SUN LIFE ASSURANCE CO OF CANADA US
POS AM, 1995-05-01
LIFE INSURANCE
Previous: GOVERNMENT SECURITIES VARIABLE ACCOUNT /MA/, 485APOS, 1995-05-01
Next: SUN LIFE ASSURANCE CO OF CANADA US, POS AM, 1995-05-01




<PAGE>

                                                       Registration No. 33-31711
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


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

                         POST-EFFECTIVE AMENDMENT NO. 6

                                       TO

                                    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                                               O4-2461439
(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)


                                                        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)


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

<PAGE>

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

                        Post-Effective Amendment No. 6 to
                       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             Cover Pages (Summary); Expense
     Factors and Ratio of Earnings to      Summary
     Fixed Charges

 4.  Use of Proceeds                       A Word About the Company, the
                                           Variable Account, the Fixed Account
                                           and the Mutual Funds

 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
     Registered                            Company, the Variable Account, the
                                           Fixed Account and the Mutual Funds;
                                           Purchase Payments and Contract Values
                                           During Accumulation Period; Cash
                                           Withdrawals, Withdrawal Charges
                                           Market Value Adjustment and Loan
                                           Provision; Other Contractual
                                           Provisions


10.  Interests of Named Experts and        Not Applicable
     Counsel

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


<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>
- --------------------------------------------------------------------------------

                                                                     MAY 1, 1995

(PASTEUP LOGO)
- ------------------------
COMBINATION FIXED/VARIABLE
GROUP ANNUITY FOR QUALIFIED
AND NON-QUALIFIED
RETIREMENT PLANS
ISSUED IN CONNECTION WITH
SUN LIFE OF CANADA (U.S.)
VARIABLE ACCOUNT D
                                                                      PROSPECTUS
- ---------------------------------------------------------
ISSUED BY
SUN LIFE ASSURANCE COMPANY OF CANADA (U.S.)
A WHOLLY-OWNED SUBSIDIARY OF SUN LIFE ASSURANCE COMPANY OF CANADA
*ANNUITY SERVICE MAILING ADDRESS:
C/O SUN LIFE ANNUITY SERVICE CENTER
P.O. BOX 1024
BOSTON, MASSACHUSETTS 02103

PRINCIPAL EXECUTIVE OFFICES:
ONE SUN LIFE EXECUTIVE PARK
WELLESLEY HILLS, MASSACHUSETTS 02181
(617) 237-6030
- --------------------------------------------------------------------------------

    The  master group  deferred annuity  contracts (the  "Contracts") offered by
this Prospectus are designed  for use in  connection with employer,  association
and  other group retirement plans which may qualify as retirement programs under
Section 401 (including Section 401(k)),  Section 403, Sections 408(c) or  408(k)
of  the Internal Revenue Code and  non-qualified deferred compensation plans and
other non-qualified group programs such  as payroll savings plans  (collectively
the  "Plans"). The master  group Contract may  be entered into  by any employer,
association or  other  bona  fide  group. 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.

                                                        (CONTINUED ON NEXT PAGE)

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 PROSPECTUSES  OF
MFS/SUN  LIFE SERIES TRUST(1)  (FOR QUALIFIED AND  NON-QUALIFIED CONTRACTS), AND
MFS-REGISTERED TRADEMARK- WORLD GOVERNMENTS FUND, MFS-REGISTERED TRADEMARK- BOND
FUND, MFS-REGISTERED  TRADEMARK-  TOTAL  RETURN  FUND,  MASSACHUSETTS  INVESTORS
TRUST,  MASSACHUSETTS INVESTORS GROWTH STOCK  FUND AND MFS-REGISTERED TRADEMARK-
GROWTH  OPPORTUNITIES  FUND  (FOR  QUALIFIED  CONTRACTS  UNDER   TRUST/CUSTODIAL
ACCOUNTS ONLY). YOU SHOULD RETAIN THIS PROSPECTUS FOR FUTURE REFERENCE.

*ANY REFERENCE IN THIS PROSPECTUS TO RECEIPT BY THE COMPANY MEANS RECEIPT AT THE
ANNUITY SERVICE MAILING ADDRESS SHOWN ABOVE.

- ---------
(1)  When MFS/Sun  Life Series  Trust is used  in connection  with the Contracts
offered by this Prospectus it may be referred to as the "Compass" Series Trust.
<PAGE>
    Each Participant under a Contract will receive a Certificate evidencing such
Participant's coverage under the Contract.

    The entity which establishes this Contract on behalf of Participants will be
referred to in this  Prospectus as the "Owner,"  even though certain  retirement
programs  will be set up with a trustee  as legal owner of the assets. The Owner
of  this  Contract   is  responsible  for   providing  all  communications   and
instructions  concerning Participant Accounts  to Sun Life  Assurance Company of
Canada (U.S.) (the  "Company"). It  is important  to understand  that while  the
Owner  has  the  responsibility  for  transmitting  such  instructions  for each
Participant, the  Participant  may be  permitted  or required  to  make  certain
decisions  and elections under this  Contract, as specified by  the Owner in the
plan, trust or other  appropriate document. Thus,  where this Contract  provides
for selections and elections by the Owner, the Owner shall be solely responsible
for  giving such instructions to the Company, but the Owner shall have the right
to determine whether  Participants or others  make such elections  in the  first
instance.

    The  Owner of a Contract  may elect to have  Contract values accumulate on a
fixed basis in the Fixed  Account which pays interest at  a fixed rate which  is
guaranteed  for a  specific period (one  (1), three  (3), five (5)  or seven (7)
years) or on  a variable basis  in the  Variable Account, or  divided among  the
Fixed Account and the Variable Account.

    If the Owner elects to have Contract values accumulated on a variable basis,
Purchase  Payments are allocated to Sun Life of Canada (U.S.) Variable Account D
(the "Variable  Account"),  a separate  account  of the  Company.  The  Variable
Account uses its assets to purchase, at their net asset value, Class A shares in
one  or more of  the following mutual funds  selected by the  Owner from among a
group of mutual  funds advised  by Massachusetts Financial  Services Company,  a
wholly-owned   subsidiary   of   the  Company:   MFS/Sun   Life   Series  Trust;
MFS-Registered Trademark- World Governments Fund; MFS-Registered Trademark- Bond
Fund; MFS-Registered  Trademark-  Total  Return  Fund;  Massachusetts  Investors
Trust;  Massachusetts Investors Growth Stock Fund; and MFS-Registered Trademark-
Growth Opportunities Fund (the  "Mutual Fund(s)" or "Fund(s)").  IN THE CASE  OF
NON-TRUSTEED  RETIREMENT PROGRAMS SUCH AS SECTION 403(B) TAX-SHELTERED ANNUITIES
AND NON-TAX-QUALIFIED DEFERRED COMPENSATION AND PAYROLL SAVINGS PLANS,  PURCHASE
PAYMENTS ALLOCATED TO THE VARIABLE ACCOUNT MAY BE ALLOCATED ONLY TO MFS/SUN LIFE
SERIES  TRUST. Each Mutual Fund pays its investment adviser certain fees charged
against the assets of  the Mutual Fund.  The value of  the variable portion,  if
any,  of the  Contract's Accumulation Account,  the value  of each Participant's
Account and the  amount of variable  annuity payments will  vary to reflect  the
investment  performance of the Mutual Fund(s)  selected and the deduction of the
contract charges described under "How the Contract Charges Are Assessed" on page
25. (For more information about the Mutual Funds, see "The Mutual Funds" on page
15.)

    If the Owner elects  to have Contract values  accumulated on a fixed  basis,
Purchase  Payments  are allocated  to the  Fixed Account,  which is  the general
account of the Company. The Company will invest Purchase Payments made under the
Contract which  are  allocated  to  the Fixed  Account  in  federal,  state  and
municipal obligations, corporate bonds, preferred and common stocks, real estate
mortgages,  real estate  and certain  other investments  in accordance  with the
requirements established by applicable state insurance laws regarding the nature
and quality of  investments that may  be made by  life insurance companies  (See
"The  Fixed Account" on page 14). The Company  will credit interest at a rate of
not less  than four  percent  (4%) per  year,  compounded annually,  to  amounts
allocated  to the Fixed Account under  the Contracts and guarantee these amounts
at various interest rates  (the "Guarantee Rate") for  one (1), three (3),  five
(5) or seven (7) years as elected by the Owner, subject to the imposition of any
applicable withdrawal charge, market value adjustment, or account administration
fee  ("Account  Fee").  The Company  may  not  change an  Initial  or Subsequent
Guarantee Rate  for  the  balance  of  the  Guarantee  Period;  however,  future
Guarantee  Rates  cannot  be  predicted  and  will  be  determined  at  the sole
discretion of the  Company (subject  to the  minimum guarantee  of four  percent
(4%)).  Fixed Accumulation Units  in the Fixed  Account will be  credited to the
Contract's Accumulation Account. 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 made  for
these Contracts. However, if any part of a Participant's Account is surrendered,
the Company will, with certain exceptions,

                                       2
<PAGE>
deduct  from the  amount requested  a withdrawal charge  (which may  be deemed a
contingent deferred sales  charge). This  charge varies  from a  maximum of  six
percent (6%) for Purchase Payments that have been in a Participant's Account for
less  than  two (2)  years  to zero  (0)  for Payments  which  have been  in the
Participant's Account for seven (7) years. This charge is intended to  reimburse
the  Company  for expenses  relating  to the  distribution  of the  Contracts. A
portion of  a Participant's  Account  may be  withdrawn  each year  without  any
withdrawal  charge imposed by the Company, and after a Purchase Payment has been
held by the Company for seven (7)  years it may be withdrawn without  imposition
of  any withdrawal  charge by  the Company.  In addition,  after a Participant's
Account has been established for twelve (12) years no withdrawal charges will be
imposed on any amounts  withdrawn. Contracts which are  used in connection  with
tax-qualified  retirement  programs  ("Qualified Contracts")  also  have  a loan
provision  (See  "Withdrawal  Charges"   and  "Loans"  on   pages  22  and   24,
respectively).

    In  addition, if Fixed Accumulation  Units having a three  (3), five (5), or
seven (7) year  Guarantee Period  are cancelled to  effect a  full surrender  or
partial  withdrawal, a Market Value Adjustment will be imposed. The Market Value
Adjustment will  reflect  the  relationship  between  the  Current  Rate  for  a
Guarantee  Period of the same  duration as that of  the amount being surrendered
and the  Guarantee Rate  applicable to  the amount  being surrendered.  It  also
reflects the time remaining in the Guarantee Period. Generally, if the Guarantee
Rate  is lower  than the  applicable Current Rate,  then the  application of the
Market  Value  Adjustment  will  result  in  a  lower  payment  upon  surrender.
Similarly, if the Guarantee Rate is higher than the applicable Current Rate, the
application  of the Market Value Adjustment will result in a higher payment upon
surrender. If the Current  Rate and the  Guarantee Rate are  the same, then  the
Market  Value Adjustment  is zero.  IF A  FULL SURRENDER  IS REQUESTED  WHEN THE
GUARANTEE RATE  IS LOWER  THAN  THE APPLICABLE  CURRENT  RATE THE  MARKET  VALUE
ADJUSTMENT  WILL  IN  EFFECT  REDUCE  THE  AMOUNT  OF  INTEREST  ALLOCATED  TO A
PARTICIPANT'S ACCOUNT AND COULD RESULT IN A CASH WITHDRAWAL PAYMENT IN AN AMOUNT
IESS THAN TOTAL PURCHASE PAYMENTS (NET OF DEDUCTIONS FOR CONTRACT CHARGES). (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 (6) months from the date
written request for such withdrawal is received by the Company.

    Special  restrictions   on  withdrawals   apply  to   Contracts  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 "Taxation of Annuities in General" on page 34).

    For  a discussion  of cash withdrawal  procedures see  "Cash Withdrawals" on
page 21 of this Prospectus.

    On each Account Anniversary  and on surrender  of the Participant's  Account
for  full value if it is not  surrendered on an Account Anniversary, the Company
will deduct  an  annual account  administration  fee ("Account  Fee")  from  the
Participant's  Account. After the Annuity Commencement Date the Account Fee will
be deducted pro rata from each annuity payment made during the year. The  amount
of  the Account Fee varies  from $25 to $12. These  charges are to reimburse the
Company  for  administrative  expenses  related   to  the  maintenance  of   the
Participant's Account (See "Account Fee" on page 25).

    The  Company also deducts a mortality and  expense risk charge at the end of
each Valuation Period at an annual rate ranging from 1.30% to 0.95% of the daily
net assets of the  Variable Account for mortality  and expense risks assumed  by
the Company (See "Charges Against the Variable Account for Mortality and Expense
Risks" on page 26).

    Total  annualized Purchase Payments allocated to a Participant's Account for
the first Account Year must  be at least $300 and  are payable in amounts of  at
least $25 per payment (See "Purchase Payments" on page 17).

                                       3
<PAGE>
    The  Contracts provide that  the Company may  modify the withdrawal charges,
Account Fee, mortality and expense risk charges, the tables used in  determining
the amount of the first monthly variable annuity payment 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).

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

    Subject to certain conditions, and during the Accumulation Period, the Owner
may  convert the value of  a designated number of  Fixed Accumulation Units then
credited to a Participant's Account  into other Fixed Accumulation Units  having
an  equal  aggregate  value but  having  a  different Guarantee  Period  or into
Variable Accumulation Units of particular Sub-Accounts having an equal aggregate
value, or convert  the value  of a  designated number  of Variable  Accumulation
Units  then credited to a Participant's Account into other Variable Accumulation
Units  and/or  Fixed  Accumulation  Units  having  an  equal  aggregate   value.
Transfers/conversions  involving Fixed  Accumulation Units with  three (3), five
(5) or  seven (7)  year Guarantee  Periods will  be subject  to a  Market  Value
Adjustment (See "Conversion of Accumulation Units" on page 20).

    After  the  Annuity Commencement  Date, the  Payee  may, subject  to certain
restrictions, exchange  the value  of a  designated number  of Variable  Annuity
Units  of particular Sub-Accounts then credited  to the Contract with respect to
the particular Payee, for other Variable 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 30).

    The Company will vote  Fund shares held by  the Sub-Accounts at meetings  of
shareholders  of the Fund(s), but will  follow voting instructions received from
persons having the right  to give voting instructions.  The Owner 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 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 Fund Shares" on page 32).

    Under  certain circumstances  the Company  may substitute  shares of another
registered open-end investment company both for Fund shares already purchased by
the Variable Account and as  the security to be  purchased in the future.  Also,
upon  notice to the Owner,  or the Payee during  the annuity period, the Company
may modify  the Contract  if such  modification: (i)  is necessary  to make  the
Contract  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. Other  than as  described above, no
change in the terms and/or  conditions of the Contract  can be made without  the
consent  of  the Owner,  or  the Payee,  as the  case  may be  (See "Substituted
Securities," "Change in  Operation of  Variable Account"  and "Modification"  on
page 33).

    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.

                                       4
<PAGE>
                             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 Commision
(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 the 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.

                                       5
<PAGE>
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                   PAGE
<S>                                                                                                             <C>
- ---------------------------------------------------------------------------------------------------------------------------
Definitions                                                                                                              8
- ---------------------------------------------------------------------------------------------------------------------------
Expense Summary                                                                                                         10
- ---------------------------------------------------------------------------------------------------------------------------
This Prospectus Is a Catalog of Facts                                                                                   12
- ---------------------------------------------------------------------------------------------------------------------------
Uses of the Contract                                                                                                    12
- ---------------------------------------------------------------------------------------------------------------------------
A Word About the Company, the Variable Account, the Fixed Account and the Mutual Funds                                  12
    The Company                                                                                                         12
    The Variable Account                                                                                                13
    The Fixed Account                                                                                                   14
    The Mutual Funds                                                                                                    15
- ---------------------------------------------------------------------------------------------------------------------------
Purchase Payments and Contract Values During Accumulation Period                                                        17
    Purchase Payments                                                                                                   17
    Accumulation Account and Participant's Account                                                                      18
    Variable Accumulation Value                                                                                         18
    Fixed Accumulation Value                                                                                            19
    Conversion of Accumulation Units                                                                                    20
- ---------------------------------------------------------------------------------------------------------------------------
Cash Withdrawals, Withdrawal Charges, Market Value Adjustment and Loan Provision                                        21
    Cash Withdrawals                                                                                                    21
    Withdrawal Charges                                                                                                  22
    Section 403(b) Annuities                                                                                            22
    Market Value Adjustment                                                                                             23
    Loans (Qualified Contracts Only)                                                                                    24
- ---------------------------------------------------------------------------------------------------------------------------
Death Benefit                                                                                                           24
    Death Benefit Provided by the Contract                                                                              24
    Election and Effective Date of Election                                                                             24
    Payment of Death Benefit                                                                                            25
    Amount of Death Benefit                                                                                             25
- ---------------------------------------------------------------------------------------------------------------------------
How the Contract Charges Are Assessed                                                                                   25
    Account Fee                                                                                                         25
    Premium Taxes                                                                                                       26
    Charges Against the Variable Account for Mortality and Expense Risks                                                26
    Withdrawal Charges                                                                                                  27
- ---------------------------------------------------------------------------------------------------------------------------
Annuity Provisions                                                                                                      27
    Annuity Commencement Date                                                                                           27
    Election--Change of Annuity Option                                                                                  28
    Annuity Options                                                                                                     28
    Determination of Annuity Payments                                                                                   29
    Fixed Annuity Payments                                                                                              29
    Variable Annuity Payments                                                                                           29
    Variable Annuity Unit Value                                                                                         30
    Exchange of Variable Annuity Units                                                                                  30
    Annuity Payment Rates                                                                                               30
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       6
<PAGE>
                         TABLE OF CONTENTS--(CONTINUED)

<TABLE>
<CAPTION>
                                                                                                                   PAGE
<S>                                                                                                             <C>
- ---------------------------------------------------------------------------------------------------------------------------
Other Contractual Provisions                                                                                            30
    Payment Limits                                                                                                      30
    Owner                                                                                                               31
    Change of Ownership                                                                                                 31
    Designation and Change of Beneficiary                                                                               31
    Voting of Fund Shares                                                                                               32
    Periodic Reports                                                                                                    32
    Substituted Securities                                                                                              33
    Change in Operation of Variable Account                                                                             33
    Splitting Units                                                                                                     33
    Modification                                                                                                        33
    Discontinuance of New Participants                                                                                  34
    Custodian                                                                                                           34
    Right to Return Contract (Individual Retirement Accounts Only)                                                      34
- ---------------------------------------------------------------------------------------------------------------------------
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                                                                                          37
    Pension and Profit-Sharing Plans                                                                                    37
    Tax-Sheltered Annuities                                                                                             37
    Individual Retirement Accounts                                                                                      37
- ---------------------------------------------------------------------------------------------------------------------------
Texas Optional Retirement Program                                                                                       38
- ---------------------------------------------------------------------------------------------------------------------------
Administration of the Contracts                                                                                         38
- ---------------------------------------------------------------------------------------------------------------------------
Distribution of the Contracts                                                                                           38
- ---------------------------------------------------------------------------------------------------------------------------
Additional Information About the Company                                                                                39
    Selected Financial Data                                                                                             39
    Management's Discussion and Analysis of Financial Condition and Results of Operations                               39
    Reinsurance                                                                                                         42
    Reserves                                                                                                            42
    Investments                                                                                                         42
    Competition                                                                                                         42
    Employees                                                                                                           42
    Properties                                                                                                          43
- ---------------------------------------------------------------------------------------------------------------------------
The Company's Directors and Executive Officers                                                                          43
- ---------------------------------------------------------------------------------------------------------------------------
State Regulation                                                                                                        46
- ---------------------------------------------------------------------------------------------------------------------------
Legal Proceedings                                                                                                       47
- ---------------------------------------------------------------------------------------------------------------------------
Legal Matters                                                                                                           47
- ---------------------------------------------------------------------------------------------------------------------------
Accountants                                                                                                             47
- ---------------------------------------------------------------------------------------------------------------------------
Registration Statements                                                                                                 47
- ---------------------------------------------------------------------------------------------------------------------------
Financial Statements                                                                                                    48
- ---------------------------------------------------------------------------------------------------------------------------
Appendix A--Variable Accumulation Unit Value, Variable Annuity Unit Value and Variable Annuity Payment
  Calculations                                                                                                          75
Appendix B--State Premium Taxes                                                                                         76
Appendix C--Withdrawals, Surrenders, Withdrawal Charges and Market Value Adjustments                                    77
</TABLE>

                                       7
<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 twelve (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 twelve (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 Account: An account established for the Contract.

Accumulation Period: The period before the Annuity Commencement Date and  during
the lifetime of the Participant.

Accumulation Unit: A unit of measure used in the calculation of the value of the
Accumulation  Account  and the  Participant's Account.  There  are two  types of
Accumulation Units: Variable Accumulation Units and Fixed Accumulation Units.

*Annuitant: The Participant named in each Certificate.

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 second and each
subsequent variable annuity payment from the Variable Account.

Application: The  document  signed by  the  Owner  that serves  as  the  Owner's
application to the Company for the Contract.

*Beneficiary:  The person or  entity having the  right to the  death benefit set
forth in each Certificate.

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.).

Current  Rate: As of a particular date, the interest rate for a Guarantee Period
that would be credited on a compound  annual basis on Payments allocated to  the
Fixed  Account on that date. The Current  Rate for a particular Guarantee Period
is contained in a schedule of rates published by the Company from time to  time,
but  in no  event is the  Current Rate  less than four  percent (4%), compounded
annually.

Date of Coverage: The date on which the 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 Period: The  number of years  for which an  Initial Guarantee Rate  or
Subsequent  Guarantee Rate is credited.  This period may be  one (1), three (3),
five (5) or seven  (7) years, as elected  by the Owner. There  are two types  of
Guarantee  Periods:  an  Initial  Guarantee Period  and  a  Subsequent Guarantee
Period.

- ------------------------
* As specified in the Participant Enrollment Form, unless changed.

                                       8
<PAGE>
Guarantee Rate:  The rate  of interest  credited by  the Company  on a  compound
annual  basis  during any  Initial or  Subsequent  Guarantee Period  on Payments
allocated to the Fixed Account.

Issue Date: The date on which the Contract becomes effective.

Net Loan Interest: Loan interest due the Company, less any interest credited  by
the Company on the principal amount of the loan and any unpaid interest thereon.

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.

*Owner:  The  employer, association  or other  bona fide  group 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 Plan assets, but the  term
"Owner,"  as  used herein,  shall refer  to the  organization entering  into the
Contract.

Participant:  An  eligible  employee,  member  or  other  person  named  in  the
Certificate  who  is  entitled to  benefits  under  the Plan  as  determined and
reported to the Company by the Owner.

Participant Enrollment Form: The document signed by each Participant that serves
as his or her application for enrollment under the Contract.

Participant's Account: An account established for each Participant to which  net
Purchase Payments are credited in the form of Variable Accumulation Units and/or
Fixed Accumulation Units.

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

Plan: The retirement plan under which the Contract is issued.

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, 408(c)
or 408(k) of the Internal Revenue Code of 1954, as amended ("Code").

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

Sub-Account:  That portion of the Variable Account  which invests in shares of a
specific Mutual Fund or a specific series of Compass Series Trust.

*Successor Beneficiary: The person or persons named to become the Beneficiary if
the Beneficiary is not alive.

Valuation Period: The period of time from one determination of 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 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 Participant Enrollment Form, unless changed.

                                       9
<PAGE>
                                EXPENSE SUMMARY

    The  purpose  of the  following table  is to  help Owners,  Participants and
prospective purchasers  to understand  the costs  and expenses  that are  borne,
directly  and  indirectly,  by  Owners  and/or  Participants  WHEN  PAYMENTS ARE
ALLOCATED TO THE VARIABLE ACCOUNT. The  table reflects expenses of the  Variable
Account  as well as of the Funds.  The expense information for certain Funds has
been restated  to reflect  current fees.  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  Funds'
prospectuses.  In addition  to the expenses  listed below, premium  taxes may be
applicable.

<TABLE>
<CAPTION>
                                                    MONEY       HIGH          CAPITAL        GOVERNMENT
                                                   MARKET       YIELD      APPRECIATION      SECURITIES
CONTRACT OWNER TRANSACTION EXPENSES                SERIES      SERIES         SERIES           SERIES
- ------------------------------------------------  ---------   ---------   ---------------   -------------
<S>                                               <C>         <C>         <C>               <C>
Sales Load Imposed on Purchases.................      0             0               0               0
Deferred Sales Load (as a percentage of Purchase
  Payments withdrawn) (1)
  Years Payment in Participant's Account
    0-2.........................................        6%          6%                6%              6%
    3...........................................        5%          5%                5%              5%
    4...........................................        4%          4%                4%              4%
    5...........................................        3%          3%                3%              3%
    6...........................................        2%          2%                2%              2%
    7...........................................        1%          1%                1%              1%
    8...........................................        0%          0%                0%              0%
Exchange Fee....................................        0           0                 0               0
ANNUAL CONTRACT FEE (2)                                              $25 per contract
- ------------------------------------------------
SEPARATE ACCOUNT ANNUAL EXPENSES
- ------------------------------------------------
(as a percentage of average separate account assets)
Mortality and Expense Risk Fees (2).............        1.30%       1.30%             1.30%           1.30%
Other Fees and Expenses of the Separate
  Account.......................................        0.00%       0.00%             0.00%           0.00%
Total Separate Account Annual Expenses..........        1.30%       1.30%             1.30%           1.30%
FUND ANNUAL EXPENSES
- ------------------------------------------------
(as a percentage of Fund average net assets)
Management Fees.................................        0.50%       0.75%             0.75%           0.55%
Other Expenses..................................        0.08%       0.11%             0.08%           0.07%
Total Fund Annual Expenses......................        0.58%       0.86%             0.83%           0.62%
</TABLE>

<TABLE>
<CAPTION>
CONTRACT OWNER TRANSACTION EXPENSES                 MWG        MFB         MTR        MIT          MIG          MGO
- ------------------------------------------------  -------   ----------   -------   ----------   ----------   ----------
<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)
  Years Payment in Participant's Account
    0-2.........................................      6%        6%           6%        6%           6%           6%
    3...........................................      5%        5%           5%        5%           5%           5%
    4...........................................      4%        4%           4%        4%           4%           4%
    5...........................................      3%        3%           3%        3%           3%           3%
    6...........................................      2%        2%           2%        2%           2%           2%
    7...........................................      1%        1%           1%        1%           1%           1%
    8...........................................      0%        0%           0%        0%           0%           0%
Exchange Fee....................................      0         0            0         0            0            0
ANNUAL CONTRACT FEE (2)                                                     $25 per contract
- ------------------------------------------------
SEPARATE ACCOUNT ANNUAL EXPENSES
- ------------------------------------------------
(as a percentage of average separate account assets)
Mortality and Expense Risk Fees (2).............      1.30%     1.30%        1.30%     1.30%        1.30%        1.30%
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..........      1.30%     1.30%        1.30%     1.30%        1.30%        1.30%
FUND ANNUAL EXPENSES
- ------------------------------------------------
(as a percentage of Fund average net assets)
Management Fees.................................      0.92%     0.42%        0.38%     0.27%        0.31%        0.43%
Other Expenses..................................      0.62%     0.54%(3)     0.47%     0.44%(3)     0.41%(3)     0.43%(3)
Total Fund Annual Expenses......................      1.54%     0.96%        0.85%     0.71%        0.72%        0.86%
</TABLE>

                          (See footnotes on next page)

                                       10
<PAGE>

<TABLE>
<S>  <C>
<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)  The Annual Contract Fee ("Account Fee") and Mortality and Expense Risk Fees
     ("Asset  Charge") decline based on total  Purchase Payments credited to all
     Participant's Accounts under  a Contract in  accordance with the  following
     schedule:
</TABLE>

<TABLE>
<CAPTION>
PURCHASE PAYMENTS                           ACCOUNT FEE       ASSET CHARGE
- ---------------------------------------  -----------------  -----------------
<C>                     <S>              <C>                <C>
$        up to 250,000  ...............      $      25              1.30%
  250,000 to 1,499,999  ...............             18              1.25%
1,500,000 to 4,999,999  ...............             15              1.10%
    5,000,000 and over  ...............             12              0.95%
</TABLE>

    During 1994, the average  rate of the Asset  Charge under all Contracts  was
    approximately [to come]%, and no Participant was assessed an Asset Charge of
    more than 1.25%.

(3) Other expenses include annualized fees assessed under the Distribution Plans
    adopted  pursuant to Section 12(b) of the Investment Company Act of 1940 and
    Rule 12b-1 thereunder (See the Funds' prospectuses). The Distribution  Plans
    commenced  on the following  dates: MIT, January  2, 1991, and  MFB, MIG and
    MGO, March 1, 1991.

                                    EXAMPLE

    If you surrender your Contract 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>
Money Market Series.....................................   $      73    $     104    $     129    $     220
High Yield Series.......................................          76          113          143          249
Capital Appreciation Series.............................          76          112          141          246
Government Securities Series............................          73          105          131          224
MFS-Registered Trademark- World Governments Fund
  (MWG).................................................          83          133          177          317
MFS-Registered Trademark- Bond Fund (MFB)...............          77          116          148          260
MFS-Registered Trademark- Total Return Fund (MTR).......          76          112          142          248
Massachusetts Investors Trust (MIT).....................          74          108          135          234
Massachusetts Investors Growth Stock Fund (MIG).........          75          108          136          235
MFS-Registered Trademark- Growth Opportunities Fund
  (MGO).................................................          76          113          143          249
</TABLE>

    If you do NOT surrender your Contract, 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>
Money Market Series.....................................   $      19    $      59    $     102    $     220
High Yield Series.......................................          22           68          116          249
Capital Appreciation Series.............................          22           67          114          246
Government Securities Series............................          19           60          104          224
MFS-Registered Trademark- World Governments Fund
  (MWG).................................................          29           88          150          317
MFS-Registered Trademark- Bond Fund (MFB)...............          23           71          121          260
MFS-Registered Trademark- Total Return Fund (MTR).......          22           67          115          248
Massachusetts Investors Trust (MIT).....................          20           63          108          234
Massachusetts Investors Growth Stock Fund (MIG).........          21           63          109          235
MFS-Registered Trademark- Growth Opportunities Fund
  (MGO).................................................          22           68          116          249
</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.

                                       11
<PAGE>
                     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  as  elected  by  the Owner.  It  describes  its  uses  and
objectives,  its benefits and costs, and the  rights and privileges of the Owner
and the  Participant.  It  also  contains information  about  the  Company,  the
Variable  Account, the Fixed Account and the Mutual Funds. 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 Owner and 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 Owner bears the
risk that the Guarantee Rate  to be credited on  amounts allocated to the  Fixed
Account  may not exceed the minimum guaranteed rate of four percent (4%) 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(c) or  Section 408(k) of  the Internal Revenue  Code. Effective  May
1,1990,  no new  Contracts will  be issued for  use in  connection with deferred
compensation plans  established pursuant  to Section  457 of  the Code.  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);  and  (4) 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 deferred compensation and payroll savings plans.

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

                           A WORD ABOUT THE COMPANY,
          THE VARIABLE ACCOUNT, THE FIXED ACCOUNT AND THE MUTUAL FUNDS

THE COMPANY

    The Company is  a stock  life insurance corporation  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.  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

                                       12
<PAGE>
investment adviser,  Sun Benefit  Services Company,  Inc. which  offers  claims,
administrative  and actuarial  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 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  the  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
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 Fund(s) shares, its  investment performance reflects the  investment
performance  of  the Fund(s).  Values  of Fund(s)  shares  held by  the Variable
Account fluctuate and are subject to  the risks of changing economic  conditions
as  well as the risks inherent in the ability of the Fund(s)' management to make
necessary changes in the Fund(s)'  portfolios to anticipate changes in  economic
conditions. Therefore, the Owner 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 D  (the "Variable Account") was
established by the Company  on August 20,1985, 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 as may be
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 Mutual Fund or, in the
case of Compass Series Trust, in shares of a designated series of the Fund.  All
amounts  allocated  to the  Variable Account  will be  used to  purchase Fund(s)
shares as  designated  by the  Owner  at their  net  asset value.  Any  and  all
distributions  made  by the  Fund(s)  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, loans,
annuity payments, death  benefits, Account  Fees, contract  charges against  the
assets of the

                                       13
<PAGE>
Variable  Account  for the  assumption of  mortality and  expense risks  and any
applicable taxes will,  in effect, be  made by redeeming  the number of  Fund(s)
shares  at  their net  asset value  equal in  total  value to  the amount  to be
deducted. The Variable Account will be  fully invested in Fund(s) shares at  all
times.

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  the  Fixed Account  to  the extent  elected  at the  time  of the
establishment of a Participant's Account or as subsequently changed. 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  Purchase Payments  allocated to  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. 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 Participants'
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   Participants'  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 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 such 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  rate of  not less  than four  percent (4%)  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 four (4%) per year;  however,
the  Company is not obligated  to credit any interest  in excess of four percent
(4%) per year.

                                       14
<PAGE>
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  Initial and  Subsequent Guarantee
Periods in volatile interest rate environments. ANY INTEREST CREDITED TO AMOUNTS
ALLOCATED TO THE FIXED ACCOUNT lN SUBSEQUENT GUARANTEE PERIODS IN EXCESS OF FOUR
PERCENT (4%) PER YEAR WILL BE DETERMINED IN THE SOLE DISCRETION OF THE  COMPANY.
THE  OWNER ASSUMES THE RISK THAT  INTEREST CREDITED TO FIXED ACCOUNT ALLOCATIONS
MAY NOT EXCEED THE MINIMUM GUARANTEE OF FOUR PERCENT (4%) 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.

    Excess interest, if any, will be  credited on the fixed accumulation  value.
The  Company guarantees  that, at  any time, the  fixed accumulation  value of a
Participant's Account will  not be  less than  the amount  of Purchase  Payments
allocated  to the Fixed Account, plus interest  at the rate of four percent (4%)
per year, compounded annually,  plus any additional  interest which the  Company
may,  in  its discretion,  credit  to the  Fixed Account,  less  the sum  of all
administrative charges,  any applicable  premium taxes,  any amounts  previously
surrendered or withdrawn, and any loans. If the Owner surrenders the Contract or
a  Participant's  Account  is withdrawn,  the  amount available  from  the Fixed
Account will be reduced by any  applicable withdrawal charge and any unpaid  Net
Loan  Interest, and may be  increased or decreased by  a market value adjustment
(See "Withdrawal Charges" and "Market Value Adjustment").

THE MUTUAL FUNDS

    The Company  will allocate  each  Purchase Payment  to either  the  Variable
Account, the Fixed Account or both the Variable Account and the Fixed Account in
accordance  with the instructions  of the Owner.  Purchase Payments allocated to
the Variable Account are used to purchase, at net asset value, Class A shares of
the Mutual Fund(s) described below,  as specified by the  Owner. IN THE CASE  OF
NON-TRUSTEED RETIREMENT PROGRAMS, SUCH AS SECTION 403(B) TAX-SHELTERED ANNUITIES
AND  NON-QUALIFIED  DEFERRED COMPENSATION  AND  PAYROLL SAVINGS  PLANS, PURCHASE
PAYMENTS AILOCATED TO THE VARIABLE ACCOUNT MAY BE ALLOCATED ONLY TO SUB-ACCOUNTS
INVESTING IN SHARES OF ONE OR MORE SERIES OF MFS/ SUN LIFE SERIES TRUST.

    The Owner designates the Fund(s) to which Purchase Payments attributable  to
the Contract are to be allocated. Allocation of Purchase Payments or transfer of
Participant's Account values from one Fund to another may be changed or effected
by  the Owner pursuant  to such terms and  conditions as may  be imposed by each
Fund, in addition to those set forth in the Contract.

    The investment  adviser  of  each  of  the  Funds,  Massachusetts  Financial
Services  Company ("MFS"), is  paid fees by  the Funds for  its services. MFS, a
Delaware corporation,  is a  wholly-owned subsidiary  of the  Company. MFS  also
serves  as investment adviser to the other funds  in the MFS Family of Funds and
to additional Variable Accounts  established by the  Company and its  affiliated
companies  in connection  with other  variable contracts.  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  is  solely  that  of MFS.  The  Company  undertakes  no
obligation in this respect.

                                       15
<PAGE>
    A  summary of  the investment  objectives of each  Fund is  contained in the
description below.  More  detailed  information  may be  found  in  the  current
prospectuses  of the  Funds and  their Statements  of Additional  Information. A
prospectus for each Fund  must accompany this Prospectus  and should be read  in
conjunction herewith.

MFS/SUN LIFE SERIES TRUST1
    MFS/Sun  Life Series Trust (the "Series  Trust") is composed of fifteen (15)
independent portfolios  of  securities each  of  which has  separate  investment
objectives  and policies. Shares of the Series  Trust are issued in fifteen (15)
series, each corresponding to one of the portfolios. Shares of four (4) of these
series are available for investment by  Owners of the Contracts offered by  this
Prospectus.  Each  Sub-Account of  the Variable  Account invests  exclusively in
shares of one  such series.  Additional portfolios may  be added  to the  Series
Trust  which may or may not be available for investment by the Variable Account.
Shares of the Series Trust will be sold only to separate accounts established by
the Company and its  affiliates to fund benefits  under variable life  insurance
and  variable annuity products. Certain risks involved in funding benefits under
both life insurance and annuity contracts are discussed in the prospectus of the
Series Trust under the caption "Management of the Series Fund."

    (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 thirteen  (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
Trust 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.

MFS-REGISTERED TRADEMARK- WORLD GOVERNMENTS FUND ("MWG")

    The  objectives of MWG are to seek not only preservation, but also growth of
capital, together with moderate current income through a professionally managed,
internationally diversified portfolio consisting  primarily of debt  securities,
and, to a lesser extent, equity securities.

MFS-REGISTERED TRADEMARK- BOND FUND ("MFB")

    MFB  invests  a  major portion  of  its  assets in  "investment  grade" debt
securities. Its primary investment  objective is to provide  as high a level  of
current  income as is believed to be  consistent with prudent investment risk. A
secondary objective is to protect shareholders' capital.

MFS-REGISTERED TRADEMARK- TOTAL RETURN FUND ("MTR")

    MTR has as its primary  investment objective to obtain above-average  income
consistent  with  what  its  management believes  to  be  prudent  employment of
capital. While current income is the  primary objective, the Fund believes  that
there  also should be a reasonable opportunity for growth of capital and income,
since many  securities offering  a better-than-average  yield may  also  possess
growth potential.

MASSACHUSETTS INVESTORS TRUST ("MIT")

    The objectives of MIT are to provide reasonable current income and long-term
growth  of capital and income. The Fund is believed to constitute a conservative
medium for that portion of capital which an

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

1 When MFS/Sun  Life Series  Trust  is used  in  connection with  the  Contracts
  offered  by this  Prospectus it  may be  referred to  as the  "Compass" Series
  Trust.

                                       16
<PAGE>
investor wishes  to have  invested in  securities considered  to be  of high  or
improving  investment quality. The  assets of the Fund  are normally invested in
common stocks or securities  convertible into common  stocks. However, the  Fund
may hold its assets in cash or invest in commercial paper, repurchase agreements
or  other  forms  of  debt  securities either  to  provide  reserves  for future
purchases of  common  stock  or  as a  defensive  measure  in  certain  economic
environments.

MASSACHUSETTS INVESTORS GROWTH STOCK FUND ("MIG")

    MIG  has as its investment objective  to provide long-term growth of capital
and future income rather  than current income. To  achieve this objective it  is
the  policy of  the Fund to  keep its  assets invested, except  for working cash
balances, in the common stocks or securities convertible into common stocks,  of
companies  believed  by  the Fund's  management  to  possess better-than-average
prospects  for  long-term  growth.  Emphasis  is  placed  on  the  selection  of
progressive, well-managed companies.

MFS-REGISTERED TRADEMARK- GROWTH OPPORTUNITIES FUND ("MGO")

    MGO  (formerly MFS Capital  Development Fund ("MCD"))  has as its investment
objective to seek growth of capital. Dividend income, if any, is a consideration
incidental to the  objective of capital  growth. The Fund  maintains a  flexible
approach  towards types of  companies as well as  types of securities, depending
upon the economic  environment and  the relative attractiveness  of the  various
securities  markets.  Generally emphasis  is placed  upon companies  believed to
possess above average growth opportunities.

        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.

    Completed application forms, together with the initial Purchase Payment, are
forwarded  to  the Company  for acceptance.  Upon  acceptance, the  Contract and
Certificate(s) are issued to the Owner and Participant(s), respectively, and the
initial Purchase Payment is then credited to the Participant's Account(s) in the
form of Accumulation Units. The initial Purchase Payment must be applied  within
two  (2) business days of receipt by the Company of a completed application. The
Company may retain the Purchase Payment for  up to five (5) business days  while
attempting  to complete an incomplete application.  If the application cannot be
made complete within five (5) business days, the prospective participant will be
informed of the reasons for the delay and the Purchase 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 (2) business  days.
Subsequent  Purchase Payments  are applied  at the  end of  the Valuation Period
during which they are received by the Company.

    The amount of  Purchase Payments  may vary;  however, the  Company will  not
accept Purchase Payments to be allocated to a Participant's Account which, on an
annualized  basis,  are less  than $300  for  the first  Account Year,  and each
Purchase Payment must be at  least $25. 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. lf  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.

    A Participant's  Account  shall be  continued  automatically in  full  force
during  the lifetime of  the Participant until the  Annuity Commencement Date or
until the Participant's  Account is  withdrawn or the  Contract is  surrendered.
Unless  the Owner has surrendered the  Contract or the Participant's Account has
been withdrawn, Purchase Payments may be made at any time during the life of the
particular  Participant  and   before  the   particular  Participant's   Annuity
Commencement Date.

(2) 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 to either the Fixed

                                       17
<PAGE>
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
Participant Enrollment Form, or as subsequently changed.

    The allocation factors for  new Payments between the  Fixed Account and  the
Variable  Account and among the Sub-Accounts may  be changed by the Owner 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.

ACCUMULATION ACCOUNT AND PARTICIPANT'S ACCOUNT

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

    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
(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 received by the Company.

(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.

(3) VARIABLE ACCUMULATION VALUE

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

    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.

(4) 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.

                                       18
<PAGE>
    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  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  Fund  issuing 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  Fund share  held  in  the  Sub-Account
       determined as of the end of the preceding Valuation Period; and

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

FIXED ACCUMULATION VALUE
(1) INITIAL AND SUBSEQUENT GUARANTEE PERIODS

    The  Owner elects an  Initial Guarantee Period  of one (1),  three (3), five
(5), or seven (7) years or  any combination thereof. The period(s) elected  will
determine  the Initial  Guarantee Rate(s)  and the  Purchase Payment  or portion
thereof  allocated  to  the  particular  Initial  Guarantee  Period  (less   any
surrenders,  loans and applicable premium taxes,  if any,) will earn interest at
the Initial Guarantee Rate during the Initial Guarantee Period.

    Unless a Participant's Account is surrendered, a Subsequent Guarantee Period
will automatically commence at the end of an Initial Guarantee Period or another
Subsequent Guarantee Period.  Each Subsequent  Guarantee Period will  be of  the
same  duration as the previous Initial or Subsequent Guarantee Period unless the
Owner elects, within the thirty (30) day period prior to the end of the previous
Initial or Subsequent Guarantee Period, a different Subsequent Guarantee  Period
from  among those Subsequent  Guarantee Periods being offered  by the Company at
such time. The Guarantee Rate for the Guarantee Period automatically applied  in
these  circumstances may be  higher or lower  than the Guarantee  Rate for other
Guarantee Periods.  The Owner  will  not receive  prior  written notice  of  the
Guarantee Rate for any Guarantee Period automatically applied and a Market Value
Adjustment  will  be applied  to any  amounts withdrawn  from the  Fixed Account
(except in  the case  of  the death  of the  Participant  prior to  the  Annuity
Commencement Date or annuitization over a period of at least five (5) years).

(2) CREDITING FIXED 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  the Fixed  Account  in
accordance  with the  allocation factor  will be  credited to  the Participant's
Account in the form  of Fixed Accumulation Units.  Fixed Accumulation Units  are
established and valued separately for the one (1), three (3), five (5) and seven
(7) year Guarantee Periods. The number of particular Fixed Accumulation Units to
be credited is determined by dividing the dollar amount allocated to a Guarantee
Period  by the  Fixed Accumulation  Unit value of  the particular  type of Fixed
Accumulation Unit for the Valuation Period during which the Purchase Payment  is
received by the Company.

(3) FIXED ACCUMULATION UNIT VALUE

    The  Fixed Accumulation Unit value for  each type of Fixed Accumulation Unit
is established at $10.00 for the first Valuation Period of the calendar month in
which a  Purchase Payment  is credited  to the  Participant's Account  and  will
increase  for  each  successive Valuation  Period  as interest  is  accrued. All

                                       19
<PAGE>
Participants'  Accounts  established  in  a  particular  calendar  month  for  a
particular  Guarantee  Period and  at a  particular  Initial Guarantee  Rate, as
specified in advance by the Company from time to time, will use the same  series
of Fixed Accumulation Unit values throughout the Initial Guarantee Period.

    At  the end  of the  Initial Guarantee  Period the  Fixed Accumulation Units
credited to a Participant's Account will be exchanged for a second type of Fixed
Accumulation Unit with an equal aggregate  value. The value of this second  type
of  Fixed Accumulation Unit will increase  for each Valuation Period during each
Subsequent Guarantee Period as interest  is accrued at the Subsequent  Guarantee
Rate  which shall have been determined by the  Company prior to the first day of
each Subsequent Guarantee Period.

(4) 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 Fixed Accumulation
Units credited to the Participant's Account for such Valuation Period.

(5) INITIAL AND SUBSEQUENT GUARANTEE RATES

    The Company periodically  will establish applicable  Initial and  Subsequent
Guarantee  Rates for the four Guarantee Periods. Current 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  respective  Guarantee  Periods;  however,  Fixed
Accumulation  Units will be  subject to any  applicable withdrawal charge and/or
Account Fee and  may be subject  to a  market value adjustment  on surrender  or
withdrawal (See "Market Value Adjustment").

    The  Company will  credit interest to  the fixed portion  of a Participant's
Account at  a rate  of not  less than  four percent  (4%) per  year,  compounded
annually. Once the Initial or Subsequent Guarantee Rate applicable to a specific
Fixed Accumulation Unit is established by the Company, it may not be changed for
the balance of the Guarantee Period.

    The  Company has  no specific formula  for determining the  rate of interest
that it will declare as an Initial or Subsequent Guarantee Rate, as these  rates
will  be reflective of interest rates available on the types of debt instruments
in which the Company intends to invest Purchase Payments allocated to the  Fixed
Account  (See "The  Fixed Account"). In  addition, the  Company's management may
consider other factors in determining Initial or Subsequent Guarantee Rates  for
a   particular  duration  including:  regulatory  and  tax  requirements;  sales
commissions and administrative expenses borne  by the Company; general  economic
trends; and competitive factors.

    The  Owner bears the risk that the  Guarantee Rate to be credited on amounts
allocated to the  Fixed Account may  not exceed the  minimum guaranteed rate  of
four percent (4%) for any Guarantee Period.

CONVERSION OF ACCUMULATION UNITS

    During  the Accumulation Period the Owner may, upon written request received
by the Company, convert the value  of a designated number of Fixed  Accumulation
Units  then credited  to a Participant's  Account into  other Fixed Accumulation
Units having an equal aggregate value but having a different Guarantee Period or
into Variable  Accumulation Units  of particular  Sub-Accounts having  an  equal
aggregate  value,  or  convert the  value  of  a designated  number  of Variable
Accumulation Units  then  credited  to  the  Participant's  Account  into  other
Variable  Accumulation  Units and/or  Fixed Accumulation  Units having  an equal
aggregate value. These transfers/conversions shall,  however, be subject to  the
following  conditions: (1) not more than twelve  (12) conversions may be made in
any Account Year; and (2) the value  of Accumulation Units converted may not  be
less  than $1,000 unless all  of the Fixed Accumulation  Units and/or all of the
Variable  Accumulation  Units  of  a  particular  Sub-Account  credited  to  the
Participant's  Account are  being converted.  IN ADDITION, TRANSFERS/CONVERSIONS
INVOLVING FIXED ACCUMULATION UNITS  WITH THREE (3), FIVE  (5) OR SEVEN (7)  YEAR
GUARANTEE  PERIODS WILL  BE SUBJECT  TO A  MARKET VALUE  ADJUSTMENT (SEE "MARKET
VALUE ADJUSTMENT"  ON PAGE  23),  AND TRANSFERS/CONVERSIONS  INVOLVING  VARIABLE
ACCUMULATION  UNITS SHALL  BE SUBJECT  TO SUCH  TERMS AND  CONDITIONS AS  MAY BE
IMPOSED BY EACH FUND.  The conversion will be  made using the Accumulation  Unit
values  for  the Valuation  Period during  which the  request for  conversion is
received by  the Company.  Under  current tax  law there  will  not be  any  tax
liability to the Owner if the Owner makes a conversion of Accumulation Units.

                                       20
<PAGE>
         CASH WITHDRAWALS, WITHDRAWAL CHARGES, MARKET VALUE ADJUSTMENT
                               AND LOAN PROVISION

CASH WITHDRAWALS

    At  any time before the Annuity Commencement Date and during the lifetime of
the Participant, the Owner 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.  For
withdrawals  in excess of $5,000, the signature  of the Owner must be guaranteed
by a member firm  of the New York,  American, Boston, Midwest, Philadelphia,  or
Pacific  Stock Exchange, or by a commercial bank (not a savings bank) which is a
member of the Federal Deposit Insurance Corporation, or, in certain cases, by  a
member  firm of the  National Association of Securities  Dealers, Inc. which has
entered into an appropriate agreement with the Company. This requirement may  be
waived  by the Company.  In some cases,  for example requests  by a corporation,
partnership,  agent   or  fiduciary,   the  Company   will  require   additional
documentation of a customary nature.

    The  Owner may  request a  full surrender  or a  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  and any applicable  withdrawal
charge  and/or unpaid  Net Loan  Interest, plus  or minus  any applicable Market
Value Adjustment.  A  request  for  a partial  withdrawal  will  result  in  the
cancellation  of Accumulation Units with an  aggregate value equal to the dollar
amount requested, and the  Participant will receive  the specified amount,  less
any  applicable Account  Fee and  any withdrawal  charge and/or  unpaid Net Loan
Interest and plus or minus any applicable Market Value Adjustment. 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. Partial withdrawals may be restricted by the maximum loan limitation.
The  Account Fee  and any  applicable withdrawal  charge and/or  unpaid Net Loan
Interest will be deducted from the Participant's Account before the  application
of the Market Value Adjustment.

    UNLESS   INSTRUCTED  TO  THE   CONTRARY,  the  Company   will  cancel  Fixed
Accumulation  Units   and  Variable   Accumulation  Units   of  the   particular
Sub-Accounts  in the same proportion that  the total value of Fixed Accumulation
Units and  Variable  Accumulation  Units of  the  particular  Sub-Accounts  then
credited  to the  Participant's Account bear  to the value  of the Participant's
Account at the  end of the  Valuation Period during  which the election  becomes
effective.  Since Fixed Accumulation Units  with a three (3),  five (5) or seven
(7) year Guarantee Period are subject  to a Market Value Adjustment in  addition
to any applicable withdrawal charge, an Owner electing a cash withdrawal payment
should  carefully  consider  whether Fixed  Accumulation  Units  and/or Variable
Accumulation Units should be cancelled to provide the requested payment.

    The Company,  upon request,  will advise  the Owner  or 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 (7) 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 Fund(s) is not  reasonably practicable, or (b) it is  not
reasonably  practicable to determine the value of  the net assets of the Fund(s)
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  (6) months  from the  date written  request for such
withdrawal is received by the Company.

    Since the Qualified Contracts offered by  this Prospectus will be issued  in
connection  with retirement  plans which meet  the requirements  of Section 401,
Section 403, Section 408(c) and Section 408(k) of the

                                       21
<PAGE>
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

    If a cash withdrawal payment is made, a withdrawal charge may be assessed by
the Company.  Up  to  ten percent  (10%)  of  Purchase Payments  credited  to  a
Participant's  Account for  less than  seven (7) years  may be  withdrawn in any
Account Year on a  non-cumulative basis without the  imposition of a  withdrawal
charge.  Amounts withdrawn from a Participant's Account in excess of ten percent
(10%) will be subject to a withdrawal charge assessed against Purchase  Payments
credited  to the Participant's Account (not against the accumulated value of the
Participant's Account) as follows:

<TABLE>
<CAPTION>
         NUMBER OF
     YEARS PAYMENTS IN
   PARTICIPANT'S ACCOUNT         WITHDRAWAL CHARGE
- ---------------------------  -------------------------
<S>                          <C>
                 1                          6%
                 2                          6%
                 3                          5%
                 4                          4%
                 5                          3%
                 6                          2%
                 7                          1%
                 8                          0%
</TABLE>

    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  Payments have been withdrawn, additional amounts
withdrawn will be attributed to accumulated value.

    No withdrawal charge is imposed upon amounts withdrawn from a  Participant's
Account  to provide a death benefit or to purchase an annuity (provided that the
payment under the Annuity Option elected is  over a period of at least five  (5)
years),  nor is  any withdrawal  charge imposed  upon amounts  withdrawn after a
Participant's Account has been established  for twelve (12) years,  irrespective
of  when  a Purchase  Payment  or a  cash withdrawal  payment  is made.  Also no
withdrawal charge is imposed upon the conversion of Accumulation Units. HOWEVER,
EXCEPT IN THE  CASE OF DEATH  OR ANNUITIZATION, ALL  WITHDRAWALS FROM THE  FIXED
ACCOUNT OF AMOUNTS WITH A THREE (3), FIVE (5) OR SEVEN (7) YEAR GUARANTEE PERIOD
ARE  SUBJECT TO A MARKET VALUE ADJUSTMENT  AS DESCRIBED BELOW IN ADDITION TO ANY
APPLICABLE WITHDRAWAL CHARGES.

    In no  event  shall the  aggregate  withdrawal charges  assessed  against  a
Participant's Account exceed six percent (6%) of the aggregate Purchase Payments
made  to a  Participant's Account.  The Company may,  upon notice  to the Owner,
modify the withdrawal charges provided  that such modification shall apply  only
to   Participants'  Accounts  established  after  the  effective  date  of  such
modification.

    For illustrative examples of withdrawals, surrenders, withdrawal charges and
the market value adjustment, see Appendix C.

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 Contract  Owner 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

                                       22
<PAGE>
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  Owner 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 ten  percent (10%) tax penalty,  in
addition  to any withdrawal  charge applicable under  the Contract (See "Federal
Tax Status").

    Under the  terms of  a particular  Section  403(b) plan,  the Owner  may  be
entitled  to transfer all or a portion  of the Accumulation Account value to one
or  more  alternative  funding  options.  Contract  Owners  should  consult  the
documents  governing  their plan  and the  person who  administers the  plan for
information as to such investment alternatives.

    In imposing these restrictions on withdrawals, 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 from the Fixed Account of amounts with a three (3), five
(5) or  seven (7)  year  Guarantee Period  will be  subject  to a  Market  Value
Adjustment ("MVA"), except in the case of payment of a guaranteed death benefit,
or  in the  event of  annuitization over a  payout period  of at  least five (5)
years. The MVA will be applied to the amount being withdrawn after deduction  of
any applicable Account Fee, withdrawal charge and/or unpaid Net Loan Interest.

    The  MVA  will reflect  the relationship  between the  Current Rate  for the
Guarantee Period  of  the  amount  being  surrendered  and  the  Guarantee  Rate
applicable  to the amount being surrendered. It also reflects the time remaining
in the Guarantee  Period. Generally,  if the Guarantee  Rate is  lower than  the
applicable  Current Rate, then the application of the MVA will result in a lower
payment upon surrender.  Similarly, if  the Guarantee  Rate is  higher than  the
applicable  Current Rate,  the application  of the MVA  will result  in a higher
payment upon surrender. If the Current Rate and the Guarantee Rate are the same,
then the MVA is zero.

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

       .75 (A-B) x C/12 where:

       A  =  interest  rate  being  credited  to  the  amount  being surrendered
       (Guarantee Rate);

       B = the  rate the Company  has established  at the time  of surrender  on
       allocations  to  Initial or  Subsequent Guarantee  Periods with  the same
       Guarantee Period as that of the amount being surrendered (Current  Rate);
       and

       C  = the  months remaining  in the Guarantee  Period of  the amount being
       surrendered.

    For example, assume Purchase Payments are allocated to the Fixed Account for
a Guarantee Period of five (5) years and the Guarantee Rate is five percent (5%)
per year. Assume at the  end of three (3) years  this amount is surrendered.  If
the  Current  Rate for  five (5)  years is  four percent  (4%), then  the amount
payable after application of the  MVA will increase. On  the other hand, if  the
Current  Rate is higher than the Guarantee  Rate, for example, six percent (6%),
the application of  the MVA will  cause a  decrease in the  amount payable  upon
surrender.

                                       23
<PAGE>
    Since  current yields are based in part upon the investment yields available
to the Company, the effect of the MVA  will be closely related to the levels  of
such  yields.  It  is  possible, therefore,  that  should  such  yields increase
significantly from  the  time  Purchase  Payments are  allocated  to  the  Fixed
Account, with the application of the MVA, Account Fee, withdrawal charges and/or
unpaid  Net Loan Interest the  amount payable upon surrender  could be less than
the original Purchase Payment.

    The Company may, upon notice to the Owner, modify the MVA formula,  provided
that  such modification shall  apply only to  Participants' Accounts established
after the effective date of such modification.

    See Appendix C for additional illustrations of the application of the MVA.

LOANS (QUALIFIED CONTRACTS ONIY)

    Loans will be permitted (to the  extent permitted by Plans) UNDER  QUALIFIED
CONTRACTS  ONLY.  The maximum  loan amount  is the  amount determined  under the
Company's maximum loan formula for qualified  plans. The minimum loan amount  is
$1,000.  Loans will be secured by a security interest in the Contract. Loans are
subject to  applicable  retirement program  legislation  and their  taxation  is
determined under the Federal income tax laws. The amount borrowed may be subject
to  the  Market  Value  Adjustment  described  above.  A  negative  Market Value
Adjustment will result  in a  higher effective  loan interest  rate. The  amount
borrowed  will be transferred to a  fixed minimum guarantee accumulation account
in the Company's general  account where it will  accrue interest at a  specified
rate  below the then current loan interest  rate established by the Company. The
latter rate is the maximum fixed  interest rate established by state  regulatory
authorities. Generally, loans must be repaid within five (5) years.

    The  amount of the death benefit, the amount payable on a full surrender and
the amount applied to provide an  annuity on the Annuity Commencement Date  will
be  reduced to reflect any unpaid Net  Loan Interest. Partial withdrawals may be
restricted by the maximum loan limitation.

    The tax consequences  of a  loan from  the Contract  (or the  pledge of  the
Contract  as collateral for a loan) should be carefully considered (See "Federal
Tax Status").

    Additional information  regarding loans  under Qualified  Contracts will  be
provided by the Company upon request.

                                 DEATH BENEFIT

DEATH BENEFIT PROVIDED BY THE CONTRACT

    In  the  event  of  the  death  of  the  Participant  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
Participant, the Company will, upon  receipt of Due Proof  of Death of both  the
Participant  and the designated Beneficiary, pay the death benefit in one sum to
the estate of  the Participant. If  the death  of the Participant  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 Participant and prior to the Annuity Commencement
Date, the Owner may elect to have the value of the Participant's Account 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  Participant. If no election of a  method of settlement of the death benefit
by the  Owner  is in  effect  on  the date  of  death of  the  Participant,  the
Beneficiary  may elect (a)  to receive the death  benefit in the  form of a cash
payment; or (b) to have the value of the Participant's Account 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  Owner (or by  the Participant,  as permitted by  the Plan) will
become effective on the date  it 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 the death of

                                       24
<PAGE>
the Participant and any required release or consent from any inheritance  taxing
authority  or surviving spouse, if applicable, is received by the Company. If an
election by the  Beneficiary is not  received by the  Company within sixty  (60)
days  following  the date  due proof  of the  death of  the Participant  and any
required release or consent is received by the Company, the Beneficiary will  be
deemed  to have elected a cash payment as of  the last day of the sixty (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.

    Reference should be made to the terms of the particular retirement plan  and
any  applicable legislation for any limitations  or restrictions on the election
of a method of settlement and payment of the death benefit.

PAYMENT OF DEATH BENEFIT

    If the death benefit is to be paid in cash to the Beneficiary, payment  will
be  made within seven (7) 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  estate of the deceased  Participant, payment will be  made within seven (7)
days of the date due proof of  the death of the Participant and the  Beneficiary
is  received by  the Company.  If settlement  under one  or more  of the Annuity
Options is elected by the Owner  with respect to the Participant's Account,  the
Annuity  Commencement Date will  be the first  day of the  second calendar month
following  the  date  due  proof  of  the  death  of  the  Participant  and  the
Beneficiary,  if any, is received by the Company.  In the case of an election by
the Beneficiary, the  Annuity Commencement  Date will be  the first  day of  the
second  calendar month following the effective  date of the election. An Annuity
Commencement Date later than that described above may be elected by an Owner  or
a Beneficiary subject to certain restrictions (See "Annuity Commencement Date").

AMOUNT OF DEATH BENEFIT

    The  death benefit is equal to the greater of the value of the Participant's
Account or  total  Purchase Payments  made  with respect  to  the  Participant's
Account,  minus the sum of all withdrawals  and loans. The death benefit will be
reduced by any  unpaid Net  Loan Interest. No  Market Value  Adjustment will  be
applied  to amounts derived from the Fixed Account. The Accumulation Unit values
used in determining the amount of the  death benefit will be the values for  the
Valuation  Period during  which due  proof of  the death  of the  Participant is
received by  the  Company  if  settlement  is  elected  by  the  Owner  (or  the
Participant,  if permitted by the Plan) under one or more of the Annuity Options
or, if  no election  by  the Owner  is  in effect,  either  the values  for  the
Valuation  Period during  which an  election by  the Beneficiary  either becomes
effective or is deemed effective, or the values for the Valuation Period  during
which  due  proof  of the  death  of  both the  Participant  and  the designated
Beneficiary is received by the Company if the amount of the death benefit is  to
be paid in one sum to the deceased Participant's estate.

                     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  administrative
expenses  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 (3)  as withdrawal charges  (contingent deferred  sales charges). In
addition, certain  deductions  are made  from  the  assets of  the  Fund(s)  for
investment  management fees and expenses. These  fees and expenses are described
in the Funds' prospectuses and Statements of Additional Information.

ACCOUNT FEE

    Each year  on  the  Account  Anniversary,  the  Company  deducts  from  each
Participant's  Account an annual  account administration fee  ("Account Fee") to
reimburse it  for  administrative expenses  relating  to the  Contract  and  the
Participant's  Account. If the 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 in  equal
amounts from the Fixed Account and each Sub-Account in which the Participant has
Accumulation   Units   at  the   time  of   such   deduction.  On   the  Annuity

                                       25
<PAGE>
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,  the Account Fee will  be deducted pro rata  from
each annuity payment made during the year.

    The amount of the Account Fee assessed against each Participant's Account is
based  on total Purchase Payments credited to all Participants' Accounts under a
Contract in accordance with the following schedule:

<TABLE>
<CAPTION>
     PURCHASE PAYMENTS          ACCOUNT FEE
- ----------------------------  ---------------
<S>                           <C>
$        up to 250,000           $      25
  250,000 to 1,499,999                  18
 1,500,000 to 4,999,999                 15
 5,000,000 and over                     12
</TABLE>

    The level of Purchase Payments credited to all Participants' Accounts  under
a  Contract is reviewed semi-annually and the Account Fee to be assessed against
Participants' Accounts during the next six (6) month period is determined.  Once
Purchase  Payments credited to all Participants' Accounts under a Contract reach
a level  which produces  a lower  Account  Fee, the  Account Fee  applicable  to
existing  Participants'  Accounts  under  the  Contract  will  not  be increased
irrespective of  subsequent withdrawals  from Participants'  Accounts under  the
Contract.  The Contract  provides that  the Company  may modify  the Account Fee
provided that such modification shall  apply only with respect to  Participants'
Accounts  established  after  the  effective  date  of  such  modification  (See
"Modification"). The Company does not expect  to make a profit from the  Account
Fee.

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.

CHARGES AGAINST THE VARIABLE ACCOUNT FOR MORTALITY AND EXPENSE RISKS

    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 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 Participants'
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 provided in 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. The amount  of this deduction is based on  all
Variable  Accumulation  Units  credited to  a  Participant's Account  or  on all
Variable Annuity Units credited to a Participant's Account, as the case may be.

    The rate of this  deduction varies and is  based on total Purchase  Payments
credited  to all Participants' Accounts under  a Contract in accordance with the
following schedule:

<TABLE>
<CAPTION>
     PURCHASE PAYMENTS          ASSET CHARGE
- ----------------------------  -----------------
<S>                           <C>
$        up to 250,000                1.30%
  250,000 to 1,499,999                1.25%
 1,500,000 to 4,999,999               1.10%
 5,000,000 and over                   0.95%
</TABLE>

                                       26
<PAGE>
    The level of Purchase Payments credited to all Participants' Accounts  under
a  Contract is reviewed semi-annually and the  asset charge for the next six (6)
month  period  is  determined.  The  rate  of  this  deduction  may  be  changed
semi-annually  by the Company but  in no event may it  exceed 1.30% on an annual
basis  except  as  provided   in  the  section   of  this  Prospectus   entitled
"Modification."  Once Purchase  Payments credited to  all Participants' Accounts
under a Contract reach a  level which produces a  lower asset charge, the  asset
charges  applicable to existing  Participants' Accounts under  the Contract will
not be  increased  irrespective  of subsequent  withdrawals  from  Participants'
Accounts  under the  Contract. The  Company does not  believe it  is feasible to
identify precisely  that  portion of  the  deduction applicable  to  either  the
mortality risk or expense risk, but estimates that a reasonable allocation would
be  0.80% for the mortality  risk at all asset  charge levels, and 0.50%, 0.45%,
0.30% or 0.15% for the expense risk with respect to the asset charges  described
above.  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).  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. For the  year ended December  31,
1994,  mortality and expense risk charges were the only expenses of the Variable
Account.

    The Contract  provides  that  the  Company may  modify  the  asset  charges;
however,  such  modification  shall  apply only  with  respect  to Participants'
Accounts  established  after  the  effective  date  of  such  modification  (See
"Modification").

WITHDRAWAL CHARGES

    No  deduction for sales  charges is made from  Purchase Payments. However, a
withdrawal charge (contingent deferred sales  charge), when applicable, will  be
used  to cover certain expenses relating to  the sale of the Contract, 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 5.5% of  the
Purchase Payments (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 Owner (or by the  Participant, if permitted by the Plan) at  the
time  the Participant's  Account is established.  This date may  be changed from
time to time by the Owner by written notice to the Company, provided that notice
of each change is received by the Company at least thirty (30) days prior to the
then current Annuity Commencement Date and the new Annuity Commencement Date  is
a  date which is:  (1) at least  thirty (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 Participant's 85th
birthday, unless otherwise restricted in the case of a Qualified Contract by the
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 of  the
options described below. No withdrawal charge or Market Value Adjustment will be
applied:   (1)  if  annuitization  occurs   after  the  twelfth  (12th)  Account
Anniversary; or (2) provided that payment is over a period of at least five  (5)
years. The asset charge applied after annuity payments begin will be the same as
that in effect for the Participant's

                                       27
<PAGE>
Account on the Annuity Commencement Date. 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 will be issued in connection
with retirement  plans which  meet the  requirements of  Section 401  (including
Section  401(k)), Section 403, Section 408(c)  or Section 408(k) of the Internal
Revenue Code as well as non-qualified deferred compensation and payroll  savings
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 Participant and prior to the Annuity Commencement
Date, the Owner (or the Participant, if  permitted by the Plan) may, subject  to
the  age limitation on period certain or fixed periods, 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 Owner may also change
any election, but written notice of any  election or change of election must  be
received  by  the  Company  at  least thirty  (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.

    Any  election  may  specify the  proportion  of  the adjusted  value  of the
Participant's Account to be applied to  the Fixed Account and the  Sub-Accounts.
In  the event the election does not so specify, then the portion of the adjusted
value of the Participant's Account  to be applied to  the Fixed Account and  the
Sub-Accounts  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  Owner or  the Beneficiary  as
provided in the Death Benefit section of this Prospectus.

    Reference  should be made to the terms of the 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 Owner may
surrender the  Contract 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 appropriate, will be applied.

    Annuity Options A, B and C are  available to provide either a Fixed  Annuity
or  a Variable Annuity. Annuity Options D and  E are 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. It
would  be possible for only  one variable annuity payment  to be made under this
option if the  Payee died before  the due  date of the  second variable  annuity
payment, two if the Payee died before the due date of the third variable annuity
payment, etc.

    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
sixty (60), one hundred  twenty (120), one hundred  eighty (180) or two  hundred
forty  (240) months certain as elected. The  election of a longer period certain
results in smaller monthly payments than would  be the case if a shorter  period
certain  were elected. In the event of the death of the Payee under this option,
the Contract provides that in

                                       28
<PAGE>
certain circumstances, the discounted value  of the remaining payments, if  any,
will  be  calculated and  paid in  one  sum. The  discounted value  for variable
annuity payments will be  based on interest compounded  annually at the  assumed
interest rate of four percent (4%).

    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.
It would be possible for only one variable annuity payment to be made under this
option  if the Payee and  the designated person died before  the due date of the
second variable annuity payment,  two if they  died before the  due date of  the
third variable annuity payment, etc.

    *Annuity  Option D.  Fixed  Payments for a Specified  Period Certain:  Fixed
monthly payments for a specified period of time, as elected. In the event of the
death of the  Payee under  this option, the  Contract provides  that in  certain
circumstances,  the discounted value of the  remaining payments, if any, will be
calculated and paid in one sum. The  discounted value, if any, will be based  on
the interest rate initially used in determining the amount of each payment.

    *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 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
four percent (4%) 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  value
of  the Participant's  Account for the  Valuation Period  which ends immediately
preceding the Annuity Commencement  Date, reduced by  any applicable premium  or
similar  taxes, 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 and any  applicable withdrawal charge  and/or unpaid Net Loan
Interest and plus or minus any applicable Market Value Adjustment.

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 a minimum guaranteed interest rate of four percent (4%) per year, or, if more
favorable to  the Payee(s),  in  accordance with  the Single  Premium  Immediate
Settlement Rates published by the Company and in use on the Annuity Commencement
Date.

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 Contract which  are
based  on an assumed interest  rate of four percent  (4%) 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  for the  Valuation Period  which ends
immediately

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

                                       29
<PAGE>
preceding  the Annuity  Commencement Date. The  number of Annuity  Units of each
particular Sub-Account credited to the  Contract 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 to the Contract 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 of four percent  (4%) per year, 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 of  four percent (4%)  per
year  used to  establish the  Annuity Payment Rates  found in  the Contract. The
factor is 0.99989255 for a one day Valuation Period.

    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  Variable
Annuity  Units of  particular Sub-Accounts  then credited  to the  Contract with
respect to the particular Payee into other Variable 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 within the Variable  Account. 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 unisex 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 of  four percent (4%); and  (b) the monthly Fixed  Annuity
payment,  when this payment is based on  the minimum guaranteed interest rate of
four percent (4%)  per year.  These rates  may be  changed by  the Company  with
respect  to Participants' 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 1971
Individual Annuitant Mortality Table with ages  reduced by one year for  Annuity
Commencement   Dates  occurring  during  the   1980's,  two  years  for  Annuity
Commencement Dates occurring during the 1990's, etc.

                          OTHER CONTRACTUAL PROVISIONS

PAYMENT LIMITS

    Purchase Payments credited to a Participant's Account on an annualized basis
for the first  Account Year  must total  at least $300  and must  be payable  in
amounts of at least $25 per Payment. These

                                       30
<PAGE>
minimums may, however, be 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 on  any  other frequency
acceptable to the  Company. The  Owner may increase  or decrease  the amount  of
Purchase Payments or change the frequency of payment. The Owner 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.

OWNER

    The  Contract shall belong to the  Owner. All Contract rights and privileges
may be exercised  by the Owner  without the  consent of the  Participant or  the
Beneficiary or any other person, except as the Owner may have provided under the
Plan  or  other  appropriate  documents.  Such  rights  and  privileges  may  be
exercised, with respect to a particular Participant, only during the lifetime of
the Participant and prior to the Annuity Commencement Date, except as  otherwise
provided  in the Contract. Each  Participant becomes the Payee  on and after the
Annuity Commencement Date. The Beneficiary becomes the Payee on the death of the
Participant.

CHANGE OF OWNERSHIP

    Ownership of a Qualified Contract may not be transferred except to: (1)  the
Participant  or Beneficiary; (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;  or (5) as otherwise
permitted from time to  time by laws and  regulations governing the  retirement,
deferred  compensation or other  programs for which the  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 Participant and prior to the last  remaining
Participant's  Annuity Commencement Date, although such change may result in the
imposition of tax (See "Federal Tax Status--Taxation of Annuities in  General").
A  change  of ownership  will  not be  binding  upon the  Company  until written
notification is received by the Company. Once received by the Company the change
will be effective as of the date on  which the request for change was signed  by
the Owner, 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. The Company may require that the signature of the Owner be guaranteed by
a member  firm of  the  New York,  American,  Boston, Midwest,  Philadelphia  or
Pacific  Stock Exchange, or by a commercial bank (not a savings bank) which is a
member of the Federal Deposit Insurance  Corporation or, in certain cases, by  a
member  firm of the  National Association of Securities  Dealers, Inc. which has
entered into an appropriate agreement with the Company.

DESIGNATION AND CHANGE OF BENEFICIARY

    The Beneficiary designation contained in a Participant Enrollment Form  will
remain  in effect until changed.  The interest of any  Beneficiary is subject to
the particular Beneficiary surviving the Participant.

    Subject to the rights  of an irrevocably  designated Beneficiary, the  Owner
(or  the  Participant,  as permitted  by  the  Plan) may  change  or  revoke the
designation of a  Beneficiary at  any time while  the Participant  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

                                       31
<PAGE>
date  on which the beneficiary designation or revocation was signed by the Owner
or the Participant, as applicable, 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 the particular retirement plan  and
any applicable legislation for any restrictions on the beneficiary designation.

VOTING OF FUND SHARES

    The  Company will vote Fund  shares held by the  Sub-Accounts at meetings of
shareholders of the Fund(s), but  will follow voting instructions received  from
persons  having the right to  give voting instructions. The  Owner 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 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 and Payees.

    Owners of Contracts held  pursuant to Plans 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 are entitled
to instruct the Owners  as to how  to instruct the Company  to vote the  Fund(s)
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 Fund shares for
which instructions may be given.

    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 or others to instruct  the voting of 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 Fund proxy  material, together with  an appropriate form  to be used  to
give  voting instructions, will be provided to  each Owner and each Payee having
the right to  give voting  instructions at  least ten  (10) days  prior to  each
meeting  of the  shareholders of the  particular Fund. The  number of particular
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 ninety (90) days prior to
each such  meeting.  Prior to  the  Annuity  Commencement Date,  the  number  of
particular  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  Contract's Accumulation
Account by the net asset value of one particular Fund share as of the same date.
On or after the Annuity Commencement Date, the number of particular 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 particular Sub-Account for the  Contract
with respect to the particular Payee by the net asset value of a particular Fund
share  as of the same  date. After the Annuity  Commencement Date, the number of
the particular  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

    The  Company will send the  Owner and the Participant,  at least once during
each Account and/or  Contract Year,  a statement  showing the  number, type  and
value  of Accumulation Units  or Annuity Units  credited to the  Contract or the
Participant's Account as the case may  be, which statement shall be accurate  as
of  a date  not more than  two (2)  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 particular Fund(s) as may
be   required   by   the    Investment   Company   Act    of   1940   and    the

                                       32
<PAGE>
Securities  Act of 1933.  The Company will also  send such statements reflecting
transactions in  the  Contract's  Accumulation Account  and  each  Participant's
Account as may be required by applicable laws, rules and regulations.

SUBSTITUTED SECURITIES

    Shares  of  any of  the particular  Funds  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 Fund's 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 may  be substituted both for 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 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.

SPLITTING UNITS

    The  Company reserves the  right to split  or combine the  value of Variable
Accumulation Units, Fixed 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, or to 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  to 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, 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  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  sixty
(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 Accounts established
prior to the effective date of such modification.

                                       33
<PAGE>
DISCONTINUANCE OF NEW PARTICIPANTS

    The Company, by giving thirty (30) days' prior written notice to the  Owner,
may  limit or  discontinue the  acceptance of  new Participant  Enrollment Forms
under a Contract.  Such limitation  or discontinuance  shall have  no effect  on
rights  or benefits with respect to  any Participant's Account 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 Fund shares at net asset value in connection with amounts
allocated to the particular Sub-Account  in accordance with the instructions  of
the  Owner and redeem 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 CONTRACT (INDIVIDUAL RETIREMENT ACCOUNTS ONLY)

    Under the Employee Retirement Income Security Act of 1974 ("ERlSA") an Owner
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 Owner is furnished
with such disclosure statement before the  seventh (7th) day preceding the  date
the  Individual Retirement Account  is established, the Owner  will not have any
right of revocation. If the disclosure statement is furnished after the  seventh
(7th) day preceding the establishment of the Individual Retirement Account, then
the Owner may revoke the Contract any time within seven (7) days after the Issue
Date.  Upon such revocation, the Company  will refund all Purchase Payments made
by the Owner.

                               FEDERAL TAX STATUS

INTRODUCTION

    The Contracts 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(c)  and 408(k) of the Internal Revenue
Code (the  "Code"), as  well as  non-qualified deferred  compensation plans  and
other  non-qualified programs such as payroll savings plans. The ultimate effect
of  federal  income  taxes  on  the  Contract's  Accumulation  Account  and  the
Participant's  Account, on annuity  payments and on the  economic benefit to the
Owner, the Participant, the Annuitant, the  Payee or the Beneficiary may  depend
upon  the type  of Plan  for which  the Contract  is purchased  and a  number of
different factors.  The discussion  contained herein  is general  in nature,  is
based  upon  the  Company's understanding  of  current federal  income  tax laws
(including recently  enacted amendments),  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 herein  will not  be applicable  to Contracts  issued in Puerto
Rico. Any  person contemplating  the purchase  of a  Contract 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 ANY TRANSACTION INVOLVING
THE CONTRACTS.

TAX TREATMENT OF THE COMPANY AND THE VARIABLE ACCOUNT

    The Company is taxed  as a life insurance  company under the Code.  Although
the  operations of the Variable Account  are accounted for separately from other
operations of the Company for purposes of federal income taxation, the  Variable
Account is not separately taxable as a regulated investment company or otherwise
as a taxable entity separate from the Company. Under existing federal income tax
laws,  the  income and  capital gains  of  the Variable  Account, to  the extent
applied to  increase  reserves under  the  Contracts,  are not  taxable  to  the
Company.

TAXATION OF ANNUITIES IN GENERAL

    Generally,  no taxes are imposed on the increases in the value of a Contract
until distribution occurs, either as  annuity payments under the Annuity  Option
elected  or in the  form of cash  withdrawals or lump-sum  payments prior to the
Annuity  Commencement  Date.  Corporate  Owners   and  other  Owners  that   are

                                       34
<PAGE>
not  natural persons (other than the estate  of a decedent Owner) are subject to
current taxation  on  the  annual  increase in  the  value  of  a  Non-Qualified
Contract's  Accumulation Account. This  rule does not  apply where a non-natural
person holds the Contract as  agent for a natural person  (such as where a  bank
holds  a Contract as trustee  under a trust agreement).  This provision does not
apply to earnings accumulated where the Annuity Commencement Date occurs  within
one year of the Date of Coverage. This provision applies to earnings on Purchase
Payments made after February 28,1986.

    The  following discussion of annuity  taxation applies only to contributions
(and attributable earnings)  made to  Non-Qualified Contracts  after August  13,
1982.  If an  Owner has  made contributions  before August  14, 1982  to another
annuity contract and exchanges  that contract for the  Contract offered by  this
Prospectus,  then different tax  treatment will apply  to the contributions (and
attributable earnings) made  before August  14, 1982.  For example,  non-taxable
principal  may be  withdrawn before taxable  earnings and the  ten percent (10%)
penalty tax for early withdrawal is not applicable.

    The Code is unclear in its application to a group annuity contract where the
Owner is  distinct  from the  individuals  with  respect to  whom  the  Contract
benefits  are accumulated  (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.

    For  Contracts offered  by this Prospectus  (other than  Contracts issued in
exchange for contracts issued prior to August 14, 1982, as described above),  in
the  case of  a Non-Qualified  Contract a  partial cash  withdrawal (that  is, a
withdrawal of less than the entire  value of the Participant's Account) must  be
treated  first as a withdrawal from  the increase in the Participant's Account's
value over the Contract's cost basis. The amount of the withdrawal so  allocable
will  be includible  in the  Participant's income.  Similarly, if  a Participant
receives a loan under a Contract or if part or all of a Participant's Account is
assigned or pledged  as collateral for  a loan, the  amount of the  loan or  the
amount  assigned or pledged must  be treated as if  withdrawn from the Contract.
(For Non-Qualified Contracts entered into after October 21, 1988 (or any annuity
contract  entered  into  on  or  before  such  date  that  is  exchanged  for  a
Non-Qualified  Contract issued after  such date), any  withdrawal or loan amount
that is includible in the Participant's income will increase the Contract's cost
basis. Repayment of a loan or payment of interest on a loan will not affect  the
Contract's  cost basis. For these purposes  the Participant's Account value will
not be reduced by the amount of any loan, assignment or pledge of the  Contract.
In   addition,  all   non-qualified  deferred  annuity   certificates  or  other
non-qualified deferred annuity contracts that are  issued by the Company to  the
same  Participant during any calendar  year will be treated  as a single annuity
contract. Therefore, the proceeds of a withdrawal from, or assignment or  pledge
of,  one or more such contracts or  certificates will be fully includible in the
Participant's income to the extent of  the aggregate excess of the  accumulation
account values over the cost bases of all such contracts or certificates entered
into during the calendar year.)

    The  taxable portion of a cash withdrawal or a lump-sum payment prior to the
Annuity Commencement Date  is subject to  tax at ordinary  income rates. In  the
case  of payments after  the Annuity Commencement Date  under the Annuity Option
elected, a  portion of  each payment  generally is  taxable at  ordinary  income
rates.  The  nontaxable portion  is determined  by applying  to each  payment an
"exclusion ratio" which is  the ratio that the  Participant's cost basis in  the
Contract  bears to the Payee's expected return under the Contract. The remainder
of the payment is taxable.

    The total amount that a Payee may exclude from income through application of
the "exclusion ratio" is limited to the cost basis in the Contract. If the Payee
survives for his full life expectancy, and thereby recovers the entire basis  in
the  Contract, any subsequent annuity payment after basis recovery will be fully
taxable as income. Conversely, if the Payee dies prior to recovering the  entire
basis,  he will be  allowed a deduction on  his final income  tax return for the
amount of the unrecovered basis.  This limitation applies to distributions  made
under a Contract with an Annuity Commencement Date after December 31, 1986.

    In  the  case  of  Non-Qualified  Contracts,  taxable  cash  withdrawals and
lump-sum payments will be subject to a ten percent (10%) penalty, except in  the
circumstances  described  below. This  ten  percent (10%)  penalty  also affects
certain annuity  payments.  In  a  situation where  this  penalty  applies,  the

                                       35
<PAGE>
recipient's  tax  for the  tax year  in which  the amount  is received  shall be
increased by an amount equal to ten  percent (10%) of the portion of the  amount
which  is includible in the recipient's gross income. The circumstances in which
this penalty will not apply are distributions which are: (a) made upon the death
of the Participant; or (b) allocable to Purchase Payments made before August 14,
1982. Further, in the case  of Contracts issued prior  to January 18, 1985,  the
ten percent (10%) penalty on taxable cash withdrawals and lump-sum distributions
will  not apply if the amount withdrawn  is allocable to a Purchase Payment made
prior to the  preceding ten (10)  year period.  For this purpose,  a "first  in,
first  out" rule is used, so that  the earliest Purchase Payment with respect to
which amounts have not been previously fully allocated will be deemed to be  the
source of the amount.

    In  the case of Non-Qualified Contracts,  if the Participant dies before the
Annuity Commencement Date the entire value of the Participant's Account must  be
either  (1) distributed  within five (5)  years after  the date of  death of the
Participant, or (2) distributed over some  period not greater than the  expected
life  of the designated Beneficiary, with  annuity payments beginning within one
(1) year after the date of death of the Participant. If a Payee dies on or after
the Annuity Commencement Date  and before the  entire Participant's Account  has
been  distributed, the remaining  portion of such accumulation,  if any, must be
distributed at least as  rapidly as the method  of distribution then in  effect.
These  distribution requirements  will not  apply where  the Beneficiary  is the
spouse of the Participant; rather, in such a case, the Contract may be continued
in the name  of the spouse  as Participant or  Payee. In the  case of  Contracts
issued  prior to January 18, 1985,  these rules regarding distributions upon the
death of  the Participant  or  the Annuitant  will not  apply.  In the  case  of
Contracts  issued after  April 22,  1987, a change  in the  Participant would be
treated as the death of the Participant. Distributions required due to the death
of the Participant  will not  be subject  to the  ten percent  (10%) penalty  on
premature distributions. A purchaser of a Qualified Contract should refer to the
terms  of the  applicable retirement  plan and  contact a  tax adviser regarding
distribution requirements upon the death of the Participant.

    A  transfer  of  a  Non-Qualified  Contract  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  excess of the cash  surrender value over the  Contract's
cost basis. This provision applies to Contracts issued after April 22, 1987.

    In  the case of Qualified Contracts, distributions  made prior to age 59 1/2
generally are subject to a ten percent (10%) penalty tax, although this 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 Contracts are purchased.

    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  Contract or
under a Qualified Contract 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 the  Participant or Payee chooses not to  have
any amounts withheld.

    In  the  case  of  distributions  from  a  Qualified  Contract  (other  than
distributions from  a Contract  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 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 Contract is
not  an eligible rollover distribution, then the Participant or Payee can choose
not to have amounts withheld as described above for Non-Qualified Contracts  and
Qualified Contracts 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.

                                       36
<PAGE>
    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 income tax  purposes. The  Company
believes that each series of the Series Fund complies with the regulations.

    The  preamble  to the  regulations states  that  the 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 or the Variable Account)
necessary to comply with the guidelines.

QUALIFIED RETIREMENT PLANS

    The  Qualified Contracts described  in this Prospectus  are designed for use
with  several  types  of  qualified   retirement  plans.  Following  are   brief
descriptions  of various types of qualified retirement  plans and the use of the
Qualified Contracts  in  connection  therewith.  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.

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  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.

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. Contracts are offered by this Prospectus for IRA
Trusts, but not for IRA's established as "Individual Retirement Annuities" under
Section  408(b) of  the Code. 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."

                                       37
<PAGE>
                       TEXAS OPTIONAL RETIREMENT PROGRAM

    Under  the terms of the Optional  Retirement Program, if a participant makes
the required contribution the State of Texas will contribute a specified  amount
to  the participant's retirement account. If a participant does not commence the
second year of participation  in the plan  as a "faculty  member" as defined  in
Title  110B of the State of Texas  Statutes, the Company will return the state's
contribution. If a participant  does begin a second  year of participation,  the
employer's  first year contributions will then  be applied as a Purchase Payment
under the Qualified Contract, as will the employer's subsequent contributions.

    The Attorney General of the State of  Texas has ruled that under Title  110B
of  the State of  Texas Statutes, withdrawal benefits  of contracts issued under
the  Optional  Retirement  Program  are  available  only  in  the  event  of   a
participant's   death,  retirement,  termination  of  employment  due  to  total
disability, or other termination of employment in a Texas public institution  of
higher education. A participant will not, therefore, be entitled to exercise the
right  of  withdrawal in  order  to receive  the  cash values  credited  to such
participant under the Qualified Contract unless one of the foregoing  conditions
has  been  satisfied. The  value of  such Qualified  Contracts may,  however, be
transferred  to  other  contracts  or  other  carriers  during  the  period   of
participation in the Program.

                        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, among other things, maintaining the  books and records of the  Variable
Account  and the  Sub-Accounts, and  maintaining records  of the  name, address,
taxpayer identification number, Contract  number, Participant's Account  number,
type of Contract issued to each Owner, the status of the Contract's Accumulation
Account and each Participant's Account and other pertinent information necessary
to the administration and operation of the Contracts.

                         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.  The
Contracts will be distributed by Clarendon Insurance Agency, Inc. ("Clarendon"),
500  Boylston Street,  Boston, Massachusetts  02116, the  General Distributor, a
wholly-owned subsidiary of MFS. Clarendon is registered with the Securities  and
Exchange Commission under the Securities Exchange Act of 1934 as a broker-dealer
and  is  a  member  of  the National  Association  of  Securities  Dealers, Inc.
Clarendon also acts  as the general  distributor of other  individual and  group
combination  fixed/variable  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
5.5% of Purchase Payments.  During 1992, 1993  and 1994 approximately  $869,797,
$664,230  and $639,969, respectively,  was paid to and  retained by Clarendon in
connection with the distribution of the Contracts.

                                       38
<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 56.

<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

                                       39
<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

                                       40
<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.

                                       41
<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

                                       42
<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

                                       43
<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

                                       44
<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.

                                       45
<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.

                                       46
<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.

                                       47
<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.

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

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

STATEMENT OF CONDITION-- December 31, 1994

<TABLE>
<CAPTION>
ASSETS:
<S>                                     <C>         <C>           <C>
  Investments in mutual funds:              Shares          Cost         Value
                                        ----------  ------------  ------------
    Massachusetts Investors Trust
     ("MIT") Class A..................   3,882,938  $ 47,585,444  $ 39,107,129
    Massachusetts Investors Growth
     Stock Fund ("MIG") Class A.......   1,587,127    17,613,961    15,151,233
    MFS Total Return Fund ("MTR")
     Class A..........................   4,175,177    53,356,443    51,929,849
    MFS Growth Opportunities Fund
     ("MGO") Class A..................     453,608     5,077,136     4,613,610
    MFS Bond Fund ("MFB") Class A.....     518,484     7,024,317     6,290,591
    MFS World Governments Fund ("MWG")
     Class A..........................     583,955     7,058,488     6,371,468
  Investments in MFS/Sun Life Series
   Trust:
    Capital Appreciation Series
     ("CAS")..........................   1,265,961    30,676,419    30,899,334
    Government Securities Series
     ("GSS")..........................   2,078,887    25,933,316    25,199,957
    High Yield Series ("HYS").........     871,368     7,244,547     7,133,019
    Money Market Series ("MMS").......  19,621,266    19,621,266    19,621,266
                                                    ------------  ------------
                                                    $221,191,337  $206,317,456
                                                    ------------
                                                    ------------
  Receivable from sponsor.............                                   4,270
                                                                  ------------
        Net Assets..............................................  $206,321,726
                                                                  ------------
                                                                  ------------
</TABLE>

NET ASSETS:

<TABLE>
<CAPTION>
                                                 Applicable to Owners of
                                           Deferred Variable Annuity Contracts  Reserve for
                                           -----------------------------------   Variable
                                             Units    Unit Value     Value       Annuities      Total
                                           ---------  ----------  ------------  -----------  ------------
<S>        <C>                             <C>        <C>         <C>           <C>          <C>
MIT-Level  2.............................  1,302,429  $   19.8634 $ 25,865,730  $   --       $ 25,865,730
MIT-Level  3.............................    354,395      19.9270    7,062,535      --          7,062,535
MIT-Level  4.............................    421,137      14.6721    6,178,710      --          6,178,710
MIG-Level  2.............................    393,686      19.5034    7,676,950      --          7,676,950
MIG-Level  3.............................    127,769      21.4659    2,742,576      --          2,742,576
MIG-Level  4.............................    429,508      11.0204    4,731,707      --          4,731,707
MTR-Level  2.............................  1,726,666      19.6516   33,946,518      --         33,946,518
MTR-Level  3.............................    756,604      17.8444   13,507,516      --         13,507,516
MTR-Level  4.............................    329,757      13.5662    4,475,644      --          4,475,644
MGO-Level  2.............................    201,423      16.6457    3,365,979      --          3,365,979
MGO-Level  3.............................     59,105      17.7995    1,053,544      --          1,053,544
MGO-Level  4.............................     16,384      11.8200      194,087      --            194,087
MFB-Level  2.............................    173,242      15.7397    2,748,814      --          2,748,814
MFB-Level  3.............................    130,119      15.8632    2,074,593      --          2,074,593
MFB-Level  4.............................    111,663      13.0619    1,467,184      --          1,467,184
MWG-Level  2.............................    158,464      18.3625    2,909,560      --          2,909,560
MWG-Level  3.............................    101,949      16.1915    1,650,678      --          1,650,678
MWG-Level  4.............................    160,179      11.3075    1,811,230      --          1,811,230
CAS-Level  2.............................    829,460      22.3554   18,541,179       2,942     18,544,121
CAS-Level  3.............................    365,537      23.6843    8,657,411      12,765      8,670,176
CAS-Level  4.............................    160,474      23.0002    3,690,784      --          3,690,784
GSS-Level  2.............................    746,715      16.0499   11,985,106       3,316     11,988,422
GSS-Level  3.............................    338,634      15.5555    5,267,592       8,931      5,276,523
GSS-Level  4.............................    519,083      15.2808    7,932,319       1,285      7,933,604
HYS-Level  2.............................    206,627      17.2276    3,560,508       2,608      3,563,116
HYS-Level  3.............................     80,917      19.9808    1,293,050       7,462      1,300,512
HYS-Level  4.............................    145,707      15.5666    2,269,519      --          2,269,519
MMS-Level  2.............................    634,761      14.1379    8,973,257       3,005      8,976,262
MMS-Level  3.............................    417,392      13.1082    5,470,892      --          5,470,892
MMS-Level  4.............................    404,055      12.8068    5,174,240      --          5,174,240
                                                                  ------------  -----------  ------------
        Net Assets..............................................  $206,279,412  $   42,314   $206,321,726
                                                                  ------------  -----------  ------------
                                                                  ------------  -----------  ------------
</TABLE>

                       See notes to financial statements

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

STATEMENT OF OPERATIONS-- Year Ended December 31, 1994
<TABLE>
<CAPTION>
                                           MIT          MIG          MTR          MGO          MFB          MWG          CAS
                                       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............   $4,590,356   $1,549,620  $ 2,275,032   $ 377,635    $ 483,548    $ 340,528    $2,862,991
  Mortality and expense risk
   charges...........................     449,466      195,622       629,801      58,872       76,887       72,186      344,829
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------
  Net investment
   income............................   $4,140,890   $1,353,998  $ 1,645,231   $ 318,763    $ 406,661    $ 268,342    $2,518,162
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------
REALIZED AND UNREALIZED GAINS
 (LOSSES):
  Realized gains (losses) on
   investment transactions:
    Proceeds from
     sales...........................   $6,778,748   $9,794,572  $13,919,733   $2,158,709   $3,270,643   $2,086,840   $6,545,342
    Cost of investments sold.........   8,218,610   10,324,171    12,404,694   1,993,555    3,577,748    2,283,748    4,902,072
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------
      Net realized gains (losses)....  ($1,439,862)  $(529,599)  $ 1,515,039   $ 165,154    $(307,105)   $(196,908)   $1,643,270
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------
  Net unrealized appreciation
   (depreciation) on investments:
    End of year......................  $(8,478,315) $(2,462,728) $(1,426,594) $ (463,526 ) $ (733,726 ) $ (687,020 ) $  222,915
    Beginning of year................  (4,913,986 )   (198,130 )   3,837,885     261,772     (233,276 )    (92,163 )  5,814,349
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------
      Change in unrealized
       appreciation (depreciation)...  $(3,564,329) $(2,264,598) $(5,264,479) $ (725,298 ) $ (500,450 ) $ (594,857 ) $(5,591,434)
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------
        Realized and unrealized
         losses......................  $(5,004,191) $(2,794,197) $(3,749,440) $ (560,144 ) $ (807,555 ) $ (791,765 ) $(3,948,164)
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------
INCREASE (DECREASE) IN NET ASSETS
 FROM OPERATIONS.....................  $ (863,301 ) $(1,440,199) $(2,104,209) $ (241,381 ) $ (400,894 ) $ (523,423 ) $(1,430,002)
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------

<CAPTION>
                                           GSS          HYS          MMS
                                       Sub-Account  Sub-Account  Sub-Account     Total
                                       -----------  -----------  -----------  -----------
<S>                                    <C>          <C>          <C>          <C>
INCOME AND EXPENSES:
  Dividend income and capital gain
   distributions received............   $1,427,790   $ 586,732   $   718,974  $15,213,206
  Mortality and expense risk
   charges...........................     289,371       81,520       223,580    2,422,134
                                       -----------  -----------  -----------  -----------
  Net investment
   income............................   $1,138,419   $ 505,212   $   495,394  $12,791,072
                                       -----------  -----------  -----------  -----------
REALIZED AND UNREALIZED GAINS
 (LOSSES):
  Realized gains (losses) on
   investment transactions:
    Proceeds from
     sales...........................   $6,405,645   $2,006,031  $10,627,486  $63,593,749
    Cost of investments sold.........   6,040,471    1,689,315    10,627,486   62,061,870
                                       -----------  -----------  -----------  -----------
      Net realized gains (losses)....   $ 365,174    $ 316,716   $   --       $ 1,531,879
                                       -----------  -----------  -----------  -----------
  Net unrealized appreciation
   (depreciation) on investments:
    End of year......................  $ (733,359 ) $ (111,528 ) $   --       $(14,873,881)
    Beginning of year................   1,665,011      962,315       --         7,103,777
                                       -----------  -----------  -----------  -----------
      Change in unrealized
       appreciation (depreciation)...  $(2,398,370) $(1,073,843) $   --       $(21,977,658)
                                       -----------  -----------  -----------  -----------
        Realized and unrealized
         losses......................  $(2,033,196) $ (757,127 ) $   --       $(20,445,779)
                                       -----------  -----------  -----------  -----------
INCREASE (DECREASE) IN NET ASSETS
 FROM OPERATIONS.....................  $ (894,777 ) $ (251,915 ) $   495,394  $(7,654,707)
                                       -----------  -----------  -----------  -----------
                                       -----------  -----------  -----------  -----------
</TABLE>

                       See notes to financial statements

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

STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>
                                                              MIT                       MIG                       MTR
                                                          Sub-Account               Sub-Account               Sub-Account
                                                    ------------------------  ------------------------  ------------------------
                                                    Year Ended December 31,   Year Ended December 31,   Year Ended December 31,
                                                    ------------------------  ------------------------  ------------------------
                                                       1994         1993         1994         1993         1994         1993
                                                    -----------  -----------  -----------  -----------  -----------  -----------
<S>                                                 <C>          <C>          <C>          <C>          <C>          <C>
OPERATIONS:
  Net investment income...........................  $ 4,140,890  $ 5,240,570  $ 1,353,998  $ 2,560,239  $ 1,645,231  $ 2,240,021
  Net realized gains (losses).....................   (1,439,862)    (229,421)    (529,599)     360,019    1,515,039      754,420
  Net unrealized gains (losses)...................   (3,564,329)  (2,312,685)  (2,264,598)    (848,612)  (5,264,479)   2,583,530
                                                    -----------  -----------  -----------  -----------  -----------  -----------
      Increase (decrease) in net assets from
      operations..................................  $  (863,301) $ 2,698,464  $(1,440,199) $ 2,071,646  $(2,104,209) $ 5,577,971
                                                    -----------  -----------  -----------  -----------  -----------  -----------
PARTICIPANT TRANSACTIONS:
  Accumulation Activity:
    Purchase payments received....................  $10,094,923  $11,442,290  $ 4,254,961  $ 4,069,095  $14,323,755  $14,723,655
    Net transfers between Sub-Accounts and Fixed
     Account......................................     (414,057)    (799,156)     231,366     (455,593)    (637,240)     603,724
    Withdrawals, surrenders, annuitizations and
     account fees.................................   (6,373,758)  (3,838,046)  (6,618,883)  (1,159,239) (11,750,450)  (5,857,930)
                                                    -----------  -----------  -----------  -----------  -----------  -----------
      Net accumulation activity...................  $ 3,307,108  $ 6,805,088  $(2,132,556) $ 2,454,263  $ 1,936,065  $ 9,469,449
                                                    -----------  -----------  -----------  -----------  -----------  -----------
  Annuitization Activity:
    Adjustments to annuity reserve................           (2)         (10)     --           --                 5          (23)
                                                    -----------  -----------  -----------  -----------  -----------  -----------
      Net annuitization activity..................  $        (2) $       (10) $   --       $   --       $         5  $       (23)
                                                    -----------  -----------  -----------  -----------  -----------  -----------
        Increase (decrease) in net assets from
       participant transactions...................  $ 3,307,106  $ 6,805,078  $(2,132,556) $ 2,454,263  $ 1,936,070  $ 9,469,426
                                                    -----------  -----------  -----------  -----------  -----------  -----------
          Increase (decrease) in net assets.......  $ 2,443,805  $ 9,503,542  $(3,572,755) $ 4,525,909  $  (168,139) $15,047,397
NET ASSETS:
  Beginning of year...............................   36,663,170   27,159,628   18,723,988   14,198,079   52,097,817   37,050,420
                                                    -----------  -----------  -----------  -----------  -----------  -----------
  End of year.....................................  $39,106,975  $36,663,170  $15,151,233  $18,723,988  $51,929,678  $52,097,817
                                                    -----------  -----------  -----------  -----------  -----------  -----------
                                                    -----------  -----------  -----------  -----------  -----------  -----------
</TABLE>

<TABLE>
<CAPTION>
                                                              MGO                       MFB                       MWG
                                                          Sub-Account               Sub-Account               Sub-Account
                                                    ------------------------  ------------------------  ------------------------
                                                    Year Ended December 31,   Year Ended December 31,   Year Ended December 31,
                                                    ------------------------  ------------------------  ------------------------
                                                       1994         1993         1994         1993         1994         1993
                                                    -----------  -----------  -----------  -----------  -----------  -----------
<S>                                                 <C>          <C>          <C>          <C>          <C>          <C>
OPERATIONS:
  Net investment income...........................  $   318,763  $   518,106  $   406,661  $   862,198  $   268,342  $   592,266
  Net realized gains (losses).....................      165,154       85,370     (307,105)     165,983     (196,908)      45,591
  Net unrealized gains (losses)...................     (725,298)      78,443     (500,450)    (304,617)    (594,857)     293,019
                                                    -----------  -----------  -----------  -----------  -----------  -----------
      Increase (decrease) in net assets from
      operations..................................  $  (241,381) $   681,919  $  (400,894) $   723,564  $  (523,423) $   930,876
                                                    -----------  -----------  -----------  -----------  -----------  -----------
PARTICIPANT TRANSACTIONS:
  Accumulation Activity:
    Purchase payments received....................  $   809,298  $   935,856  $ 1,647,469  $ 2,093,421  $ 1,131,912  $ 1,283,056
    Net transfers between Sub-Accounts and Fixed
     Account......................................      111,333      (99,188)    (301,547)     (47,190)    (327,638)     469,236
    Withdrawals, surrenders, annuitizations and
     account fees.................................   (1,360,155)    (811,966)  (1,813,087)  (1,103,456)    (911,652)    (611,763)
                                                    -----------  -----------  -----------  -----------  -----------  -----------
      Net accumulation activity...................  $  (439,524) $    24,702  $  (467,165) $   942,775  $  (107,378) $ 1,140,529
                                                    -----------  -----------  -----------  -----------  -----------  -----------
          Increase (decrease) in net assets.......  $  (680,905) $   706,621  $  (868,059) $ 1,666,339  $  (630,801) $ 2,071,405
NET ASSETS:
  Beginning of year...............................    5,294,515    4,587,894    7,158,650    5,492,311    7,002,269    4,930,864
                                                    -----------  -----------  -----------  -----------  -----------  -----------
  End of year.....................................  $ 4,613,610  $ 5,294,515  $ 6,290,591  $ 7,158,650  $ 6,371,468  $ 7,002,269
                                                    -----------  -----------  -----------  -----------  -----------  -----------
                                                    -----------  -----------  -----------  -----------  -----------  -----------
</TABLE>

                       See notes to financial statements

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

STATEMENTS OF CHANGES IN NET ASSETS-- continued
<TABLE>
<CAPTION>
                                                          CAS                         GSS                         HYS
                                                      Sub-Account                 Sub-Account                 Sub-Account
                                               --------------------------  --------------------------  --------------------------
                                                       Year Ended                  Year Ended                  Year Ended
                                                      December 31,                December 31,                December 31,
                                               --------------------------  --------------------------  --------------------------
                                                   1994          1993          1994          1993          1994          1993
                                               ------------  ------------  ------------  ------------  ------------  ------------
<S>                                            <C>           <C>           <C>           <C>           <C>           <C>
OPERATIONS:
  Net investment income......................  $  2,518,162  $    600,086  $  1,138,419  $  1,571,740  $    505,212  $    344,789
  Net realized gains.........................     1,643,270       690,012       365,174       380,635       316,716       127,473
  Net unrealized gains (losses)..............    (5,591,434)    2,376,648    (2,398,370)     (165,197)   (1,073,843)      443,641
                                               ------------  ------------  ------------  ------------  ------------  ------------
      Increase (decrease) in net assets from
       operations............................  $ (1,430,002) $  3,666,746  $   (894,777) $  1,787,178  $   (251,915) $    915,903
                                               ------------  ------------  ------------  ------------  ------------  ------------
PARTICIPANT TRANSACTIONS:
  Accumulation Activity:
    Purchase payments received...............  $  6,973,119  $  6,020,294  $  5,484,373  $  6,132,584  $  1,557,743  $  1,310,666
    Net transfers between Sub-Accounts and
     Fixed Account...........................       810,553       118,483    (2,034,565)   (1,322,491)     (164,108)      536,358
    Withdrawals, surrenders, annuitizations
     and account fees........................    (3,260,724)   (1,516,309)   (4,659,943)   (2,395,870)   (1,292,785)     (470,441)
                                               ------------  ------------  ------------  ------------  ------------  ------------
      Net accumulation activity..............  $  4,522,948  $  4,622,468  $ (1,210,135) $  2,414,223  $    100,850  $  1,376,583
                                               ------------  ------------  ------------  ------------  ------------  ------------
  Annuitization Activity:
    Annuity payments and account fees........  $     (6,567) $    (10,073) $     (4,615) $     (7,946) $     (2,388) $     (4,699)
    Adjustments to annuity reserve...........          (391)          761          (103)         (275)         (199)          (56)
                                               ------------  ------------  ------------  ------------  ------------  ------------
      Net annuitization activity.............  $     (6,958) $     (9,312) $     (4,718) $     (8,221) $     (2,587) $     (4,755)
                                               ------------  ------------  ------------  ------------  ------------  ------------
        Increase (decrease) in net assets
         from participant transactions.......  $  4,515,990  $  4,613,156  $ (1,214,853) $  2,406,002  $     98,263  $  1,371,828
                                               ------------  ------------  ------------  ------------  ------------  ------------
          Increase (decrease) in net
           assets............................  $  3,085,988  $  8,279,902  $ (2,109,630) $  4,193,180  $   (153,652) $  2,287,731
NET ASSETS:
  Beginning of year..........................    27,819,093    19,539,191    27,308,179    23,114,999     7,286,799     4,999,068
                                               ------------  ------------  ------------  ------------  ------------  ------------
  End of year................................  $ 30,905,081  $ 27,819,093  $ 25,198,549  $ 27,308,179  $  7,133,147  $  7,286,799
                                               ------------  ------------  ------------  ------------  ------------  ------------
                                               ------------  ------------  ------------  ------------  ------------  ------------

<CAPTION>
                                                          MMS
                                                      Sub-Account                    Total
                                               --------------------------  --------------------------

                                                       Year Ended                  Year Ended
                                                      December 31,                December 31,
                                               --------------------------  --------------------------
                                                   1994          1993          1994          1993
                                               ------------  ------------  ------------  ------------
<S>                                            <C>           <C>           <C>           <C>
OPERATIONS:
  Net investment income......................  $    495,394  $    313,493  $ 12,791,072  $ 14,843,508
  Net realized gains.........................       --            --          1,531,879     2,380,082
  Net unrealized gains (losses)..............       --            --        (21,977,658)    2,144,170
                                               ------------  ------------  ------------  ------------
      Increase (decrease) in net assets from
       operations............................  $    495,394  $    313,493  $ (7,654,707) $ 19,367,760
                                               ------------  ------------  ------------  ------------
PARTICIPANT TRANSACTIONS:
  Accumulation Activity:
    Purchase payments received...............  $  3,509,838  $  5,531,400  $ 49,787,391  $ 53,542,317
    Net transfers between Sub-Accounts and
     Fixed Account...........................       874,020    (1,105,754)   (1,851,883)   (2,101,571)
    Withdrawals, surrenders, annuitizations
     and account fees........................    (6,139,245)   (5,754,075)  (44,180,682)  (23,519,095)
                                               ------------  ------------  ------------  ------------
      Net accumulation activity..............  $ (1,755,387) $ (1,328,429) $  3,754,826  $ 27,921,651
                                               ------------  ------------  ------------  ------------
  Annuitization Activity:
    Annuity payments and account fees........  $       (224) $       (229) $    (13,794) $    (22,947)
    Adjustments to annuity reserve...........           (21)          (24)         (711)          373
                                               ------------  ------------  ------------  ------------
      Net annuitization activity.............  $       (245) $       (253) $    (14,505) $    (22,574)
                                               ------------  ------------  ------------  ------------
        Increase (decrease) in net assets
         from participant transactions.......  $ (1,755,632) $ (1,328,682) $  3,740,321  $ 27,899,077
                                               ------------  ------------  ------------  ------------
          Increase (decrease) in net
           assets............................  $ (1,260,238) $ (1,015,189) $ (3,914,386) $ 47,266,837
NET ASSETS:
  Beginning of year..........................    20,881,632    21,896,821   210,236,112   162,969,275
                                               ------------  ------------  ------------  ------------
  End of year................................  $ 19,621,394  $ 20,881,632  $206,321,726  $210,236,112
                                               ------------  ------------  ------------  ------------
                                               ------------  ------------  ------------  ------------
</TABLE>

                       See notes to financial statements
NOTES TO FINANCIAL STATEMENTS

(1) ORGANIZATION

Sun  Life  of  Canada (U.S.)  Variable  Account  D (the  "Variable  Account"), a
separate account of Sun  Life Assurance Company of  Canada (U.S.), the  Sponsor,
was established on August 20, 1985 as a funding vehicle for the variable portion
of   group  combination  fixed/variable  annuities.   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  mutual fund or series  thereof
selected  by contract  owners from  among available  mutual funds  (the "Funds")
advised by  Massachusetts  Financial  Services  Company  (MFS),  a  wholly-owned
subsidiary of the Sponsor.

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

NOTES TO FINANCIAL STATEMENTS -- continued

(2) SIGNIFICANT ACCOUNTING POLICIES
INVESTMENT VALUATIONS

Investments  in the Funds are recorded at  their net asset value. Realized gains
and losses on sales of shares of the Funds are determined on the identified cost
basis.  Dividend  income  and  capital   gain  distributions  received  by   the
Sub-Accounts  are reinvested in additional Fund 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 is deducted from the Variable Account at the
end  of each valuation period for the mortality and expense risks assumed by the
Sponsor. These deductions are transferred periodically to the Sponsor. The  rate
of  this  deduction varies  based  on total  purchase  payments credited  to all
participants' accounts under a contract as follows:

<TABLE>
<CAPTION>
                                                Mortality
                                               and Expense
  Level             Purchase Payments          Risk Charge
- ----------  ---------------------------------  ------------
<C>         <S>                                <C>
        1   $      up to $250,000                  1.30 %
        2   250,000 to 1,499,999                   1.25 %
        3   1,500,000 to 4,999,999                 1.10 %
        4   5,000,000 and over                     0.95 %
</TABLE>

Since 1987 the Sponsor has reduced the Level 1 mortality and expense risk charge
to 1.25% and, therefore, has  been accounting for all Level  1 units as Level  2
units.

Each  year on the  account anniversary, an  account administration fee ("Account
Fee") is  deducted  from  the  participant's  account  to  cover  administrative
expenses  relating to the contract and  the participant's account. The amount of
the fee varies from $12 to $25 and is based on total purchase payments  credited
to  all participants' accounts under a  contract. After the annuity commencement
date the account fee is deducted pro rata from each 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) may  be deducted to  cover
certain  expenses relating to  the sale of  the contract. In  no event shall the
aggregate withdrawal charges exceed 6% of  the purchase payments made under  the
contract.

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

NOTES TO FINANCIAL STATEMENTS -- continued

(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  reserve
are accomplished by transfers to or from the Sponsor.

(5) UNIT ACTIVITY FROM PARTICIPANT TRANSACTIONS

<TABLE>
<CAPTION>
                                                               Units Transfered      Units Withdrawn,
                 Units Outstanding                           Between Sub-Accounts    Surrendered and        Units Outstanding
                 Beginning of Year       Units Purchased      and Fixed Account         Annuitized             End of Year
               ----------------------  --------------------  --------------------  --------------------  -----------------------
                     Year Ended             Year Ended            Year Ended            Year Ended             Year Ended
                    December 31,           December 31,          December 31,          December 31,           December 31,
               ----------------------  --------------------  --------------------  --------------------  -----------------------
Sub-Accounts      1994        1993       1994       1993       1994       1993       1994       1993        1994        1993
- -------------  ----------  ----------  ---------  ---------  ---------  ---------  ---------  ---------  ----------  -----------
<S>            <C>         <C>         <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>
MIT-Level  2    1,274,349     990,172    402,322    498,556   (119,786)   (64,143)  (254,456)  (150,236)  1,302,429    1,274,349
MIT-Level  3      255,457     221,531     54,592     51,499    102,834     21,639    (58,488)   (39,212)    354,395      255,457
MIT-Level  4      372,426     327,880     56,884     50,540     (4,782)     2,548     (3,391)    (8,542)    421,137      372,426
MIG-Level  2      414,661     457,695    105,844    118,697    (51,317)  (110,873)   (75,502)   (50,858)    393,686      414,661
MIG-Level  3      237,112     104,117     72,773     58,472    (85,658)    81,239    (96,458)    (6,716)    127,769      237,112
MIG-Level  4      371,521     331,651     55,455     48,623    277,430     (6,057)  (274,898)    (2,696)    429,508      371,521
MTR-Level 2     1,846,634   1,521,300    495,574    587,869   (275,914)   (53,512)  (339,628)  (209,023)  1,726,666    1,846,634
MTR-Level 3       594,218     456,337    161,446    137,636    192,742     86,981   (191,802)   (86,736)    756,604      594,218
MTR-Level 4       236,241     184,215    101,630     55,319     98,829      8,628   (106,943)   (11,921)    329,757      236,241
MGO-Level 2       266,312     267,381     37,872     54,357    (36,593)    (7,292)   (66,168)   (48,134)    201,423      266,312
MGO-Level 3        23,947      22,218      8,003      1,701     38,511        967    (11,356)      (939)     59,105       23,947
MGO-Level 4        11,887      10,633      1,697      1,255      2,987         32       (187)       (33)     16,384       11,887
MFB-Level 2       233,667     247,971     48,654     81,287    (44,956)   (38,620)   (64,123)   (56,971)    173,242      233,667
MFB-Level 3       105,470      55,371     35,978     27,218        253     32,199    (11,582)    (9,318)    130,119      105,470
MFB-Level 4       105,162      78,245     22,608     25,397     31,354      3,828    (47,461)    (2,308)    111,663      105,162
MWG-Level 2       198,385     164,795     37,659     52,750    (48,956)     3,796    (28,624)   (22,956)    158,464      198,385
MWG-Level 3        69,250      46,896     19,214      8,197     39,628     22,167    (26,143)    (8,010)    101,949       69,250
MWG-Level 4       150,969     136,749     17,899     16,251     (5,085)     2,961     (3,604)    (4,992)    160,179      150,969
CAS-Level 2       803,255     641,555    211,791    207,211    (84,802)    (2,845)  (100,784)   (42,666)    829,460      803,255
CAS-Level 3       221,334     191,691     65,235     41,115    115,550     11,235    (36,582)   (22,707)    365,537      221,334
CAS-Level 4       142,742     121,950     25,687     24,714     (3,598)    (1,369)    (4,357)    (2,553)    160,474      142,742
GSS-Level 2       852,889     744,020    213,604    229,460   (124,108)   (30,008)  (195,670)   (90,583)    746,715      852,889
GSS-Level 3       331,847     326,508     41,254     49,385     49,822     (7,567)   (84,289)   (36,479)    338,634      331,847
GSS-Level 4       494,094     457,505     90,628    104,131    (52,849)   (46,102)   (12,790)   (21,440)    519,083      494,094
HYS-Level 2       221,068     183,014     45,703     45,879    (17,299)     5,500    (42,845)   (13,325)    206,627      221,068
HYS-Level 3        88,591      84,756     11,340     10,447      9,476      6,996    (28,490)   (13,608)     80,917       88,591
HYS-Level 4       116,083      70,576     36,681     24,827     (1,383)    22,561     (5,674)    (1,881)    145,707      116,083
MMS-Level 2       729,713     823,469    166,725    221,864    (19,742)   (58,945)  (241,935)  (256,675)    634,761      729,713
MMS-Level 3       430,480     426,064     57,253    123,525     22,760     11,379    (93,101)  (130,488)    417,392      430,480
MMS-Level 4       425,496     433,595     35,195     77,720     67,598    (36,228)  (124,234)   (49,591)    404,055      425,496
</TABLE>

                                       54
<PAGE>
INDEPENDENT AUDITORS' REPORT

To the Participants in Sun Life of Canada (U.S.) Variable Account D
  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 D (the "Variable Account") as of December 31, 1994,  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

                                       55
<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.

                                       56
<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.

                                       57
<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.

                                       58
<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.

                                       59
<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

                                       60
<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.

                                       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):
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>

                                       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

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.

                                       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

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>

                                       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 (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

                                       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

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.

                                       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

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

                                       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

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.

                                       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

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.

                                       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

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

                                       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

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.

                                       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

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.

                                       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

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.

                                       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

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

                                       74
<PAGE>
                                   APPENDIX A

ILLUSTRATIVE EXAMPLE OF VARIABLE ACCUMULATION UNIT VALUE CALCULATIONS:

    Suppose  the net  asset value  of a  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;  no  dividends  or
distributions  caused  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  of  .00003539  (the  daily
equivalent of the current maximum charge of 1.3% on an annual basis) gives a net
investment  factor of 1.00323972. 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 14.6117523 (14.5645672 x 1.00323972).

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  12.3843446 (12.3456789 x  1.00323972
(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 the Contract.

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  12.3843446. 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 12.3843446).

                                       75
<PAGE>
                                   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  on 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, SURRENDERS, WITHDRAWAL CHARGES AND THE MARKET VALUE ADJUSTMENT

A.  FIXED ACCOUNT--3, 5 AND 7 YEAR GUARANTEE PERIODS:

For the purposes of this illustration, the following assumptions have been made:

    1.  100% of Purchase Payments have  been allocated to the Fixed Account  and
       the Owner has elected Initial Guarantee Periods of five (5) years.

    2.   The date of full surrender or partial withdrawal is the last day of the
       12th month following the Date of Coverage.

    3.  The Guarantee Rate being credited on Payments allocated to the five  (5)
       year Guarantee Period on the date of full surrender or partial withdrawal
       is 4.40%.

    4.  The Account Fee is $25.

PLEASE REFER TO THE TABLE BELOW.

                                    TABLE 1*

<TABLE>
<CAPTION>
 1     2       3         4        5       6              7              8            9          10
- ---  ------  -----   ---------  -----   ------                        ------
<S>  <C>     <C>     <C>        <C>     <C>     <C>                   <C>      <C>              <C>
 1   $  100     4.25% $   104.25  --    $  0.00 $      104.25($79.25)    -0.45% -($  0.47)(-$0.36) $ 103.78($78.89)
 2      100     4.25     103.90    6.00%    4.80         99.10           -0.46    -(0.46)          98.64
 3      100     4.50     103.75    6.00    6.00         97.75             0.31      0.31           98.06
 4      100     4.50     103.38    6.00    6.00         97.38             0.32      0.31           97.69
 5      100     4.70     103.13    6.00    6.00         97.13             0.98      0.95           98.08
 6      100     4.70     102.74    6.00    6.00         96.74             0.99      0.96           97.70
 7      100     4.70     102.35    6.00    6.00         96.35             1.01      0.98           97.33
 8      100     4.50     101.88    6.00    6.00         95.88             0.34      0.33           96.20
 9      100     4.50     101.50    6.00    6.00         95.50             0.35      0.33           95.83
10      100     4.50     101.13    6.00    6.00         95.13             0.36      0.34           95.46
11      100     4.50     100.75    6.00    6.00         94.75             0.36      0.34           95.09
12      100     4.40     100.37    6.00    6.00         94.37             0.00      0.00           94.37
     ------          ---------          ------  ----------                     --------------   -------------
     $1,200          $ 1,229.11         $ 64.80 $    1,164.31                  $    3.92        $1,168.23
     ------          ---------          ------  ----------                     --------------   -------------
     ------          ---------          ------  ----------                     --------------   -------------
                                                   ($1,139.31)                    ($4.03)       ($1,143.34)
<FN>
*See next page for Explanation of Columns
</TABLE>

                                       77
<PAGE>
EXPLANATION OF COLUMNS IN TABLE 1.

COLUMNS 1 AND 2:

Represent  Payments and Payment amounts, respectively.  Each Payment of $100 was
made on the first (1st) day of each month for one year (12 payments).

COLUMN 3:

Represents the Initial Guarantee Rate being credited to each Payment.

COLUMN 4:

Represents the value of each  Payment on the date  of full surrender or  partial
withdrawal  before  the imposition  of any  Withdrawal  Charge and  Market Value
Adjustment.

COLUMN 5:

Represents the Withdrawal Charge percentage that  is applied to each Payment  on
the date of full surrender or partial withdrawal.

The  percentage is 6% for Payments 2-12  because these Payments have been in the
Account for less than  one year. No  Withdrawal Charge is  imposed on Payment  1
because  up to ten percent (10%) of Payments credited to a Participant's Account
may be withdrawn each  Account Year without imposition  of this charge. In  this
example,  10% represents (10% x $1,200) = $120. The 10% amount is applied to the
oldest previously unliquidated Payment, then the next oldest and so forth.  This
results  in no  Withdrawal Charge  being imposed on  Payment 1  and a Withdrawal
Charge imposed on $80 of Payment 2.

COLUMN 6:

Represents the  amount of  Withdrawal  Charge imposed  on  each Payment.  It  is
calculated  by  multiplying the  Payment in  Column 2  by the  Withdrawal Charge
percentage in Column 5.

For example, the Withdrawal Charge imposed on Payment 8 = $100 X 6% = $6.00.

The Withdrawal Charge imposed on Payment 2 = ($100 - $20) X 6% = $4.80. The  $20
represents  the portion of the Payment on  which no Withdrawal Charge is imposed
as described under the explanation of Column 5 above.

COLUMN 7:

Represents the value of each Payment in  Column 4 on the date of full  surrender
or partial withdrawal after the imposition of the Withdrawal Charge in Column 6.

In  the case of  a full surrender, the  Account Fee is  deducted from the oldest
unliquidated payment. This deduction is reflected in the Table by the amount  in
parentheses beside Column 7, $79.25.

COLUMN 8:

Represents  the Market Value Adjustment (MVA) percentage applied to the value of
each Payment  on  the  date  of  full  surrender  or  partial  withdrawal  after
imposition of the Withdrawal Charge.

FOR EXAMPLE:

The MVA% applied to Payment 3 = .75 (A - B) X C/12

<TABLE>
<S>        <C>        <C>        <C>
Where          A          =      The Guarantee Rate of the Payment being surrendered (Column 3)
                          =      4.50%,
               B          =      The Guarantee Rate being credited to Payments allocated to the five (5)
                                 year
                                 Guarantee Period on the date of full surrender or partial withdrawal
                          =      4.40% and
               C          =      The number of months remaining in the Guarantee Period of the Payment
                                 being
                                 surrendered
                          =      60 (5 years) - 10
                          =      50
MVA%                      =      .75 (A - B) X C/12
                          =      .75 (4.50 - 4.40) X 50/12
                          =      .75 (.10) X 50/12
                          =      .31%
</TABLE>

                                       78
<PAGE>
COLUMN 9:

Represents  the dollar amount of the MVA.  For each Payment, it is determined by
multiplying the value in Column 7 by the MVA percentage in Column 8.

For example, the MVA for Payment 3

<TABLE>
<C>        <S>        <C>        <C>
    =      Column 7       X      Column 9
    =      $97.75         X      .31%
    =      $0.31
</TABLE>

COLUMN 10:

Represents the  values of  Payments on  the date  of full  surrender or  partial
withdrawal  after deducting the Withdrawal Charge and either deducting or adding
the MVA. For any Payment,  the amount in Column 10  is determined by adding  the
amounts in Columns 7 and 9.

In  each of  Columns 9  and 10,  the amounts  in parentheses,  -$.36 and $78.89,
respectively, reflect the deduction of  the Account Fee, in  the case of a  full
surrender.

FULL SURRENDER:

The  total of Column  10, in parentheses  ($1,143.34), reflects the  amount of a
full surrender after imposition  of Withdrawal Charges,  Account Fee and  Market
Value Adjustments.

PARTIAL WITHDRAWAL:

The  sum of amounts in Column 10 for as many payments as are liquidated reflects
the amount of a partial withdrawal.

For example, if $1,000 of Payments were withdrawn, the amount of the  withdrawal
would  be the sum of the amounts in Column 10 for Payments 1 through 10 which is
$978.77.

B.  VARIABLE ACCOUNT AND FIXED ACCOUNT--1 YEAR GUARANTEE PERIOD (NO MARKET VALUE
    ADJUSTMENT APPLICABLE):

For the purposes of this illustration, the following assumptions have been made:

    1.  Purchase Payments  have been allocated to  either the Variable  Account,
       the  Fixed Account-- one (1) Year Guarantee Period or to a combination of
       both.

    2.  The date  of full surrender  or partial withdrawal  is during the  ninth
       (9th) Account Year.

PLEASE REFER TO THE TABLE BELOW.

<TABLE>
<CAPTION>
                                        TABLE 2*
               1          2          3          4           5           6
           ---------  ---------  ---------  ---------  -----------  ---------
<S>        <C>        <C>        <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           1         1.20
               4          1,600          0      1,600           2        32.00
               5          1,800          0      1,800           3        54.00
               6          2,000          0      2,000           4        80.00
               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               $   507.20
                      ---------  ---------  ---------               ---------
                      ---------  ---------  ---------               ---------
</TABLE>

* See next page for Explanation of Columns

                                       79
<PAGE>
EXPLANATION OF COLUMNS IN TABLE 2

COLUMNS 1 AND 2:

Represent  Payments  and  amounts of  Payments.  Each  Payment was  made  at the
beginning 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
    Participant's Account for more than seven (7) years.

b)   $1,280 of Payment  3 represents 10% of Payments  that have been credited to
    the Participant's Account for less than  seven (7) 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.

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

<TABLE>
<C>        <S>
    =      Payment 8 Column 4 X Payment 8 Column 5

    =      $2,000 X 6%

    =      $120
</TABLE>

FULL SURRENDER:

The total  of Column  6,  $507.20, represents  the  total amount  of  withdrawal
charges imposed on Payments in this illustration.

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 $87.20.

                                       80
<PAGE>
                 (This page has been left blank intentionally.)

                                       81
<PAGE>
                 (This page has been left blank intentionally.)

                                       82
<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
                           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

                            COG-1 5/95
<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS.

Item 14.  Other Expenses of Issuance and Distribution

     Not applicable.

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 connection
               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                               ****

*    Incorporated by reference from the Registration Statement of the Registrant
     on Form S-1, File No. 33-29851.
**   Incorporated by reference from Amendment No. 2 to the Registration
     Statement of the Registrant on Form S-1, File No. 2-99959.
***  Incorporated by reference from the Registration Statement of the Registrant
     on Form S-2, File No. 33-31711.
**** Incorporated by reference from Post-Effective Amendment No. 5 to the
     Registration Statement of Registrant on Form S-2, File No. 33-31711.

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 Post-effective Amendment No. 6 to its 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
28th day of April, 1995.

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

                                                (Registrant)


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

Attest:   /s/ BONNIE S. ANGUS
         --------------------------
              Bonnie S. Angus
              Secretary

     Pursuant to the requirements of the Securities Act of 1933, this
Post-effective Amendment No. 6 to the Registration Statement has been signed by
the following persons in the capacities and on the dates indicated.

      Signature                              Title                  Date
      ---------                              -----                  ----

                                         Chairman and
                                           Director
                                          (Principal
*    /s/ JOHN D. McNEIL                Executive Officer)       April 28, 1995
- ------------------------------
         John D. McNeil

                                  Vice President and Actuary
                                     (Principal Financial
    /s/  ROBERT P. VROLYK             Accounting Officer)       April 28, 1995
- ------------------------------
         Robert P. Vrolyk


*   /s/ RICHARD B. BAILEY                  Director             April 28, 1995
- ------------------------------
        Richard B. Bailey


- ------------------------------
*    By Bonnie S. Angus pursuant to Power of Attorney filed with Post-Effective
     Amendment No. 5 to the Registration Statement of Registrant on Form S-2,
     File No. 33-31711.


                                      II-5

<PAGE>


      Signature                              Title                  Date
      ---------                              -----                  ----

*   /s/ A. KEITH BRODKIN                   Director             April 28, 1995
- ------------------------------
        A. Keith Brodkin


*   /s/ M. COLYER CRUM                     Director             April 28, 1995
- ------------------------------
        M. Colyer Crum


*   /s/ JOHN R. GARDNER                 President and           April 28, 1995
- ------------------------------
        John R. Gardner                    Director


                                     Senior Vice President
*   /s/ DAVID D. HORN                and General Manager        April 28, 1995
- ------------------------------           and Director
        David D. Horn


*   /s/ JOHN S. LANE                       Director             April 28, 1995
- ------------------------------
        John S. Lane


*   /s/ ANGUS A. MacNAUGHTON               Director             April 28, 1995
- ------------------------------
        Angus A. MacNaughton



- ------------------------------
*    By Bonnie S. Angus pursuant to Power of Attorney filed with Post-Effective
     Amendment No. 5 to the Registration Statement of Registrant on Form S-2,
     File No. 33-31711.


                                      II-6

<PAGE>

                                  EXHIBIT INDEX


Exhibit                                                               Page
Number                                                                ----
- -------

 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 Amendment No. 2 to the Registration Statement of the
         Registrant on Form S-1, File No. 2-99959.
***      Filed with the Registration Statement of the Registrant on Form S-2,
         File No. 33-31711.
****     Filed with Post-Effective Amendment No. 5 to the Registration Statement
         of Registrant on Form S-2, File No. 33-31711.


                                      II-7


<PAGE>

                                                                 Exhibit 23(a)


                          INDEPENDENT AUDITORS' CONSENT

     We consent to the use in this Post-effective Amendment No. 6 to
Registration Statement No. 33-31711 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 Assurance Company of Canada (U.S.) 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 included 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 reference to us under the heading "Accountants" in
such Prospectus.


DELOITTE & TOUCHE LLP


Boston, Massachusetts
April 28, 1995




<PAGE>

                                                                 Exhibit 23(b)


                               CONSENT OF COUNSEL


     I hereby consent to the reference to me in Post-effective Amendment No. 6
to the Registration 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 28, 1995



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