SUN LIFE N Y VARIABLE ACCOUNT B
N-30D, 1995-09-05
Previous: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD NEW YORK PUT SER 4, 497, 1995-09-05
Next: WLR FOODS INC, 8-K, 1995-09-05



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

STATEMENT OF CONDITION -- June 30, 1995

<TABLE>
<CAPTION>
ASSETS:
  Investments in MFS/Sun Life
Series Trust:                          Shares        Cost           Value
                                     ----------  -------------  -------------
<S>                                  <C>         <C>            <C>
    Capital Appreciation Series
     ("CAS").......................   1,801,048  $  44,809,872  $  51,285,571
    Government Securities Series
     ("GSS").......................   2,539,035     31,842,418     31,959,617
    High Yield Series ("HYS")......   1,674,136     14,153,530     14,052,358
    Managed Sectors Series
     ("MSS").......................     482,482     10,127,058     11,340,236
    Money Market Series ("MMS")....  18,317,928     18,317,928     18,317,928
    Total Return Series ("TRS")....   2,368,366     34,722,934     39,275,971
    World Governments Series
     ("WGS").......................     711,413      8,503,446      8,637,553
                                                 -------------  -------------
                                                 $ 162,477,186  $ 174,869,234
                                                 -------------
                                                 -------------
LIABILITY:
    Payable to sponsor........................................         22,903
                                                                -------------
        Net Assets............................................  $ 174,846,331
                                                                -------------
                                                                -------------
</TABLE>

Net Assets:

<TABLE>
<CAPTION>
                           Applicable to Owners of
                          Deferred Variable Annuity
                                  Contracts
                      ---------------------------------  Reserve for
                                   Unit                    Variable
                        Units     Value       Value       Annuities       Total
                      ---------  --------  ------------  ------------  ------------
<S>                   <C>        <C>       <C>           <C>           <C>
  COMPASS 2
   CONTRACTS:
    CAS.............  1,354,739  $36.3714  $ 49,271,016  $   139,044   $ 49,410,060
    GSS.............  1,482,830  21.2262     31,472,209      148,274     31,620,483
    HYS.............    609,890  22.2213     13,554,031       44,381     13,598,412
    MSS.............    406,781  26.8602     10,926,217      --          10,926,217
    MMS.............  1,176,889  15.1580     17,837,065       28,183     17,865,248
    TRS.............  1,886,915  19.5392     36,871,512      500,042     37,371,554
    WGS.............    464,965  17.5369      8,155,251      --           8,155,251
                                           ------------  ------------  ------------
                                           $168,087,301  $   859,924   $168,947,225
                                           ------------  ------------  ------------
  COMPASS 3
   CONTRACTS:
    CAS.............    160,561  $11.7409  $  1,885,072  $       203   $  1,885,275
    GSS.............     31,556  10.5997        334,147      --             334,147
    HYS.............     40,997  10.9733        449,793      --             449,793
    MSS.............     36,645  11.2822        413,038          443        413,481
    MMS.............     43,341  10.4793        454,090      --             454,090
    TRS.............    172,111  10.9240      1,879,815          203      1,880,018
    WGS.............     45,231  10.6700        482,302      --             482,302
                                           ------------  ------------  ------------
                                           $  5,898,257  $       849   $  5,899,106
                                           ------------  ------------  ------------
        Net Assets.......................  $173,985,558  $   860,773   $174,846,331
                                           ------------  ------------  ------------
                                           ------------  ------------  ------------
</TABLE>

                       See notes to financial statements

                                                                               1
<PAGE>
SUN LIFE (N.Y.) VARIABLE ACCOUNT B

STATEMENT OF OPERATIONS -- Six Months Ended June 30, 1995

<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...............  $ 1,198,582   $ 2,058,746    $    968,608    $     334,400
  Mortality and expense risk charges....      295,536       220,257          92,009           57,658
  Distribution expense charges..........        1,190           243             307              260
                                          ------------  ------------   -------------   -------------
        Net investment income...........  $   901,856   $ 1,838,246    $    876,292    $     276,482
                                          ------------  ------------   -------------   -------------
REALIZED AND UNREALIZED GAINS:
  Realized gains on investment
   transactions
    Proceeds from sales.................  $ 5,539,005   $ 9,225,943    $  2,736,076    $   1,177,735
    Cost of investments sold............    4,687,173     8,869,735       2,618,666        1,010,495
                                          ------------  ------------   -------------   -------------
        Net realized gains..............  $   851,832   $   356,208    $    117,410    $     167,240
                                          ------------  ------------   -------------   -------------
  Net unrealized appreciation
   (depreciation) on investments
    End of period.......................  $ 6,475,699   $   117,199    $   (101,172)   $   1,213,178
    Beginning of period.................      146,117      (912,403 )      (389,675)        (165,554)
                                          ------------  ------------   -------------   -------------
      Change in unrealized appreciation
       (depreciation)...................  $ 6,329,582   $ 1,029,602    $    288,503    $   1,378,732
                                          ------------  ------------   -------------   -------------
    Realized and unrealized gains.......  $ 7,181,414   $ 1,385,810    $    405,913    $   1,545,972
                                          ------------  ------------   -------------   -------------
INCREASE IN NET ASSETS FROM
 OPERATIONS.............................  $ 8,083,270   $ 3,224,056    $  1,282,205    $   1,822,454
                                          ------------  ------------   -------------   -------------
                                          ------------  ------------   -------------   -------------
</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...............  $   458,241   $ 1,452,573    $    512,608    $   6,983,758
  Mortality and expense risk charges....      109,491       235,684          56,677        1,067,312
  Distribution expense charges..........          259         1,220             337            3,816
                                          ------------  ------------   -------------   -------------
        Net investment income...........  $   348,491   $ 1,215,669    $    455,594    $   5,912,630
                                          ------------  ------------   -------------   -------------
REALIZED AND UNREALIZED GAINS:
  Realized gains on investment
   transactions
    Proceeds from sales.................  $ 5,202,675   $ 6,591,539    $  4,444,430    $  34,917,403
    Cost of investments sold............    5,202,675     5,090,805       4,366,477       31,846,026
                                          ------------  ------------   -------------   -------------
        Net realized gains..............  $   --        $ 1,500,734    $     77,953    $   3,071,377
                                          ------------  ------------   -------------   -------------
  Net unrealized appreciation
   (depreciation) on investments
    End of period.......................  $   --        $ 4,553,037    $    134,107    $  12,392,048
    Beginning of period.................      --          2,340,979        (366,748)         652,716
                                          ------------  ------------   -------------   -------------
      Change in unrealized
       appreciation.....................  $   --        $ 2,212,058    $    500,855    $  11,739,332
                                          ------------  ------------   -------------   -------------
    Realized and unrealized gains.......  $   --        $ 3,712,792    $    578,808    $  14,810,709
                                          ------------  ------------   -------------   -------------
INCREASE IN NET ASSETS FROM
 OPERATIONS.............................  $   348,491   $ 4,928,461    $  1,034,402    $  20,723,339
                                          ------------  ------------   -------------   -------------
                                          ------------  ------------   -------------   -------------
</TABLE>

                       See notes to financial statements

2
<PAGE>
SUN LIFE (N.Y.) VARIABLE ACCOUNT B
STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>
                              CAS                         GSS                         HYS                         MSS
                          Sub-Account                 Sub-Account                 Sub-Account                 Sub-Account
                   --------------------------  --------------------------  --------------------------  --------------------------
                    Six Months                  Six Months                  Six Months                  Six Months
                      Ended       Year Ended      Ended       Year Ended      Ended       Year Ended      Ended       Year Ended
                     June 30,    December 31,    June 30,    December 31,    June 30,    December 31,    June 30,    December 31,
                       1995          1994          1995          1994          1995          1994          1995          1994
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
<S>                <C>           <C>           <C>           <C>           <C>           <C>           <C>           <C>
OPERATIONS:
  Net investment
   income......... $    901,856  $ 4,103,029   $  1,838,246  $ 1,821,980   $    876,292  $ 1,030,857   $    276,482  $   841,700
  Net realized
   gains..........      851,832    3,744,371        356,208      555,501        117,410      850,028        167,240       48,241
  Net unrealized
   gains
   (losses).......    6,329,582  (10,183,621)     1,029,602   (3,867,432)       288,503   (2,442,139)     1,378,732   (1,137,282)
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
    Increase
     (decrease) in
     net assets
     from
     operations... $  8,083,270  $(2,336,221)  $  3,224,056  $(1,489,951)  $  1,282,205  $  (561,254)  $  1,822,454  $  (247,341)
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
CONTRACT OWNER
 TRANSACTIONS:
  Accumulation
   Activity:
    Purchase
     payments
     received..... $  1,339,847  $ 3,180,615   $    604,944  $ 1,208,579   $    153,732  $   690,780   $    296,979  $   701,020
    Net transfers
     between
     Sub-Acccounts
     and
     Fixed
     Account......    1,542,493   (6,426,781)    (5,206,762)   3,134,482       (206,569)  (1,221,553)     2,267,544       15,114
    Withdrawals,
     surrenders,
    annuitizations
     and account
     fees.........   (2,471,494)  (4,365,440)    (3,389,442)  (7,892,468)    (1,274,138)  (2,045,200)      (582,666)    (686,991)
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
      Net
      accumulation
       activity... $    410,846  $(7,611,606)  $ (7,991,260) $(3,549,407)  $ (1,326,975) $(2,575,973)  $  1,981,857  $    29,143
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
  Annuitization
   Activity:
 Annuitizations... $     41,730  $     4,725   $     51,369  $   --        $    --       $     7,941   $    --       $       470
    Annuity
     payments and
     account
     fees.........       (7,611)     (20,815)       (20,162)     (38,880)        (2,801)      (7,892)           (56)      (1,927)
    Net transfers
     between
  Sub-Acccounts...      --            19,783        --           (24,617)       --            (2,054)       --           (24,522)
    Adjustments to
     annuity
     reserve......        1,330       14,626            440          824           (349)         365           (101)       1,203
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
      Net
     annuitization
       activity... $     35,449  $    18,319   $     31,647  $   (62,673)  $     (3,150) $    (1,640)  $       (157) $   (24,776)
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
  Increase
   (decrease) in
   net assets from
   contract owner
   transactions... $    446,295  $(7,593,287)  $ (7,959,613) $(3,612,080)  $ (1,330,125) $(2,577,613)  $  1,981,700  $     4,367
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
    Increase
     (decrease) in
     net assets... $  8,529,565  $(9,929,508)  $ (4,735,557) $(5,102,031)  $    (47,920) $(3,138,867)  $  3,804,154  $  (242,974)
NET ASSETS:
  Beginning of
   period.........   42,765,770   52,695,278     36,690,187   41,792,218     14,096,125   17,234,992      7,535,544    7,778,518
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
  End of period... $ 51,295,335  $42,765,770   $ 31,954,630  $36,690,187   $ 14,048,205  $14,096,125   $ 11,339,698  $ 7,535,544
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
                   ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------
</TABLE>

                       See notes to financial statements

                                                                               3
<PAGE>
SUN LIFE (N.Y.) VARIABLE ACCOUNT B

STATEMENTS OF CHANGES IN NET ASSETS -- continued

<TABLE>
<CAPTION>
                              MMS                         TRS                         WGS
                          Sub-Account                 Sub-Account                 Sub-Account
                   --------------------------  --------------------------  --------------------------             TOTAL
                    Six Months                  Six Months                  Six Months                 ----------------------------
                      Ended       Year Ended      Ended       Year Ended      Ended       Year Ended    Six Months     Year Ended
                     June 30,    December 31,    June 30,    December 31,    June 30,    December 31,      Ended      December 31,
                       1995          1994          1995          1994          1995          1994      June 30, 1995      1994
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
<S>                <C>           <C>           <C>           <C>           <C>           <C>           <C>            <C>
OPERATIONS:
  Net investment
   income......... $    348,491  $   309,015   $  1,215,669  $ 1,139,028   $    455,594  $   652,413   $   5,912,630  $   9,898,022
  Net realized
   gains
   (losses).......      --           --           1,500,734    1,353,218         77,953      (12,241)      3,071,377      6,539,118
  Net unrealized
   gains
   (losses).......      --           --           2,212,058   (3,903,840)       500,855   (1,205,592)     11,739,332    (22,739,906)
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
    Increase
     (decrease) in
     net assets
     from
     operations... $    348,491  $   309,015   $  4,928,461  $(1,411,594)  $  1,034,402  $  (565,420)  $  20,723,339  $  (6,302,766)
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
CONTRACT OWNER
 TRANSACTIONS:
  Accumulation
   Activity:
    Purchase
     payments
     received..... $    219,740  $   755,834   $    857,031  $ 2,814,429   $    156,643  $   673,316   $   3,628,916  $  10,024,573
    Net transfers
     between
     Sub-Acccounts
     and
     Fixed
     Account......    2,892,405    5,382,425     (1,478,838)  (1,532,368)      (358,437)    (119,160)       (548,164)      (767,841)
    Withdrawals,
     surrenders,
    annuitizations
     and account
     fees.........   (1,468,245)  (2,135,291)    (2,793,664)  (2,764,597)      (933,672)    (834,546)    (12,913,321)   (20,724,533)
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
      Net
      accumulation
       activity... $  1,643,900  $ 4,002,968   $ (3,415,471) $(1,482,536)  $ (1,135,466) $  (280,390)  $  (9,832,569) $ (11,467,801)
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
  Annuitization
   Activity:
 Annuitizations... $    --       $       474   $    --       $       240   $    --       $   --        $      93,099         13,850
    Annuity
     payments and
     account
     fees.........       (3,719)     (18,631)       (28,536)     (56,275)       --           --              (62,885)      (144,420)
    Net transfers
     between
  Sub-Acccounts...      --             8,233        --            23,177        --           --             --             --
    Adjustments to
     annuity
     reserve......       (1,078)      11,434         (5,724)      11,194        --           --               (5,482)        39,646
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
      Net
     annuitization
       activity... $     (4,797) $     1,510   $    (34,260) $   (21,664)       --           --        $      24,732  $     (90,924)
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
  Increase
   (decrease) in
   net assets from
   contract owner
   transactions... $  1,639,103  $ 4,004,478   $ (3,449,731) $(1,504,200)  $ (1,135,466) $  (280,390)  $  (9,807,837) $ (11,558,725)
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
    Increase
     (decrease) in
     net assets... $  1,987,594  $ 4,313,493   $  1,478,730  $(2,915,794)  $   (101,064) $  (845,810)  $  10,915,502  $ (17,861,491)
NET ASSETS:
  Beginning of
   period.........   16,331,744   12,018,251     37,772,842   40,688,636      8,738,617    9,584,427     163,930,829    181,792,320
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
  End of period... $ 18,319,338  $16,331,744   $ 39,251,572  $37,772,842   $  8,637,553  $ 8,738,617   $ 174,846,331  $ 163,930,829
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
                   ------------  ------------  ------------  ------------  ------------  ------------  -------------  -------------
</TABLE>

                       See notes to financial statements

4
<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.

                                                                               5
<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-            Units Withdrawn,
               Units Outstanding                               Accounts and            Surrendered, and        Units Outstanding
              Beginning of Period     Units Purchased         Fixed Account               Annuitized             End of Period
             --------------------- --------------------- ------------------------  ------------------------  ---------------------
             Six Months            Six Months            Six Months                Six Months                Six Months
               Ended    Year Ended   Ended    Year Ended    Ended     Year Ended      Ended     Year Ended     Ended    Year Ended
COMPASS 2     June 30,   Dec. 31,   June 30,   Dec. 31,   June 30,     Dec. 31,     June 30,     Dec. 31,     June 30,   Dec. 31,
CONTRACTS       1995       1994       1995       1994       1995         1994         1995         1994         1995       1994
- ------------ ---------- ---------- ---------- ---------- -----------  -----------  -----------  -----------  ---------- ----------
<S>          <C>        <C>        <C>        <C>        <C>          <C>          <C>          <C>          <C>        <C>
CAS
Sub-Account... 1,352,145 1,631,966    32,037     64,062      44,178     (203,770)     (73,621)    (140,113)  1,354,739  1,352,145
GSS
Sub-Account... 1,877,778 2,077,587    25,733     51,261    (251,869)     157,151     (168,812)    (408,221)  1,482,830  1,877,778
HYS
Sub-Account...   673,380   815,313     5,455     16,227      (9,462)     (58,714)     (59,483)     (99,446)    609,890    673,380
MSS
Sub-Account...   328,532   338,757     8,104     19,839      92,986          452      (22,841)     (30,516)    406,781    328,532
MMS
Sub-Account... 1,074,216   822,445    11,680     24,604     188,324      372,672      (97,331)    (145,505)  1,176,889  1,074,216
TRS
Sub-Account... 2,083,366 2,239,181    32,052     90,587     (80,417)     (89,892)    (148,086)    (156,510)  1,886,915  2,083,366
WGS
Sub-Account...   530,682   572,506     6,878     20,093     (18,881)      (9,249)     (53,714)     (52,668)    464,965    530,682

<CAPTION>

COMPASS 3
CONTRACTS
- ------------
<S>          <C>        <C>        <C>        <C>        <C>          <C>          <C>          <C>          <C>        <C>
CAS
Sub-Account...   135,042    17,574    27,064    116,008       4,444        2,803       (5,989)      (1,343)    160,561    135,042
GSS
Sub-Account...    32,725     7,140     8,344     21,921      (8,602)       3,788         (911)        (124)     31,556     32,725
HYS
Sub-Account...    37,197     2,726     3,396     34,063       1,168        1,068         (764)        (660)     40,997     37,197
MSS
Sub-Account...    28,752     1,619     9,844     28,289        (354)        (577)      (1,597)        (579)     36,645     28,752
MMS
Sub-Account...    33,901     5,787     4,269     39,091       5,823      (10,921)        (652)         (56)     43,341     33,901
TRS
Sub-Account...   154,543    30,589    25,170    124,457      (3,146)       3,019       (4,456)      (3,522)    172,111    154,543
WGS
Sub-Account...    43,259     6,287     3,552     37,650         854          852       (2,434)      (1,530)     45,231     43,259
</TABLE>

6
<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 June  30, 1995, the  related
statement  of operations  for the  six months then  ended and  the statements of
changes in net assets for the six months then ended and the year ended  December
31,  1994. 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  June 30,  1995. 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 June 30, 1995,
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
August 4, 1995

                                                                               7
<PAGE>
Sun Life Insurance and Annuity Company
of New York
80 Broad Street
New York, NY 10004

Directors and Officers
JOHN D. McNEIL, Chairman and Director

JOHN R. GARDNER, President and Director

DAVID D. HORN, Senior Vice President
  and Director

RICHARD B. BAILEY, Director

A. KEITH BRODKIN, Director

M. COLYER CRUM, Director

JOHN G. IRELAND, Director

EDWARD M. LAMONT, Director

JOHN S. LANE, Director

ANGUS A. MacNAUGHTON, Director

FIORAVANTE G. PERROTTA, Director

RALPH F. PETERS, Director

PAMELA T. TIMMINS, Director

MICHAEL A. COHEN, Vice President
  and Regional Manager

BONNIE S. ANGUS, Secretary

L. BROCK THOMSON, Vice President
  and Treasurer

General Distributor
Clarendon Insurance Agency, Inc.
500 Boylston Street, Boston, Mass. 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, Mass. 02110

This report is prepared for the general information
of contract owners. It is authorized for distribution
to prospective purchasers only if preceded or
accompanied by an effective prospectus.

                                     [LOGO]

                                              PROFESSIONALLY MANAGED COMBINATION
                                                        FIXED/VARIABLE ANNUITIES
                                                    FOR PERSONAL INVESTMENTS AND
                                                      QUALIFIED RETIREMENT PLANS
                                   ---------------------------------------------

                                               SEMI-ANNUAL REPORT, JUNE 30, 1995

[ARTWORK]
                                                                       ISSUED BY
                              SUN LIFE INSURANCE AND ANNUITY COMPANY OF NEW YORK


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