

          CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

     We consent to the use in the Registration Statement on Form S-2 of Sun
Life Assurance Company of Canada (U.S.) of our report dated February 3, 1995
accompanying the financial statements of Sun Life of Canada (U.S.) Variable
Account F and to the use of our report dated January 31, 1995 accompanying
the financial statements of Sun Life Assurance Company of Canada (U.S.)
appearing in the Prospectus, which is part of such Registration Statement,
and to the incorporation by reference of our reports dated January 31, 1995
appearing in the Annual Report on Form 10-K of Sun Life Assurance Company of
Canada (U.S.) for the year ended December 31, 1994.

We also consent to the references to us under the headings "Condensed
Financial Information - Accumulation Unit Values" and "Accountants" in such
Prospectus.


DELOITTE & TOUCHE


Boston, Massachusetts
April 26, 1995



<PAGE>
                                               Exhibit 23(b)


                          CONSENT OF COUNSEL

     I hereby consent to the reference to me in the Regis- tration Statement
on Form S-2 of Sun Life Assurance Company of Canada (U.S.) under the caption
"Legal Matters" in the Prospectus contained therein.


                                      DAVID D. HORN, ESQ.



April 26, 1995






S-2regatta gold 5/95


<PAGE>

                                                     Exhibit 24

                 SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)

                              POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS that John D. McNeil, whose signature
appears below, constitutes and appoints Bonnie S. Angus, David D. Horn and
David N. Brown, and each of them, his attorneys-in-fact, each with the power
of substitution, for him in any and all capacities, to sign a Registration
Statement on Form S-2 of Sun Life Assurance Company of Canada (U.S.), and any
amendments thereto, and to file the same, with exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, hereby ratifying and confirming all that each of said
attorneys-in-fact or his substitute or substitutes, may do or cause to be
done by virtue hereof.

                                     /s/ JOHN D. McNEIL
                                  ---------------------------
                                       John D. McNeil

April 26, 1995

<PAGE>

                 SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)

                              POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS that Robert P. Vrolyk, whose signature
appears below, constitutes and appoints Bonnie S. Angus, David D. Horn and
David N. Brown, and each of them, his attorneys-in-fact, each with the power
of substitution, for him in any and all capacities, to sign a Registration
Statement on Form S-2 of Sun Life Assurance Company of Canada (U.S.), and any
amendments thereto, and to file the same, with exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, hereby ratifying and confirming all that each of said
attorneys-in-fact or his substitute or substitutes, may do or cause to be
done by virtue hereof.

                                     /s/ ROBERT P. VROLYK
                                   ---------------------------
                                       Robert P. Vrolyk

April 26, 1995

<PAGE>

                 SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)

                              POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS that Richard B. Bailey, whose signature
appears below, constitutes and appoints Bonnie S. Angus, David D. Horn and
David N. Brown, and each of them, his attorneys-in-fact, each with the power
of substitution, for him in any and all capacities, to sign a Registration
Statement on Form S-2 of Sun Life Assurance Company of Canada (U.S.), and any
amendments thereto, and to file the same, with exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, hereby ratifying and confirming all that each of said
attorneys-in-fact or his substitute or substitutes, may do or cause to be
done by virtue hereof.

                                    /s/ RICHARD B. BAILEY
                                  -------------------------
                                      Richard B. Bailey

April 26, 1995

<PAGE>

                 SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)

                              POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS that A. Keith Brodkin, whose signature
appears below, constitutes and appoints Bonnie S. Angus, David D. Horn and
David N. Brown, and each of them, his attorneys-in-fact, each with the power
of substitution, for him in any and all capacities, to sign a Registration
Statement on Form S-2 of Sun Life Assurance Company of Canada (U.S.), and any
amendments thereto, and to file the same, with exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, hereby ratifying and confirming all that each of said
attorneys-in-fact or his substitute or substitutes, may do or cause to be
done by virtue hereof.

                                    /s/  A. KEITH BRODKIN
                                   ------------------------
                                       A. Keith Brodkin

April 26, 1995

<PAGE>
                 SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)

                              POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS that John R. Gardner, whose signature
appears below, constitutes and appoints Bonnie S. Angus, David D. Horn and
David N. Brown, and each of them, his attorneys-in-fact, each with the power
of substitution, for him in any and all capacities, to sign a Registration
Statement on Form S-2 of Sun Life Assurance Company of Canada (U.S.), and any
amendments thereto, and to file the same, with exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, hereby ratifying and confirming all that each of said
attorneys-in-fact or his substitute or substitutes, may do or cause to be
done by virtue hereof.

                                    /s/  JOHN R. GARDNER
                                   -----------------------
                                      John R. Gardner

April 26, 1995

<PAGE>

                 SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)

                              POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS that David D. Horn, whose signature
appears below, constitutes and appoints Bonnie S. Angus and David N. Brown,
and each of them, his attorneys-in-fact, each with the power of substitution,
for him in any and all capacities, to sign a Registration Statement on Form
S-2 of Sun Life Assurance Company of Canada (U.S.), and any amendments
thereto, and to file the same, with exhibits thereto, and other documents in
connection therewith, with the Securities and Exchange Commission, hereby
ratifying and confirming all that each of said attorneys-in-fact or his
substitute or substitutes, may do or cause to be done by virtue hereof.

                                    /s/  DAVID D. HORN
                                -------------------------
                                       David D. Horn

April 26, 1995

<PAGE>

                 SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)

                              POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS that John S. Lane, whose signature
appears below, constitutes and appoints Bonnie S. Angus, David D. Horn and
David N. Brown, and each of them, his attorneys-in-fact, each with the power
of substitution, for him in any and all capacities, to sign a Registration
Statement on Form S-2 of Sun Life Assurance Company of Canada (U.S.), and any
amendments thereto, and to file the same, with exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, hereby ratifying and confirming all that each of said
attorneys-in-fact or his substitute or substitutes, may do or cause to be
done by virtue hereof.

                                    /s/ JOHN S. LANE
                                  ---------------------
                                       John S. Lane

April 26, 1995

<PAGE>

                 SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)

                              POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS that Angus A. MacNaughton, whose
signature appears below, constitutes and appoints Bonnie S. Angus, David D.
Horn and David N. Brown, and each of them, his attorneys-in-fact, each with
the power of substitution, for him in any and all capacities, to sign a
Registration Statement on Form S-2 of Sun Life Assurance Company of Canada
(U.S.), and any amendments thereto, and to file the same, with exhibits
thereto, and other documents in connection therewith, with the Securities and
Exchange Commission, hereby ratifying and confirming all that each of said
attorneys-in-fact or his substitute or substitutes, may do or cause to be
done by virtue hereof.

                                     /S/ ANGUS A. MacNAUGHTON
                                 -------------------------------
                                       Angus A. MacNaughton

April 26, 1995


<PAGE>
[SUNLIFE LOGO]                             One Sun Life Executive Park
                                  Wellesley Hills, Massachusetts 02181
                                              Telephone (617) 237-6030

April 26, 1995

Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C. 20549

Re:    Sun Life Assurance Company of Canada (U.S.)

Gentlemen:

Enclosed herewith please find for filing pursuant to the Securities Act of
1933 an initial Registration Statement on Form S-2 for Sun Life Assurance
Company of Canada (U.S.).  The Registration Statement is being filed to
register additional annuity contracts previously registered on Form S-2,
Registration No. 33-43008.

Please note that the Prospectus included in this registration statement is
the same Prospectus included in Post-effective Amendment No. 6 to the
Registration Statement on Form N-4 of Sun Life of Canada (U.S.) Variable
Account F, Reg. No. 33-41628, which amendment has been  filed pursuant to
Rule 485(b) under the Securities Act of 1933.

Registrant and the General Distributor, Clarendon Insurance Agency, Inc.,
hereby request that this Amendment become effective on May 1, 1995, or as
soon thereafter as practicable.

Should you have any questions, regarding this filing or require any
additional copies of the documents, please contact the undersigned at (617)
237-6030.

Very truly yours,

SUN LIFE ASSURANCE COMPANY                    CLARENDON INSURANCE AGENCY, INC.
 OF CANADA (U.S.)

Bonnie S. Angus                                By:  Bonnie S. Angus
Secretary                                           Attorney-in-fact

2177b/clm regatta gold S-2
Initial Reg. St.


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