SUN LIFE N Y VARIABLE ACCOUNT B
485BPOS, 1995-04-28
Previous: PAINEWEBBER OLYMPUS FUND/NY, NSAR-A, 1995-04-28
Next: SUN LIFE N Y VARIABLE ACCOUNT B, 485BPOS, 1995-04-28



<PAGE>

                                                   Registration No. 33-19765

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549
                         ------------------------------

                                    FORM N-4
                         POST-EFFECTIVE AMENDMENT NO. 2
                                       to
          REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933  |X|

                       SUN LIFE (N.Y.) VARIABLE ACCOUNT B
                           (Exact Name of Registrant)

               SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
                               (Name of Depositor)

                                 80 Broad Street
                            New York, New York 10004
                             (Address of Depositor's
                          Principal Executive Offices)

                  Depositor's Telephone Number:  (212) 943-3855

                           Bonnie S. Angus, Secretary
                 c/o Sun Life Assurance Company of Canada (U.S.)
                           One Sun Life Executive Park
                      Wellesley Hills, Massachusetts  02181
                     (Name and Address of Agent for Service)

                          Copies of Communications to:

                              David N. Brown, Esq.
                               Covington & Burling
                         1201 Pennsylvania Avenue, N.W.
                                  P.O. Box 7566
                             Washington, D.C.  20044


|X| It is proposed that this filing will become effective on May 1, 1995
    pursuant to paragraph (b) of Rule 485.

    Pursuant to the provisions of Rule 24f-2 under the Investment Company Act of
1940, the Registrant has registered an indefinite amount of securities under the
Securities Act of 1933.  The Rule 24f-2 Notice for the fiscal year ended
December 31, 1994 was filed on March 1, 1995.

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

C3 (NY)

<PAGE>

                       SUN LIFE (N.Y.) VARIABLE ACCOUNT B

                   Post-effective Amendment No. 2 to Form N-4

               Cross Reference Sheet Required by Rule 495(a) under
                           The Securities Act of 1933

Item Number in Form N-4                         Location in Prospectus; Caption
- ------------------------------                  -------------------------------
Part A
- ------

 1.    Cover Page                               Cover Page

 2.    Definitions                              Definitions

 3.    Synopsis                                 Synopsis; Expense Summary

 4.    Condensed Financial                      Condensed Financial Information;
       Information                              Performance Data

 5.    General Description of                   A Word About the Company,
       Registrant, Depositor                    the Variable Account and the
       and Portfolio Companies                  Series Fund

 6.    Deductions                               Contract Charges; Cash
                                                Withdrawals

 7.    General Description of                   Purchase Payments and Contract
       Variable Annuity Contracts               Values During Accumulation
                                                Period; Other Contractual
                                                Provisions

 8.    Annuity Period                           Annuity Provisions

 9.    Death Benefit                            Death Benefit

10.    Purchases and Contract                   Purchase Payments and Contract
       Value                                    Values During Accumulation
                                                Period

11.    Redemptions                              Cash Withdrawals

12.    Taxes                                    Federal Tax Status

13.    Legal Proceedings                        Legal Proceedings

14.    Table of Contents of the                 Table of Contents for Statement
       Statement of Additional                  of Additional Information
       Information

<PAGE>

                                                Location in Statement of
Item Number in Form N-4                         Additional Information; Caption
- ------------------------------                  -------------------------------
Part B
- -------

15.    Cover Page                               Cover Page

16.    Table of Contents                        Table of Contents

17.    General Information and                  General Information
       History

18.    Services                                 Other Contractual Provisions*

19.    Purchase of Securities                   Purchase Payments and Contract
       Being Offered                            Values During Accumulation
                                                Period*

20.    Underwriters                             Distribution of the Contracts*

21.    Calculation of Performance               Calculation of Performance
       Data                                     Data

22.    Annuity Payments                         Annuity Provisions

23.    Financial Statements                     Financial Statements


* In the Prospectus.


<PAGE>

                                     PART A

                      INFORMATION REQUIRED IN A PROSPECTUS


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

<PAGE>
                                                                      PROSPECTUS
                                                                     MAY 1, 1995

                                   COMPASS 3

    The individual flexible payment deferred annuity contracts (the "Contracts")
offered  by this  Prospectus are  designed for  use in  connection with personal
retirement plans,  some  of which  qualify  for federal  income  tax  advantages
available  under Sections  401, 403  or 408  of the  Internal Revenue  Code. The
Contracts are issued by Sun Life Insurance and Annuity Company of New York  (the
"Company").  The Company's Annuity  Service Mailing Address  is 80 Broad Street,
New York, New York 10004.

    The Owner of a Contract may elect  to have Contract values accumulated on  a
fixed basis in the Fixed Account (which is part of the Company's general account
and pays interest at a guaranteed fixed rate) or on a variable basis in Sun Life
(N.Y.)  Variable Account B  (the "Variable Account"), a  separate account of the
Company, or divided among the Fixed Account and Variable Account. The assets  of
the  Variable Account are  divided into Sub-Accounts.  Each Sub-Account uses its
assets to purchase, at  their net asset  value, shares of  a specific series  of
MFS/Sun Life Series Trust, a mutual fund registered under the Investment Company
Act of 1940 (the "Series Fund"). Shares of the Series Fund are issued in fifteen
series,  each  corresponding to  an independent  portfolio of  securities. Seven
series are  available as  the investment  medium for  the Contracts:  (1)  Money
Market  Series;  (2) High  Yield Series;  (3)  Capital Appreciation  Series; (4)
Government Securities Series;  (5) World  Governments Series;  (6) Total  Return
Series;  and (7) Managed Sectors Series. If the Owner elects certain forms of an
annuity as a retirement  benefit, payments may be  funded from either the  Fixed
Account  or the Variable Account  or from both of  the Accounts. Contract values
allocated to the  Variable Account and  annuity payments elected  on a  variable
basis  will vary  to reflect  the investment  performance of  the series  of the
Series Fund selected by the Owner.

    This Prospectus sets forth information about the Contracts and the  Variable
Account  that a prospective  purchaser should know  before investing. Additional
information about the Contracts and the Variable Account has been filed with the
Securities and  Exchange Commission  in a  Statement of  Additional  Information
dated  May 1, 1995 which  is incorporated herein by  reference. The Statement of
Additional Information is available from the Company without charge upon written
request to the above address or by telephoning (212) 943-3855 or (800) 447-7569.
The Table of Contents  for the Statement of  Additional Information is shown  on
page 24 of this Prospectus.

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

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

THIS  PROSPECTUS IS VALID ONLY WHEN ACCOMPANIED BY THE CURRENT PROSPECTUS OF THE
SERIES FUND.

THIS PROSPECTUS SHOULD BE READ AND RETAINED FOR FUTURE REFERENCE.
<PAGE>
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                         PAGE
<S>                                                                      <C>
Definitions                                                                2
Synopsis                                                                   3
Expense Summary                                                            4
Condensed Financial Information                                            6
Performance Data                                                           7
Financial Statements                                                       7
A Word About the Company, the Variable Account and the Series Fund         7
Purchase Payments and Contract Values During Accumulation Period           9
Cash Withdrawals                                                          11
Death Benefit                                                             12
Contract Charges                                                          13
Annuity Provisions                                                        16
Other Contractual Provisions                                              18
Federal Tax Status                                                        21
Distribution of the Contracts                                             24
Legal Proceedings                                                         24
Contract Owner Inquiries                                                  24
Table of Contents for Statement of Additional Information                 24
</TABLE>

                                  DEFINITIONS

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

Accumulation Account:   An account  established for  the Contract  to which  net
Purchase Payments are credited in the form of Accumulation Units.

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

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

Annuity Commencement Date:  The date on which the first annuity payment is to be
made.

Annuity Unit:  A unit  of measure used in the  calculation of the amount of  the
second and each subsequent Variable Annuity payment.

Beneficiary:  The person who has the right to the death benefit set forth in the
Contract.

Contract Years and Contract Anniversaries:  The first Contract Year shall be the
period  of  12 months  plus a  part of  a month  as measured  from the  date the
Contract is issued  to the first  day of  the calendar month  which follows  the
calendar  month of issue. All Contract  Years and Anniversaries thereafter shall
be 12  month periods  based upon  such first  day of  the calendar  month  which
follows the calendar month of issue.

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 separate accounts of the Company.

                                       2
<PAGE>
Fixed Annuity:  An annuity with payments which do not vary as to dollar amount.

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 of 1986, as amended (the "Code").
The Contract must be owned by a natural person or by a trust or other entity  as
agent  for a  natural person  for the Contract  to receive  favorable income tax
treatment as an annuity.

Owner:  The person, persons or entity entitled to the ownership rights stated in
the Contract and in whose name or names the Contract is issued.

Payee:  The recipient of  payments under the Contract.  The term may include  an
Annuitant,  a Beneficiary who becomes entitled to benefits upon the death of the
Annuitant or any person  who is designated as  the beneficiary of  distributions
made as a result of the death of the Owner.

Purchase  Payment (Payment):  An  amount paid to the Company  by the Owner or on
the Owner's behalf as consideration for the benefits provided by the Contract.

Qualified Contract:  A Contract used in connection with a retirement plan  which
receives  favorable federal income tax treatment  under Sections 401, 403 or 408
of the Code.

Series Fund:  MFS/Sun Life Series Trust.

Seven Year Anniversary:   The seventh Contract  Anniversary and each  succeeding
Contract  Anniversary  occurring  at  any seven  year  interval  thereafter, for
example, the 14th, 21st and 28th Contract Anniversaries.

Sub-Account:  That portion of the Variable Account which invests in shares of  a
particular series or sub-series of the Series Fund.

Valuation  Period:   The period of  time from one  determination of Accumulation
Unit and  Annuity Unit  values to  the next  subsequent determination  of  these
values.

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.

                                    SYNOPSIS

    Purchase  Payments are allocated to Sub-Accounts  of the Variable Account or
to the Fixed Account or to both  Sub-Accounts and the Fixed Account as  selected
by  the Owner. Purchase Payments must total at least $300 for the first Contract
Year and each Purchase Payment must be at least $25 (see "Purchase Payments"  on
page  9).Subject to certain conditions, during the accumulation period the Owner
may, without charge,  transfer amounts  among the Sub-Accounts  and between  the
Sub-Accounts  and the Fixed Account  (see "Transfers/Conversions of Accumulation
Units" on page 11).

    No sales charge is deducted from Purchase Payments; however, if any  portion
of  a Contract's  Accumulation Account  is surrendered,  the Company  will, with
certain exceptions,  deduct  a  withdrawal  charge  (contingent  deferred  sales
charge)  ranging from 6% to 0% to cover certain expenses relating to the sale of
the Contracts. A portion of the Accumulation Account may be withdrawn each  year
without  the assessment of a withdrawal charge  and after a Purchase Payment has
been held by the  Company for seven  years it may  be withdrawn without  charge.
Also,   no  withdrawal  charge  is  assessed  upon  annuitization  or  upon  the
transfers/conversions described above  (see "Cash  Withdrawals" and  "Withdrawal
Charges" on pages 11 and 15, respectively).

    Special   restrictions  on   withdrawals  apply   to  Contracts   used  with
Tax-Sheltered Annuities established pursuant to Section 403(b) of the Code  (see
"Section 403(b) Annuities" on page 12).

    In  addition,  under certain  circumstances  withdrawals may  result  in tax
penalties (see "Federal Tax Status" on page 21).

                                       3
<PAGE>
    In the event of the death of the Annuitant prior to the Annuity Commencement
Date, the Company will pay a death  benefit to the Beneficiary. If the death  of
the Annuitant occurs on or after the Annuity Commencement Date, no death benefit
will  be payable under the Contract except  as may be provided under the annuity
option elected (see "Death Benefit" on page 12).

    On each  Contract Anniversary  and on  surrender of  the Contract  for  full
value,  the Company will  deduct a contract  maintenance charge of  $30 from the
Accumulation Account to reimburse it for administrative expenses related to  the
issuance  and maintenance of the Contracts.  After the Annuity Commencement Date
the charge will be deducted pro rata  from each annuity payment made during  the
year (see "Contract Maintenance Charge" on page 13).

    The  Company also deducts a mortality and  expense risk charge at the end of
each Valuation Period equal to an annual  rate of 1.25% of the daily net  assets
of  the Variable Account for mortality and expense risks assumed by the Company.
In  addition,  for  the  first  seven  Contract  Years  the  Company  deducts  a
distribution  expense charge  at the  end of each  Valuation Period  equal to an
annual  rate  of  0.15%  of  the  daily  net  assets  of  the  Variable  Account
attributable  to  the  Contracts. There  is  no deduction  for  the distribution
expense charge  after  the  seventh Contract  Anniversary  (see  "Mortality  and
Expense Risk Charge and Distribution Expense Charge" on page 14).

    Premium taxes payable to any governmental entity will be charged against the
Contracts (see "Premium Taxes" on page 16).

    Annuity  payments will  begin on  the Annuity  Commencement Date.  The Owner
selects the Annuity Commencement  Date, frequency of  payments, and the  annuity
option (see "Annuity Provisions" on page 16).

    If  the Owner is not  satisfied with the Contract it  may be returned to the
Company within ten days after  it was delivered to  the Owner. When the  Company
receives  the  returned Contract  it  will be  cancelled  and the  value  of the
Contract's Accumulation Account at the end of the Valuation Period during  which
the Contract was received by the Company will be refunded.

                                EXPENSE SUMMARY

    The  purpose  of  the following  table  is  to help  Owners  and prospective
purchasers to understand  the costs and  expenses that are  borne, directly  and
indirectly,  by Contract  Owners. The  table reflects  expenses of  the Variable
Account attributable  to  the Contracts  as  well as  of  the Series  Fund.  The
information  set forth should be considered together with the narrative provided
under the heading  "Contract Charges" in  this Prospectus, and  with the  Series
Fund's  prospectus. In addition to the  expenses listed below, premium taxes may
be applicable if the Owner is other than a New York State resident.

<TABLE>
<CAPTION>
                                                  MONEY     HIGH        CAPITAL      GOVERNMENT       WORLD        TOTAL    MANAGED
                                                 MARKET     YIELD    APPRECIATION    SECURITIES    GOVERNMENTS    RETURN    SECTORS
CONTRACT OWNER TRANSACTION EXPENSES              SERIES    SERIES       SERIES         SERIES         SERIES      SERIES     SERIES
- -----------------------------------------------  -------   -------   -------------   -----------   ------------   -------   --------
<S>                                              <C>       <C>       <C>             <C>           <C>            <C>       <C>
Sales Load Imposed on Purchases................     0         0            0              0             0            0         0
Deferred Sales Load (as a percentage of
  Purchase Payments withdrawn) (1)
  Number of Complete Contract Years Payment in
    Accumulation Account
    0-1........................................     6%        6%           6%             6%            6%           6%        6%
    2-3........................................     5%        5%           5%             5%            5%           5%        5%
    4-5........................................     4%        4%           4%             4%            4%           4%        4%
    6..........................................     3%        3%           3%             3%            3%           3%        3%
    7 or more..................................     0%        0%           0%             0%            0%           0%        0%
Exchange Fee...................................     0         0            0              0             0            0         0
</TABLE>

                         (Table continued on next page)

                                       4
<PAGE>
                          EXPENSE SUMMARY -- CONTINUED

<TABLE>
<CAPTION>
                                                     MONEY     HIGH      CAPITAL      GOVERNMENT      WORLD      TOTAL    MANAGED
                                                     MARKET   YIELD    APPRECIATION   SECURITIES   GOVERNMENTS   RETURN   SECTORS
                                                     SERIES   SERIES      SERIES        SERIES       SERIES      SERIES   SERIES
                                                     ------   ------   ------------   ----------   -----------   ------   -------
<S>                                                  <C>      <C>      <C>            <C>          <C>           <C>      <C>
ANNUAL CONTRACT MAINTENANCE CHARGE                                                 $30 per contract
- ---------------------------------------------------
SEPARATE ACCOUNT ANNUAL EXPENSES
- ---------------------------------------------------
(as a percentage of average separate account assets)
Mortality and Expense Risk Fees....................     1.25%    1.25%       1.25%         1.25%         1.25%      1.25%     1.25%
Distribution Expense Charge (2)....................     0.15%    0.15%       0.15%         0.15%         0.15%      0.15%     0.15%
Other Account Fees and Expenses....................     0.00%    0.00%       0.00%         0.00%         0.00%      0.00%     0.00%
Total Separate Account Annual Expenses.............     1.40%    1.40%       1.40%         1.40%         1.40%      1.40%     1.40%

SERIES FUND ANNUAL EXPENSES
- ---------------------------------------------------
(as a percentage of Series Fund average net assets)
Management Fees....................................     0.50%    0.75%       0.75%         0.55%         0.75%      0.71%     0.75%
Other Expenses.....................................     0.08%    0.11%       0.08%         0.07%         0.15%      0.05%     0.12%
Total Series Fund Annual Expenses..................     0.58%    0.86%       0.83%         0.62%         0.90%      0.76%     0.87%
<FN>
- ------------------------------
(1)  A portion of  the Accumulation  Account value  may be  withdrawn each  year
     without  imposition of any withdrawal charge,  and after a Purchase Payment
     has been held by the  Company for seven years it  may be withdrawn free  of
     any withdrawal charge.

(2)  The  Distribution Expense  Charge is  imposed only  during the  first seven
     Contract Years. This charge may be deemed a deferred sales charge.
</TABLE>

                                    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.......................................................................   $74      $107      $143       $231
High Yield Series.........................................................................    77       116       157        260
Capital Appreciation Series...............................................................    77       115       155        256
Government Securities Series..............................................................    75       108       145        235
World Governments Series..................................................................    77       117       159        264
Total Return Series.......................................................................    76       113       152        249
Managed Sectors Series....................................................................    77       116       158        261
</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.......................................................................   $20       $62      $107       $231
High Yield Series.........................................................................    23        71       121        260
Capital Appreciation Series...............................................................    23        70       119        256
Government Securities Series..............................................................    21        63       109        235
World Governments Series..................................................................    23        72       123        264
Total Return Series.......................................................................    22        68       116        249
Managed Sectors Series....................................................................    23        71       122        261
</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.

                                       5
<PAGE>
           CONDENSED FINANCIAL INFORMATION--ACCUMULATION UNIT VALUES

    The following information should  be read in  conjunction with the  Variable
Account's   financial  statements  appearing  in  the  Statement  of  Additional
Information, all of which has been audited by Deloitte & Touche LLP, independent
certified public accountants.

<TABLE>
<CAPTION>
                                                                                               PERIOD ENDED         YEAR ENDED
                                                                                            DECEMBER 31, 1993*   DECEMBER 31, 1994
                                                                                            ------------------   -----------------
<S>                                                                                         <C>                  <C>
CAPITAL APPRECIATION SERIES
  Unit Value
    Beginning of Period                                                                          $10.0000            $10.3891
    End of Period                                                                                $10.3891            $ 9.8771
  Units Outstanding End of Period                                                                  17,574             135,042

GOVERNMENT SECURITIES SERIES
  Unit Value
    Beginning of Period                                                                          $10.0000            $10.0022
    End of Period                                                                                $10.0022            $ 9.6514
  Units Outstanding End of Period                                                                   7,140              32,725

HIGH YIELD SERIES
  Unit Value
    Beginning of Period                                                                          $10.0000            $10.4094
    End of Period                                                                                $10.4094            $10.0368
  Units Outstanding End of Period                                                                   2,726              37,197

MANAGED SECTORS SERIES
  Unit Value
    Beginning of Period                                                                          $10.0000            $ 9.5946
    End of Period                                                                                $ 9.5946            $ 9.2925
  Units Outstanding End of Period                                                                   1,619              28,752

MONEY MARKET SERIES
  Unit Value
    Beginning of Period                                                                          $10.0000            $10.0435
    End of Period                                                                                $10.0435            $10.2716
  Units Outstanding End of Period                                                                   5,787              33,901

TOTAL RETURN SERIES
  Unit Value
    Beginning of Period                                                                          $10.0000            $ 9.9794
    End of Period                                                                                $ 9.9794            $ 9.6190
  Units Outstanding End of Period                                                                  30,589             154,543

WORLD GOVERNMENTS SERIES
  Unit Value
    Beginning of Period                                                                          $10.0000            $10.1398
    End of Period                                                                                $10.1398            $ 9.5512
  Units Outstanding End of Period                                                                   6,287              43,259

<FN>

* From March 1, 1993 (date of commencement of sales of the Contracts).
</TABLE>

                                       6
<PAGE>
                                PERFORMANCE DATA

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

                              FINANCIAL STATEMENTS

    Financial Statements of the Variable Account and the Company are included in
the Statement of Additional Information.

       A WORD ABOUT THE COMPANY, THE VARIABLE ACCOUNT AND THE SERIES FUND

THE COMPANY

    Sun Life Insurance  and Annuity  Company of New  York (the  "Company") is  a
stock  life insurance company incorporated under the laws of New York on May 25,
1983. Its Home Office is located at 80 Broad Street, New York, New York 10004.

    The Company is a  wholly-owned subsidiary of Sun  Life Assurance Company  of
Canada  (U.S.) ("Sun  Life of  Canada (U.S.)"),  a stock  life insurance company
incorporated in  Delaware  and having  its  Executive  Office at  One  Sun  Life
Executive Park, Wellesley Hills, Massachusetts 02181. Sun Life of Canada (U.S.),
in  turn, is a wholly-owned subsidiary of  Sun Life Assurance Company of Canada,
150 King Street West, Toronto, Ontario, Canada, a mutual life insurance  company
incorporated in Canada in 1865.

THE VARIABLE ACCOUNT

    Sun  Life (N.Y.) Variable Account B (the "Variable Account") was established
as a  separate  account  of the  Company  on  December 3,  1984  pursuant  to  a
resolution  of its Board of Directors. The Variable Account meets the definition
of a separate account under the  federal securities laws and is registered  with
the  Securities and  Exchange Commission  as a  unit investment  trust under the
Investment Company Act  of 1940.  Under New York  insurance law,  and under  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. Although  the assets maintained in  the
Variable Account will not be

                                       7
<PAGE>
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  assets  of the  Variable Account  are  divided into  Sub-Accounts. Each
Sub-Account invests exclusively  in shares of  a specific series  of the  Series
Fund described below.

    In  addition to the Contracts offered by this Prospectus, the Company issues
other variable annuity contracts participating in the Variable Account.

THE SERIES FUND

    All amounts  allocated to  the Variable  Account will  be used  to  purchase
shares  of MFS/Sun Life  Series Trust (the  "Series Fund") as  designated by the
Owner at their net  asset value. Any  and all distributions  made by the  Series
Fund  with respect to the shares held by the Variable Account will be reinvested
to purchase additional  shares at  their net  asset value.  Deductions from  the
Variable  Account  for  cash  withdrawals,  annuity  payments,  death  benefits,
administrative charges,  contract charges  against the  assets of  the  Variable
Account  for  the assumption  of mortality  and  expense risks  and distribution
expenses and any  applicable taxes  will, in effect,  be made  by redeeming  the
number  of Series Fund shares  at their net asset value  equal in total value to
the amount to be deducted. The Variable Account will be fully invested in Series
Fund shares at all times.

    Shares of the  Series Fund  are available exclusively  to separate  accounts
established  by the Company and Sun Life of Canada (U.S.) 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 Fund under the caption "Management of the Series
Fund".  The  Series  Fund  is  composed  of  fifteen  independent  portfolios of
securities, each  of  which has  separate  investment objectives  and  policies.
Shares  of the Series Fund  are issued in fifteen  series, each corresponding to
one of the  portfolios; however  the Contracts  provide for  investment only  in
shares  of the  seven series of  the Series Fund  described below. Massachusetts
Financial Services  Company, a  wholly-owned subsidiary  of Sun  Life of  Canada
(U.S.),  is the Series  Fund's investment adviser.  The investment objectives of
each of the seven available series of the Series Fund are summarized below. More
detailed information may be found in  the current prospectus of the Series  Fund
and  the Series Fund's Statement of Additional Information. A prospectus for the
Series Fund must  accompany this Prospectus  and should be  read in  conjunction
herewith.

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

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

                                       8
<PAGE>
    (3)  CAPITAL APPRECIATION SERIES  ("CAS") will seek  capital appreciation by
investing in securities of all types, with a major emphasis on common stocks.

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

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

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

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

                     PURCHASE PAYMENTS AND CONTRACT VALUES
                           DURING ACCUMULATION PERIOD

PURCHASE PAYMENTS

    All Purchase Payments are to be paid  to the Company at its Annuity  Service
Mailing   Address.  Purchase  Payments  may  be  made  annually,  semi-annually,
quarterly, monthly, or on any other frequency acceptable to the Company.  Unless
the  Contract has been  surrendered, Purchase Payments  may be made  at any time
during the life of the Annuitant  and before the Annuity Commencement Date.  The
amount  of Purchase Payments may vary;  however, Purchase Payments must total at
least $300 for the  first Contract 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  Contract's
Accumulation  Account  to  exceed  $1,000,000.  If  the  value  of  a Contract's
Accumulation Account exceeds $1,000,000, no additional Purchase Payments will be
accepted without prior approval.

    Completed application forms, together with the initial Purchase Payment, are
forwarded to the Company. Upon acceptance,  the Contract is issued to the  Owner
and  the initial  Purchase Payment is  credited to  the Contract in  the form of
Accumulation Units.  The initial  Purchase Payment  must be  applied within  two
business  days of receipt of a completed application. The Company may retain the
Purchase Payment for up  to five business days  while attempting to complete  an
incomplete  application. If the application cannot  be made complete within five
business days, the applicant will be informed  of the reasons for the delay  and
the   Purchase  Payment  will  be  returned  immediately  unless  the  applicant
specifically consents to the Company's retaining the Purchase Payment until  the
application  is made complete. Thereafter, the  Purchase Payment must be applied
within two business days. All subsequent Purchase Payments will be applied using
the Accumulation Unit values for the Valuation Period during which the  Purchase
Payment is received by the Company.

                                       9
<PAGE>
    The  Company will establish  an Accumulation Account  for each Contract. The
Contract's Accumulation Account value for any  Valuation Period is equal to  the
variable  accumulation value, if any, plus the fixed accumulation value, if any,
for that Valuation Period. The variable  accumulation value is equal to the  sum
of  the  value of  all Variable  Accumulation Units  credited to  the Contract's
Accumulation Account.

    Each net Purchase Payment will be allocated to either the Fixed Account (see
Appendix A to the Statement of  Additional Information for a description of  the
Fixed   Account)  or  to  Sub-Accounts  of  the  Variable  Account  or  to  both
Sub-Accounts and the  Fixed Account  in accordance with  the allocation  factors
specified  by  the Owner  in the  application or  as subsequently  changed. Upon
receipt of a Purchase Payment, all or that portion, if any, of the net  Purchase
Payment to be allocated to the Sub-Accounts will be credited to the Accumulation
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.

    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  any  subsequent  Valuation  Period  is
determined by methodology  which is the  mathematical equivalent of  multiplying
the  Variable Accumulation  Unit value  for the  immediately preceding Valuation
Period by the appropriate  Net Investment Factor  for such subsequent  Valuation
Period.  The  Variable  Accumulation Unit  value  for each  Sub-Account  for any
Valuation Period is determined at the end of the particular Valuation Period and
may increase, decrease  or remain  constant from Valuation  Period to  Valuation
Period,  depending upon the  investment performance of the  series of the Series
Fund in which the Sub-Account is invested, and the expenses and charges deducted
from the Variable Account.

NET INVESTMENT FACTOR

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

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

        (a) is the net result of:

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

            (2) the  per  share amount  of  any dividend  or  other distribution
                declared on the Series  Fund 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);

                                       10
<PAGE>
        (b) is the  net  asset  value  of  a  Series  Fund  share  held  in  the
            Sub-Account  determined  as of  the end  of the  preceding Valuation
            Period; and

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

TRANSFERS/CONVERSIONS OF ACCUMULATION UNITS

    During the  accumulation  period  the  Owner may  convert  the  value  of  a
designated  number of  Fixed Accumulation  Units then  credited to  a Contract's
Accumulation Account 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 into other Variable Accumulation Units and/or Fixed
Accumulation Units having an equal aggregate value. These  transfers/conversions
are  subject  to  the  following  conditions:  (1)  conversions  involving Fixed
Accumulation Units may be made only during  the 45 day period before and the  45
day period after each Contract Anniversary; (2) not more than 12 conversions may
be  made in any Contract Year; and (3) the value of Accumulation Units converted
may not be less than $1,000 unless all of the Fixed Accumulation Units or all of
the Variable  Accumulation Units  of a  particular Sub-Account  credited to  the
Accumulation    Account    are    being    converted.    In    addition,   these
transfers/conversions shall be subject  to such terms and  conditions as may  be
imposed  by the Series 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.

                                CASH WITHDRAWALS

    At  any time before the Annuity Commencement Date and during the lifetime of
the Annuitant, 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. The withdrawal will
result  in the cancellation of Accumulation  Units with an aggregate value equal
to the dollar  amount of the  cash withdrawal payment  plus, if applicable,  the
contract  maintenance charge and any withdrawal charge. Unless instructed to the
contrary,  the  Company  will  cancel  Fixed  Accumulation  Units  and  Variable
Accumulation Units of the particular Sub-Accounts on a pro rata basis reflecting
the  existing composition of  the Contract's Accumulation  Account. If a partial
withdrawal is requested which would leave an Accumulation Account value of  less
than  the  contract maintenance  charge, then  such  partial withdrawal  will be
treated as a full surrender.

    Under certain conditions, the Company will  assess a withdrawal charge if  a
cash  withdrawal payment is  made. The amount  of any withdrawal  charge and the
conditions under which  the charge  will apply are  discussed under  "Withdrawal
Charges".

    Any cash withdrawal payment will be paid within seven days from the date the
election becomes effective, except as the Company may be permitted to defer such
payment  in accordance  with the  Investment Company  Act of  1940. Deferment is
currently permissible only  (1) for  any period (a)  during which  the New  York
Stock  Exchange is closed other than customary week-end and holiday closings, or
(b) during  which  trading on  the  New York  Stock  Exchange is  restricted  as
determined  by the Securities and Exchange Commission, (2) for any period during
which an emergency exists as a result  of which (a) disposal of securities  held
by  the Series Fund is  not reasonably practicable, or  (b) it is not reasonably
practicable to determine the value of the net assets of the Series Fund, or  (3)
for  such other periods as  the Securities and Exchange  Commission may by order
permit for the protection of security holders.

                                       11
<PAGE>
    Special restrictions on  withdrawals apply to  certain Qualified  Contracts,
including  Contracts used  with Tax-Sheltered Annuities  established pursuant to
Section 403(b) of the Code ("Section 403(b) Annuities") discussed below.

    Reference should be made to the terms of the particular retirement plan  for
which Qualified Contracts are issued for any limitations or restrictions on cash
withdrawals.  A  cash  withdrawal  under  either  a  Qualified  or Non-Qualified
Contract also may result in  the imposition of a  tax penalty (see "Federal  Tax
Status").

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 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 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".

                                 DEATH BENEFIT

    In the event of the death of the Annuitant prior to the Annuity Commencement
Date,  the Company will pay a death benefit  to the Beneficiary. If the death of
the Annuitant occurs on or after the Annuity Commencement Date, no death benefit
will be payable under the Contract except  as may be provided under the  annuity
option elected.

    During  the lifetime of the Annuitant  and prior to the Annuity Commencement
Date, the Owner may elect to have the value of the Accumulation 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

                                       12
<PAGE>
the Annuitant. 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 Annuitant, 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
Accumulation  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. Any  election of  a  method of  settlement of  the  death
benefit  by the Beneficiary will become effective  on the later of: (a) the date
the election is received by the Company; or  (b) the date Due Proof of Death  of
the  Annuitant is received by the Company.  If an election by the Beneficiary is
not received by the Company within 60 days following the date Due Proof of Death
of the Annuitant is received by the  Company, the Beneficiary will be deemed  to
have elected a cash payment as of the last day of the 60 day period.

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

PAYMENT OF DEATH BENEFIT

    If the death benefit is to be paid in cash to the Beneficiary, payment  will
be  made within  seven days  of the  date the  election becomes  effective or is
deemed to become effective, except as the Company may be permitted to defer such
payment in  accordance  with  the  Investment Company  Act  of  1940  under  the
circumstances  described under "Cash Withdrawals." If the death benefit is to be
paid in one sum to the Owner, or to the estate of the deceased  Owner/Annuitant,
payment  will be made  within seven days of  the date Due Proof  of Death of the
Annuitant, the Owner and/or the Beneficiary is received. If settlement under one
or more of the annuity options is elected the Annuity Commencement Date will  be
the  first day of the second calendar  month following the effective date or the
deemed effective date of the  election, and the Contract's Accumulation  Account
will be maintained in effect until the Annuity Commencement Date.

AMOUNT OF DEATH BENEFIT

    The  death  benefit  is equal  to  the greatest  of:  (1) the  value  of the
Contract's Accumulation Account; (2) the total Purchase Payments made under  the
Contract  reduced  by  all  withdrawals;  or (3)  the  value  of  the Contract's
Accumulation Account on  the Seven  Year Anniversary  immediately preceding  the
date  of death  of the  Annuitant, adjusted  for any  Purchase Payments  or cash
withdrawal payments made and contract charges assessed subsequent to such  Seven
Year Anniversary. The Accumulation Unit values used in determining the amount of
the  death benefit under (1)  above will be the  values for the Valuation Period
during which Due Proof of Death of  the Annuitant is received by the Company  if
settlement  is elected by the Owner 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 is  effective or the values
for the Valuation Period during which Due  Proof of Death of both the  Annuitant
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 Owner/Annuitant's estate.

                                CONTRACT CHARGES

    Contract charges may be assessed under the Contracts as follows:

CONTRACT MAINTENANCE CHARGE

    On each Contract Anniversary and on surrender of the Contract for full value
on  other  than  the  Contract   Anniversary,  the  Company  deducts  from   the
Accumulation Account a contract maintenance charge of $30

                                       13
<PAGE>
to  reimburse  it  for  administrative expenses  relating  to  the  issuance and
maintenance of the Contract. The contract maintenance charge will be deducted in
equal amounts from the Fixed Account and each Sub-Account in which the Owner has
Accumulation Units at the  time of such deduction.  On the Annuity  Commencement
Date  the value  of the  Contract's Accumulation  Account will  be reduced  by a
proportionate amount  of the  contract maintenance  charge to  reflect the  time
elapsed  between the  last Contract Anniversary  and the day  before the Annuity
Commencement Date. After the Annuity Commencement Date, the contract maintenance
charge will be deducted pro rata from each annuity payment made during the year.

    The amount of the  contract maintenance charge may  not be increased by  the
Company.  The Company reserves  the right to  reduce the amount  of the contract
maintenance charge for groups of participants with individual Contracts under an
employer's retirement program in situations in  which the size of the group  and
established   administrative   efficiencies   contribute  to   a   reduction  in
administrative expenses. The  Company does not  expect to make  a profit on  the
contract maintenance charge.

MORTALITY AND EXPENSE RISK CHARGE AND DISTRIBUTION EXPENSE CHARGE

    The  mortality and expense risks  assumed by the Company  are the risks that
Annuitants may live for a longer period of time than estimated by the Company in
establishing the guaranteed annuity rates incorporated into the Contract and the
risk  that  administrative   charges  assessed  under   the  Contracts  may   be
insufficient to cover actual administrative expenses incurred by the Company.

    For  assuming these risks,  the Company makes a  deduction from the Variable
Account at the end of each Valuation Period during both the accumulation  period
and  after annuity payments begin at an effective annual rate of 1.25%. The rate
of this deduction may be changed annually but in no event may it exceed 1.25% on
an annual basis. 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.  If  the
withdrawal  charges  and  distribution  expense  charges  described  below prove
insufficient  to  cover  expenses  associated  with  the  distribution  of   the
Contracts,  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
imposed  under the Contracts  and other contracts  participating in the Variable
Account and  the distribution  expense  charges described  below were  the  only
expenses of the Variable Account.

    The  Company assumes  the risk  that withdrawal  charges assessed  under the
Contracts may  be  insufficient to  compensate  the  Company for  the  costs  of
distributing the Contracts. For assuming such risk the Company makes a deduction
from  the Variable  Account with  respect to  the Contracts  at the  end of each
Valuation  Period  for  the  first   seven  Contract  Years  (during  both   the
accumulation  period and,  if applicable,  after annuity  payments begin)  at an
effective  annual  rate  of  0.15%  of  the  assets  of  the  Variable   Account
attributable  to the Contracts. No deduction  is made after the seventh Contract
Anniversary. If the  distribution expense  charge is insufficient  to cover  the
actual  risk assumed, the Company will bear  the loss; however, if the charge is
more than sufficient,  any excess will  be profit  to the Company  and would  be
available  for any proper  corporate purpose. In no  event will the distribution
expense charges and any withdrawal charges  assessed under a Contract exceed  9%
of the Purchase Payments.

                                       14
<PAGE>
WITHDRAWAL CHARGES

    No  sales charges are deducted from Purchase Payments. However, a withdrawal
charge (contingent deferred sales charge), when applicable, will be assessed  to
reimburse  the Company for certain expenses  relating to the distribution of the
Contracts, including commissions, costs of  preparation of sales literature  and
other promotional costs and acquisition expenses.

    A  portion  of the  Accumulation Account  value may  be withdrawn  each year
without imposition of any  withdrawal charge, and after  a Purchase Payment  has
been  held  by the  Company for  seven years  it  may be  withdrawn free  of any
withdrawal  charge.  In  addition,  no   withdrawal  charge  is  assessed   upon
annuitization  or upon  the transfer  of Accumulation  Account values  among the
Sub-Accounts or between the Sub-Accounts and the Fixed Account.

    The withdrawal charge is not assessed with respect to a Contract established
for the  personal account  of  an employee  of  the Company  or  of any  of  its
affiliates,  or  of  a  licensed insurance  agent  engaged  in  distributing the
Contracts.

    All other full  or partial withdrawals  are subject to  a withdrawal  charge
which will be applied as follows:

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

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

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

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

    The  withdrawal charge percentage varies according to the number of complete
Contract Years  between  the Contract  Year  in  which a  Purchase  Payment  was
credited  to a Contract's Accumulation Account and the Contract Year in which it
was withdrawn, in accordance with the following table:

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

                                       15
<PAGE>
    In   no  event  shall  the   aggregate  withdrawal  charges  (including  the
distribution expense charge described above) assessed against a Contract  exceed
9%  of the aggregate Purchase Payments made  under the Contract. (See Appendix C
in the  Statement of  Additional  Information for  examples of  withdrawals  and
withdrawal charges.)

PREMIUM TAXES

    A  deduction, when applicable, is made for premium or similar state or local
taxes. Currently, no  premium taxes  are applicable in  the State  of New  York;
however, if an Owner or Payee is other than a New York State resident, a premium
tax  ranging  from  0%  to 3.5%  may  be  assessed, depending  on  the  state of
residence. It  is currently  the Company's  policy 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 OF THE SERIES FUND

    The Variable Account purchases shares of the Series Fund at net asset value.
The net asset  value of  these shares  reflects investment  management fees  and
expenses  (including, but not limited to, compensation of trustees, governmental
expenses, interest charges,  taxes, fees  of auditors,  legal counsel,  transfer
agent  and custodian, transactional expenses  and brokerage commissions) already
deducted from the assets of  the Series Fund. These  fees and expenses are  more
fully  described in  the Series  Fund's Prospectus  and Statement  of Additional
Information.

                               ANNUITY PROVISIONS

ANNUITY COMMENCEMENT DATE

    Annuity payments under  a Contract  will begin on  the Annuity  Commencement
Date  which is selected  by the Owner at  the time the  Contract is applied for.
This date may be changed by the  Owner as provided in the Contract; however  the
new  Annuity Commencement Date must be at least 30 days after the effective date
of the change, the first day of a month and not later than the first day of  the
first month following the Annuitant's 85th birthday, unless otherwise limited or
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 under "Death Benefit".

    On the Annuity Commencement Date the Contract's Accumulation Account will be
cancelled  and its  adjusted value  will be applied  to provide  an annuity. The
adjusted value will be equal  to the value of  the Accumulation Account for  the
Valuation Period which ends immediately preceding the Annuity Commencement Date,
reduced by any applicable premium or similar taxes and a proportionate amount of
the  contract maintenance  charge (see  "Contract Maintenance  Charge"). NO CASH
WITHDRAWALS WILL BE PERMITTED AFTER THE ANNUITY COMMENCEMENT DATE EXCEPT AS  MAY
BE AVAILABLE UNDER THE ANNUITY OPTION ELECTED.

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

                                       16
<PAGE>
ANNUITY OPTIONS

    Unless  restricted  by  the  particular retirement  plan  or  any applicable
legislation, during  the lifetime  of the  Annuitant and  prior to  the  Annuity
Commencement  Date  the Owner  may  elect one  or  more of  the  annuity options
described below or  such other  settlement option  as may  be agreed  to by  the
Company  for the Annuitant as Payee. Annuity  options may also be elected by the
Owner or the Beneficiary  as provided under "Death  Benefit." The Owner may  not
change any election after 30 days prior to the Annuity Commencement Date, and no
change of annuity option is permitted after the Annuity Commencement Date. If no
election  is in effect on  the 30th day prior  to the Annuity Commencement Date,
Annuity Option B, for a Life Annuity with 120 monthly payments certain, will  be
deemed to have been elected. If more than one person is named as "Annuitant" due
to  the designation  of a co-annuitant,  the adjusted value  of the Accumulation
Account will be applied under Annuity Option C, with the survivor benefit to  be
calculated in accordance with such option using fifty percent (50%).

    Any  election  may  specify the  proportion  of  the adjusted  value  of the
Contract's Accumulation  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 Accumulation  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 Accumulation Account on the Annuity Commencement Date.

    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 options B or C
because no further payments are payable after  the death of the Payee and  there
is no provision for a death benefit payable to a Beneficiary.

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

    Annuity  Option  C. Joint  and  Survivor Annuity:  Monthly  payments payable
during the joint  lifetime of  the Payee and  the 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 the election of this option of the number of each type of
Annuity Unit credited to  the Contract and each  fixed monthly payment, if  any,
will be equal to the same percentage of the fixed monthly payment payable during
the joint lifetime of the Payee and the designated second person.

    *Annuity  Option D.  Fixed Payments  for a  Specified Period  Certain: Fixed
monthly payments for a  specified period of  time (at least  five years but  not
exceeding 30 years), as elected.

    *Annuity  Option  E. Fixed  Payments: The  amount  applied to  provide fixed
payments in accordance with this option will be held by the Company at interest.
Fixed payments will be made in such amounts  and at such times (at least over  a
period  of five years) as may be agreed  upon with the Company and will continue
until the amount held by the  Company with interest is exhausted. 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

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

                                       17
<PAGE>
shall not be less than 4% per  year compounded annually. The rate so  determined
may  be changed by the Company at any time; however, the rate may not be reduced
more frequently than once during each calendar year.

DETERMINATION OF 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 4% per year. All variable annuity  payments
other  than the first are  determined by means of  Annuity Units credited to the
Contract. 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  preceding  the
Annuity  Commencement  Date.  The number  of  Annuity Units  of  each particular
Sub-Account credited to the  Contract 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
depending on the investment performance of the Sub-Accounts.

    The   Statement  of  Additional  Information  contains  detailed  disclosure
regarding the method of determining the amount of each variable annuity  payment
and  calculating the value of  a Variable Annuity Unit,  as well as hypothetical
examples of these calculations.

EXCHANGE OF VARIABLE ANNUITY UNITS

    After the Annuity Commencement  Date the Payee may  exchange the value of  a
designated  number  of Variable  Annuity Units  of particular  Sub-Accounts then
credited to the Contract  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. Exchanges may  be
made  only between Sub-Accounts  of the Variable  Account. Twelve such exchanges
may be made within each Contract Year.

ANNUITY PAYMENT RATES

    The  Contract  contains  annuity  payment  rates  for  each  annuity  option
described  above. 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 4%,  and (b) the  monthly fixed  annuity payment, when  this payment is
based on  the minimum  guaranteed interest  rate  of 4%  per year.  The  annuity
payment  rates may vary according to the annuity option elected and the adjusted
age of the  Payee. Over a  period of time,  if the Sub-Accounts  achieved a  net
investment  return exactly equal to the assumed  interest rate of 4%, the amount
of each  variable  annuity  payment  would  remain  constant.  However,  if  the
Sub-Accounts  achieved a  net investment result  greater than 4%,  the amount of
each variable  annuity  payment would  increase;  conversely, a  net  investment
result  smaller  than 4%  would  decrease the  amount  of each  variable annuity
payment.

                          OTHER CONTRACTUAL PROVISIONS

OWNER

    The Owner is entitled to exercise all Contract rights and privileges without
the consent of the Beneficiary or  any other person. Such rights and  privileges
may  be exercised  only during the  lifetime of  the Annuitant and  prior to the
Annuity Commencement Date,  except as  otherwise provided in  the Contract.  The
Owner  of a  Non-Qualified Contract  may change  the ownership  of the Contract,
subject to the provisions  of the Contract, although  such change may result  in
the  imposition  of  tax  (see "Federal  Tax  Status--Taxation  of  Annuities in
General"). Transfer of ownership of a Qualified Contract is governed by the laws
and regulations applicable

                                       18
<PAGE>
to the  retirement or  deferred compensation  plan for  which the  Contract  was
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.

    Subject to the rights  of an irrevocably  designated Beneficiary, the  Owner
may  change or  revoke the designation  of a  Beneficiary at any  time while the
Annuitant is living.

DEATH OF OWNER

    If the Owner  of a Non-Qualified  Contract dies prior  to the Annuitant  and
before  the  Annuity  Commencement  Date the  death  benefit  (as  determined in
accordance with the Amount  of Death Benefit provision)  must be distributed  to
the  Beneficiary, if then alive, either (1)  within five years after the date of
death of  the Owner,  or (2)  over  some period  not greater  than the  life  or
expected  life of  the Beneficiary, with  annuity payments  beginning within one
year after the date of death of the Owner. The person named as Beneficiary shall
be considered the designated  beneficiary for the purposes  of Section 72(s)  of
the  Internal Revenue Code and if no person  then living has been so named, then
the Annuitant  shall  automatically  be  the  designated  beneficiary  for  this
purpose.

    These mandatory distribution requirements will not apply when the designated
beneficiary  is the spouse  of the Owner,  if the spouse  elects to continue the
Contract in  the  spouse's own  name  as Owner.  When  the Owner  was  also  the
Annuitant  the surviving spouse (if the  designated beneficiary) may elect to be
named as  both  Owner and  Annuitant  and continue  the  Contract, but  if  that
election  is not  made, the  Death Benefit  provision of  the Contract  shall be
controlling. In all other cases where the  Owner and the Annuitant are the  same
individual, the Death Benefit provision of the Contract controls.

    If  the Owner/Annuitant dies  on or after the  Annuity Commencement Date and
before the  entire accumulation  under the  Contract 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.

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

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

VOTING OF SERIES FUND SHARES

    The  Company  will  vote Series  Fund  shares  held by  the  Sub-Accounts at
meetings of shareholders of the Series Fund, but will follow voting instructions
received from persons having the right to give voting instructions. Series  Fund
shares for which no timely voting instructions are received will be voted by the
Company in the same proportion as the shares for which instructions are received
from persons having such voting rights. 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.

    Owners of Contracts  held pursuant  to retirement  plans may  be subject  to
other  voting  provisions  of  the  particular  retirement  plan.  Employees who
contribute  to   retirement   plans   which  are   funded   by   the   Contracts

                                       19
<PAGE>
are  entitled to instruct the  Owners as to how to  instruct the Company to vote
the Series Fund shares attributable to their contributions. Such plans may  also
provide  the additional extent, if any, to  which the Owners shall follow voting
instructions of persons with rights under the plans.

    The number of particular Series Fund shares as to which each such person  is
entitled  to give instructions will  be determined by the  Company on a date not
more than 90 days prior to each such meeting. Prior to the Annuity  Commencement
Date,   the  number  of  particular  Series  Fund  shares  as  to  which  voting
instructions may be given to the Company is determined by dividing the value  of
all of the Variable Accumulation Units of the particular Sub-Account credited to
the  Contract's Accumulation  Account by the  net asset value  of one particular
Series Fund share  as of the  same date.  On or after  the Annuity  Commencement
Date,  the number of particular Series Fund shares as to which such instructions
may be  given by  a Payee  is determined  by dividing  the reserve  held by  the
Company in the particular Sub-Account for the Contract by the net asset value of
a particular Series Fund share as of the same date.

SUBSTITUTED SECURITIES

    Shares of a particular series of the Series Fund may not always be available
for  purchase by  the Variable  Account or the  Company may  decide that further
investment in any such shares is no  longer appropriate in view of the  purposes
of  the Variable Account or  in view of legal,  regulatory or federal income tax
restrictions. In either  event, shares of  another series or  shares of  another
registered  open-end investment company may be  substituted both for Series Fund
shares already  purchased by  the Variable  Account and  as the  security to  be
purchased  in the future provided that these substitutions have been approved by
the Securities and Exchange  Commission and the  Superintendent of Insurance  of
the  State  of New  York.  In the  event of  any  substitution pursuant  to this
provision, the  Company may  make  appropriate endorsement  to the  Contract  to
reflect the substitution.

MODIFICATION

    Upon  notice to the  Owner, or to  the Payee during  the annuity period, the
Contract may be modified by  the Company, but only  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 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. In the event of
any such  modification, the  Company  may make  appropriate endorsement  to  the
Contract to reflect such modification.

CHANGE IN OPERATION OF VARIABLE ACCOUNT

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

                                       20
<PAGE>
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 in unit values, strict equity will be preserved and no
change  will have a material  effect on the benefits  or other provisions of the
Contract.

                               FEDERAL TAX STATUS

INTRODUCTION

    The  Contracts  described  in  this  Prospectus  are  designed  for  use  in
connection  with retirement plans that  may or may not  be qualified plans under
Sections 401, 403 or 408 of the Internal Revenue Code (the "Code"). The ultimate
effect of federal income taxes may depend  upon the type of retirement plan  for
which  the  Contract  is  purchased  and a  number  of  different  factors. This
discussion is general in  nature, is based upon  the Company's understanding  of
current federal income tax laws, and is not intended as tax advice. Congress has
the power to enact legislation affecting the tax treatment of annuity contracts,
and  such  legislation could  be  applied retroactively  to  Contracts purchased
before the  date  of enactment.  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 A CONTRACT.

TAX TREATMENT OF THE COMPANY AND THE VARIABLE ACCOUNT

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

TAXATION OF ANNUITIES IN GENERAL

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

    Generally, no taxes are imposed on the  increase in the value of a  Contract
held  by an individual Owner  until a distribution occurs,  either as an annuity
payment or  as  a cash  withdrawal  or lump-sum  payment  prior to  the  Annuity
Commencement  Date.  However, corporate  Owners and  other  Owners that  are not
natural persons are subject  to current taxation on  the annual increase in  the
value  of  a Non-Qualified  Contract, unless  the  non-natural person  holds the
Contract as agent for  a natural person  (such as where a  bank or other  entity
holds  a Contract as trustee under a  trust agreement). This current taxation of
annuities held by  non-natural persons  does not apply  to earnings  accumulated
under  an immediate annuity, which the Code defines as a single premium contract
with an annuity commencement date within one year of the date of purchase.

    A partial cash  withdrawal (that is,  a withdrawal of  less than the  entire
value  of  the Contract's  Accumulation Account)  from a  Non-Qualified Contract
before the Annuity Commencement Date is  treated first as a withdrawal from  the
increase  in  the  Accumulation Account's  value,  rather  than as  a  return of
Purchase

                                       21
<PAGE>
Payments. The  amount of  the  withdrawal allocable  to  this increase  will  be
includible in the Owner's income and subject to tax at ordinary income rates. If
an individual receives a loan under a Contract or if the Contract is assigned or
pledged  as collateral for a loan, the  amount borrowed from the Contract or the
amount assigned or  pledged must be  treated as  if it were  withdrawn from  the
Contract.

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

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

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

    In the case of a Qualified Contract, distributions generally are taxable and
distributions  made  prior to  age  59 1/2  are subject  to  a 10%  penalty tax,
although this  penalty tax  will  not apply  in certain  circumstances.  Certain
distributions,  known as  "eligible rollover  distributions," if  rolled over to
certain other  qualified  retirement  plans  (either  directly  or  after  being
distributed  to the 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,
Annuitants, Payees and Beneficiaries should seek qualified advice about the  tax
consequences  of distributions,  withdrawals, payments  and rollovers  under the
retirement plans in connection with which the Contracts are purchased.

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

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

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

    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 in connection with an

                                       22
<PAGE>
individual  retirement account,  unless the Owner  or Payee provides  his or her
taxpayer identification number to the Company  and notifies the Company (in  the
manner  prescribed) before the time  of the distribution that  he or she chooses
not to have any amounts withheld.

    In  the  case  of  distributions  from  a  Qualified  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  Owner 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 Owner or Payee can choose not to
have  amounts  withheld  as  described  above  for  Non-Qualified  Contracts and
individual retirement accounts.

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

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

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

        (1) Pension and Profit-Sharing  Plans established by business  employers
    and certain associations, as permitted by Sections 401(a), 401(k) and 403(a)
    of  the Internal Revenue Code ("Code"), including those purchasers who would
    have been covered under the rules governing old H.R. 10 (Keogh) Plans;

        (2) Tax-Sheltered Annuities  established pursuant to  the provisions  of
    Section  403(b) of  the Code  for public  school employees  and employees of
    certain  types  of  charitable,  educational  and  scientific  organizations
    specified in Section 501(c)(3) of the Code; and

        (3) Individual Retirement Annuities permitted by Sections 219 and 408 of
    the  Code, including  Simplified Employee Pensions  established by employers
    pursuant to Section 408(k).

    The tax rules applicable to participants in such 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 Qualified Contracts.
Participants  in  such  plans  as   well  as  Owners,  Annuitants,  Payees   and
Beneficiaries  are cautioned that the rights of any person to any benefits under
these plans are subject to the terms

                                       23
<PAGE>
and conditions of the plans themselves,  regardless of the terms and  conditions
of  the Qualified  Contracts. The Company  will provide  purchasers of Qualified
Contracts used  in connection  with Individual  Retirement Annuities  with  such
supplemental  information as may be required  by the Internal Revenue Service or
other appropriate agency. Any person  contemplating the purchase of a  Qualified
Contract should consult a qualified tax adviser.

                         DISTRIBUTION OF THE CONTRACTS

    The  Contracts will be sold by licensed insurance agents in the State of New
York.  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.  The  Contracts  will   be
distributed  by Clarendon Insurance  Agency, Inc., 500  Boylston Street, Boston,
Massachusetts  02116,  a  wholly-owned  subsidiary  of  Massachusetts  Financial
Services Company, the Series Fund's investment adviser. Commissions will be paid
by the Company and will not be more than 5.00% of Purchase Payments. Commissions
will  not be paid with respect to Contracts established for the personal account
of employees of the Company or any  of its affiliates, or of persons engaged  in
the distribution of the Contracts.

                               LEGAL PROCEEDINGS

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

                            CONTRACT OWNER INQUIRIES

    All Contract  Owner inquiries  should  be directed  to  the Company  at  its
Annuity Service Mailing Address.

           TABLE OF CONTENTS FOR STATEMENT OF ADDITIONAL INFORMATION

<TABLE>
<S>                                                                      <C>
General Information
Annuity Provisions
Other Contractual Provisions
Administration of the Contracts
Distribution of the Contracts
Legal Matters
Accountants
Calculation of Performance Data
Advertising and Sales Literature
Financial Statements
</TABLE>

                                       24
<PAGE>
    This  Prospectus sets forth information about the Contracts and the Variable
Account that a  prospective purchaser should  know before investing.  Additional
information about the Contracts and the Variable Account has been filed with the
Securities  and  Exchange Commission  in a  Statement of  Additional Information
dated May 1, 1995  which is incorporated herein  by reference. The Statement  of
Additional  Information is  available upon request  and without  charge from Sun
Life Insurance and Annuity Company of New  York. To receive a copy, return  this
request  form to the  address shown below  or telephone (212)  943-3855 or (800)
447-7569.

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

To:   Sun Life Insurance and Annuity Company of New York
     80 Broad Street
     New York, New York 10004

    Please send me a Statement of Additional Information for
    Compass 3 Sun Life (N.Y.) Variable Account B.
Name  ____________________________________________
Address  ____________________________________________
     ____________________________________________
City____________________________ State___________ Zip______________
Telephone  ____________________________________________

                                       25
<PAGE>
                 (This page has been left blank intentionally.)

                                       26
<PAGE>
                 (This page has been left blank intentionally.)

                                       27
<PAGE>
ISSUED BY
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
Annuity Service Mailing Address:
80 Broad Street
New York, New York 10004

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

                                        PROSPECTUS

                                        MAY 1, 1995

                                        COMBINATION FIXED/VARIABLE
                                        ANNUITY FOR PERSONAL AND
                                        QUALIFIED RETIREMENT PLANS

                                                  ISSUED IN CONNECTION
                                                  WITH SUN LIFE (N.Y.)
                                                  VARIABLE ACCOUNT B

                            CO3NY-1 5/95
<PAGE>

                                     PART B

                     INFORMATION REQUIRED IN A STATEMENT OF

                             ADDITIONAL INFORMATION

     Attached hereto and made a part hereof is a Statement of Additional
Information dated May 1, 1995.

<PAGE>
                                                                     MAY 1, 1995

                                   COMPASS 3

                      STATEMENT OF ADDITIONAL INFORMATION
                       SUN LIFE (N.Y.) VARIABLE ACCOUNT B

                               TABLE OF CONTENTS

General Information...............................          2
Annuity Provisions................................          2
Other Contractual Provisions......................          3
Administration of the Contracts...................          4
Distribution of the Contracts.....................          5
Legal Matters.....................................          5
Accountants.......................................          5
Calculation of Performance Data...................          5
Advertising and Sales Literature..................          8
Financial Statements..............................         10

    This Statement of Additional Information sets forth information which may be
of  interest to prospective  purchasers of Compass  3 Combination Fixed/Variable
Annuity Contracts (the "Contracts") for personal and qualified retirement  plans
issued  by Sun Life Insurance and Annuity Company of New York (the "Company") in
connection with  Sun Life  (N.Y.) Variable  Account B  (the "Variable  Account")
which  is not  necessarily included  in the Prospectus  dated May  1, 1995. This
Statement of  Additional Information  should  be read  in conjunction  with  the
Prospectus,  a copy of which may be  obtained without charge from the Company at
its Annuity Service Mailing Address, 80 Broad Street, New York, New York  10004,
or by telephoning (212) 943-3855 or (800) 447-7569.

    The  terms used  in this Statement  of Additional Information  have the same
meanings as in the Prospectus.
- --------------------------------------------------------------------------------

THIS STATEMENT OF ADDITIONAL INFORMATION IS  NOT A PROSPECTUS AND IS  AUTHORIZED
FOR  DISTRIBUTION TO PROSPECTIVE PURCHASERS ONLY IF PRECEDED OR ACCOMPANIED BY A
CURRENT PROSPECTUS.
<PAGE>
                              GENERAL INFORMATION

THE COMPANY

    Sun  Life Insurance  and Annuity  Company of New  York (the  "Company") is a
stock life insurance company incorporated under the laws of New York on May  25,
1983.  Its Home Office is located at 80  Broad Street, New York, New York 10004.
The Company is a wholly-owned subsidiary of Sun Life Assurance Company of Canada
(U.S.)  ("Sun  Life  of  Canada   (U.S.)"),  a  stock  life  insurance   company
incorporated  in  Delaware  and having  its  Executive  Office at  One  Sun Life
Executive Park, Wellesley Hills, Massachusetts 02181. Sun Life of Canada (U.S.),
in turn, is a  wholly-owned subsidiary of Sun  Life Assurance Company of  Canada
("Sun  Life (Canada)"), 150 King Street West, Toronto, Ontario, Canada, a mutual
life insurance company incorporated in Canada in 1865.

THE VARIABLE ACCOUNT

    Sun Life (N.Y.) Variable  Account B (the "Variable  Account") is a  separate
account  of the Company which  meets the definition of  a separate account under
the federal securities  laws and  which is  registered with  the Securities  and
Exchange  Commission as a unit investment trust under the Investment Company Act
of 1940.

THE FIXED ACCOUNT

    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. Because  of exemptive and exclusionary provisions,  that
part  of the Contract relating to the  Fixed Account is not registered under the
Securities Act of 1933 ("1933 Act") and  the Fixed Account is not registered  as
an  investment company  under the Investment  Company Act of  1940 ("1940 Act").
Accordingly, neither the Fixed Account,  nor any interests therein, are  subject
to the provisions or restrictions of the 1933 Act or the 1940 Act, and the staff
of  the Securities and  Exchange Commission has not  reviewed the disclosures in
this Statement of  Additional Information with  respect to that  portion of  the
Contract  relating to the Fixed Account. Disclosures regarding the fixed portion
of the  Contract and  the Fixed  Account,  however, may  be subject  to  certain
generally  applicable provisions of the federal  securities laws relating to the
accuracy and  completeness of  statements made  herein (see  "Fixed Account"  in
Appendix A).

                               ANNUITY PROVISIONS

DETERMINATION OF ANNUITY PAYMENTS

    On the Annuity Commencement Date the Contract's Accumulation 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  Accumulation  Account for  the  Valuation Period  which  ends
immediately  preceding the Annuity Commencement  Date, reduced by any applicable
premium or similar taxes and a proportionate amount of the contract  maintenance
charge to reflect the time elapsed between the last Contract Anniversary and the
day before the Annuity Commencement Date.

    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 4% per year. All variable annuity payments
other than the first are  determined by means of  Annuity Units credited to  the
Contract.  The number of Annuity Units to be credited in respect of a particular
Sub-Account is determined by

                                       2
<PAGE>
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  preceding  the Annuity  Commencement  Date. The
number of Annuity Units of each particular Sub-Account credited to the  Contract
then  remains fixed unless an exchange of  Annuity Units is made as described in
the Prospectus. 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  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.

    For a description of fixed annuity payments, see Appendix A.

    For a hypothetical example of the calculation of a variable annuity payment,
see Appendix B.

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  any subsequent  Valuation Period is  determined by  multiplying the Annuity
Unit value for the immediately preceding Valuation Period by the appropriate Net
Investment Factor  (See  "Net Investment  Factor"  in the  Prospectus)  for  the
current  Valuation  Period and  then  multiplying that  product  by a  factor to
neutralize the  assumed interest  rate of  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 B.

                          OTHER CONTRACTUAL PROVISIONS

OWNER AND CHANGE OF OWNERSHIP

    The  Contract shall belong to the  Owner. All Contract rights and privileges
may be exercised by the Owner without the consent of the Beneficiary (other than
an irrevocably  designated beneficiary)  or any  other person.  Such rights  and
privileges  may be exercised only during the lifetime of the Annuitant and prior
to the Annuity Commencement Date, except as otherwise provided in the  Contract.
The  Annuitant becomes the Owner on and after the Annuity Commencement Date. The
Beneficiary becomes the Owner on the  death of the Annuitant. In some  qualified
plans  the  Owner of  the Contract  is a  Trustee and  the Trust  authorizes the
Annuitant/participant to exercise certain contract rights and privileges.

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

    The  Owner  of a  Non-Qualified  Contract may  change  the ownership  of the
Contract during  the  lifetime  of  the  Annuitant  and  prior  to  the  Annuity
Commencement    Date,    although    such    change    may    result    in   the

                                       3
<PAGE>
imposition of tax (see "Federal Tax Status--Taxation of Annuities in General" in
the Prospectus). 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 the  application will  remain in
effect until  changed.  The  interest  of any  Beneficiary  is  subject  to  the
particular Beneficiary surviving the Annuitant.

    Subject  to the rights  of an irrevocably  designated Beneficiary, the Owner
may change or  revoke the designation  of a  Beneficiary at any  time while  the
Annuitant is living by filing with the Company a written beneficiary designation
or  revocation in such form as the Company may require. The change or revocation
will not be binding upon the Company  until it is received by the Company.  When
it  is so received the change or revocation  will be effective as of the date on
which the beneficiary designation or revocation was signed by the Owner.

CUSTODIAN

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

                        ADMINISTRATION OF THE CONTRACTS

    The  Company  performs  certain  administrative  functions  relating  to the
Contracts 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,  type of  contract issued  to  each owner,  the status  of  the
Accumulation  Account  under  each  Contract,  and  other  pertinent information
necessary to the administration and operation of the Contracts. The Company  has
entered  into agreements with Massachusetts  Financial Services Company ("MFS"),
500 Boylston Street, Boston, Massachusetts  02116, a wholly-owned subsidiary  of
Sun Life of Canada (U.S.) and the Series Fund's investment adviser, and Sun Life
Assurance  Company of Canada ("Sun Life (Canada)"), under which MFS and Sun Life
(Canada) have  agreed  to  provide  certain  of  these  administrative  services
relating to the Contracts and the Variable Account for a fee calculated on a per
contract  basis and a  cost reimbursement basis,  respectively. The Company also
has entered into a  Service Agreement with MFS  which provides that the  Company
will  furnish MFS, as required, with personnel  as well as certain services on a
cost reimbursement basis to enable MFS to perform the duties required under  the
agreement described above. No reimbursement was made in 1992, 1993 or 1994.

                                       4
<PAGE>
                         DISTRIBUTION OF THE CONTRACTS

    The  offering of the Contracts is continuous.  The Contracts will be sold by
licensed insurance  agents  in  the State  of  New  York. 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. The Contracts will be  distributed by Clarendon Insurance Agency,
Inc.  ("Clarendon"),  500  Boylston  Street,  Boston,  Massachusetts  02116,   a
wholly-owned  subsidiary of Massachusetts Financial Services Company, the Series
Fund's investment adviser. Commissions will be paid by the Company and will  not
be  more  than 5.0%  of Purchase  Payments.  Commissions will  not be  paid with
respect to Contracts established  for the personal account  of employees of  the
Company  or any of its affiliates, or  of persons engaged in the distribution of
the  Contracts.  During  1993  and  1994  approximately  $11,000  and   $48,424,
respectively,  was  paid to  and retained  by Clarendon  in connection  with the
distribution of the Contracts.

                                 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  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

    Deloitte  & Touche LLP, 125 Summer  Street, Boston, Massachusetts 02110, are
the  Variable  Account's  independent  certified  public  accountants  providing
auditing and other professional services.

                        CALCULATION OF PERFORMANCE DATA

AVERAGE ANNUAL TOTAL RETURN:

    The table below shows, for various Sub-Accounts of the Variable Account, the
Average  Annual Total Return for the stated periods (or shorter period indicated
in the  note below),  based  upon a  hypothetical  initial Purchase  Payment  of
$1,000,  calculated in accordance with the formula  set out below the table. For
purposes  of  determining  these  investment  results,  the  actual   investment
performance  of each Series of  MFS/Sun Life Series Trust  is reflected from the
date such Series commenced operations, although the Contracts have been  offered
only since March 1, 1993.

                                       5
<PAGE>
                          AVERAGE ANNUAL TOTAL RETURN
                        PERIOD ENDING DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                10
                                           1 YEAR    5 YEAR    YEAR     SINCE        DATE OF
                                           PERIOD    PERIOD    PERIOD  INCEPTION    INCEPTION
                                          --------   -------   -----   --------   --------------
<S>                                       <C>        <C>       <C>     <C>        <C>
Managed Sectors Series..................    -8.84 %   6.96  %    *       11.98 %   May 2, 1988
Capital Appreciation Series.............   -11.14 %   7.80  %    *       12.06 %  July 19, 1985
High Yield Series.......................    -9.22 %   8.37  %    *        7.25 %  July 19, 1985
Total Return Series.....................    -9.74 %   6.01  %    *        7.74 %   May 2, 1988
World Governments Series................   -11.48 %   6.08  %    *        6.47 %   May 2, 1988
Governments Securities Series...........    -9.25 %   4.90  %    *        6.63 %  July 19, 1985
<FN>
- ------------------------
 *The lifetimes of these Series are less than the complete period indicated. The
  Series commenced operations on the following dates: Capital Appreciation
  Series, Government Securities Series and High Yield Series, July 19, 1985;
  Managed Sectors Series, Total Return Series and World Governments Series, May
  2, 1988.**From commencement of investment operations.
</TABLE>

The length of the period and the last day of each period used in the above table
are  set out in the table heading and in the footnotes above. The Average Annual
Total Return  for each  period  was determined  by  finding the  average  annual
compounded  rate of return over each period that would equate the initial amount
invested to the ending redeemable value for that period, in accordance with  the
following formula:

                                P(1 + T)n = ERV

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

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

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

NON-STANDARDIZED INVESTMENT PERFORMANCE:

    The Variable Account  may illustrate  its results over  various periods  and
compare  its results to indices and  other variable annuities in sales materials
including advertisements, brochures and reports. Such results may be computed on
a "cumulative" and/or "annualized" basis.

                                       6
<PAGE>
    "Cumulative" quotations  are arrived  at by  calculating the  change in  the
Accumulation  Unit value of a Sub-Account between  the first and last day of the
base period being measured, and expressing the difference as a percentage of the
Accumulation Unit value at the beginning of the base period.

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

                    NON-STANDARDIZED INVESTMENT PERFORMANCE:

<TABLE>
<S>                        <C>
$10,000 INVESTED IN        ...WOULD HAVE GROWN TO THIS AMOUNT ON
THIS SUB-ACCOUNT UNDER A            DECEMBER 31, 1994*
COMPASS 3 CONTRACT
THIS MANY YEARS AGO...
</TABLE>
<TABLE>
<CAPTION>
                              CAPITAL APPRECIATION SERIES     GOVERNMENT SECURITIES SERIES           HIGH YIELD SERIES
                            -------------------------------  -------------------------------  -------------------------------
 NUMBER                                CUMULATIVE  COMPOUND             CUMULATIVE  COMPOUND             CUMULATIVE  COMPOUND
   OF                                    GROWTH     GROWTH                GROWTH     GROWTH                GROWTH     GROWTH
  YEARS        PERIODS        AMOUNT      RATE       RATE      AMOUNT      RATE       RATE      AMOUNT      RATE       RATE
- ---------  ---------------- ---------- ----------  --------  ---------- ----------  --------  ---------- ----------  --------
<S>        <C>              <C>        <C>         <C>       <C>        <C>         <C>       <C>        <C>         <C>
    1       1/1/94-12/31/94 $ 9,507.16    -4.93%     -4.93%  $ 9,649.25   -3.51%      -3.51%  $ 9,642.01    -3.58%     -3.58%
    2       1/1/93-12/31/94 $11,067.58    10.68%      5.20%  $10,341.91    3.42%       1.70%  $11,198.99    11.99%      5.83%
    3       1/1/92-12/31/94 $12,402.57    24.03%      7.44%  $10,892.27    8.92%       2.89%  $12,696.06    26.96%      8.28%
    4       1/1/91-12/31/94 $17,235.07    72.35%     14.58%  $12,441.69   24.42%       5.61%  $18,478.54    84.79%     16.59%
    5       1/1/90-12/31/94 $15,352.81    53.53%      8.95%  $13,358.04   33.58%       5.98%  $15,605.13    56.05%      9.31%
Lifetime
of Series  7/19/85-12/31/94 $30,312.14   203.12%     12.54%  $19,137.85   91.38%       7.16%  $20,134.86   101.35%      7.74%

<CAPTION>

                                MANAGED SECTORS SERIES             TOTAL RETURN SERIES           WORLD GOVERNMENTS SERIES
                            -------------------------------  -------------------------------  -------------------------------
                                       CUMULATIVE  COMPOUND             CUMULATIVE  COMPOUND             CUMULATIVE  COMPOUND
                                         GROWTH     GROWTH                GROWTH     GROWTH                GROWTH     GROWTH
                              AMOUNT      RATE       RATE      AMOUNT      RATE       RATE      AMOUNT      RATE       RATE
                            ---------- ----------  --------  ---------- ----------  --------  ---------- ----------  --------
<S>        <C>              <C>        <C>         <C>       <C>        <C>         <C>       <C>        <C>         <C>
    1       1/1/94-12/31/94 $ 9,685.17    -3.15%     -3.15%  $ 9,638.86   -3.61%      -3.61%  $ 9,419.49    -5.81%     -5.81%
    2       1/1/93-12/31/94 $ 9,737.60    -2.62%     -1.32%  $10,776.40    7.76%       3.81%  $11,051.11    10.51%      5.12%
    3       1/1/92-12/31/94 $10,226.45     2.26%      0.75%  $11,538.64   15.39%       4.89%  $10,963.44     9.63%      3.11%
    4       1/1/91-12/31/94 $16,353.30    63.53%     13.08%  $13,835.90   38.36%       8.46%  $12,417.97    24.18%      5.56%
    5       1/1/90-12/31/94 $14,439.58    44.40%      7.62%  $14,006.60   40.09%       6.97%  $13,876.64    38.77%      6.77%
Lifetime
of Series   5/2/88-12/31/94 $21,492.88   114.93%     12.29%  $17,022.28   70.22%       8.35%  $15,545.86    55.46%      6.88%
<FN>
- ------------------------------
*For  purposes of  determining these  investment results,  the actual investment
 performance of each Series of MFS/Sun  Life Series Trust is reflected from  the
 date such Series commenced operations, although the Contracts have been offered
 only  since March 1, 1993.  The charges imposed under  the Contract against the
 assets of the Variable Account for mortality and expense risks and distribution
 expenses have been deducted. However, the  annual Account Fee is not  reflected
 and these examples do not assume surrender at the end of the period.
</TABLE>

                                       7
<PAGE>
                        ADVERTISING AND SALES LITERATURE

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

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

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

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

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

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

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

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

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

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

                                       8
<PAGE>
COMPOUND INTEREST ILLUSTRATIONS. These will emphasize several advantages of  the
variable  annuity  contract. For  example,  but not  by  way of  limitation, the
literature may  emphasize  the  potential  savings  through  tax  deferral;  the
potential  advantage of  the Variable  Account over  the fixed  account; and the
compounding effect when an Owner makes regular deposits to his or her Account.

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

THE COMPANY'S  ASSETS,  SIZE. The  Company  may discuss  its  general  financial
condition  (see, for  example, the  references to  Standard &  Poor's, A.M. Best
Company and  Duff &  Phelps above);  it may  refer to  its assets;  it may  also
discuss  its relative  size and/or  ranking among  companies in  the industry or
among  any  sub-classification  of   those  companies,  based  upon   recognized
evaluation criteria.

                                       9
<PAGE>
SUN LIFE (N.Y.) VARIABLE ACCOUNT B

STATEMENT OF CONDITION-- December 31, 1994

<TABLE>
<CAPTION>
ASSETS:
   Investments in MFS/Sun Life Series Trust:                                     Shares       Cost         Value
                                                                                ---------  -----------  -----------
<S>                                                                             <C>        <C>          <C>
    Capital Appreciation Series ("CAS").......................................  1,751,789  $42,611,221  $42,757,338
    Government Securities Series ("GSS")......................................  3,027,229   37,608,017   36,695,614
    High Yield Series ("HYS").................................................  1,722,444   14,489,604   14,099,929
    Managed Sectors Series ("MSS")............................................    379,030    7,701,535    7,535,981
    Money Market Series ("MMS")...............................................  16,329,254  16,329,254   16,329,254
    Total Return Series ("TRS")...............................................  2,505,036   35,450,537   37,791,516
    World Governments Series ("WGS")..........................................    768,103    9,105,366    8,738,618
                                                                                           -----------  -----------
                                                                                           $163,295,534 163,948,250
                                                                                           -----------
                                                                                           -----------
LIABILTY:
  Payable to sponsor..................................................................................       17,421
                                                                                                        -----------
        Net Assets....................................................................................  $163,930,829
                                                                                                        -----------
                                                                                                        -----------
</TABLE>
<TABLE>
<CAPTION>
                                                                Applicable to Owners of
                                                          Deferred Variable Annuity Contracts  Reserve for
NET ASSETS:                                               -----------------------------------   Variable
COMPASS 2 CONTRACTS:                                        Units    Unit Value      Value      Annuities      Total
                                                          ---------  -----------  -----------  -----------  -----------
<S>                                                       <C>        <C>          <C>          <C>          <C>
    CAS.................................................  1,352,145   $  30.5824  $41,349,634   $  82,182   $41,431,816
    GSS.................................................  1,877,778      19.3176   36,272,699     101,905    36,374,604
    HYS.................................................    673,380      20.3148   13,679,779      42,961    13,722,740
    MSS.................................................    328,532      22.1251    7,268,029      --         7,268,029
    MMS.................................................  1,074,216      14.8503   15,951,348      32,228    15,983,576
    TRS.................................................  2,083,366      17.1937   35,819,398     466,920    36,286,318
    WGS.................................................    530,682      15.6877    8,325,693      --         8,325,693
                                                                                  -----------  -----------  -----------
                                                                                  $158,666,580 $  726,196   $159,392,776
                                                                                  -----------  -----------  -----------

<CAPTION>
COMPASS 3 CONTRACTS:
<S>                                                       <C>        <C>          <C>          <C>          <C>
    CAS.................................................    135,042   $   9.8771  $ 1,333,759   $     195   $ 1,333,954
    GSS.................................................     32,725       9.6514      315,583      --           315,583
    HYS.................................................     37,197       10.0368     373,385      --           373,385
    MSS.................................................     28,752        9.2925     267,098         417       267,515
    MMS.................................................     33,901       10.2716     348,168      --           348,168
    TRS.................................................    154,543        9.6190   1,486,320         204     1,486,524
    WGS.................................................     43,259        9.5512     412,924      --           412,924
                                                                                  -----------  -----------  -----------
                                                                                  $ 4,537,237  $      816   $ 4,538,053
                                                                                  -----------  -----------  -----------
        Net Assets..............................................................  $163,203,817 $  727,012   $163,930,829
                                                                                  -----------  -----------  -----------
                                                                                  -----------  -----------  -----------
</TABLE>

                       See notes to financial statements

                                       10
<PAGE>
SUN LIFE (N.Y.) VARIABLE ACCOUNT B

STATEMENT OF OPERATIONS-- Year Ended December 31, 1994

<TABLE>
<CAPTION>
                                                                             CAS         GSS          HYS          MSS
                                                                         Sub-Account  Sub-Account Sub-Account  Sub-Account
                                                                         -----------  ----------  -----------  -----------
<S>                                                                      <C>          <C>         <C>          <C>
INCOME AND EXPENSES:
  Dividend income and capital gain distributions received..............  $ 4,713,482  $2,358,409   $1,233,712   $ 935,542
  Mortality and expense risk charges...................................      609,120     536,115     202,504       93,634
  Distribution expense charges.........................................        1,333         314         351          208
                                                                         -----------  ----------  -----------  -----------
      Net investment income............................................  $ 4,103,029  $1,821,980   $1,030,857   $ 841,700
                                                                         -----------  ----------  -----------  -----------
REALIZED AND UNREALIZED GAINS (LOSSES):
  Realized gains on investment transactions:
    Proceeds from sales................................................  $17,877,009  $13,379,764  $7,356,722   $1,965,071
    Cost of investments sold...........................................   14,132,638  12,824,263   6,506,694    1,916,830
                                                                         -----------  ----------  -----------  -----------
      Net realized gains...............................................  $ 3,744,371  $  555,501   $ 850,028    $  48,241
                                                                         -----------  ----------  -----------  -----------
  Net unrealized appreciation (depreciation) on investments
    End of year........................................................  $   146,117  $ (912,403)  $(389,675)   $(165,554)
    Beginning of year..................................................   10,329,738   2,955,029   2,052,464      971,728
                                                                         -----------  ----------  -----------  -----------
      Change in unrealized appreciation (depreciation).................  $(10,183,621) $(3,867,432) ($2,442,139) ($1,137,282)
                                                                         -----------  ----------  -----------  -----------
        Realized and unrealized losses.................................  $(6,439,250) $(3,311,931) ($1,592,111) ($1,089,041)
                                                                         -----------  ----------  -----------  -----------
DECREASE IN NET ASSETS FROM OPERATIONS.................................  $(2,336,221) $(1,489,951)  $(561,254)  $(247,341)
                                                                         -----------  ----------  -----------  -----------
                                                                         -----------  ----------  -----------  -----------
</TABLE>

<TABLE>
<CAPTION>
                                                                            MMS          TRS          WGS
                                                                         Sub-Account Sub-Account  Sub-Account     Total
                                                                         ----------  -----------  -----------  -----------
<S>                                                                      <C>         <C>          <C>          <C>
INCOME AND EXPENSES:
  Dividend income and capital gain distributions received..............  $  474,345   $1,629,789   $ 765,027   $12,110,306
  Mortality and expense risk charges...................................     164,968     489,051      112,174     2,207,566
  Distribution expense charges.........................................         362       1,710          440         4,718
                                                                         ----------  -----------  -----------  -----------
      Net investment income............................................  $  309,015   $1,139,028   $ 652,413   $ 9,898,022
                                                                         ----------  -----------  -----------  -----------
REALIZED AND UNREALIZED GAINS (LOSSES):
  Realized gains (losses) on investment transactions:
    Proceeds from sales................................................  $10,377,116  $5,842,557   $1,601,708  $58,399,947
    Cost of investments sold...........................................  10,377,116   4,489,339    1,613,949    51,860,829
                                                                         ----------  -----------  -----------  -----------
      Net realized gains (losses)......................................  $   --      $1,353,218   $  (12,241 ) $ 6,539,118
                                                                         ----------  -----------  -----------  -----------
  Net unrealized appreciation (depreciation) on investments
    End of year........................................................  $   --      $2,340,979   $ (366,748 ) $   652,716
    Beginning of year..................................................      --       6,244,819      838,844    23,392,622
                                                                         ----------  -----------  -----------  -----------
      Change in unrealized appreciation (depreciation).................  $   --      $(3,903,840) $(1,205,592) $(22,739,906)
                                                                         ----------  -----------  -----------  -----------
        Realized and unrealized losses.................................  $   --      $(2,550,622) $(1,217,833) $(16,200,788)
                                                                         ----------  -----------  -----------  -----------
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS......................  $  309,015  $(1,411,594) $ (565,420 ) $(6,302,766)
                                                                         ----------  -----------  -----------  -----------
                                                                         ----------  -----------  -----------  -----------
</TABLE>

                       See notes to financial statements

                                       11
<PAGE>
SUN LIFE (N.Y.) VARIABLE ACCOUNT B

STATEMENTS OF CHANGES IN NET ASSETS
<TABLE>
<CAPTION>
                                                                             CAS                     GSS
                                                                         Sub-Account             Sub-Account
                                                                    ----------------------  ----------------------
                                                                          Year Ended              Year Ended
                                                                         December 31,            December 31,
                                                                    ----------------------  ----------------------
                                                                       1994        1993        1994        1993
                                                                    ----------  ----------  ----------  ----------
<S>                                                                 <C>         <C>         <C>         <C>
OPERATIONS:
  Net investment income...........................................  $4,103,029  $1,290,674  $1,821,980  $2,845,558
  Net realized gains..............................................   3,744,371   4,430,061     555,501   2,022,166
  Net unrealized gains (losses)...................................  (10,183,621)  1,917,221 (3,867,432) (1,545,058)
                                                                    ----------  ----------  ----------  ----------
      Increase (decrease) in net assets from operations...........  $(2,336,221) $7,637,956 $(1,489,951) $3,322,666
                                                                    ----------  ----------  ----------  ----------
CONTRACT OWNER TRANSACTIONS:
  Accumulation Activity:
    Purchase payments received....................................  $3,180,615  $3,729,329  $1,208,579  $2,566,178
    Net transfers between Sub-Acccounts and Fixed Account.........  (6,426,781)  1,286,071   3,134,482  (2,544,731)
    Withdrawals, surrenders, annuitizations and account fees......  (4,365,440) (5,458,815) (7,892,468) (9,662,085)
                                                                    ----------  ----------  ----------  ----------
      Net accumulation activity...................................  $(7,611,606) $ (443,415) $(3,549,407) $(9,640,638)
                                                                    ----------  ----------  ----------  ----------
  Annuitization Activity:
    Annuitizations................................................  $    4,725  $   --      $   --      $   --
    Annuity payments and account fees.............................     (20,815)    (14,508)    (38,880)    (42,740)
    Net transfers between Sub-Acccounts...........................      19,783       4,639  $  (24,617)      4,645
    Adjustments to annuity reserve................................      14,626         173         824         801
                                                                    ----------  ----------  ----------  ----------
      Net annuitization activity..................................  $   18,319  $   (9,696) $  (62,673) $  (37,294)
                                                                    ----------  ----------  ----------  ----------
        Decrease in net assets from contract owner transactions...  $(7,593,287) $ (453,111) $(3,612,080) $(9,677,932)
                                                                    ----------  ----------  ----------  ----------
          Increase (decrease) in net assets.......................  $(9,929,508) $7,184,845 $(5,102,031) $(6,355,266)
NET ASSETS:
  Beginning of year...............................................  52,695,278  45,510,433  41,792,218  48,147,484
                                                                    ----------  ----------  ----------  ----------
  End of year.....................................................  $42,765,770 $52,695,278 $36,690,187 $41,792,218
                                                                    ----------  ----------  ----------  ----------
                                                                    ----------  ----------  ----------  ----------

<CAPTION>
                                                                             HYS                     MSS
                                                                         Sub-Account             Sub-Account
                                                                    ----------------------  ----------------------
                                                                          Year Ended              Year Ended
                                                                         December 31,            December 31,
                                                                    ----------------------  ----------------------
                                                                       1994        1993        1994        1993
                                                                    ----------  ----------  ----------  ----------
<S>                                                                 <C>         <C>         <C>         <C>
OPERATIONS:
  Net investment income (expense).................................  $1,030,857  $  910,016  $  841,700  $  (95,840)
  Net realized gains..............................................     850,028   1,111,138      48,241     585,435
  Net unrealized gains (losses)...................................  (2,442,139)    373,911  (1,137,282)   (244,400)
                                                                    ----------  ----------  ----------  ----------
      Increase (decrease) in net assets from operations...........  $ (561,254) $2,395,065  $ (247,341) $  245,195
                                                                    ----------  ----------  ----------  ----------
CONTRACT OWNER TRANSACTIONS:
  Accumulation Activity:
    Purchase payments received....................................  $  690,780  $1,296,608  $  701,020  $1,090,796
    Net transfers between Sub-Acccounts and Fixed Account.........  (1,221,553)  1,361,537      15,114    (679,488)
    Withdrawals, surrenders, annuitizations and account fees......  (2,045,200) (2,342,934)   (686,991)   (538,104)
                                                                    ----------  ----------  ----------  ----------
      Net accumulation activity...................................  $(2,575,973) $  315,211 $   29,143  $ (126,796)
                                                                    ----------  ----------  ----------  ----------
  Annuitization Activity:
    Annuitizations................................................  $    7,941  $   --      $      470  $   --
    Annuity payments and account fees.............................      (7,892)    (12,519)     (1,927)     (2,142)
    Net transfers between Sub-Acccounts...........................  $   (2,054)      4,643  $  (24,522)     11,693
    Adjustments to annuity reserve................................         365        (929)      1,203     (10,317)
                                                                    ----------  ----------  ----------  ----------
      Net annuitization activity..................................  $   (1,640) $   (8,805) $  (24,776) $     (766)
                                                                    ----------  ----------  ----------  ----------
        Increase (decrease) in net assets from contract owner
         transactions.............................................  $(2,577,613) $  306,406 $    4,367  $ (127,562)
                                                                    ----------  ----------  ----------  ----------
          Increase (decrease) in net assets.......................  $(3,138,867) $2,701,471 $ (242,974) $  117,633
NET ASSETS:
  Beginning of year...............................................  17,234,992  14,533,521   7,778,518   7,660,885
                                                                    ----------  ----------  ----------  ----------
  End of year.....................................................  $14,096,125 $17,234,992 $7,535,544  $7,778,518
                                                                    ----------  ----------  ----------  ----------
                                                                    ----------  ----------  ----------  ----------
</TABLE>

                       See notes to financial statements

                                       12
<PAGE>
SUN LIFE (N.Y.) VARIABLE ACCOUNT B

STATEMENTS OF CHANGES IN NET ASSETS -- continued
<TABLE>
<CAPTION>
                                                                           MMS                      TRS
                                                                       Sub-Account              Sub-Account
                                                                  ----------------------  ------------------------
                                                                        Year Ended               Year Ended
                                                                       December 31,             December 31,
                                                                  ----------------------  ------------------------
                                                                     1994        1993        1994         1993
                                                                  ----------  ----------  -----------  -----------
<S>                                                               <C>         <C>         <C>          <C>
OPERATIONS:
  Net investment income.........................................  $  309,015  $  168,708  $ 1,139,028  $   831,342
  Net realized gains............................................      --          --        1,353,218      712,576
  Net unrealized gains (losses).................................      --          --       (3,903,840)   2,495,215
                                                                  ----------  ----------  -----------  -----------
      Increase (decrease) in net assets from operations.........  $  309,015  $  168,708  $(1,411,594) $ 4,039,133
                                                                  ----------  ----------  -----------  -----------
CONTRACT OWNER TRANSACTIONS:
  Accumulation Activity:
    Purchase payments received..................................  $  755,834  $1,836,617  $ 2,814,429  $ 6,075,302
    Net transfers between Sub-Acccounts and Fixed Account.......   5,382,425    (642,788)  (1,532,368)   1,181,405
    Withdrawals, surrenders, annuitizations and account fees....  (2,135,291) (2,916,566)  (2,764,597)  (2,188,768)
                                                                  ----------  ----------  -----------  -----------
      Net accumulation activity.................................  $4,002,968  $(1,722,737) $(1,482,536) $ 5,067,939
                                                                  ----------  ----------  -----------  -----------
  Annuitization Activity:
    Annuitizations..............................................  $      474  $   --      $       240  $   --
    Annuity payments and account fees...........................     (18,631)     (7,458)     (56,275)     (54,373)
    Net transfers between Sub-Acccounts.........................       8,233     (30,263)      23,177        4,643
    Adjustments to annuity reserve..............................      11,434      11,093       11,194       (9,303)
                                                                  ----------  ----------  -----------  -----------
      Net annuitization activity................................  $    1,510  $  (26,628) $   (21,664) $   (59,033)
                                                                  ----------  ----------  -----------  -----------
        Increase (decrease) in net assets from contract owner
         transactions...........................................  $4,004,478  $(1,749,365) $(1,504,200) $ 5,008,906
                                                                  ----------  ----------  -----------  -----------
          Increase (decrease) in net assets.....................  $4,313,493  $(1,580,657) $(2,915,794) $ 9,048,039
NET ASSETS:
  Beginning of year.............................................  12,018,251  13,598,908   40,688,636   31,640,597
                                                                  ----------  ----------  -----------  -----------
  End of year...................................................  $16,331,744 $12,018,251 $37,772,842  $40,688,636
                                                                  ----------  ----------  -----------  -----------
                                                                  ----------  ----------  -----------  -----------

<CAPTION>
                                                                           WGS
                                                                       Sub-Account                 Total
                                                                  ----------------------  ------------------------
                                                                        Year Ended               Year Ended
                                                                       December 31,             December 31,
                                                                  ----------------------  ------------------------
                                                                     1994        1993        1994         1993
                                                                  ----------  ----------  -----------  -----------
<S>                                                               <C>         <C>         <C>          <C>
OPERATIONS:
  Net investment income.........................................  $  652,413  $  436,483  $ 9,898,022  $ 6,386,941
  Net realized gains (losses)...................................     (12,241)    217,980    6,539,118    9,079,356
  Net unrealized gains (losses).................................  (1,205,592)    672,174  (22,739,906)   3,669,063
                                                                  ----------  ----------  -----------  -----------
      Increase (decrease) in net assets from operations.........  $ (565,420) $1,326,637  $(6,302,766) $19,135,360
                                                                  ----------  ----------  -----------  -----------
CONTRACT OWNER TRANSACTIONS:
  Accumulation Activity:
    Purchase payments received..................................  $  673,316  $1,020,263  $10,024,573  $17,615,093
    Net transfers between Sub-Acccounts and Fixed Account.......    (119,160)    504,932     (767,841)     466,938
    Withdrawals, surrenders, annuitizations and account fees....    (834,546)   (914,662) (20,724,533) (24,021,934)
                                                                  ----------  ----------  -----------  -----------
      Net accumulation activity.................................  $ (280,390) $  610,533  $(11,467,801) $(5,939,903)
                                                                  ----------  ----------  -----------  -----------
  Annuitization Activity:
    Annuitizations..............................................  $   --      $   --      $    13,850  $   --
    Annuity payments and account fees...........................      --          --         (144,420)    (133,740)
    Net transfers between Sub-Acccounts.........................      --          --          --           --
    Adjustments to annuity reserve..............................      --          --           39,646       (8,482)
                                                                  ----------  ----------  -----------  -----------
      Net annuitization activity................................  $   --      $   --      $   (90,924) $  (142,222)
                                                                  ----------  ----------  -----------  -----------
        Increase (decrease) in net assets from contract owner
         transactions...........................................  $ (280,390) $  610,533  $(11,558,725) $(6,082,125)
                                                                  ----------  ----------  -----------  -----------
          Increase (decrease) in net assets.....................  $ (845,810) $1,937,170  $(17,861,491) $13,053,235
NET ASSETS:
  Beginning of year.............................................   9,584,427   7,647,257  181,792,320  168,739,085
                                                                  ----------  ----------  -----------  -----------
  End of year...................................................  $8,738,617  $9,584,427  $163,930,829 $181,792,320
                                                                  ----------  ----------  -----------  -----------
                                                                  ----------  ----------  -----------  -----------
</TABLE>

                       See notes to financial statements

                                       13
<PAGE>
SUN LIFE (N.Y.) VARIABLE ACCOUNT B

NOTES TO FINANCIAL STATEMENTS

(1) ORGANIZATION

Sun  Life (N.Y.) Variable Account B (the "Variable Account"), a separate account
of Sun  Life  Insurance  and  Annuity  Company  of  New  York,  the  Sponsor  (a
wholly-owned  subsidiary of  Sun Life Assurance  Company of  Canada (U.S.)), was
established on December  3, 1984 as  a funding vehicle  for individual  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 series  of MFS/Sun Life Series
Trust (the "Series Trust") as selected  by contract owners. The Series Trust  is
an  open-end  management  investment  company  registered  under  the Investment
Company Act of  1940. Massachusetts Financial  Services Company, a  wholly-owned
subsidiary of Sun Life Assurance Company of Canada (U.S.), is investment adviser
to the Series Trust.

(2) SIGNIFICANT ACCOUNTING POLICIES

INVESTMENT VALUATIONS

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

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

FEDERAL INCOME TAX STATUS

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

(3) CONTRACT CHARGES

A  mortality and expense risk charge based  on the value of the Variable Account
is deducted from the Variable  Account at the end  of each valuation period  for
the  mortality and  expense risks assumed  by the Sponsor.  These deductions are
transferred periodically  to the  Sponsor.  Currently, the  deduction is  at  an
effective annual rate of 1.3% of the assets of the Variable Account attributable
to  Compass  2  contracts  and  1.25% of  the  assets  of  the  Variable Account
attributable to Compass 3 contracts.

Each year on the contract  anniversary, a contract maintenance charge  ("account
fee")  of $30  is deducted  from each  contract's accumulation  account to cover
administrative expenses relating to the contract. After the annuity commencement
date the charge is deducted pro rata  from each annuity payment made during  the
year.

14
<PAGE>
SUN LIFE (N.Y.) VARIABLE ACCOUNT B

NOTES TO FINANCIAL STATEMENTS -- continued

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  (including   the  distribution  expense   charge
described  below applicable  to Compass 3  contracts) exceed 5%  of the purchase
payments made under a  Compass 2 contract  or 9% of  the purchase payments  made
under a Compass 3 contract.

For  assuming the risk that withdrawal charges may be insufficient to compensate
it for the costs of  distributing the Compass 3  contracts, the Sponsor makes  a
deduction  from the Variable Account at the end of each valuation period for the
first seven  contract  years  (during  both  the  accumulation  period  and,  if
applicable,  after annuity payments begin) at  an effective annual rate of 0.15%
of the  assets  of the  Variable  Account  attributable to  such  contracts.  No
deduction  is made after the seventh  contract anniversary. No such deduction is
made with respect to assets attributable to Compass 2 contracts.

(4) ANNUITY RESERVES

Annuity reserves for contracts with annuity commencement dates prior to February
1, 1987  have been  calculated  using the  1971 Individual  Annuitant  Mortality
Table.  Annuity reserves  for contracts  with annuity  commencement dates  on or
after February  1,  1987 are  calculated  using the  1983  Individual  Annuitant
Mortality  Table. All annuity reserves are  calculated using an assumed interest
rate of 4%. Required adjustments to the reserve are accomplished by transfers to
or from the Sponsor.

(5) UNIT ACTIVITY FROM CONTRACT OWNER TRANSACTIONS
<TABLE>
<CAPTION>
                                                               Units Transferred
                                                              Between Sub- Accounts   Units Withdrawn,
                   Units Outstanding                                  and             Surrendered, and     Units Outstanding
                   Beginning of Year      Units Purchased        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,
   COMPASS 2      --------------------  --------------------  --------------------  --------------------  --------------------
   CONTRACTS        1994       1993       1994       1993       1994       1993       1994       1993       1994       1993
- ----------------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>               <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
CAS Sub-Account   1,631,966  1,647,257     64,062    120,321   (203,770)    46,702   (140,113)  (182,314) 1,352,145  1,631,966
GSS Sub-Account   2,077,587  2,572,771     51,261    128,056    157,151   (131,475)  (408,221)  (491,765) 1,877,778  2,077,587
HYS Sub-Account     815,313    799,929     16,227     65,499    (58,714)    68,334    (99,446)  (118,449)   673,380    815,313
MSS Sub-Account     338,757    343,592     19,839     50,578        452    (31,219)   (30,516)   (24,194)   328,532    338,757
MMS Sub-Account     822,445    945,904     24,604    122,413    372,672    (43,483)  (145,505)  (202,389) 1,074,216    822,445
TRS Sub-Account   2,239,181  1,958,326     90,587    338,262    (89,892)    69,547   (156,510)  (126,954) 2,083,366  2,239,181
WGS Sub-Account     572,506    539,885     20,093     62,716     (9,249)    29,489    (52,668)   (59,584)   530,682    572,506

<CAPTION>

   COMPASS 3
   CONTRACTS
- ----------------
<S>               <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
CAS Sub-Account      17,574     --        116,008     17,199      2,803        375     (1,343)    --        135,042     17,574
GSS Sub-Account       7,140     --         21,921      6,980      3,788        160       (124)    --         32,725      7,140
HYS Sub-Account       2,726     --         34,063      2,726      1,068     --           (660)    --         37,197      2,726
MSS Sub-Account       1,619     --         28,289      1,310       (577)       309       (579)    --         28,752      1,619
MMS Sub-Account       5,787     --         39,091      7,375    (10,921)    (1,588)       (56)    --         33,901      5,787
TRS Sub-Account      30,589     --        124,457     30,153      3,019        436     (3,522)    --        154,543     30,589
WGS Sub-Account       6,287     --         37,650      5,986        852        301     (1,530)    --         43,259      6,287
</TABLE>

                                                                              15
<PAGE>
INDEPENDENT AUDITORS' REPORT

To the Contract Owners participating in Sun Life (N.Y.) Variable Account B
  and the Board of Directors  of Sun Life Insurance  and Annuity Company of  New
York:

We  have  audited the  accompanying statement  of condition  of Sun  Life (N.Y.)
Variable Account B (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

16
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
BALANCE SHEETS

<TABLE>
<CAPTION>
                                                 DECEMBER 31,
                                          --------------------------
                                              1994          1993
                                          ------------  ------------
<S>                                       <C>           <C>
ASSETS
    Bonds                                 $188,460,195  $204,980,184
    Mortgage loans                          63,377,327    74,565,510
    Real estate                                823,655
    Policy loans                               520,383       465,212
    Cash                                      (756,378)    1,408,844
    Investment income due and accrued        4,393,086     4,841,338
    Other assets                             1,512,498     3,603,991
                                          ------------  ------------
    General account assets                 258,330,766   289,865,079
                                          ------------  ------------
    Separate account assets
        Unitized                           210,706,368   211,769,005
        Non-unitized                        34,945,221     5,378,260
                                          ------------  ------------
                                          $503,982,355  $507,012,344
                                          ------------  ------------
                                          ------------  ------------
LIABILITIES
    Policy reserves                       $ 20,402,804  $ 21,286,372
    Deposits to purchase future
     annuities                             201,476,544   235,496,067
    Due to parent and affiliates--net          591,254     1,625,346
    Accrued expenses and taxes                 525,863       293,849
    Other liabilities                          539,438       441,822
    Interest maintenance reserve             1,778,014     1,920,137
    Asset valuation reserve                  1,763,921     1,903,607
                                          ------------  ------------
    General account liabilities            227,077,838   262,967,200
                                          ------------  ------------
    Separate account liabilities
        Unitized                           210,550,227   211,462,261
        Non-unitized                        34,945,221     5,378,260
                                          ------------  ------------
                                           472,573,286   479,807,721
                                          ------------  ------------
CAPITAL STOCK AND SURPLUS
    Capital stock--Par value $1,000
        Authorized, issued and
         outstanding
         2,000 shares                        2,000,000     2,000,000
    Surplus                                 29,409,069    25,204,623
                                          ------------  ------------
    Capital stock and surplus               31,409,069    27,204,623
                                          ------------  ------------
                                          $503,982,355  $507,012,344
                                          ------------  ------------
                                          ------------  ------------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.

                                       17
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                YEARS ENDED DECEMBER 31,
                                          -------------------------------------
                                             1994         1993         1992
                                          -----------  -----------  -----------
<S>                                       <C>          <C>          <C>
INCOME
    Premiums and annuity considerations   $ 8,191,112  $ 6,272,860  $ 8,827,691
    Annuity deposit funds                  37,829,796   15,069,691   39,730,340
    Net investment income                  21,947,153   25,281,626   25,144,329
    Amortization of interest maintenance
     reserve                                  750,567      451,075      148,090
    Realized losses on investments           (721,715)    (103,689)     (23,715)
    Mortality and expense risk charges      2,768,194    2,448,085    2,115,679
    Other                                     437,497      988,017       11,273
                                          -----------  -----------  -----------
                                           71,202,604   50,407,665   75,953,687
                                          -----------  -----------  -----------
BENEFITS AND EXPENSES
    Increase (decrease) in liability for
     annuity deposit funds                (34,019,523) (20,342,940)  22,515,879
    Increase (decrease) in policy
     reserves                                (883,568)  (2,272,569)     587,163
    Death, health benefits and annuity
     payments                               8,703,872    8,482,195    8,980,143
    Annuity deposit fund withdrawals       53,964,415   45,532,023   33,997,876
    Transfers to non-unitized separate
     account                               29,538,473    5,273,703            0
                                          -----------  -----------  -----------
                                           57,303,669   36,672,412   66,081,061
    General expenses                        3,864,223    2,891,251    2,415,960
    Commissions                             4,497,683    3,704,138    3,397,742
    Taxes, licenses and fees                  417,643      255,538      247,130
                                          -----------  -----------  -----------
                                           66,083,218   43,523,339   72,141,893
                                          -----------  -----------  -----------
    Net income from operations before
     federal income tax                     5,119,386    6,884,326    3,811,794
    Federal income tax expense                764,555    2,924,442    1,160,766
                                          -----------  -----------  -----------
NET INCOME                                $ 4,354,831  $ 3,959,884  $ 2,651,028
                                          -----------  -----------  -----------
                                          -----------  -----------  -----------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.

                                       18
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
STATEMENTS OF CAPITAL STOCK AND SURPLUS

<TABLE>
<CAPTION>
                                                 YEARS ENDED DECEMBER 31,
                                          --------------------------------------
                                             1994         1993          1992
                                          -----------  -----------  ------------
<S>                                       <C>          <C>          <C>
CAPITAL STOCK                             $ 2,000,000  $ 2,000,000  $  2,000,000
PAID-IN SURPLUS                            28,750,000   28,750,000    28,750,000
SPECIAL CONTINGENCY RESERVE                   750,000      750,000       750,000
UNASSIGNED SURPLUS
    Balance, beginning of year             (4,295,377)  (8,114,755)  (10,516,125)
    Net income                              4,354,831    3,959,884     2,651,028
    (Increase) decrease in non-admitted
     assets                                  (139,468)      (7,314)       24,892
    Increase (decrease) in separate
     account surplus                         (150,603)       3,856         9,790
    (Increase) decrease in asset
     valuation reserve                        139,686     (137,048)     (284,340)
                                          -----------  -----------  ------------
    Balance, end of year                      (90,931)  (4,295,377)   (8,114,755)
                                          -----------  -----------  ------------
TOTAL SURPLUS                              29,409,069   25,204,623    21,385,245
                                          -----------  -----------  ------------
TOTAL CAPITAL STOCK AND SURPLUS           $31,409,069  $27,204,623  $ 23,385,245
                                          -----------  -----------  ------------
                                          -----------  -----------  ------------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.

                                       19
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                  YEARS ENDED DECEMBER 31,
                                          ----------------------------------------
                                              1994          1993          1992
                                          ------------  ------------  ------------
<S>                                       <C>           <C>           <C>
Cash flows from operating activities:
    Net income from operations            $  4,354,831  $  3,959,884  $  2,651,028
    Adjustments to reconcile net income
     to net cash:
        Increase (decrease) in liability
         for annuity deposit funds         (34,019,523)  (20,342,940)   22,515,879
        Increase (decrease) in policy
         reserves                             (883,568)   (2,272,569)      587,163
        Increase (decrease) in
         investment income due and
         accrued                               448,252       370,334      (192,909)
        Net accrual and amortization of
         discount and premium on
         investments                           409,961       296,280       505,120
        Realized losses on investments         721,715       103,689        23,715
        (Increase) decrease in
         non-admitted assets                  (139,468)       (7,314)       24,892
        Other                                1,189,737        82,349     2,033,427
                                          ------------  ------------  ------------
Net cash (used in) provided by operating
 activities                                (27,918,063)  (17,810,287)   28,148,315
                                          ------------  ------------  ------------
Cash flows from investing activities:
    Proceeds from sale and maturity of
     investments                            98,636,780    46,154,969    35,131,263
    Purchase of investments                (69,335,246)  (27,502,652)  (67,958,291)
    Net change in short-term investments    (1,570,559)      280,549     2,489,136
                                          ------------  ------------  ------------
Net cash (used in) provided by investing
 activities                                 27,730,975    18,932,866   (30,337,892)
                                          ------------  ------------  ------------
Increase (decrease) in cash during the
 year                                         (187,088)    1,122,579    (2,189,577)
Cash, beginning of year                       (569,290)   (1,691,869)      497,708
                                          ------------  ------------  ------------
Cash, end of year                         $   (756,378) $   (569,290) $ (1,691,869)
                                          ------------  ------------  ------------
                                          ------------  ------------  ------------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS.

                                       20
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

1.  SUMMARY OF ACCOUNTING POLICIES:

GENERAL--

Sun  Life  Insurance  and  Annuity  Company  of  New  York  (The  Registrant) is
incorporated as a life insurance company and is currently engaged in the sale of
individual fixed and combination  fixed/variable annuities and group  insurance.
The  parent company, Sun  Life Assurance Company  of Canada (U.S.)  (Sun Life of
Canada (U.S.)), is a  wholly-owned subsidiary of Sun  Life Assurance Company  of
Canada  (Sun Life  (Canada)), a mutual  life insurance  company. The Registrant,
which is domiciled in the State  of New York, prepares its financial  statements
in  accordance with  accounting practices  prescribed by  the State  of New York
Insurance Department.  Prescribed  accounting  practices include  a  variety  of
publications  of the National Association  of Insurance Commissioners (NAIC), as
well as  New York  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. 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 agreements with Sun Life (Canada) which provide that Sun Life
(Canada) will furnish  to the  Registrant, as  requested, personnel  as well  as
certain  investment and administrative  services on a  cost reimbursement basis.
The Registrant also has agreements with Massachusetts Financial Services Company
(MFS), a wholly-owned subsidiary of the parent company, and Clarendon  Insurance
Agency,  Inc. (Clarendon), a wholly-owned subsidiary  of MFS, which provide that
the Registrant will  pay for certain  administrative and marketing  coordination
services performed by MFS and Clarendon.

On  October 1, 1988, Sun  Life (Canada) assumed from  MFS the responsibility for
certain administrative services as additional services under the agreements with
Sun Life  (Canada)  referred to  above.  Expenses under  these  agreements  were
approximately $1,559,000 in 1994, $1,200,000 in 1993 and $1,001,000 in 1992.

SEPARATE ACCOUNTS--

The   Registrant  has  established  unitized  separate  accounts  applicable  to
individual 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.

                                       21
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

1.  SUMMARY OF ACCOUNTING POLICIES (CONTINUED):
The  Registrant  has established  a  non-unitized separate  account  for amounts
allocated to the fixed portion of a certain combination fixed/variable  deferred
annuity  contract.  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 $1,308,000  and
$1,037,000 in 1994 and 1993, respectively.

OTHER--

Income on investments is recognized on the accrual method.

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

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

2.  CAPITAL STOCK AND SURPLUS:
On  January 2, 1985, the  Registrant issued 2,000 shares  of common stock to Sun
Life of Canada  (U.S.) for $6,000,000.  Through December 31,  1994, Sun Life  of
Canada  (U.S.)  has contributed  an additional  $25,500,000 to  the Registrant's
capital, of which $750,000 was used  to establish a special contingency  reserve
in  support of separate account  business as required by  the New York Insurance
Law.

3.  BONDS:
The amortized cost, and gross unrealized gains and losses, and estimated  market
value  of  investments in  debt securities  as  of December  31, 1994  and 1993,
respectively, are as follows:

<TABLE>
<CAPTION>
                                                                        DECEMBER 31, 1994
                                                         -----------------------------------------------
                                                                       GROSS        GROSS      ESTIMATED
                                                         AMORTIZED   UNREALIZED   UNREALIZED    MARKET
                                                           COST        GAINS        LOSSES       VALUE
                                                         ---------   ----------   ----------   ---------
                                                                             (000'S)
<S>                                                      <C>         <C>          <C>          <C>
Long-term bonds:
    United States government and government agencies
     and authorities                                     $  34,300     $   92       $  746     $  33,646
    Foreign governments                                      5,536         44          162         5,418
    Public utilities                                        47,125        333          896        46,562
    Transportation                                           7,128         53          185         6,996
    Finance                                                 14,450         39          270        14,219
    All other corporate bonds                               76,372        823        1,347        75,848
                                                         ---------   ----------   ----------   ---------
        Total long-term bonds                              184,911      1,384        3,606       182,689
Short-term bonds:
    U.S. Treasury Bills, bankers acceptances and
     commercial paper                                        3,549          0            0         3,549
                                                         ---------   ----------   ----------   ---------
                                                         $ 188,460     $1,384       $3,606     $ 186,238
                                                         ---------   ----------   ----------   ---------
                                                         ---------   ----------   ----------   ---------
</TABLE>

                                       22
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

3.  BONDS (CONTINUED):

<TABLE>
<CAPTION>
                                                         DECEMBER 31, 1993
                                          -----------------------------------------------
                                                        GROSS        GROSS      ESTIMATED
                                          AMORTIZED   UNREALIZED   UNREALIZED    MARKET
                                            COST        GAINS        LOSSES       VALUE
                                          ---------   ----------   ----------   ---------
                                                              (000'S)
<S>                                       <C>         <C>          <C>          <C>
Long-term bonds:
    United States government and
     government agencies and authorities  $  37,019    $ 1,691       $   25     $  38,685
    Foreign governments                       6,963        629            0         7,592
    Public utilities                         59,626      4,394            1        64,019
    Transportation                            3,736        337            0         4,073
    Finance                                  15,241        941            4        16,178
    All other corporate bonds                82,395      6,616           24        88,987
                                          ---------   ----------   ----------   ---------
        Total long-term bonds               204,980     14,608           54       219,534
Short-term bonds:
    U.S. Treasury Bills, bankers
     acceptances and commercial paper         1,978          0            0         1,978
                                          ---------   ----------   ----------   ---------
                                          $ 206,958    $14,608       $   54     $ 221,512
                                          ---------   ----------   ----------   ---------
                                          ---------   ----------   ----------   ---------
</TABLE>

The amortized cost and estimated fair  value of debt securities 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
                                          ---------   ---------
                                                 (000'S)
<S>                                       <C>         <C>
Maturities are:
    Due in one year or less               $  16,291   $  16,362
    Due after one year through five
     years                                  120,253     118,837
    Due after five years through ten
     years                                   35,577      34,682
    Due after ten years                       8,002       8,130
                                          ---------   ---------
                                            180,123     178,011
Mortgage-backed securities                    8,337       8,227
                                          ---------   ---------
                                          $ 188,460   $ 186,238
                                          ---------   ---------
                                          ---------   ---------
</TABLE>

                                       23
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

3.  BONDS (CONTINUED):
<TABLE>
<CAPTION>
                                            DECEMBER 31, 1993
                                          ---------------------
                                                      ESTIMATED
                                          AMORTIZED     FAIR
                                            COST        VALUE
                                          ---------   ---------
                                                 (000'S)
Maturities are:
<S>                                       <C>         <C>
    Due in one year or less               $   9,576   $   9,730
    Due after one year through five
     years                                  115,364     122,955
    Due after five years through ten
     years                                   56,919      61,885
    Due after ten years                      10,351      11,390
                                          ---------   ---------
                                            192,210     205,960
Mortgage-backed securities                   14,748      15,552
                                          ---------   ---------
                                          $ 206,958   $ 221,512
                                          ---------   ---------
                                          ---------   ---------
</TABLE>

A  bond, included  above, with an  amortized cost of  approximately $398,000 and
$397,000 at December 31,  1994 and 1993, respectively,  was on deposit with  the
Superintendent of Insurance of the State of New York as required by law.

4.  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 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
                                          -------  -------
                                              (000'S)
<S>                                       <C>      <C>
New York                                  $16,474  $19,904
California                                 10,751   11,965
Massachusetts                               8,205    8,292
Pennsylvania                                2,676    5,840
Ohio                                        4,803    5,965
All other                                  20,468   22,599
                                          -------  -------
                                          $63,377  $74,565
                                          -------  -------
                                          -------  -------
</TABLE>

The Registrant has made one commitment for  a mortgage loan on real estate  into
the  future. The outstanding commitment for this mortgage amounts to $900,000 at
December 31, 1994.

Through December  31,  1994,  the Registrant  has  restructured  mortgage  loans
totaling  approximately $2,200,000. There were no  mortgage loans in the process
of foreclosure at December 31, 1994.

                                       24
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

5.  INVESTMENTS--LOSSES:

<TABLE>
<CAPTION>
                                             YEARS ENDED
                                             DECEMBER 31,
                                          ------------------
                                          1994   1993   1992
                                          -----  -----  ----
                                               (000'S)
<S>                                       <C>    <C>    <C>
Realized (losses):
Mortgage loans                            $(722) $ (96) $(24)
Real estate                                --       (7)  --
Stocks                                     --       (1)  --
                                          -----  -----  ----
                                          $(722) $(104) $(24)
                                          -----  -----  ----
                                          -----  -----  ----
</TABLE>

Investment losses exclude capital gains of $936,000 in 1994, $1,081,000 in  1993
and  $2,792,000  in  1992 which  were  transferred to  the  interest maintenance
reserve (IMR).

6.  INVESTMENT INCOME:

<TABLE>
<CAPTION>
                                          YEARS ENDED DECEMBER 31,
                                          -------------------------
                                           1994     1993     1992
                                          -------  -------  -------
                                                   (000'S)
<S>                                       <C>      <C>      <C>
Interest income from bonds                $15,562  $18,180  $18,517
Interest income from mortgage loans         6,875    7,290    6,992
Real estate investment income                 (85)     572      165
Other investment income                       117       69      140
                                          -------  -------  -------
Total investment income                    22,469   26,111   25,814
Investment expenses                           522      829      670
                                          -------  -------  -------
Net investment income                     $21,947  $25,282  $25,144
                                          -------  -------  -------
</TABLE>

7.  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 has  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 for either
method.

                                       25
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

8.  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
                                                         --------  -----------
                                                                (000'S)
<S>                                                      <C>       <C>
Subject to discretionary withdrawal--with adjustment
  --with market value adjustment                         $ 35,768       7.7%
  --at book value less surrender charges (surrender
   charge > 5%)                                           181,770      39.3%
  --at book value (minimal or no charge or adjustment)    226,854      49.1%
Not subject to discretionary withdrawal provision          17,994       3.9%
                                                         --------     -----
Total annuity actuarial reserves and deposit
 liabilities                                             $462,386     100.0%
                                                         --------     -----
                                                         --------     -----

<CAPTION>
                                                           DECEMBER 31, 1993
                                                         ---------------------
                                                          AMOUNT   % OF TOTAL
                                                         --------  -----------
                                                                (000'S)
<S>                                                      <C>       <C>
Subject to discretionary withdrawal--with adjustment
  --with market value adjustment                         $  5,378       1.1%
  --at book value less surrender charges (surrender
   charge > 5%)                                           223,684      47.8%
  --at book value (minimal or no charge or adjustment)    221,381      47.3%
Not subject to discretionary withdrawal provision          17,655       3.8%
                                                         --------     -----
Total annuity actuarial reserves and deposit
 liabilities                                             $468,098     100.0%
                                                         --------     -----
                                                         --------     -----
</TABLE>

9.  RETIREMENT PLANS:
The Registrant participates with Sun Life (Canada) and Sun Life Canada (U.S.) in
a  non-contributory defined 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 contact issued by Sun Life (Canada).

On January 1,  1994, the  Registrant adopted Statement  of Financial  Accounting
Standard  No.  87, "Employers  Accounting for  Pensions." As  a result,  the net
pension cost was $79,000 in 1994. There was no pension expense in 1993 and 1992.

                                       26
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

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

<TABLE>
<CAPTION>
                                           TOTAL
                                          PENSION   REGISTRANT'S
                                            PLAN      SHARE
                                          --------  ----------
                                                (000'S)
<S>                                       <C>       <C>
Actuarial present value of benefit
 obligations:
Accumulated benefit obligations,
 including vested benefits of $(38,157)
 and $(189)                               $(39,686)   $(226)
                                          --------    -----
                                          --------    -----
Projected benefit obligations for
 service rendered to date                  (53,494)    (369)
Plan assets at fair value                  101,833       14
                                          --------    -----
Difference between plan assets and
 projected benefit obligation               48,339     (355)
Unrecognized net loss since January 1,
 1994                                       (1,238)       1
Unrecognized net asset/liability at
 January 1, 1994, being recognized over
 17 years                                  (32,898)     275
                                          --------    -----
(Accrued) prepaid pension cost included
 in other assets                          $ 14,203    $ (79)
                                          --------    -----
                                          --------    -----
</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
                                          -------  ----------
                                                (000'S)
<S>                                       <C>      <C>
Service cost                              $ 2,847     $37
Interest cost                               3,769      26
Actual return on plan assets               (8,294)     (1)
Net amortization and deferral                (817)     17
                                          -------     ---
Net pension cost (income)                 $(2,495)    $79
                                          -------     ---
                                          -------     ---
</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  Sun Life  (Canada), Sun  Life of Canada
(U.S.) 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  $17,000,
$14,000  and  $12,000 for  the years  ended  December 31,  1994, 1993  and 1992,
respectively.

10.
    OTHER POST-RETIREMENT BENEFIT PLANS:
In addition to pension benefits the Registrant provides certain health,  dental,
and  life insurance  benefits ("postretirement 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.

                                       27
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

10. OTHER POST-RETIREMENT BENEFIT PLANS (CONTINUED):
Effective  January  1,  1993,  the  Registrant  adopted  Statement  of Financial
Accounting  Standards  No.  106  (SFAS  No.  106),  "Employers  Accounting   for
Postretirement  Benefits  other  than  Pensions."  SFAS  No.  106  requires  the
Registrant to accrue the estimated cost  of retiree benefit payments during  the
years  the employee  provides service.  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 $52,000  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  $5,000 in 1994 and $14,000 in  1993.
The Registrant's postretirement 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
                                          --------  --------
<S>                                       <C>       <C>
Accumulated postretirement benefit
 obligation
Retirees                                  $      0  $      0
Fully eligible active plan participants          0         0
Other active plan participants             (11,000)  (61,000)
                                          --------  --------
  Total                                    (11,000)  (61,000)
Plan assets at fair value                 $      0  $      0
                                          --------  --------
Accumulated postretirement benefit
 obligation in excess of plan assets      $(11,000) $(61,000)
Unrecognized gains from past experience    (50,000)        0
Unrecognized transition obligation          42,000    47,000
                                          --------  --------
Accrued postretirement benefit cost       $(19,000) $(14,000)
                                          --------  --------
                                          --------  --------
</TABLE>

Net periodic postretirement benefit cost included the following components:

<TABLE>
<CAPTION>
                                            DECEMBER 31,
                                          ----------------
                                           1994     1993
                                          -------  -------
<S>                                       <C>      <C>
Service cost--benefits earned             $ 3,000  $ 4,000
Interest cost on accumulated
 postretirement benefit obligation          1,000    5,000
Amortization of transition obligation       5,000    5,000
Net amortization and deferral              (4,000)       0
                                          -------  -------
Net periodic postretirement benefit cost  $ 5,000  $14,000
                                          -------  -------
                                          -------  -------
</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.

If the  health  care cost  trend  rate assumptions  were  increased by  1%,  the
accumulated  postretirement benefit obligation as of  December 31, 1994 would be
increased by $4,000. The  effect of this  change on the sum  of the service  and
interest costs would be an increase of $1,000.

Since  substantially all services to the Registrant are provided by employees of
Sun Life (Canada) pursuant to the service agreements, their benefits are covered
under Sun Life (Canada)'s staff plan.

                                       28
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

11. 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>
                                                       1994                             1993
                                          ------------------------------   ------------------------------
                                          CARRYING AMOUNT    FAIR VALUE    CARRYING AMOUNT    FAIR VALUE
                                          ----------------   -----------   ----------------   -----------
                                                                      (000'S)
<S>                                       <C>                <C>           <C>                <C>
ASSETS
Bonds                                     $    188,460       $   186,238   $    206,958       $   221,512
Mortgages                                       63,377            63,193         74,565            78,089
                                              --------       -----------       --------       -----------
Total                                     $    251,837       $   249,431   $    281,523       $   299,601
                                              --------       -----------       --------       -----------
                                              --------       -----------       --------       -----------
LIABILITIES
Individual annuities                      $    221,675       $   200,582   $    247,249       $   253,390
                                              --------       -----------       --------       -----------
                                              --------       -----------       --------       -----------
</TABLE>

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

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 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 maturities.

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

12. 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 table shown below presents changes in the major elements of the AVR and IMR.

<TABLE>
<CAPTION>
                                               1994            1993
                                          --------------  --------------
                                           AVR     IMR     AVR     IMR
                                          ------  ------  ------  ------
                                             (000'S)         (000'S)
<S>                                       <C>     <C>     <C>     <C>
Balance, beginning of year                $1,904  $1,920  $1,767  $1,667
Realized investment gains (losses), net
 of tax                                     (127)    609     (69)    703
Amortization of investment losses              0    (751)      0    (450)
Unrealized investment losses                (527)      0       0       0
Required by formula                          514       0     206       0
                                          ------  ------  ------  ------
Balance, end of year                      $1,764  $1,778  $1,904  $1,920
                                          ------  ------  ------  ------
                                          ------  ------  ------  ------
</TABLE>

                                       29
<PAGE>
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
(Wholly-owned subsidiary of Sun Life Assurance Company of Canada (U.S.))
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

13. FEDERAL INCOME TAXES:
The  Registrant files a consolidated federal income  tax return with Sun Life of
Canada (U.S.) and other  affiliates. Federal income taxes  are calculated as  if
the  Registrant filed a return as a separate company. No provision is recognized
for timing differences which may  exist between financial statement and  taxable
income.  The Registrant made cash payments to its parent of $725,000, $3,472,000
and $413,000 during 1994, 1993 and 1992, respectively.

14. LEASE COMMITMENTS:
The Registrant leases  two separate  facilities for its  annuity operations  and
group sales office. Both leases commenced in March, 1994.

Future minimum lease commitments are as follows:

<TABLE>
<CAPTION>
YEAR ENDING
DECEMBER 31,
- -----------------------
                           AMOUNT
                         -----------
                           (000'S)
1995                      $     225
<S>                      <C>
1996                            225
1997                            225
1998                            225
1999                            221
Thereafter                    1,044
                         -----------
Total                     $   2,165
                         -----------
                         -----------
</TABLE>

Rent  expense under these  and prior leases  in 1994, 1993  and 1992 amounted to
$307,000, $286,000 and $252,000, respectively.

15. 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.

16. 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 new
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.

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.

                                       30
<PAGE>
INDEPENDENT AUDITORS' REPORT

TO THE BOARD OF DIRECTORS AND STOCKHOLDER
SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK
NEW YORK, NEW YORK

We have  audited the  accompanying  balance sheets  of  Sun Life  Insurance  and
Annuity  Company  of New  York (wholly-owned  subsidiary  of Sun  Life Assurance
Company of Canada  (U.S.)) 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 Company 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

                                       31
<PAGE>
                                   APPENDIX A
                               THE FIXED ACCOUNT.

    THAT PORTION OF THE CONTRACT RELATING TO THE FIXED ACCOUNT IS NOT REGISTERED
UNDER  THE SECURITIES  ACT OF  1933 ("1933  ACT") AND  THE FIXED  ACCOUNT IS NOT
REGISTERED AS AN  INVESTMENT COMPANY UNDER  THE INVESTMENT COMPANY  ACT OF  1940
("1940  ACT"). ACCORDINGLY, NEITHER THE FIXED  ACCOUNT NOR ANY INTERESTS THEREIN
ARE SUBJECT TO THE PROVISIONS OR RESTRICTIONS  OF THE 1933 ACT OR THE 1940  ACT,
AND  THE DISCLOSURE IN THIS APPENDIX A HAS NOT BEEN REVIEWED BY THE STAFF OF THE
SECURITIES AND EXCHANGE COMMISSION. HOWEVER, THE FOLLOWING DISCLOSURE ABOUT  THE
FIXED  ACCOUNT MAY BE SUBJECT TO  CERTAIN GENERALLY APPLICABLE PROVISIONS OF THE
FEDERAL SECURITIES LAWS REGARDING THE ACCURACY AND COMPLETENESS OF DISCLOSURE.

A WORD ABOUT 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 as elected  by the Owner at the time of  purchase
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  law.
Investment  income from such Fixed Account  assets will be allocated between the
Company and the contracts participating in the Fixed Account, in accordance with
the terms of such contracts.

    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.  In
addition,  the  Company  guarantees  that  it  will  not  increase  charges  for
maintenance of the Contracts regardless of its actual expenses.

    Investment income from the Fixed  Account allocated to the Company  includes
compensation  for mortality and expense risks borne by the Company in connection
with Fixed Account Contracts. The Company  expects to derive a profit from  this
compensation.  The amount of  such investment income  allocated to the Contracts
will vary from year to year in the sole discretion of the Company. However,  the
Company  guarantees that it will  credit interest at a rate  of not less than 3%
per year, compounded annually, to amounts  allocated to the Fixed Account  under
the  Contracts. The Company  may credit interest at  a rate in  excess of 3% per
year; however, the Company is not obligated to credit any interest in excess  of
3%  per  year. 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. ANY
INTEREST CREDITED TO AMOUNTS ALLOCATED TO THE FIXED ACCOUNT IN EXCESS OF 3%  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 GUARANTEED OF 3% 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.

                                       32
<PAGE>
    Excess interest, if any, will be  credited on the fixed accumulation  value.
The  Company guarantees that, at any time, the fixed accumulation value will not
be less than  the amount of  Purchase Payments allocated  to the Fixed  Account,
plus  interest  at  the rate  of  3%  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 or  withdrawal charges, any
applicable premium  taxes,  and  less  any amounts  surrendered.  If  the  Owner
surrenders  the Contract,  the amount available  from the Fixed  Account will be
reduced by any  applicable withdrawal  charge (see "Withdrawal  Charges" in  the
Prospectus).  In no  event will the  portion of the  contract maintenance charge
that is deducted from the Fixed Account cause the Contract's fixed  accumulation
value (adjusted for any cash withdrawals) to increase by less than 3% per year.

    If  on  any  Contract Anniversary  the  rate  at which  the  Company credits
interest to amounts allocated  to the Fixed Account  under the Contract is  less
than  80% of the average  discount rate on 52-week  United States Treasury Bills
for the  most recent  auction prior  to the  Contract Anniversary  on which  the
declared  interest rate becomes applicable, then  during the 45-day period after
the Contract Anniversary the Owner may elect  to receive the value of the  Fixed
Accumulation  Units  credited  to the  Contract's  Accumulation  Account without
assessment of  a withdrawal  charge.  Such withdrawal  may, however,  result  in
adverse tax consequences (see "Federal Tax Status" in the Prospectus).

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

FIXED ACCUMULATION VALUE
(1) 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 Accumulation
Account  in  the  form  of  Fixed  Accumulation  Units.  The  number  of   Fixed
Accumulation  Units to be  credited is determined by  dividing the dollar amount
allocated to the  Fixed Account  by the Fixed  Accumulation Unit  value for  the
Contract  for the Valuation Period during which the Purchase Payment is received
by the Company.

(2) FIXED ACCUMULATION UNIT VALUE

    A Fixed  Accumulation Unit  value is  established at  $10.00 for  the  first
Valuation  Period of the calendar month in which the Contract is issued and will
increase for  each  successive Valuation  Period  as interest  is  accrued.  All
Contracts  issued in  a particular  calendar month and  at a  particular rate of
interest, as specified in advance by the Company from time to time, will use the
same series  of Fixed  Accumulation Unit  values throughout  the first  Contract
Year.

    At the first Contract Anniversary the Fixed Accumulation Units credited to a
Contract's  Accumulation 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
Contract Year as interest is accrued at a rate which shall have been  determined
by the Company prior to the first day of each Contract Year.

    The  Company  will  credit  interest to  the  Contract's  Fixed Accumulation
Account at a rate of  not less than 3% per  year, compounded annually. Once  the
rate    applicable   to   a   specific    Contract   is   established   by   the

                                       33
<PAGE>
Company, it may not be changed for the balance of the Contract Year.  Additional
Payments  made during the Contract  Year will be credited  with interest for the
balance of the Contract  Year at the  rate applicable at  the beginning of  that
Contract  Year.  The Fixed  Accumulation  Unit value  for  the Contract  for any
Valuation Period is the value determined as of the end of such Valuation Period.

(3) FIXED ACCUMULATION VALUE

    The fixed accumulation value of a Contract, if any, for any Valuation Period
is equal  to  the  value  of  the  Fixed  Accumulation  Units  credited  to  the
Accumulation Account for such Valuation Period.

LOANS FROM THE FIXED ACCOUNT (QUALIFIED CONTRACTS ONLY)

    Loans  will be permitted from the  Contract's Fixed Accumulation Account (to
the extent permitted by the retirement plan for which the Contract is purchased)
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
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. Generally,  loans must  be  repaid
within five 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  outstanding  loan balance  (plus  accrued interest
thereon). Partial withdrawals may be restricted by the maximum loan limitation.

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  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.

                                   APPENDIX B

ILLUSTRATIVE EXAMPLE OF VARIABLE ACCUMULATION UNIT VALUE CALCULATIONS

    Suppose the net asset value of a particular Series Fund share at the end  of
the  current Valuation Period is $18.38; at the end of the immediately preceding
Valuation Period is  $18.32; the Valuation  Period is one  day; no dividends  or
distributions  caused  the particular  Series  Fund shares  to  go "ex-dividend"
during the current  Valuation Period.  $18.38 divided by  $18.32 is  1.00327511.
Subtracting the one day risk factor for mortality and expense risks of .00003809
(the daily equivalent of the current charge of 1.40% on an annual basis) gives a
net  investment factor of 1.00323702. If  the value of the Variable Accumulation
Unit for the  immediately preceding  Valuation Period had  been 14.5645672,  the
value  for  the  current  Valuation Period  would  be  14.6117130  (14.5645672 X
1.00323702).

                                       34
<PAGE>
ILLUSTRATIVE EXAMPLE OF VARIABLE ANNUITY UNIT VALUE CALCULATIONS

    Suppose the circumstances of  the first example exist,  and the value of  an
Annuity Unit for the immediately preceding Valuation Period had been 12.3456789.
If  the first variable annuity payment is determined by using an annuity payment
based on an assumed interest rate of 4% per year, the value of the Annuity  Unit
for  the current Valuation Period would be 12.3843113 (12.3456789 X 1.00323702 X
0.99989255).

ILLUSTRATIVE EXAMPLE OF VARIABLE ANNUITY PAYMENT CALCULATIONS

    Suppose that the  Accumulation Account  of a deferred  Contract 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 12.3856421. The
first variable annuity payment would be $865.57 (8,765.4321 X 14.5645672 X  6.78
divided  by  1,000).  The number  of  Annuity  Units credited  would  be 70.1112
($865.57 divided by 12.3456789) and the second variable annuity payment would be
$868.28 (70.1112 X 12.3843113).

                                   APPENDIX C
                       WITHDRAWALS AND WITHDRAWAL CHARGES

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

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

EXPLANATION OF COLUMNS IN TABLE

  COLUMNS 1 AND 2:

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

                                       35
<PAGE>
  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 Contract for more than seven years.

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

  COLUMN 4:

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

  COLUMN 5:

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

  COLUMN 6:

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

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

FULL SURRENDER:

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

PARTIAL WITHDRAWAL:

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

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

                                       36
<PAGE>
                       SUN LIFE INSURANCE AND ANNUITY
                       COMPANY OF
                       NEW YORK
                       Annuity Service Mailing Address:
                       80 Broad Street
                       New York, New York 10004

                       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

                       CO3NY-13 5/95
<PAGE>


                                     PART C

                                OTHER INFORMATION


Item 24.  FINANCIAL STATEMENTS AND EXHIBITS

     (a)  The following Financial Statements are included in this Registration
Statement:

Included in Part A:

     None.

Included in Part B:

A.   Financial Statements of the Registrant:

     1.    Statement of Condition, December 31, 1994;

     2.    Statement of Operations, Year Ended December 31, 1994;

     3.    Statements of Changes in Net Assets, Years Ended December 31, 1994
           and 1993;

     4.    Notes to Financial Statements; and

     5.    Independent Auditors' Report.

B.   Financial Statements of the Depositor:

     1.    Balance Sheets, December 31, 1994 and 1993;

     2.    Statement of Operations, Years Ended December 31, 1994, 1993 and
           1992;

     3.    Statements of Capital Stock and Surplus, Years Ended December 31,
           1994, 1993 and 1992;

     4.    Statements of Cash Flows, Years Ended December 31, 1994, 1993 and
           1992;

     5.    Notes to Financial Statements; and

     6.    Independent Auditors' Report.

<PAGE>

     (b)   The following Exhibits are incorporated in this Registration
Statement by reference unless otherwise indicated:

     (1)   Resolution of the Board of Directors of the depositor dated December
3, 1984, authorizing the establishment of the Registrant (filed as Exhibits
A.(1) to the Registration Statement of the Registrant on Form N-8B-2, File No.
811-4183);

     (2)   Not applicable;

     (3)   (a)  Marketing Coordination and Administrative Services Agreement
between the depositor, Massachusetts  Financial  Services  Company and Clarendon
Insurance Agency, Inc. dated December 3, 1984 (filed as Exhibit A.(3)(a) to the
Registration Statement of the Registrant on Form N-8B-2);

           (b)(i)    Specimen Sales Operations and General Agent Agreement;

           (b)(ii)   Specimen Broker-Dealer Supervisory and Service Agreement;

           (b)(iii)  Specimen Registered Representatives Agent Agreement (filed
as Exhibits A.(3)(b)(i), A.(3)(b)(ii) and A.(3)(b)(iii), respectively, to the
Registration Statement of the Registrant on Form N-8B-2);

     (4)   Compass 3 Flexible Payment Deferred Combination Variable and Fixed
Annuity Contract (filed as Exhibit 4 to Pre-Effective Amendment No. 3 to the
Registration Statement of the Registrant on Form N-4 Reg. No. 33-19765);

     (5)   Form of Application used with the variable annuity contract filed as
Exhibit (4) (filed as Exhibit 5 to Pre-Effective Amendment No. 3 to the
Registration Statement of the Registrant on Form N-4 Reg. No. 33-19765);

     (6)   Declaration of Intent and Charter and the by-laws of the Depositor
(filed as Exhibits A.(6)(a) and A.(6)(b), respectively, to the Registration
Statement of the Registrant on Form N-8B-2).

     (7)   Not Applicable;

     (8)   Service Agreement between the depositor and Massachusetts Financial
Services Company dated December 3, 1984 (filed as Exhibit A.(8)(a) to the
Registration Statement of the Registrant on Form N-8B-2);

     (9)   Opinion of Counsel and Consent to its use as to the legality of the
securities being registered (filed as Exhibit 9 to Pre-Effective Amendment No. 3
to the Registration Statement of the Registrant on Form N-4 Reg. No. 33-19765);

<PAGE>

     (10)  (a)  Consent of Deloitte & Touche (filed herewith);
           (b)  Consent of David D. Horn, Esq. (filed herewith); and
           (c)  Certification of Counsel (filed herewith);

     (11)  None;

     (12)  Not Applicable;

     (13)  Schedule for Computation of Performance Quotations (filed herewith);
           and

     (14)  Financial Data Schedule meeting the requirements of Rule 483 under
           the Securities Act of 1933 (filed herewith).

     Item 25.  DIRECTORS AND OFFICERS OF THE DEPOSITOR

Name and Principal                     Positions and Offices
Business Address                       with the Depositor
- --------------------                   ----------------------
John D. McNeil                         Chairman and Director
150 King Street West
Toronto, Ontario
  Canada  M5H 1J9

John R. Gardner                        President and Director
150 King Street West
Toronto, Ontario
  Canada  M5H 1J9

David D. Horn                          Senior Vice President
One Sun Life Executive Park            and Director
Wellesley Hills, MA  02181

John S. Lane                           Director
150 King Street West
Toronto, Ontario
  Canada  M5H 1J9

Richard B. Bailey                      Director
500 Boylston Street
Boston, MA  02116

A. Keith Brodkin                       Director
500 Boylston Street
Boston, MA 02116

M. Colyer Crum                         Director
Harvard Business School
Soldiers Field Road
Boston, MA  02163

John G. Ireland                        Director
680 Steamboat Road
Greenwich, CT 06830

<PAGE>

Name and Principal                  Positions and Offices
Business Address                    with the Depositor
- --------------------                ----------------------
Edward M. Lamont                    Director
Moores Hill Road
Syosset, New York  11791

Angus A. MacNaughton                Director
950 Tower Lane
Metro Tower, Suite 1170
Foster City, California  94404

Fioravante G. Perrotta              Director
200 Park Avenue
New York, New York  10166

Ralph F. Peters                     Director
55 Strimples Mill Road
Stockton, New Jersey 08559

Pamela T. Timmins                   Director
25 East 86th Street
New York, New York  10028

Robert P. Vrolyk                    Vice President, Controller
One Sun Life Executive Park         and Actuary
Wellesley Hills, MA  02181

S. Caesar Raboy                     Vice President
One Sun Life Executive Park
Wellesley Hills, MA  02181

Michael A. Cohen                    Vice President and
80 Broad Street                     Regional Manager
New York, New York 10004

C. James Prieur                     Vice President, Investments
One Sun Life Executive Park
Wellesley Hills, MA  02181

L. Brock Thomson                    Vice President
One Sun Life Executive Park         and Treasurer
Wellesley Hills, MA  02181

Bonnie S. Angus                     Secretary
One Sun Life Executive Park
Wellesley Hills, MA  02181

<PAGE>

Item 26.  PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
          REGISTRANT

     No person is directly or indirectly controlled by the Registrant.  The
Registrant is a separate account of Sun Life Insurance and Annuity Company of
New York which is a wholly-owned subsidiary of Sun Life Assurance Company of
Canada (U.S.).  Sun Life Assurance Company of Canada (U.S.) is a wholly-owned
subsidiary of Sun Life Assurance Company of Canada.

     The  following is a list of all corporations directly or indirectly
controlled by or under common control with Sun Life Assurance Company of Canada,
showing the state or other sovereign power under the laws of which each is
organized and the percentage ownership of voting securities giving rise to the
control relationship:

<PAGE>

                                                                    Percent of
                                                  State or Country  Ownership
                                                  or Jurisdiction  of Voting
                                                  of Incorporation Securities
                                                  ---------------- ----------

Sun Life Assurance Company of Canada               Canada              100%
- --------------------------------------------------------------------------------
Sun Life Assurance Company of Canada
  (U.S.)....................................       Delaware            100%
Sun Life Assurance Company of Canada
  (U.K.) Limited ...........................       United Kingdom      100%
Sun Life of Canada Investment Management
  Limited ..................................       Canada              100%
Sun Life of Canada Benefit Management
  Limited ..................................       Canada              100%
Spectrum Bullock Holdings, Inc..............       Canada              100%
The Prudential Group Assurance Company
  of England...............................        United Kingdom      100%
Sun Life Insurance and Annuity Company of
  New York .................................       New York              0%**
Sun Investment Services Company ............       Delaware              0%**
Sun Benefit Services Company, Inc. .........       Delaware              0%**
Sun Growth Variable Annuity Fund, Inc. .....       Delaware              0%*
Massachusetts Financial Services Company ...       Delaware              0%**
New London Trust, F.S.B.....................       Federally Chartered   0%**
Massachusetts Casualty Insurance Company....       Massachusetts         0%**
Clarendon Insurance Agency, Inc. ...........       Massachusetts         0%***
MFS Service Center, Inc.....................       Delaware              0%***
MFS/Sun Life Series Trust ..................       Massachusetts         0%****
LifLifetime Advisers, Inc. .................       Delaware              0%***
MFS Financial Services, Inc. ...............       Delaware              0%***
Sun Capital Advisers, Inc. .................       Delaware              0%**
MFS International, Ltd. ....................       Ireland               0%***
MFS Asset Management, Inc. .................       Delaware              0%***
MFS Fund Distributors, Inc. ................       Delaware              0%***
MFS Retirement Services, Inc. ..............       Delaware              0%***

- ----------

   * 100% of the issued and outstanding voting securities of Sun Growth Variable
     Annuity Fund, Inc. are owned by separate accounts of Sun Life Assurance
     Company of Canada (U.S.).
  ** 100% of the issued and outstanding voting securities of Massachusetts
     Financial Services Company, New London Trust, F.S.B., Sun Life Insurance
     and Annuity Company of New York, Sun Investment Services  Company, Sun
     Benefit Services Company, Inc., Sun Capital Advisers, Inc. and
     Massachusetts Casualty Insurance Company are owned by Sun Life Assurance
     Company of Canada (U.S.).
 *** 100% of the issued and outstanding voting securities of Clarendon Insurance
     Agency, Inc., MFS Service Center, Inc., Lifetime Advisers, Inc., MFS
     Financial Services, Inc., MFS International, Ltd., MFS Asset Management,
     Inc., MFS Fund Distributors, Inc., and MFS Retirement Services, Inc. are
     owned by Massachusetts Financial Services Company.
**** 100% of the issued and outstanding voting securities of MFS/Sun Life Series
     Trust are owned by separate accounts of  Sun Life Assurance Company of
     Canada (U.S.) and Sun Life Insurance and Annuity Company of New York.

<PAGE>

     Omitted from the list are subsidiaries of Sun Life Assurance Company of
Canada which, considered in the aggregate, would not constitute a "significant
subsidiary" (as that term is defined in Rule 8b-2 under Section 8 of the
Investment Company Act of 1940) of Sun Life Assurance Company of Canada.

     None of the companies listed is a subsidiary of the Registrant, therefore
the only financial statements being filed are those of Sun Life Insurance and
Annuity Company of New York.

Item 27.  NUMBER OF CONTRACT OWNERS

     As of March 31, 1995 there were 402 qualified and 126    non-qualified
contracts participating in the investment experience of the Variable Account.

Item 28.  INDEMNIFICATION

     Article 5, Section 5.6 of the By-laws  of Sun Life Insurance and Annuity
Company of New York, a copy of which was filed as Exhibit A.(6)(b) to the
Registration Statement of the Registrant on Form N-8B-2 (File No. 811-4183),
provides for indemnification of directors, officers and  employees of Sun Life
Insurance and Annuity Company of New York.

     Insofar as  indemnification  for liability arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of Sun
Life Insurance and Annuity Company of New York pursuant to the certificate of
incorporation, by-laws, or otherwise, Sun Life (N.Y.) 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 Sun Life (N.Y.) of expenses incurred or paid by a director,
officer, or controlling person of Sun Life (N.Y.)  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, Sun Life
(N.Y.) will, unless  in the opinion of their counsel the matter has been settled
by controlling precedent, submit to a court of appropriate jurisdiction the
question  whether such indemnification by  them is against public policy as
expressed in the Act and will be governed by the final adjudication of such
issue.

Item 29.  PRINCIPAL UNDERWRITERS

     (a)  Clarendon Insurance Agency, Inc., which is a wholly- owned subsidiary
of Massachusetts Financial Services Company, acts as general distributor for the
Registrant, Sun Life of Canada (U.S.)  Variable Accounts C, D, E and F,  Sun
Life (N.Y.)

<PAGE>

Variable Accounts A and C and 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.

Name and Principal                          Positions and Offices
Business Address*                           with Underwriter
- -----------------                           --------------------
A. Keith Brodkin.......                   Chairman and Director**
Jeffrey L. Shames......                          Director
Arnold D. Scott........                          Director
Cynthia M. Orcutt......                          President
Bruce C. Avery.........                       Vice President
James E. Russell.......                          Treasurer
Stephen E. Cavan.......                     Secretary and Clerk
Robert T. Burns........                     Assistant Secretary

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

 *   The principal business address of all directors and officers of the
     principal underwriter except Ms. Orcutt is 500 Boylston Street,  Boston,
     Massachusetts  02116.  The principal business address of Ms. Orcutt is One
     Sun Life Executive Park, Wellesley Hills, Massachusetts  02181.
**   Mr. Brodkin is a Director of Sun Life Assurance Company of Canada (U.S.)
     and Sun Life Insurance and Annuity Company of New York.

     (c)  Inapplicable.


Item 30.  LOCATION OF ACCOUNTS AND RECORDS

     Accounts, books and other  documents required to be maintained by Section
31(a) of the Investment Company Act of 1940 and the Rules  promulgated
thereunder are  maintained by Sun Life Insurance and  Annuity Company of New
York, in  whole or in part, at its Home Office at 80 Broad Street, New York, New
York 10004, at the offices of Massachusetts Financial Services Company at 500
Boylston Street, Boston, Massachusetts  02116, or at the offices  of Sun Life
Assurance Company of Canada (U.S.) at 50 Milk Street, Boston Massachusetts 02103
and One Sun Life Executive Park, Wellesley Hills, Massachusetts 02181.

Item 31.  MANAGEMENT SERVICES

     Not applicable.

Item 32.  UNDERTAKINGS

     (a)(b)(c)  Not applicable.


<PAGE>

                                   SIGNATURES

     As required by the Securities Act of 1933 and the Investment Company Act
of 1940, the Registrant certifies that it meets all of the requirements for
effectiveness of this Amendment to the Registration Statement pursuant to Rule
485(b) under the Securities Act of 1993 and has caused this Amendment to its
Registration Statement to be signed on its behalf in the Town of Wellesley and
Commonwealth of Massachusetts on the 26th day of April, 1995.

                     Sun Life (N.Y.)
                       Variable Account B
                     (Registrant)

                     Sun Life Insurance and Annuity
                       Company of New York
                     (Depositor)


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

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


       As required by the Securities Act  of 1933, this Amendment to the
Registration Statement has been signed below by the following persons  in the
capacities with the Depositor, Sun Life Insurance and Annuity  Company of New
York, and on the dates indicated.

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


- ---------------------------
*    By Bonnie S. Angus  pursuant to Power of Attorney filed with Post-Effective
     Amendment No. 1 to the Registration Statement of the Registrant on Form N-
     4, Reg. No. 33-19765.

<PAGE>

    Signatures                       Title                Date
    ----------                       -----                ----

                               Vice President and
                               Treasurer (Principal
                                   Financial &
*   /s/ L. BROCK THOMSON       Accounting Officer)     April 26, 1995
- ------------------------------
        L. Brock Thomson

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


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


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


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

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


*   /s/ JOHN G. IRELAND             Director           April 26, 1995
- ------------------------------
        John G. Ireland


*   /s/ EDWARD M. LAMONT            Director           April 26, 1995
- ------------------------------
        Edward M. Lamont


*   /s/ FIORAVANTE G. PERROTTA      Director           April 26, 1995
- ------------------------------
        Fioravante G. Perrotta


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

*    By Bonnie S. Angus pursuant to Power of Attorney filed with Post-Effective
     Amendment No. 1 to the Registration Statement of the Registrant on Form N-
     4, Reg. No. 33-19765.

<PAGE>

    Signatures                    Title                  Date
    ----------                    -----                  ----

*  /s/ RALPH F. PETERS           Director           April 26, 1995
- ------------------------------
       Ralph F. Peters


*  /s/ PAMELA T. TIMMINS         Director           April 26, 1995
- ------------------------------
       Pamela T. Timmins


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


*  /s/ M. COLYER CRUM            Director           April 26, 1995
- ------------------------------
       M. Colyer Crum


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

*    By Bonnie S. Angus pursuant to Power of Attorney filed with Post-Effective
     Amendment No. 1 to the Registration Statement of the Registrant on Form N-
     4, Reg. No. 33-19765.



<PAGE>

                                                                 Exhibit 10 (a).


               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


       We consent to the use in this Post-effective Amendment No. 2 to
Registration Statement No. 33-19765 on Form N-4 of Sun Life (N.Y.) Variable
Account B of our report dated February 3, 1995 accompanying the financial
statements of Sun Life (N.Y.) Variable Account B and our report dated January
31, 1995 accompanying the financial statements of Sun Life Insurance and Annuity
Company of New York appearing in the Statement of Additional Information, which
is part of such Registration Statement.  We also consent to the references to us
under the headings "Condensed Financial Information - Accumulation Unit Values"
appearing in the Prospectus, which is part of such Registration Statement, and
"Accountants" appearing in the Statement of Additional Information.


DELOITTE & TOUCHE LLP


Boston, Massachusetts
April 27, 1995



<PAGE>

                                                                  Exhibit 10(b).


                               CONSENT OF COUNSEL

       I hereby consent to the reference to me in Post-Effective Amendment No. 2
to the  Registration Statement on Form N-4 of Sun Life (N.Y.) Variable Account B
under the caption "Legal Matters" in the Statement of Additional Information
contained therein.


                                   DAVID D. HORN, ESQ.


April 26, 1995



<PAGE>

                                                                   Exhibit 10(c)

                            CERTIFICATION OF COUNSEL

           I, David D. Horn,  in my capacity as counsel for Sun Life Insurance
and Annuity Company of New York, have reviewed Post-effective Amendment No. 2 to
the Registration Statement of Sun Life (N.Y.) Variable Account B (the "Account")
which is being filed pursuant to paragraph (b) of Rule 485 under the Securities
Act of 1933.  Based on my review of this Post-effective Amendment and such other
material relating to the operations of the Account as I deemed relevant, I
hereby certify as of April 27, 1995, the date of filing of this Amendment, that
the Amendment does not contain disclosure which would render it ineligible to
become effective pursuant to paragraph (b) of Rule 485.

           I hereby consent to the filing of this certification as part of Post-
effective Amendment No. 2 to the Registration Statement of the Account.


                                    DAVID D. HORN, ESQ.


April 27, 1995


<PAGE>

Compass 3 (N.Y.)

<TABLE>
<CAPTION>

<S>      <C>                                                <C>      <C>
1-Year SEC thru 12/31/94
                                                                     % Change
MMS      1000*(10.2716438/10.0434864)-54-1.97=              966.75     -3.33%
HYS      1000*(10.0367852/10.4094320)-54-2.40=              907.80     -9.22%
CAS      1000*(9.8770583/10.3890742)-54-8.12=               888.60    -11.14%
WGS      1000*(9.5512201/10.1398466)-54-2.77=               885.18    -11.48%
MSS      1000*(9.2925320/9.5945950)-54-2.89=                911.63     -8.84%
TRS      1000*(9.6190339/9.9794270)-54-7.31=                902.58     -9.74%
GSS      1000*(9.6514085/10.0022382)-54-3.40=               907.52     -9.25%

</TABLE>

<PAGE>

Compass 3 (N.Y.)
                          5-Year SEC through 12/31/94

<TABLE>
<CAPTION>

<S>                                 <C>         <C>      <C>                              <C>          <C>
Money Market                                             Managed Sectors

1000*(10.2716438/8.77429)=          1170.652    12/31/89 1000*(9.2925320/6.43546)=        1443.958
4.75*(10.2716438/9.33221)=          5.228162    12/31/90    .46*(9.2925320/5.68236)=      0.752252
4.69*(10.2716438/9.73738)=          4.947328    12/31/91    .84*(9.2925320/9.08676)=      0.859022
4.45*(10.2716438/9.92339)=          4.606169    12/31/92  1.30*(9.2925320/9.54294)=       1.265888
1.36*(10.2716438/10.0434864)=       1.390895    12/31/93  2.56*(9.2925320/9.5945950)=     2.479404
1.97*(10.2716438/10.2716438)=           1.97    12/31/94  2.89*(9.2925320/9.2925320)=         2.89
                                       36.00                                                 36.00
                                     1116.51        2.23%                                  1399.71     6.96%

High Yield                                               Total Return

1000*(10.0367852/6.43172)=          1560.513    12/31/89 1000*(9.6190339/6.86652)=         1400.86
 6.71*(10.0367852/5.43159)=          12.3991    12/31/90  2.03*(9.6190339/6.95223)=       2.808687
 5.73*(10.0367852/7.90543)=         7.274845    12/31/91  3.01*(9.6190339/8.33637)=       3.473129
 4.84*(10.0367852/8.96222)=         5.420313    12/31/92  3.94*(9.6190339/8.92602)=       4.245901
 2.26*(10.0367852/10.4094320)=      2.179094    12/31/93  8.74*(9.6190339/9.9794270)=     8.424367
 2.40*(10.0367852/10.0367852)=           2.4    12/31/94  7.31*(9.6190339/9.6190339)=         7.31
                                       36.00                                                 36.00
                                     1494.84        8.37%                                  1338.60     6.01%

Capital Appreciation                                     Government Securities

1000*(9.8770583/6.43339)=           1535.281    12/31/89 1000*(9.6514085/7.22517)=        1335.804
 7.24*(9.8770583/5.73079)=          12.47819    12/31/90  7.24*(9.6514085/7.75731)=       9.007787
 6.85*(9.8770583/7.96372)=          8.495759    12/31/91  6.71*(9.6514085/8.86079)=       7.308711
 6.51*(9.8770583/8.92432)=          7.204991    12/31/92  6.24*(9.6514085/9.33233)=        6.45335
 7.54*(9.8770583/10.3890742)=       7.168398    12/31/93  3.47*(9.6514085/10.0022382)=    3.348289
 8.12*(9.8770583/9.8770583)=            8.12    12/31/94  3.40*(9.6514085/9.6514085)=          3.4
                                       36.00                                                 36.00
                                     1455.81        7.80%                                  1270.29     4.90%

World Governments

1000*(9.5512201/6.88176)=           1387.904    12/31/89
   .40*(9.5512201/7.69145)=         0.496719    12/31/90
   .73*(9.5512201/8.71188)=         0.800331    12/31/91
 1.18*(9.5512201/8.64277)=          1.304031    12/31/92
 3.62*(9.5512201/10.1398466)=       3.409856    12/31/93
 2.77*(9.5512201/9.5512201)=            2.77    12/31/94
                                       36.00
                                     1343.12        6.08%

</TABLE>

<PAGE>

Compass 3 (N.Y.)
                          Life SEC through 12/31/94                        MFS

<TABLE>
<CAPTION>

<S>                                 <C>         <C>      <C>                              <C>          <C>
Money Market  8/29/85                                    World Government  5/16/88

1000*(10.2716438/6.98084)=          1471.405             1000*(9.5512201/6.14390)=        1554.586
 4.28*(10.2716438/7.30635)=         6.017045                .23*(9.5512201/6.35372)=      0.345747
 4.28*(10.2716438/7.59631)=         5.787367                .40*(9.5512201/6.87978)=      0.555321
 4.43*(10.2716438/7.99989)=         5.688001                .73*(9.5512201/7.55187)=      0.923267
 4.64*(10.2716438/8.58134)=         5.553961             1.18*(9.5512201/8.62481)=            1.31
4.75*(10.2716438/9.14820)=          5.333323             3.62*(9.5512201/9.25953)=            3.73
4.69*(10.2716438/9.62141)=          5.006959             2.77*(9.5512201/9.1967992)=          2.88
4.45*(10.2716438/9.87969)=          4.626543             2.77*(9.5512201/9.5512201)=          2.77
1.36*(10.2716438/10.00242)=         1.396606                                                 27.00
1.97*(10.2716438/10.16492)=         1.990683                            yrs:  6.630137     1515.07     6.47%
1.97*(10.2716438/10.2716438)=           1.97
             yrs:       9.345205    1428.035     3.89%   Managed Sectors  5/27/88

High Yield Series  8/13/85                               1000*(9.2925320/4.32354)=        2149.288
                                                            .17*(9.2925320/5.79854)=      0.272436
1000*(10.0367852/4.98478)=          2013.486                .46*(9.2925320/6.41788)=       0.66604
 8.58*(10.0367852/5.66495)=         15.20148                .84*(9.2925320/7.07406)=       1.10343
 8.58*(10.0367852/6.14160)=         14.02169              1.30*(9.2925320/8.23891)=       1.466249
 7.89*(10.0367852/6.41196)=         12.35039              2.56*(9.2925320/9.20566)=       2.584158
 7.21*(10.0367852/6.96204)=         10.39426              2.89*(9.2925320/9.2434971)=     2.905331
 6.71*(10.0367852/5.97780)=         11.26616              2.89*(9.2925320/9.2925320)=         2.89
 5.73*(10.0367852/7.44073)=         7.729185                                                 27.00
 4.84*(10.0367852/8.86148)=         5.481933                            yrs:          6.6  2110.40    11.98%
 2.26*(10.0367852/10.02242)=        2.263239
 2.40*(10.0367852/10.07052)=         2.39196             Total Return Series  5/16/88
 2.40*(10.0367852/10.0367852)=           2.4
             yrs:       9.389041     1929.99     7.25%   1000*(9.6190339/5.65085)=        1702.228
                                                          1.01*(9.6190339/6.48311)=       1.498544
Capital Appreciation Series  8/13/85                      2.03*(9.6190339/6.97482)=        2.79959
                                                          3.01*(9.6190339/7.70198)=       3.759201
1000*(9.8770583/3.25845)=           3031.214              3.94*(9.6190339/8.49941)=       4.459015
 8.45*(9.8770583/4.40719)=           18.9375              8.74*(9.6190339/9.57152)=       8.783386
 8.45*(9.8770583/5.76902)=          14.46713              7.31*(9.6190339/9.7039037)=     7.246067
 8.38*(9.8770583/4.21560)=          19.63416              7.31*(9.6190339/9.6190339)=         7.31
 7.90*(9.8770583/6.43263)=          12.13015                                                 27.00
 7.24*(9.8770583/5.96442)=          11.98941                            yrs:  6.630137     1639.37     7.74%
 6.85*(9.8770583/7.23360)=          9.353275
 6.51*(9.8770583/7.84755)=          8.193595
 7.54*(9.8770583/10.12525)=         7.355178             Government Securities  8/12/85
 8.12*(9.8770583/10.39516)=         7.715294
 8.12*(9.8770583/9.8770583)=            8.12             1000*(9.6514085/5.04310)=        1913.785
             yrs:       9.389041     2913.32    12.06%    8.69*(9.6514085/5.97077)=       14.04689
                                                          8.69*(9.6514085/5.96939)=       14.05014
                                                          8.57*(9.6514085/6.36195)=       13.00114
                                                          7.99*(9.6514085/7.00135)=       11.01427
                                                          7.24*(9.6514085/7.34260)=       9.516547
                                                          6.71*(9.6514085/8.21225)=       7.885896
                                                          6.24*(9.6514085/9.27839)=       6.490866
                                                          3.47*(9.6514085/10.06031)=      3.328962
                                                          3.40*(9.6514085/9.73137)=       3.372063
                                                          3.40*(9.6514085/9.6514085)=          3.4
                                                                        yrs:  9.391781      1827.68     6.63%

</TABLE>

<PAGE>

COMPASS 3 NY

<TABLE>                                                                   MFS

<CAPTION>

NON-STANDARDIZED RESULTS
<S>                          <C>                          <C>            <C>   <C>
HIgh Yield Series

1/1/94 - 12/31/94            10000 x (10.0367852/10.4094320)=                   9642.01
1/1/93 - 12/31/94            10000 x (10.0367852/8.96222)=                     11198.99
1/1/92 - 12/31/94            10000 x (10.0367852/7.90543)=                     12696.06
1/1/91 - 12/31/94            10000 x (10.0367852/5.43159)=                     18478.54
1/1/90 - 12/31/94            10000 x (10.0367852/6.43172)=                     15605.13
8/13/85 - 12/31/94           10000 x (10.0367852/4.98478)=                     20134.86

1/1/94 - 12/31/94            0.964201(1)                  -1             =        -3.58%
1/1/93 - 12/31/94            1.119899(1/2)                -1             =         5.83%
1/1/92 - 12/31/94            1.269606(1/3)                -1             =         8.28%
1/1/91 - 12/31/94            1.847854(1/4)                -1             =        16.59%
1/1/90 - 12/31/94            1.560513(1/5)                -1             =         9.31%
8/13/85 - 12/31/94           2.013486(9.3890)             -1             =         7.74%


Capital Appreciation Series

1/1/94 - 12/31/94            10000 x (9.8770583/10.3890742)=                    9507.16
1/1/93 - 12/31/94            10000 x (9.8770583/8.92432)=                      11067.58
1/1/92 - 12/31/94            10000 x (9.8770583/7.96372)=                      12402.57
1/1/91 - 12/31/94            10000 x (9.8770583/5.73079)=                      17235.07
1/1/90 - 12/31/94            10000 x (9.8770583/6.43339)=                      15352.81
8/13/85 - 12/31/94           10000 x (9.8770583/3.25845)=                      30312.14

1/1/94 - 12/31/94            0.950716(1)                  -1             =        -4.93%
1/1/93 - 12/31/94            1.106758(1/2)                -1             =         5.20%
1/1/92 - 12/31/94            1.240257(1/3)                -1             =         7.44%
1/1/91 - 12/31/94            1.723507(1/4)                -1             =        14.58%
1/1/90 - 12/31/94            1.535281(1/5)                -1             =         8.95%
8/13/85 - 12/31/94           3.031214(19.38904)           -1             =        12.54%

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

<S>                          <C>                          <C>            <C>   <C>
Government Securities Series

1/1/94 - 12/31/94            10000 x (9.6514085/10.0022382)=                    9649.25
1/1/93 - 12/31/94            10000 x (9.6514085/9.33233)=                      10341.91
1/1/92 - 12/31/94            10000 x (9.6514085/8.86079)=                      10892.27
1/1/91 - 12/31/94            10000 x (9.6514085/7.75731)=                      12441.69
1/1/90 - 12/31/94            10000 x (9.6514085/7.22517)=                      13358.04
8/12/85 - 12/31/94           10000 x (9.6514085/5.04310)=                      19137.85

1/1/94 - 12/31/94            0.964925(1)                  -1             =        -3.51%
1/1/93 - 12/31/94            1.034191(1/2)                -1             =         1.70%
1/1/92 - 12/31/94            1.089227(1/3)                -1             =         2.89%
1/1/91 - 12/31/94            1.244169(1/4)                -1             =         5.61%
1/1/90 - 12/31/94            1.335804(1/5)                -1             =         5.96%
8/12/85 - 12/31/94           1.9137851(9.3917)            -1             =         7.16%


World Governments Series

1/1/94 - 12/31/94            10000 x (9.5512201/10.1398466)=                    9419.49
1/1/93 - 12/31/94            10000 x (9.5512201/8.64277)=                      11051.11
1/1/92 - 12/31/94            10000 x (9.5512201/8.71188)=                      10963.44
1/1/91 - 12/31/94            10000 x (9.5512201/7.69145)=                      12417.97
1/1/90 - 12/31/94            10000 x (10.6228626/7.65521) =                    13876.64
5/16/88 - 12/31/94           10000 x (9.5512201/6.14390)=                      15545.86

1/1/94 - 12/31/94            0.941949(1)                  -1             =        -5.81%
1/1/93 - 12/31/94            1.105111(1/2)                -1             =         5.12%
1/1/92 - 12/31/94            1.096344(1/3)                -1             =         3.11%
1/1/91 - 12/31/94            1.241797(1/4)                -1             =         5.56%
1/1/90 - 12/31/94            1.387664(1/5)                -1             =         6.77%
5/16/88 - 12/31/94           1.554586(1/6.6301)           -1             =         6.88%

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

<S>                          <C>                          <C>            <C>   <C>
Managed Sectors Series

1/1/94 - 12/31/94            10000 x (9.2925320/9.5945950)=                     9685.17
1/1/93 - 12/31/94            10000 x (9.2925320/9.54294)=                       9737.60
1/1/92 - 12/31/94            10000 x (9.2925320/9.08676)=                      10226.45
1/1/91 - 12/31/94            10000 x (9.2925320/5.68236)=                      16353.30
1/1/90 - 12/31/94            10000 x (9.2925320/6.43546)=                      14439.58
5/27/88 - 12/31/94           10000 x (9.2925320/4.32354)=                      21492.88

1/1/94 - 12/31/94            0.968517(1)                  -1             =        -3.15%
1/1/93 - 12/31/94            0.973760(1/2)                -1             =        -1.32%
1/1/92 - 12/31/94            1.022645(1/3)                -1             =         0.75%
1/1/91 - 12/31/94            1.6353.3(1/4)                -1             =        13.08%
1/1/90 - 12/31/94            1.443958(1/5)                -1             =         7.62%
5/27/88 - 12/31/94           2.149288(1/6.60)             -1             =        12.29%


Total Return Series

1/1/94 - 12/31/94            10000 x (9.6190339/9.9794270)=                     9638.86
1/1/93 - 12/31/94            10000 x (9.6190339/8.92602)=                      10776.40
1/1/92 - 12/31/94            10000 x (9.6190339/8.33637)=                      11538.64
1/1/91 - 12/31/94            10000 x (9.6190339/6.95223)=                      13835.90
1/1/90 - 12/31/94            10000 x (9.6190339/6.86652)=                      14008.60
5/16/88 - 12/31/94           10000 x (9.6190339/5.65085)=                      17022.28

1/1/94 - 12/31/94            0.963886(1)                  -1             =        -3.61%
1/1/93 - 12/31/94            1.077640(1/2)                -1             =         3.81%
1/1/92 - 12/31/94            1.153864(1/3)                -1             =         4.89%
1/1/91 - 12/31/94            1.383590(1/4)                -1             =         8.46%
1/1/90 - 12/31/94            1.400860(1/5)                -1             =         6.97%
5/16/88 - 12/31/94           1.702228(1/6.6301)           -1             =         8.35%

</TABLE>



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 6
<LEGEND>
THE FINANCIAL STATEMENTS OF SUN LIFE (N.Y.) VARIABLE ACCOUNT B; COMPASS 3
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               DEC-31-1994
<INVESTMENTS-AT-COST>                      163,295,534
<INVESTMENTS-AT-VALUE>                     163,948,250
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                             163,948,250
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       17,421
<TOTAL-LIABILITIES>                             17,421
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                          465,419
<SHARES-COMMON-PRIOR>                           71,722
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                               163,930,829
<DIVIDEND-INCOME>                           12,110,306
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                               2,212,284
<NET-INVESTMENT-INCOME>                      9,898,022
<REALIZED-GAINS-CURRENT>                     6,539,118
<APPREC-INCREASE-CURRENT>                 (22,739,906)
<NET-CHANGE-FROM-OPS>                      (6,302,766)
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        401,511
<NUMBER-OF-SHARES-REDEEMED>                      7,814
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                    (17,861,491)
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                              2,212,284
<AVERAGE-NET-ASSETS>                       172,011,282
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>


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